Present 0 0 0
Future 0 0 0
Edges 0 Outputs
28.0 %
Node MJ Type
energy_transmission_ht_steam_hot_water 0 Flexible
Reversed
72.0 %
Inputs Edges 0
100.0 %
Type MJ Node
Share 0 energy_distribution_waste_mix
Edges 0 Outputs
28.0 %
Node MJ Type
energy_transmission_ht_steam_hot_water 0 Flexible
Reversed
72.0 %
Inputs Edges 0
100.0 %
Type MJ Node
Share 0 energy_distribution_waste_mix
Method Label Present Future Unit
technical
heat_output_conversion Heat efficiency (LHV) 72.0 72.0 %
heat_output_capacity Heat capacity per unit 36.6 36.6 MW / unit
full_load_hours Full load hours 2,190 0 hour / year
cost
total_investment_over_lifetime_per(:plant) Investment over lifetime per plant 68.81 M 68.81 M EUR / unit
fixed_operation_and_maintenance_costs_per(:plant) Fixed operation and maintenance costs 2,976 K 2,976 K EUR / unit / year
variable_operation_and_maintenance_costs_per(:full_load_hour) Variable operation and maintenance costs 201.3 NaN EUR / full load hour
wacc Weighted average cost of capital 4.0 4.0 %
takes_part_in_ets Do emissions have to be paid through the ETS? false false boolean
other
technical_lifetime Technical lifetime 25 25 years
Node Attributes Present Future Change Unit
operational
electricity_output_capacity 00{class: "change"}MWe
heat_output_capacity 36.636.6{class: "change"}MWth
hydrogen_output_capacity 00{class: "change"}MW
free_co2_factor 00{class: "change"}
ccs_capture_rate --{class: "change"}
construction_time 22{class: "change"}
electrical_efficiency_when_using_coal --{class: "change"}
electrical_efficiency_when_using_wood_pellets --{class: "change"}
full_load_hours 2,1900{class: "change"}
households_supplied_per_unit --{class: "change"}
land_use_per_unit 0.020.02{class: "change"}
takes_part_in_ets 00{class: "change"}yes=1 / no=0
technical_lifetime 2525{class: "change"}year
typical_input_capacity --{class: "change"}MWinput
output_capacity --{class: "change"}MW
input_efficiency --{class: "change"}
output_efficiency --{class: "change"}
cost
initial_investment 68.81 M68.81 M{class: "change"}euro / unit
ccs_investment 00{class: "change"}euro / unit
cost_of_installing 00{class: "change"}euro / unit
decommissioning_costs 00{class: "change"}euro / unit
fixed_operation_and_maintenance_costs_per_year 2,976 K2,976 K{class: "change"}euro / unit / year
variable_operation_and_maintenance_costs_per_full_load_hour 201.3201.3{class: "change"}euro / full load hour
variable_operation_and_maintenance_costs_for_ccs_per_full_load_hour 00{class: "change"}euro / full load hour
fixed_costs_per_mw_input_capacity --{class: "change"}euro / MWinput
costs_per_mj --{class: "change"}
wacc 0.040.04{class: "change"}
profitability --{class: "change"}profitable / unprofitable / conditionally_profitable
profit_per_mwh_electricity --{class: "change"}eur/MWh
marginal_costs --{class: "change"}euro / MWh
max_consumption_price --{class: "change"}euro / MWh
capital_expenditures 4,239 K4,239 K{class: "change"}euro / unit / year
operating_expenses 3,417 K2,976 K{class: "change"}euro / unit / year
operating_expenses_including_fuel 3,417 K2,976 K{class: "change"}euro / unit / year
revenue 00{class: "change"}euro / unit / year
merit_order
merit_order_full_load_hours --{class: "change"}
merit_order_capacity_factor --{class: "change"}
merit_order_position --{class: "change"}
security_of_supply
availability 0.930.93{class: "change"}
part_load_operating_point --{class: "change"}
part_load_efficiency_penalty --{class: "change"}
forecasting_error --{class: "change"}
misc
demand_expected_value --{class: "change"}
excel_id --{class: "change"}
max_demand --{class: "change"}
Node Calculations Present Future Change Unit
demand
demand 00{class: "change"}
preset_demand 00{class: "change"}
demand_of_sustainable 00{class: "change"}
weighted_carrier_cost_per_mj 00{class: "change"}
weighted_carrier_co2_per_mj 0.0490.049{class: "change"}
sustainability_share 0.530.53{class: "change"}
primary_demand 00{class: "change"}
primary_demand_of_fossil 00{class: "change"}
primary_demand_of_sustainable 00{class: "change"}
technical
input_capacity 50.8350.83{class: "change"}
electric_based_input_capacity --{class: "change"}MWinput
heat_based_input_capacity 50.8350.83{class: "change"}MWinput
