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
73.0 %
Type MJ Node
Share 0 energy_production_waste_water_ambient_heat
27.0 %
Type MJ Node
Share 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
73.0 %
Type MJ Node
Share 0 energy_production_waste_water_ambient_heat
27.0 %
Type MJ Node
Share 0 energy_power_mv_distribution_network_electricity
Method Label Present Future Unit
technical
coefficient_of_performance Coefficient of Performance 3.7 3.7 COP
heat_output_capacity Heat capacity per unit 3.1 3.1 MW / unit
full_load_hours Full load hours 3,500 0 hour / year
cost
total_investment_over_lifetime_per(:plant) Investment over lifetime per plant 7,496 K 7,496 K EUR / unit
fixed_operation_and_maintenance_costs_per(:plant) Fixed operation and maintenance costs 1,100 K 1,100 K 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 6.0 6.0 %
takes_part_in_ets Do emissions have to be paid through the ETS? false false boolean
other
technical_lifetime Technical lifetime 30 30 years
Node Attributes Present Future Change Unit
operational
electricity_output_capacity 0 0 MWe
heat_output_capacity 3.1 3.1 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 3,500 0 -100%
households_supplied_per_unit - -
land_use_per_unit - -
takes_part_in_ets 0 0 yes=1 / no=0
technical_lifetime 30 30 0% year
typical_input_capacity - - MWinput
output_capacity - - MW
input_efficiency - -
output_efficiency - -
cost
initial_investment 7,496 K 7,496 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 1,100 K 1,100 K 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 0.06 0.06 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 1 1 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 0.001 0.001 -4%
weighted_carrier_co2_per_mj 0 0
sustainability_share 0.788 0.773 -1%
final_demand 0 0
primary_demand 0 0
primary_demand_of_fossil 0 0
primary_demand_of_sustainable 0 0
technical
input_capacity 3.1 3.1 0%
electric_based_input_capacity - - MWinput
heat_based_input_capacity 3.1 3.1 0% MWinput
cooling_based_input_capacity - - MWinput
number_of_units 0 0
costs_per_plant
total_costs_per(:plant) 1,608 K 1,575 K -2% euro / plant
fixed_costs_per(:plant) 1,575 K 1,575 K 0%
cost_of_capital_per(:plant) 225 K 225 K 0%
depreciation_costs_per(:plant) 250 K 250 K 0%
variable_costs_per(:plant) 32,780.7 0 -100%
fuel_costs_per(:plant) 32,780.7 0 -100%
co2_emissions_costs_per(:plant) 0 0
captured_biogenic_co2_costs_per(:plant) 0 0
fixed_operation_and_maintenance_costs_per(:plant) 1,100 K 1,100 K 0%
variable_operation_and_maintenance_costs_per(:plant) 0 0
total_initial_investment_per(:plant) 7,496 K 7,496 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) 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 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) NaN NaN
total_initial_investment_per(:mwh_electricity) 0 0
costs_per_mw_heat
total_costs_per(:mw_heat) 519 K 508 K -2%
fixed_costs_per(:mw_heat) 508 K 508 K 0%
cost_of_capital_per(:mw_heat) 72,541.9 72,541.9 0%
depreciation_costs_per(:mw_heat) 80,602.2 80,602.2 0%
variable_costs_per(:mw_heat) 10,574.4 0 -100%
fuel_costs_per(:mw_heat) 10,574.4 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) 355 K 355 K 0%
variable_operation_and_maintenance_costs_per(:mw_heat) 0 0
total_initial_investment_per(:mw_heat) 2,418 K 2,418 K 0%
costs_per_mwh_heat
total_costs_per(:mwh_heat) 148.2 0 -100%
fixed_costs_per(:mwh_heat) 145.1 0 -100%
cost_of_capital_per(:mwh_heat) 20.73 0 -100%
depreciation_costs_per(:mwh_heat) 23.03 0 -100%
variable_costs_per(:mwh_heat) 3.02 NaN
fuel_costs_per(:mwh_heat) 3.02 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) 101.4 0 -100%
variable_operation_and_maintenance_costs_per(:mwh_heat) 0 NaN
total_initial_investment_per(:mwh_heat) 690.9 0 -100%