Present 0 0 0
Future 0 0 0
Edges 0 Outputs
0.5 %
Node MJ Type
energy_production_aggregator_ht_steam_hot_water 0 Flexible
Reversed
99.5 %
Inputs Edges 0
100.0 %
Type MJ Node
Share 0 energy_power_mv_distribution_network_electricity
Edges 0 Outputs
0.5 %
Node MJ Type
energy_production_aggregator_ht_steam_hot_water 0 Flexible
Reversed
99.5 %
Inputs Edges 0
100.0 %
Type MJ Node
Share 0 energy_power_mv_distribution_network_electricity
Method Label Present Future Unit
technical
input_capacity * number_of_units Installed capacity 0 0 MWe
heat_output_conversion Heat efficiency 99.5 99.5 %
full_load_hours Full load hours 2,190 0 hour / year
cost
total_investment_over_lifetime_per(:mw_input_capacity) Investment over lifetime per MW input 59700 59700 EUR / MW
fixed_operation_and_maintenance_costs_per(:mw_input_capacity) Fixed operation and maintenance costs 995 995 EUR / MW / year
variable_operation_and_maintenance_costs_per_full_load_hour Variable operation and maintenance costs 25 25 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 15 15 years
Node Attributes Present Future Change Unit
operational
electricity_output_capacity 0 0 MWe
heat_output_capacity 50 50 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 - -
takes_part_in_ets 0 0 yes=1 / no=0
technical_lifetime 15 15 0% year
typical_input_capacity 50.25 50.25 0% MWinput
output_capacity - - MW
input_efficiency - -
output_efficiency - -
cost
initial_investment 3,000 K 3,000 K 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 50,000 50,000 0% euro / unit / year
variable_operation_and_maintenance_costs_per_full_load_hour 25 25 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 19 19 0% euro / MWh
merit_order
merit_order_full_load_hours - -
merit_order_capacity_factor - -
merit_order_position - -
security_of_supply
availability 0.99 0.99 0%
part_load_operating_point - -
part_load_efficiency_penalty - -
forecasting_error - -
misc
demand_expected_value 0 0
excel_id - -
max_demand - -
Node Calculations Present Future Change Unit
demand
demand 0 0
preset_demand - -
demand_of_sustainable 0 0
weighted_carrier_cost_per_mj 0.003 0.003 -3%
weighted_carrier_co2_per_mj 0 0
sustainability_share 0.214 0.158 -26%
final_demand 0 0
primary_demand 0 0
primary_demand_of_fossil 0 0
primary_demand_of_sustainable 0 0
technical
input_capacity 50.25 50.25 0%
electric_based_input_capacity - - MWinput
heat_based_input_capacity 50.25 50.25 0% MWinput
cooling_based_input_capacity - - MWinput
number_of_units 0 0
costs_per_plant
total_costs_per(:plant) 1,596 K 310 K -80% euro / plant
fixed_costs_per(:plant) 310 K 310 K 0%
cost_of_capital_per(:plant) 60,000 60,000 0%
depreciation_costs_per(:plant) 200 K 200 K 0%
variable_costs_per(:plant) 1,286 K 0 -100%
fuel_costs_per(:plant) 1,231 K 0 -100%
co2_emissions_costs_per(:plant) 0 0
captured_biogenic_co2_costs_per(:plant) 0 0
fixed_operation_and_maintenance_costs_per(:plant) 50,000 50,000 0%
variable_operation_and_maintenance_costs_per(:plant) 54,750 0 -100%
total_initial_investment_per(:plant) 3,000 K 3,000 K 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) NaN 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) 0 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) NaN 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) 0 NaN
total_initial_investment_per(:mwh_electricity) 0 0
costs_per_mw_heat
total_costs_per(:mw_heat) 31,923.9 6,200 -80%
fixed_costs_per(:mw_heat) 6,200 6,200 0%
cost_of_capital_per(:mw_heat) 1,200 1,200 0%
depreciation_costs_per(:mw_heat) 4,000 4,000 0%
variable_costs_per(:mw_heat) 25,723.9 0 -100%
fuel_costs_per(:mw_heat) 24,628.9 0 -100%
co2_emissions_costs_per(:mw_heat) 0 0
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) 1,095 0 -100%
total_initial_investment_per(:mw_heat) 60,000 60,000 0%
costs_per_mwh_heat
total_costs_per(:mwh_heat) 14.58 0 -100%
fixed_costs_per(:mwh_heat) 2.83 0 -100%
cost_of_capital_per(:mwh_heat) 0.548 0 -100%
depreciation_costs_per(:mwh_heat) 1.83 0 -100%
variable_costs_per(:mwh_heat) 11.75 NaN
fuel_costs_per(:mwh_heat) 11.25 NaN
co2_emissions_costs_per(:mwh_heat) 0 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) 0.5 NaN
total_initial_investment_per(:mwh_heat) 27.4 0 -100%