Present 0 0 0
Future 0 0 0
Edges 0 Outputs
28.0 %
Node MJ Type
energy_production_aggregator_mt_steam_hot_water 0 Flexible
Reversed
72.0 %
Inputs Edges 0
100.0 %
Type MJ Node
Share 0 energy_distribution_coal
Edges 0 Outputs
28.0 %
Node MJ Type
energy_production_aggregator_mt_steam_hot_water 0 Flexible
Reversed
72.0 %
Inputs Edges 0
100.0 %
Type MJ Node
Share 0 energy_distribution_coal
Method Label Present Future Unit
technical
heat_output_conversion Heat efficiency (LHV) 72.0 72.0 %
heat_output_capacity Heat capacity per unit 100.0 100.0 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 20.07 M 20.07 M EUR / unit
fixed_operation_and_maintenance_costs_per(:plant) Fixed operation and maintenance costs 100,000 100,000 EUR / unit / year
variable_operation_and_maintenance_costs_per(:full_load_hour) Variable operation and maintenance costs 0 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? true true boolean
other
technical_lifetime Technical lifetime 15 15 years
Node Attributes Present Future Change Unit
operational
electricity_output_capacity 0 0 MWe
heat_output_capacity 100 100 0% MWth
hydrogen_output_capacity 0 0 MW
free_co2_factor 0 0
ccs_capture_rate - -
construction_time 0 0
electrical_efficiency_when_using_coal - -
electrical_efficiency_when_using_wood_pellets - -
full_load_hours 2,190 0 -100%
households_supplied_per_unit - -
land_use_per_unit 0 0
takes_part_in_ets 1 1 0% yes=1 / no=0
technical_lifetime 15 15 0% year
typical_input_capacity - - MWinput
output_capacity - - MW
input_efficiency - -
output_efficiency - -
cost
initial_investment 20.07 M 20.07 M 0% euro / unit
ccs_investment 0 0 euro / unit
cost_of_installing 0 0 euro / unit
decommissioning_costs 0 0 euro / unit
fixed_operation_and_maintenance_costs_per_year 100,000 100,000 0% euro / unit / year
variable_operation_and_maintenance_costs_per_full_load_hour 0 0 euro / full load hour
variable_operation_and_maintenance_costs_for_ccs_per_full_load_hour 0 0 euro / full load hour
fixed_costs_per_mw_input_capacity - - euro / MWinput
costs_per_mj - -
wacc 0.04 0.04 0%
profitability - - profitable / unprofitable / conditionally_profitable
profit_per_mwh_electricity - - eur/MWh
marginal_costs - - euro / MWh
max_consumption_price - - euro / MWh
merit_order
merit_order_full_load_hours - -
merit_order_capacity_factor - -
merit_order_position - -
security_of_supply
availability 0.25 0.25 0%
part_load_operating_point - -
part_load_efficiency_penalty - -
forecasting_error - -
misc
demand_expected_value - -
excel_id - -
max_demand - -
Node Calculations Present Future Change Unit
demand
demand 0 0
preset_demand 0 0
demand_of_sustainable 0 0
weighted_carrier_cost_per_mj 0.002 0.002 0%
weighted_carrier_co2_per_mj 0.095 0.095 0%
sustainability_share 0 0
final_demand 0 0
primary_demand 0 0
primary_demand_of_fossil 0 0
primary_demand_of_sustainable 0 0
technical
input_capacity 138.9 138.9 0%
electric_based_input_capacity - - MWinput
heat_based_input_capacity 138.9 138.9 0% MWinput
cooling_based_input_capacity - - MWinput
number_of_units 0 0
costs_per_plant
total_costs_per(:plant) 5,814 K 1,839 K -68% euro / plant
