Present 0 0 0
Future 0 0 0
Edges 0 Outputs
0.0 %
Node MJ Type
energy_transmission_ht_steam_hot_water 0 Flexible
Reversed
104.7 %
Inputs Edges 0
100.0 %
Type MJ Node
Share 0 energy_distribution_waste_mix
Edges 0 Outputs
0.0 %
Node MJ Type
energy_transmission_ht_steam_hot_water 0 Flexible
Reversed
104.7 %
Inputs Edges 0
100.0 %
Type MJ Node
Share 0 energy_distribution_waste_mix
Method Label Present Future Unit
technical
heat_output_conversion Heat efficiency (LHV) 104.7 104.7 %
heat_output_capacity Heat capacity per unit 36.6 36.6 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 68.81 M 68.81 M EUR / unit
fixed_operation_and_maintenance_costs_per(:plant) Fixed operation and maintenance costs 2,976 K 2,976 K EUR / unit / year
variable_operation_and_maintenance_costs_per(:full_load_hour) Variable operation and maintenance costs 201.3 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 25 25 years
Node Attributes Present Future Change Unit
operational
electricity_output_capacity 0 0 MWe
heat_output_capacity 36.6 36.6 0% MWth
hydrogen_output_capacity 0 0 MW
free_co2_factor 0 0
ccs_capture_rate - -
construction_time 2 2 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 0.02 0.02 0%
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 68.81 M 68.81 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 2,976 K 2,976 K 0% euro / unit / year
variable_operation_and_maintenance_costs_per_full_load_hour 201.3 201.3 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 0.93 0.93 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 0
weighted_carrier_co2_per_mj 0.047 0.047 0%
sustainability_share 0.55 0.55 0%
final_demand 0 0
primary_demand 0 0
primary_demand_of_fossil 0 0
primary_demand_of_sustainable 0 0
technical
input_capacity 34.96 34.96 0%
electric_based_input_capacity - - MWinput
heat_based_input_capacity 34.96 34.96 0% MWinput
cooling_based_input_capacity - - MWinput
number_of_units 0 0
costs_per_plant
total_costs_per(:plant) 7,656 K 7,215 K -5% euro / plant
fixed_costs_per(:plant) 7,215 K 7,215 K 0%
cost_of_capital_per(:plant) 1,486 K 1,486 K 0%
depreciation_costs_per(:plant) 2,752 K 2,752 K 0%
variable_costs_per(:plant) 441 K 0 -100%
fuel_costs_per(:plant) 0 0
co2_emissions_costs_per(:plant) 0 0
captured_biogenic_co2_costs_per(:plant) 0 0
fixed_operation_and_maintenance_costs_per(:plant) 2,976 K 2,976 K 0%
variable_operation_and_maintenance_costs_per(:plant) 441 K 0 -100%
total_initial_investment_per(:plant) 68.81 M 68.81 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) NaN 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) NaN 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) 209 K 197 K -5%
fixed_costs_per(:mw_heat) 197 K 197 K 0%
cost_of_capital_per(:mw_heat) 40,608 40,608 0%
depreciation_costs_per(:mw_heat) 75,200 75,200 0%
variable_costs_per(:mw_heat) 12,045 0 -100%
fuel_costs_per(:mw_heat) 0 0
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) 81,321 81,321 0%
variable_operation_and_maintenance_costs_per(:mw_heat) 12,045 0 -100%
total_initial_investment_per(:mw_heat) 1,880 K 1,880 K 0%
costs_per_mwh_heat
total_costs_per(:mwh_heat) 95.51 0 -100%
fixed_costs_per(:mwh_heat) 90.01 0 -100%
cost_of_capital_per(:mwh_heat) 18.54 0 -100%
depreciation_costs_per(:mwh_heat) 34.34 0 -100%
variable_costs_per(:mwh_heat) 5.5 NaN
fuel_costs_per(:mwh_heat) 0 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) 37.13 0 -100%
variable_operation_and_maintenance_costs_per(:mwh_heat) 5.5 NaN
total_initial_investment_per(:mwh_heat) 858.4 0 -100%