cooling_based_input_capacity --{class: "change"}MWinput
number_of_units 00{class: "change"}
costs_per_plant
total_costs_per(:plant) 7,656 K7,215 K{class: "change"}euro / plant
fixed_costs_per(:plant) 7,215 K7,215 K{class: "change"}
cost_of_capital_per(:plant) 1,486 K1,486 K{class: "change"}
depreciation_costs_per(:plant) 2,752 K2,752 K{class: "change"}
variable_costs_per(:plant) 441 K0{class: "change"}
fuel_costs_per(:plant) 00{class: "change"}
co2_emissions_costs_per(:plant) 00{class: "change"}
captured_biogenic_co2_costs_per(:plant) 00{class: "change"}
fixed_operation_and_maintenance_costs_per(:plant) 2,976 K2,976 K{class: "change"}
variable_operation_and_maintenance_costs_per(:plant) 441 K0{class: "change"}
total_initial_investment_per(:plant) 68.81 M68.81 M{class: "change"}
costs_per_node
total_costs_per(:node) 00{class: "change"}
fixed_costs_per(:node) 00{class: "change"}
cost_of_capital_per(:node) 00{class: "change"}
depreciation_costs_per(:node) 00{class: "change"}
variable_costs_per(:node) 00{class: "change"}
fuel_costs_per(:node) 00{class: "change"}
co2_emissions_costs_per(:node) 00{class: "change"}
captured_biogenic_co2_costs_per(:node) 00{class: "change"}
fixed_operation_and_maintenance_costs_per(:node) 00{class: "change"}
variable_operation_and_maintenance_costs_per(:node) 00{class: "change"}
total_initial_investment_per(:node) 00{class: "change"}
costs_per_mw_electricity
total_costs_per(:mw_electricity) 00{class: "change"}
fixed_costs_per(:mw_electricity) 00{class: "change"}
cost_of_capital_per(:mw_electricity) 00{class: "change"}
depreciation_costs_per(:mw_electricity) 00{class: "change"}
variable_costs_per(:mw_electricity) 0NaN{class: "change"}
fuel_costs_per(:mw_electricity) NaNNaN{class: "change"}
co2_emissions_costs_per(:mw_electricity) NaNNaN{class: "change"}
captured_biogenic_co2_costs_per(:mw_electricity) NaNNaN{class: "change"}
fixed_operation_and_maintenance_costs_per(:mw_electricity) 00{class: "change"}
variable_operation_and_maintenance_costs_per(:mw_electricity) 0NaN{class: "change"}
total_initial_investment_per(:mw_electricity) 00{class: "change"}
costs_per_mwh_electricity
total_costs_per(:mwh_electricity) 00{class: "change"}
fixed_costs_per(:mwh_electricity) 00{class: "change"}
cost_of_capital_per(:mwh_electricity) 00{class: "change"}
depreciation_costs_per(:mwh_electricity) 00{class: "change"}
variable_costs_per(:mwh_electricity) 0NaN{class: "change"}
fuel_costs_per(:mwh_electricity) NaNNaN{class: "change"}
co2_emissions_costs_per(:mwh_electricity) NaNNaN{class: "change"}
captured_biogenic_co2_costs_per(:mwh_electricity) NaNNaN{class: "change"}
fixed_operation_and_maintenance_costs_per(:mwh_electricity) 00{class: "change"}
variable_operation_and_maintenance_costs_per(:mwh_electricity) 0NaN{class: "change"}
total_initial_investment_per(:mwh_electricity) 00{class: "change"}
costs_per_mw_heat
total_costs_per(:mw_heat) 209 K197 K{class: "change"}
fixed_costs_per(:mw_heat) 197 K197 K{class: "change"}
cost_of_capital_per(:mw_heat) 40,60840,608{class: "change"}
depreciation_costs_per(:mw_heat) 75,20075,200{class: "change"}
variable_costs_per(:mw_heat) 12,0450{class: "change"}
fuel_costs_per(:mw_heat) 00{class: "change"}
co2_emissions_costs_per(:mw_heat) 00{class: "change"}
captured_biogenic_co2_costs_per(:mw_heat) 00{class: "change"}
fixed_operation_and_maintenance_costs_per(:mw_heat) 81,32181,321{class: "change"}
variable_operation_and_maintenance_costs_per(:mw_heat) 12,0450{class: "change"}
total_initial_investment_per(:mw_heat) 1,880 K1,880 K{class: "change"}
costs_per_mwh_heat
total_costs_per(:mwh_heat) 95.510{class: "change"}
fixed_costs_per(:mwh_heat) 90.010{class: "change"}
cost_of_capital_per(:mwh_heat) 18.540{class: "change"}
depreciation_costs_per(:mwh_heat) 34.340{class: "change"}
variable_costs_per(:mwh_heat) 5.5NaN{class: "change"}
fuel_costs_per(:mwh_heat) 0NaN{class: "change"}
co2_emissions_costs_per(:mwh_heat) 0NaN{class: "change"}
captured_biogenic_co2_costs_per(:mwh_heat) 0NaN{class: "change"}
fixed_operation_and_maintenance_costs_per(:mwh_heat) 37.130{class: "change"}
variable_operation_and_maintenance_costs_per(:mwh_heat) 5.5NaN{class: "change"}
total_initial_investment_per(:mwh_heat) 858.40{class: "change"}