Present 5.94 B 5.94 B 5.94 B
Future 5.94 B 5.94 B 5.94 B
Edges 5.94 B Outputs
Node MJ Type
buildings_useful_demand_after_insulation_cooling 5.94 B Share
100.0 %
0.0 %
Inputs Edges 5.94 B
94.76 %
Type MJ Node
Share 5.63 B environment_water_ambient_cold
5.24 %
Type MJ Node
Share 311.3 M buildings_final_demand_for_cooling_electricity
Edges 5.94 B Outputs
Node MJ Type
buildings_useful_demand_after_insulation_cooling 5.94 B Share
100.0 %
0.0 %
Inputs Edges 5.94 B
94.76 %
Type MJ Node
Share 5.63 B environment_water_ambient_cold
5.24 %
Type MJ Node
Share 311.3 M buildings_final_demand_for_cooling_electricity
Method Label Present Future Unit
technical
coefficient_of_performance Coefficient of Performance 19.09 19.09 COP
heat_output_capacity Heat capacity per unit 2.25 2.25 MW / unit
full_load_hours Full load hours 2,190 2,190 hour / year
cost
total_investment_over_lifetime_per(:plant) Investment over lifetime per plant 954 K 954 K EUR / unit
fixed_operation_and_maintenance_costs_per(:plant) Fixed operation and maintenance costs 67,530 67,530 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? false false 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 2.25 2.25 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 2,190 2,190 0%
households_supplied_per_unit - -
land_use_per_unit - -
takes_part_in_ets 0 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 954 K 954 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 67,530 67,530 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 0 0
part_load_operating_point - -
part_load_efficiency_penalty - -
forecasting_error - -
misc
demand_expected_value 5.94 B 5.94 B 0%
excel_id - -
max_demand - -
Node Calculations Present Future Change Unit
demand
demand 5.94 B 5.94 B 0%
preset_demand - -
demand_of_sustainable 0 0
weighted_carrier_cost_per_mj 0 0 -3%
weighted_carrier_co2_per_mj 0 0
sustainability_share 0.961 0.959 0%
final_demand 311.3 M 311.3 M 0%
primary_demand 578.23 M 560.64 M -3%
primary_demand_of_fossil 22.33 M 23.21 M 3%
primary_demand_of_sustainable 555.9 M 537.43 M -3%
primary_demand_of_wood_pellets 20.87 M 0 -100%
primary_demand_of_biogas 3,034 K 3,349 K 10%
primary_demand_of_electricity 65.11 M 54.44 M -16%
primary_demand_of_coal 148.82 M 123.13 M -17%
primary_demand_of_lng 3,663 K 4,227 K 15%
primary_demand_of_natural_gas 247.88 M 286.06 M 15%
primary_demand_of_biogenic_waste 19.39 M 26.69 M 37%
primary_demand_of_non_biogenic_waste 17.19 M 23.67 M 37%
primary_demand_of_uranium_oxide 39.83 M 31.2 M -21%
primary_demand_of_imported_electricity 12.45 M 6,671 K -46%
technical
input_capacity 2.25 2.25 0%
electric_based_input_capacity - - MWinput
heat_based_input_capacity - - MWinput
cooling_based_input_capacity 2.25 2.25 0% MWinput
number_of_units 334.9 334.9 0%
costs_per_plant
total_costs_per(:plant) 153 K 153 K 0% euro / plant
fixed_costs_per(:plant) 150 K 150 K 0%
cost_of_capital_per(:plant) 19,070 19,070 0%
depreciation_costs_per(:plant) 63,566.7 63,566.7 0%
variable_costs_per(:plant) 2,709.8 2,623.3 -3%
fuel_costs_per(:plant) 2,709.8 2,623.3 -3%
co2_emissions_costs_per(:plant) 0 0
captured_biogenic_co2_costs_per(:plant) 0 0
fixed_operation_and_maintenance_costs_per(:plant) 67,530 67,530 0%
variable_operation_and_maintenance_costs_per(:plant) 0 0
total_initial_investment_per(:plant) 954 K 954 K 0%
costs_per_node
total_costs_per(:node) 51.2 M 51.17 M 0%
fixed_costs_per(:node) 50.3 M 50.3 M 0%
cost_of_capital_per(:node) 6,387 K 6,387 K 0%
depreciation_costs_per(:node) 21.29 M 21.29 M 0%
variable_costs_per(:node) 908 K 879 K -3%
fuel_costs_per(:node) 908 K 879 K -3%
co2_emissions_costs_per(:node) 0 0
captured_biogenic_co2_costs_per(:node) 0 0
fixed_operation_and_maintenance_costs_per(:node) 22.62 M 22.62 M 0%
variable_operation_and_maintenance_costs_per(:node) 0 0
total_initial_investment_per(:node) 319.35 M 319.35 M 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) 67,945.1 67,906.7 0%
fixed_costs_per(:mw_heat) 66,740.7 66,740.7 0%
cost_of_capital_per(:mw_heat) 8,475.6 8,475.6 0%
depreciation_costs_per(:mw_heat) 28,251.9 28,251.9 0%
variable_costs_per(:mw_heat) 1,204.3 1,165.9 -3%
fuel_costs_per(:mw_heat) 1,204.3 1,165.9 -3%
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) 30,013.3 30,013.3 0%
variable_operation_and_maintenance_costs_per(:mw_heat) 0 0
total_initial_investment_per(:mw_heat) 424 K 424 K 0%
costs_per_mwh_heat
total_costs_per(:mwh_heat) 31.03 31.01 0%
fixed_costs_per(:mwh_heat) 30.48 30.48 0%
cost_of_capital_per(:mwh_heat) 3.87 3.87 0%
depreciation_costs_per(:mwh_heat) 12.9 12.9 0%
variable_costs_per(:mwh_heat) 0.55 0.532 -3%
fuel_costs_per(:mwh_heat) 0.55 0.532 -3%
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) 13.7 13.7 0%
variable_operation_and_maintenance_costs_per(:mwh_heat) 0 0
total_initial_investment_per(:mwh_heat) 193.5 193.5 0%