Present 0 0 0
Future 0 0 0
Edges 0 Outputs
Node MJ Type
industry_useful_demand_for_chemical_other_useable_heat 0 Share
100.0 %
Inputs Edges 0
73.68 %
Type MJ Node
Share 0 environment_earth_ambient_heat
26.32 %
Type MJ Node
Share 0 industry_final_demand_for_chemical_other_electricity
Edges 0 Outputs
Node MJ Type
industry_useful_demand_for_chemical_other_useable_heat 0 Share
100.0 %
Inputs Edges 0
73.68 %
Type MJ Node
Share 0 environment_earth_ambient_heat
26.32 %
Type MJ Node
Share 0 industry_final_demand_for_chemical_other_electricity
Method Label Present Future Unit
technical
heat_output_conversion Heat efficiency (LHV) 100.0 100.0 %
heat_output_capacity Heat capacity per unit 5.0 5.0 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 1,250 K 1,250 K EUR / unit
fixed_operation_and_maintenance_costs_per(:plant) Fixed operation and maintenance costs 27,500 27,500 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 5 5 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 7,000 7,000 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 1,250 K 1,250 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 27,500 27,500 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 1 1 0%
part_load_operating_point 0 0
part_load_efficiency_penalty 0 0
forecasting_error 0 0
misc
demand_expected_value 0 0
excel_id - -
max_demand - -
Node Calculations Present Future Change Unit
demand
demand 0 0
preset_demand - -
demand_of_sustainable 0 0
weighted_carrier_cost_per_mj 0.001 0.001 14%
weighted_carrier_co2_per_mj 0 0
sustainability_share 0.76 0.738 -2%
final_demand 0 0
primary_demand 0 0
primary_demand_of_fossil 0 0
primary_demand_of_sustainable 0 0
technical
input_capacity 5 5 0%
electric_based_input_capacity - - MWinput
heat_based_input_capacity 5 5 0% MWinput
cooling_based_input_capacity - - MWinput
number_of_units 0 0
costs_per_plant
total_costs_per(:plant) 263 K 281 K 6% euro / plant
fixed_costs_per(:plant) 136 K 136 K 0%
cost_of_capital_per(:plant) 25,000 25,000 0%
depreciation_costs_per(:plant) 83,333.3 83,333.3 0%
variable_costs_per(:plant) 127 K 145 K 14%
fuel_costs_per(:plant) 127 K 145 K 14%
co2_emissions_costs_per(:plant) 0 0
captured_biogenic_co2_costs_per(:plant) 0 0
fixed_operation_and_maintenance_costs_per(:plant) 27,500 27,500 0%
variable_operation_and_maintenance_costs_per(:plant) 0 0
total_initial_investment_per(:plant) 1,250 K 1,250 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 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) 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) 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) 52,535.5 56,125.7 6%
fixed_costs_per(:mw_heat) 27,166.7 27,166.7 0%
cost_of_capital_per(:mw_heat) 5,000 5,000 0%
depreciation_costs_per(:mw_heat) 16,666.7 16,666.7 0%
variable_costs_per(:mw_heat) 25,368.9 28,959 14%
fuel_costs_per(:mw_heat) 25,368.9 28,959 14%
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) 5,500 5,500 0%
variable_operation_and_maintenance_costs_per(:mw_heat) 0 0
total_initial_investment_per(:mw_heat) 250 K 250 K 0%
costs_per_mwh_heat
total_costs_per(:mwh_heat) 7.51 8.02 6%
fixed_costs_per(:mwh_heat) 3.88 3.88 0%
cost_of_capital_per(:mwh_heat) 0.714 0.714 0%
depreciation_costs_per(:mwh_heat) 2.38 2.38 0%
variable_costs_per(:mwh_heat) 3.62 4.14 14%
fuel_costs_per(:mwh_heat) 3.62 4.14 14%
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) 0.786 0.786 0%
variable_operation_and_maintenance_costs_per(:mwh_heat) 0 0
total_initial_investment_per(:mwh_heat) 35.71 35.71 0%