Present 0 0 0
Future 0 0 0
Edges 0 Outputs
Node MJ Type
industry_locally_available_steam_hot_water 0 Flexible
Reversed
100.0 %
Inputs Edges 0
4.34 %
Type MJ Node
Share 0 energy_power_mv_distribution_network_electricity
95.66 %
Type MJ Node
Share 0 environment_earth_geothermal
Edges 0 Outputs
Node MJ Type
industry_locally_available_steam_hot_water 0 Flexible
Reversed
100.0 %
Inputs Edges 0
4.34 %
Type MJ Node
Share 0 energy_power_mv_distribution_network_electricity
95.66 %
Type MJ Node
Share 0 environment_earth_geothermal
Method Label Present Future Unit
technical
coefficient_of_performance Coefficient of Performance 23.04 23.04 COP
heat_output_capacity Heat capacity per unit 30.0 30.0 MW / unit
full_load_hours Full load hours 7,000 7,000 hour / year
cost
total_investment_over_lifetime_per(:plant) Investment over lifetime per plant 75.27 M 75.27 M EUR / unit
fixed_operation_and_maintenance_costs_per(:plant) Fixed operation and maintenance costs 3,210 K 3,210 K EUR / unit / year
variable_operation_and_maintenance_costs_per(:full_load_hour) Variable operation and maintenance costs 228 228 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 30 30 years
Node Attributes Present Future Change Unit
operational
electricity_output_capacity 0 0 MWe
heat_output_capacity 30 30 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 7,000 7,000 0%
households_supplied_per_unit - -
land_use_per_unit 0 0
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 75.27 M 75.27 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 3,210 K 3,210 K 0% euro / unit / year
variable_operation_and_maintenance_costs_per_full_load_hour 228 228 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 - -
part_load_efficiency_penalty - -
forecasting_error 0 0
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 -4%
weighted_carrier_co2_per_mj 0 0
sustainability_share 0.966 0.963 0%
final_demand 0 0
primary_demand 0 0
primary_demand_of_fossil 0 0
primary_demand_of_sustainable 0 0
technical
input_capacity 30 30 0%
electric_based_input_capacity - - MWinput
heat_based_input_capacity 30 30 0% MWinput
cooling_based_input_capacity - - MWinput
number_of_units 0 0
costs_per_plant
total_costs_per(:plant) 9,023 K 9,018 K 0% euro / plant
fixed_costs_per(:plant) 7,325 K 7,325 K 0%
cost_of_capital_per(:plant) 1,606 K 1,606 K 0%
depreciation_costs_per(:plant) 2,509 K 2,509 K 0%
variable_costs_per(:plant) 1,698 K 1,693 K 0%
fuel_costs_per(:plant) 102 K 96,933.9 -4%
co2_emissions_costs_per(:plant) 0 0
captured_biogenic_co2_costs_per(:plant) 0 0
fixed_operation_and_maintenance_costs_per(:plant) 3,210 K 3,210 K 0%
variable_operation_and_maintenance_costs_per(:plant) 1,596 K 1,596 K 0%
total_initial_investment_per(:plant) 75.27 M 75.27 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 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) 301 K 301 K 0%
fixed_costs_per(:mw_heat) 244 K 244 K 0%
cost_of_capital_per(:mw_heat) 53,525.3 53,525.3 0%
depreciation_costs_per(:mw_heat) 83,633.3 83,633.3 0%
variable_costs_per(:mw_heat) 56,599.5 56,431.1 0%
fuel_costs_per(:mw_heat) 3,399.5 3,231.1 -4%
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) 107 K 107 K 0%
variable_operation_and_maintenance_costs_per(:mw_heat) 53,200 53,200 0%
total_initial_investment_per(:mw_heat) 2,509 K 2,509 K 0%
costs_per_mwh_heat
total_costs_per(:mwh_heat) 42.97 42.94 0%
fixed_costs_per(:mwh_heat) 34.88 34.88 0%
cost_of_capital_per(:mwh_heat) 7.65 7.65 0%
depreciation_costs_per(:mwh_heat) 11.95 11.95 0%
variable_costs_per(:mwh_heat) 8.09 8.06 0%
fuel_costs_per(:mwh_heat) 0.486 0.462 -4%
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) 15.29 15.29 0%
variable_operation_and_maintenance_costs_per(:mwh_heat) 7.6 7.6 0%
total_initial_investment_per(:mwh_heat) 358.4 358.4 0%