Present 0 0 0
Future 24.52 B 23.8 B 23.8 B
Infinity%
Edges 0 Outputs
0.0 %
Node MJ Type
energy_production_aggregator_ht_steam_hot_water 0 Flexible
103.0 %
Inputs Edges 0
100.0 %
Type MJ Node
Share 0 energy_national_gas_network_natural_gas
Edges 24.52 B Outputs
0.0 %
Node MJ Type
energy_production_aggregator_ht_steam_hot_water 24.52 B Flexible
103.0 %
Inputs Edges 23.8 B
100.0 %
Type MJ Node
Share 23.8 B energy_national_gas_network_natural_gas
Method Label Present Future Unit
technical
heat_output_conversion Heat efficiency (LHV) 103.0 103.0 %
heat_output_capacity Heat capacity per unit 5.0 5.0 MW / unit
full_load_hours Full load hours 3,942.7 1,181.3 hour / year
cost
total_investment_over_lifetime_per(:plant) Investment over lifetime per plant 300 K 300 K EUR / unit
fixed_operation_and_maintenance_costs_per(:plant) Fixed operation and maintenance costs 10,000 10,000 EUR / unit / year
variable_operation_and_maintenance_costs_per(:full_load_hour) Variable operation and maintenance costs 5 5 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 0 0 MWe
heat_output_capacity 5 5 0% MWth
hydrogen_output_capacity 0 0 MW
free_co2_factor 0 0
ccs_capture_rate - -
construction_time 0.5 0.5 0%
electrical_efficiency_when_using_coal - -
electrical_efficiency_when_using_wood_pellets - -
full_load_hours 3,942.7 1,181.3 -70%
households_supplied_per_unit - -
land_use_per_unit - -
takes_part_in_ets 0 0 yes=1 / no=0
technical_lifetime 25 25 0% year
typical_input_capacity - - MWinput
output_capacity - - MW
input_efficiency - -
output_efficiency - -
cost
initial_investment 300 K 300 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 10,000 10,000 0% euro / unit / year
variable_operation_and_maintenance_costs_per_full_load_hour 5 5 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 0.98 0.98 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 23.8 B
preset_demand - -
demand_of_sustainable 0 0
weighted_carrier_cost_per_mj 0.005 0.005 0%
weighted_carrier_co2_per_mj 0.056 0.056 0%
sustainability_share 0.003 0.003 0%
final_demand 0 0
primary_demand 0 24.16 B
primary_demand_of_fossil 0 24.08 B
primary_demand_of_sustainable 0 84.29 M
technical
input_capacity 4.85 4.85 0%
electric_based_input_capacity - - MWinput
heat_based_input_capacity 4.85 4.85 0% MWinput
cooling_based_input_capacity - - MWinput
number_of_units 0 1,152.9
costs_per_plant
total_costs_per(:plant) 400 K 140 K -65% euro / plant
fixed_costs_per(:plant) 28,120 28,120 0%
cost_of_capital_per(:plant) 6,120 6,120 0%
depreciation_costs_per(:plant) 12,000 12,000 0%
variable_costs_per(:plant) 372 K 111 K -70%
fuel_costs_per(:plant) 352 K 106 K -70%
co2_emissions_costs_per(:plant) 0 0
captured_biogenic_co2_costs_per(:plant) 0 0
fixed_operation_and_maintenance_costs_per(:plant) 10,000 10,000 0%
variable_operation_and_maintenance_costs_per(:plant) 19,713.5 5,906.5 -70%
total_initial_investment_per(:plant) 300 K 300 K 0%
costs_per_node
total_costs_per(:node) 0 160.93 M
fixed_costs_per(:node) 0 32.42 M
cost_of_capital_per(:node) 0 7,056 K
depreciation_costs_per(:node) 0 13.84 M
variable_costs_per(:node) 0 128.51 M
fuel_costs_per(:node) 0 121.7 M
co2_emissions_costs_per(:node) 0 0
captured_biogenic_co2_costs_per(:node) 0 0
fixed_operation_and_maintenance_costs_per(:node) 0 11.53 M
variable_operation_and_maintenance_costs_per(:node) 0 6,810 K
total_initial_investment_per(:node) 0 345.88 M
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) 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 0
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) 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 0
total_initial_investment_per(:mwh_electricity) 0 0
costs_per_mw_heat
total_costs_per(:mw_heat) 80,030.3 27,917.4 -65%
fixed_costs_per(:mw_heat) 5,624 5,624 0%
cost_of_capital_per(:mw_heat) 1,224 1,224 0%
depreciation_costs_per(:mw_heat) 2,400 2,400 0%
variable_costs_per(:mw_heat) 74,406.3 22,293.4 -70%
fuel_costs_per(:mw_heat) 70,463.6 21,112.1 -70%
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) 2,000 2,000 0%
variable_operation_and_maintenance_costs_per(:mw_heat) 3,942.7 1,181.3 -70%
total_initial_investment_per(:mw_heat) 60,000 60,000 0%
costs_per_mwh_heat
total_costs_per(:mwh_heat) 20.3 23.63 16%
fixed_costs_per(:mwh_heat) 1.43 4.76 233%
cost_of_capital_per(:mwh_heat) 0.31 1.04 233%
depreciation_costs_per(:mwh_heat) 0.609 2.03 233%
variable_costs_per(:mwh_heat) 18.87 18.87 0%
fuel_costs_per(:mwh_heat) 17.87 17.87 0%
co2_emissions_costs_per(:mwh_heat) 0 0
captured_biogenic_co2_costs_per(:mwh_heat) 0 0
fixed_operation_and_maintenance_costs_per(:mwh_heat) 0.507 1.69 233%
variable_operation_and_maintenance_costs_per(:mwh_heat) 1 1 0%
total_initial_investment_per(:mwh_heat) 15.22 50.79 233%