fixed_costs_per(:plant) 1,839 K 1,839 K 0%
cost_of_capital_per(:plant) 401 K 401 K 0%
depreciation_costs_per(:plant) 1,338 K 1,338 K 0%
variable_costs_per(:plant) 3,975 K 0 -100%
fuel_costs_per(:plant) 2,433 K 0 -100%
co2_emissions_costs_per(:plant) 1,542 K 0 -100%
captured_biogenic_co2_costs_per(:plant) 0 0
fixed_operation_and_maintenance_costs_per(:plant) 100,000 100,000 0%
variable_operation_and_maintenance_costs_per(:plant) 0 0
total_initial_investment_per(:plant) 20.07 M 20.07 M 0%
costs_per_node
total_costs_per(:node) 0 0
fixed_costs_per(:node) 0 0
cost_of_capital_per(:node) 0 0
depreciation_costs_per(:node) 0 0
variable_costs_per(:node) 0 0
fuel_costs_per(:node) 0 0
co2_emissions_costs_per(:node) 0 0
captured_biogenic_co2_costs_per(:node) 0 0
fixed_operation_and_maintenance_costs_per(:node) 0 0
variable_operation_and_maintenance_costs_per(:node) 0 0
total_initial_investment_per(:node) 0 0
costs_per_mw_electricity
total_costs_per(:mw_electricity) 0 0
fixed_costs_per(:mw_electricity) 0 0
cost_of_capital_per(:mw_electricity) 0 0
depreciation_costs_per(:mw_electricity) 0 0
variable_costs_per(:mw_electricity) 0 NaN
fuel_costs_per(:mw_electricity) 0 NaN
co2_emissions_costs_per(:mw_electricity) 0 NaN
captured_biogenic_co2_costs_per(:mw_electricity) NaN NaN
fixed_operation_and_maintenance_costs_per(:mw_electricity) 0 0
variable_operation_and_maintenance_costs_per(:mw_electricity) NaN NaN
total_initial_investment_per(:mw_electricity) 0 0
costs_per_mwh_electricity
total_costs_per(:mwh_electricity) 0 0
fixed_costs_per(:mwh_electricity) 0 0
cost_of_capital_per(:mwh_electricity) 0 0
depreciation_costs_per(:mwh_electricity) 0 0
variable_costs_per(:mwh_electricity) 0 NaN
fuel_costs_per(:mwh_electricity) 0 NaN
co2_emissions_costs_per(:mwh_electricity) 0 NaN
captured_biogenic_co2_costs_per(:mwh_electricity) NaN NaN
fixed_operation_and_maintenance_costs_per(:mwh_electricity) 0 0
variable_operation_and_maintenance_costs_per(:mwh_electricity) NaN NaN
total_initial_investment_per(:mwh_electricity) 0 0
costs_per_mw_heat
total_costs_per(:mw_heat) 58,140.5 18,391.1 -68%
fixed_costs_per(:mw_heat) 18,391.1 18,391.1 0%
cost_of_capital_per(:mw_heat) 4,013.3 4,013.3 0%
depreciation_costs_per(:mw_heat) 13,377.8 13,377.8 0%
variable_costs_per(:mw_heat) 39,749.4 0 -100%
fuel_costs_per(:mw_heat) 24,333.3 0 -100%
co2_emissions_costs_per(:mw_heat) 15,416.1 0 -100%
captured_biogenic_co2_costs_per(:mw_heat) 0 0
fixed_operation_and_maintenance_costs_per(:mw_heat) 1,000 1,000 0%
variable_operation_and_maintenance_costs_per(:mw_heat) 0 0
total_initial_investment_per(:mw_heat) 201 K 201 K 0%
costs_per_mwh_heat
total_costs_per(:mwh_heat) 26.55 0 -100%
fixed_costs_per(:mwh_heat) 8.4 0 -100%
cost_of_capital_per(:mwh_heat) 1.83 0 -100%
depreciation_costs_per(:mwh_heat) 6.11 0 -100%
variable_costs_per(:mwh_heat) 18.15 NaN
fuel_costs_per(:mwh_heat) 11.11 NaN
co2_emissions_costs_per(:mwh_heat) 7.04 NaN
captured_biogenic_co2_costs_per(:mwh_heat) 0 NaN
fixed_operation_and_maintenance_costs_per(:mwh_heat) 0.457 0 -100%
variable_operation_and_maintenance_costs_per(:mwh_heat) 0 NaN
total_initial_investment_per(:mwh_heat) 91.63 0 -100%