Present 0 0 0
Future 0 0 0
Edges 0 Outputs
Node MJ Type
energy_production_aggregator_lt_steam_hot_water 0 Flexible
Reversed
100.0 %
Inputs Edges 0
77.78 %
Type MJ Node
Share 0 environment_earth_ambient_heat
22.22 %
Type MJ Node
Flexible 0 energy_power_mv_distribution_network_electricity
Edges 0 Outputs
Node MJ Type
energy_production_aggregator_lt_steam_hot_water 0 Flexible
Reversed
100.0 %
Inputs Edges 0
77.78 %
Type MJ Node
Share 0 environment_earth_ambient_heat
22.22 %
Type MJ Node
Flexible 0 energy_power_mv_distribution_network_electricity
Method Label Present Future Unit
technical
coefficient_of_performance Coefficient of Performance 4.5 4.5 COP
heat_output_capacity Heat capacity per unit 1.0 1.0 MW / unit
full_load_hours Full load hours 6,500 0 hour / year
cost
total_investment_over_lifetime_per(:plant) Investment over lifetime per plant 500 K 500 K EUR / unit
fixed_operation_and_maintenance_costs_per(:plant) Fixed operation and maintenance costs 5,000 5,000 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? false false boolean
other
technical_lifetime Technical lifetime 15 15 years
Node Attributes Present Future Change Unit
operational
electricity_output_capacity 00{class: "change"}MWe
heat_output_capacity 11{class: "change"}MWth
hydrogen_output_capacity 00{class: "change"}MW
free_co2_factor 00{class: "change"}
ccs_capture_rate --{class: "change"}
construction_time 00{class: "change"}
electrical_efficiency_when_using_coal --{class: "change"}
electrical_efficiency_when_using_wood_pellets --{class: "change"}
full_load_hours 6,5000{class: "change"}
households_supplied_per_unit --{class: "change"}
land_use_per_unit --{class: "change"}
takes_part_in_ets 00{class: "change"}yes=1 / no=0
technical_lifetime 1515{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 500 K500 K{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 5,0005,000{class: "change"}euro / unit / year
variable_operation_and_maintenance_costs_per_full_load_hour 00{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 43,333.343,333.3{class: "change"}euro / unit / year
operating_expenses 5,0005,000{class: "change"}euro / unit / year
operating_expenses_including_fuel 5,0005,000{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 0.990.99{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 0.0010.001{class: "change"}
weighted_carrier_co2_per_mj 00{class: "change"}
sustainability_share 0.8250.813{class: "change"}
primary_demand 00{class: "change"}
primary_demand_of_fossil 00{class: "change"}
primary_demand_of_sustainable 00{class: "change"}
technical
input_capacity 11{class: "change"}
electric_based_input_capacity --{class: "change"}MWinput
heat_based_input_capacity 11{class: "change"}MWinput
cooling_based_input_capacity --{class: "change"}MWinput
number_of_units 00{class: "change"}
costs_per_plant
total_costs_per(:plant) 64,496.548,333.3{class: "change"}euro / plant
fixed_costs_per(:plant) 48,333.348,333.3{class: "change"}
cost_of_capital_per(:plant) 10,00010,000{class: "change"}
depreciation_costs_per(:plant) 33,333.333,333.3{class: "change"}
variable_costs_per(:plant) 16,163.10{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) 5,0005,000{class: "change"}
variable_operation_and_maintenance_costs_per(:plant) 00{class: "change"}
total_initial_investment_per(:plant) 500 K500 K{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) NaNNaN{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) NaNNaN{class: "change"}
total_initial_investment_per(:mwh_electricity) 00{class: "change"}
costs_per_mw_heat
total_costs_per(:mw_heat) 64,496.548,333.3{class: "change"}
fixed_costs_per(:mw_heat) 48,333.348,333.3{class: "change"}
cost_of_capital_per(:mw_heat) 10,00010,000{class: "change"}
depreciation_costs_per(:mw_heat) 33,333.333,333.3{class: "change"}
variable_costs_per(:mw_heat) 16,163.10{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) 5,0005,000{class: "change"}
variable_operation_and_maintenance_costs_per(:mw_heat) 00{class: "change"}
total_initial_investment_per(:mw_heat) 500 K500 K{class: "change"}
costs_per_mwh_heat
total_costs_per(:mwh_heat) 9.920{class: "change"}
fixed_costs_per(:mwh_heat) 7.440{class: "change"}
cost_of_capital_per(:mwh_heat) 1.540{class: "change"}
depreciation_costs_per(:mwh_heat) 5.130{class: "change"}
variable_costs_per(:mwh_heat) 2.49NaN{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) 0.7690{class: "change"}
variable_operation_and_maintenance_costs_per(:mwh_heat) 0NaN{class: "change"}
total_initial_investment_per(:mwh_heat) 76.920{class: "change"}