Present 17.47 B 17.47 B 17.47 B
Future 0 0 0
-100%
Edges 17.47 B Outputs
10.0 %
Node MJ Type
industry_locally_available_steam_hot_water 15.72 B Flexible
90.0 %
Inputs Edges 17.47 B
100.0 %
Type MJ Node
Share 17.47 B energy_national_gas_network_natural_gas
Edges 0 Outputs
10.0 %
Node MJ Type
industry_locally_available_steam_hot_water 0 Flexible
90.0 %
Inputs Edges 0
100.0 %
Type MJ Node
Share 0 energy_national_gas_network_natural_gas
Method Label Present Future Unit
technical
heat_output_conversion Heat efficiency (LHV) 90.0 90.0 %
heat_output_capacity Heat capacity per unit 100.0 100.0 MW / unit
full_load_hours Full load hours 2,190 2,190 hour / year
cost
total_investment_over_lifetime_per(:plant) Investment over lifetime per plant 6,000 K 6,000 K 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 0 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 2,190 0%
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 6,000 K 6,000 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 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 0
part_load_operating_point 0 0
part_load_efficiency_penalty 0 0
forecasting_error 0 0
misc
demand_expected_value 17.47 B 17.47 B 0%
excel_id - -
max_demand - -
Node Calculations Present Future Change Unit
demand
demand 17.47 B 0 -100%
preset_demand - -
demand_of_sustainable 0 0
weighted_carrier_cost_per_mj 0.004 0.004 0%
weighted_carrier_co2_per_mj 0.056 0.056 0%
sustainability_share 0.005 0.005 0%
final_demand 0 0
primary_demand 17.72 B 0 -100%
primary_demand_of_fossil 17.64 B 0 -100%
primary_demand_of_sustainable 81.12 M 0 -100%
primary_demand_of_biogas 80.39 M 0 -100%
primary_demand_of_lng 256.83 M 0 -100%
primary_demand_of_natural_gas 17.38 B 0 -100%
technical
input_capacity 111.1 111.1 0%
electric_based_input_capacity - - MWinput
heat_based_input_capacity 111.1 111.1 0% MWinput
cooling_based_input_capacity - - MWinput
number_of_units 19.94 0 -100%
costs_per_plant
total_costs_per(:plant) 4,816 K 4,816 K 0% euro / plant
fixed_costs_per(:plant) 620 K 620 K 0%
cost_of_capital_per(:plant) 120 K 120 K 0%
depreciation_costs_per(:plant) 400 K 400 K 0%
variable_costs_per(:plant) 4,196 K 4,196 K 0%
fuel_costs_per(:plant) 3,462 K 3,462 K 0%
co2_emissions_costs_per(:plant) 734 K 734 K 0%
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) 6,000 K 6,000 K 0%
costs_per_node
total_costs_per(:node) 96.05 M 0 -100%
fixed_costs_per(:node) 12.37 M 0 -100%
cost_of_capital_per(:node) 2,393 K 0 -100%
depreciation_costs_per(:node) 7,977 K 0 -100%
variable_costs_per(:node) 83.68 M 0 -100%
fuel_costs_per(:node) 69.04 M 0 -100%
co2_emissions_costs_per(:node) 14.64 M 0 -100%
captured_biogenic_co2_costs_per(:node) 0 0
fixed_operation_and_maintenance_costs_per(:node) 1,994 K 0 -100%
variable_operation_and_maintenance_costs_per(:node) 0 0
total_initial_investment_per(:node) 119.66 M 0 -100%
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 0
fuel_costs_per(:mw_electricity) 0 0
co2_emissions_costs_per(:mw_electricity) 0 0
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 0
fuel_costs_per(:mwh_electricity) 0 0
co2_emissions_costs_per(:mwh_electricity) 0 0
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) 48,158.8 48,158.8 0%
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) 41,958.8 41,958.8 0%
fuel_costs_per(:mw_heat) 34,618.9 34,618.9 0%
co2_emissions_costs_per(:mw_heat) 7,339.9 7,339.9 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) 0 0
total_initial_investment_per(:mw_heat) 60,000 60,000 0%
costs_per_mwh_heat
total_costs_per(:mwh_heat) 21.99 21.99 0%
fixed_costs_per(:mwh_heat) 2.83 2.83 0%
cost_of_capital_per(:mwh_heat) 0.548 0.548 0%
depreciation_costs_per(:mwh_heat) 1.83 1.83 0%
variable_costs_per(:mwh_heat) 19.16 19.16 0%
fuel_costs_per(:mwh_heat) 15.81 15.81 0%
co2_emissions_costs_per(:mwh_heat) 3.35 3.35 0%
captured_biogenic_co2_costs_per(:mwh_heat) 0 0
fixed_operation_and_maintenance_costs_per(:mwh_heat) 0.457 0.457 0%
variable_operation_and_maintenance_costs_per(:mwh_heat) 0 0
total_initial_investment_per(:mwh_heat) 27.4 27.4 0%