Present 57.55 B 57.55 B 57.55 B
Future 57.55 B 57.55 B 57.55 B
Edges 57.55 B Outputs
Node MJ Type
buildings_useful_demand_after_insulation_cooling 57.55 B Flexible
100.0 %
0.0 %
Inputs Edges 57.55 B
75.0 %
Type MJ Node
Share 43.17 B environment_air_ambient_cold
25.0 %
Type MJ Node
Share 14.39 B buildings_final_demand_for_cooling_electricity
Edges 57.55 B Outputs
Node MJ Type
buildings_useful_demand_after_insulation_cooling 57.55 B Flexible
100.0 %
0.0 %
Inputs Edges 57.55 B
75.0 %
Type MJ Node
Share 43.17 B environment_air_ambient_cold
25.0 %
Type MJ Node
Share 14.39 B buildings_final_demand_for_cooling_electricity
Method Label Present Future Unit
technical
coefficient_of_performance Coefficient of Performance 4 4 COP
heat_output_capacity Heat capacity per unit 0.003 0.003 MW / unit
full_load_hours Full load hours 2,240 2,240 hour / year
cost
total_investment_over_lifetime_per(:plant) Investment over lifetime per plant 1,800 1,800 EUR / unit
fixed_operation_and_maintenance_costs_per(:plant) Fixed operation and maintenance costs 25 25 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 00{class: "change"}MWe
heat_output_capacity 0.0030.003{class: "change"}MWth
hydrogen_output_capacity 00{class: "change"}MW
free_co2_factor 00{class: "change"}
ccs_capture_rate --{class: "change"}
construction_time 00{class: "change"}
electrical_efficiency_when_using_coal --{class: "change"}
electrical_efficiency_when_using_wood_pellets --{class: "change"}
full_load_hours 2,2402,240{class: "change"}
households_supplied_per_unit --{class: "change"}
land_use_per_unit --{class: "change"}
takes_part_in_ets 00{class: "change"}yes=1 / no=0
technical_lifetime 1515{class: "change"}year
typical_input_capacity --{class: "change"}MWinput
output_capacity --{class: "change"}MW
input_efficiency --{class: "change"}
output_efficiency --{class: "change"}
cost
initial_investment 1,8001,800{class: "change"}euro / unit
ccs_investment 00{class: "change"}euro / unit
cost_of_installing 00{class: "change"}euro / unit
decommissioning_costs 00{class: "change"}euro / unit
fixed_operation_and_maintenance_costs_per_year 2525{class: "change"}euro / unit / year
variable_operation_and_maintenance_costs_per_full_load_hour 00{class: "change"}euro / full load hour
variable_operation_and_maintenance_costs_for_ccs_per_full_load_hour 00{class: "change"}euro / full load hour
fixed_costs_per_mw_input_capacity --{class: "change"}euro / MWinput
costs_per_mj --{class: "change"}
wacc 0.040.04{class: "change"}
profitability --{class: "change"}profitable / unprofitable / conditionally_profitable
profit_per_mwh_electricity --{class: "change"}eur/MWh
marginal_costs --{class: "change"}euro / MWh
max_consumption_price --{class: "change"}euro / MWh
capital_expenditures 156156{class: "change"}euro / unit / year
operating_expenses 2525{class: "change"}euro / unit / year
operating_expenses_including_fuel 2525{class: "change"}euro / unit / year
revenue 00{class: "change"}euro / unit / year
merit_order
merit_order_full_load_hours --{class: "change"}
merit_order_capacity_factor --{class: "change"}
merit_order_position --{class: "change"}
security_of_supply
availability 00{class: "change"}
part_load_operating_point --{class: "change"}
part_load_efficiency_penalty --{class: "change"}
forecasting_error --{class: "change"}
misc
demand_expected_value 57.55 B57.55 B{class: "change"}
excel_id --{class: "change"}
max_demand --{class: "change"}
Node Calculations Present Future Change Unit
demand
demand 57.55 B57.55 B{class: "change"}
preset_demand --{class: "change"}
demand_of_sustainable 00{class: "change"}
weighted_carrier_cost_per_mj 0.0010.001{class: "change"}
weighted_carrier_co2_per_mj 00{class: "change"}
sustainability_share 0.8160.802{class: "change"}
primary_demand 26.91 B25.99 B{class: "change"}
primary_demand_of_fossil 4.96 B5.13 B{class: "change"}
primary_demand_of_sustainable 21.95 B20.86 B{class: "change"}
primary_demand_of_electricity 3.01 B2.52 B{class: "change"}
primary_demand_of_coal 6.88 B5.69 B{class: "change"}
primary_demand_of_lng 169.3 M195.63 M{class: "change"}
primary_demand_of_wet_biomass 259.73 M286.78 M{class: "change"}
primary_demand_of_natural_gas 11.42 B13.18 B{class: "change"}
primary_demand_of_biogenic_waste 896.05 M1.23 B{class: "change"}
primary_demand_of_dry_biomass 1.07 B0{class: "change"}
primary_demand_of_non_biogenic_waste 794.6 M1.09 B{class: "change"}
primary_demand_of_uranium_oxide 1.84 B1.44 B{class: "change"}
primary_demand_of_imported_electricity 575.47 M297.18 M{class: "change"}
technical
input_capacity 0.0030.003{class: "change"}
electric_based_input_capacity --{class: "change"}MWinput
heat_based_input_capacity --{class: "change"}MWinput
cooling_based_input_capacity 0.0030.003{class: "change"}MWinput
number_of_units 2,855 K2,855 K{class: "change"}
costs_per_plant
total_costs_per(:plant) 195.7195.2{class: "change"}euro / plant
fixed_costs_per(:plant) 181181{class: "change"}
cost_of_capital_per(:plant) 3636{class: "change"}
depreciation_costs_per(:plant) 120120{class: "change"}
variable_costs_per(:plant) 14.6914.2{class: "change"}
fuel_costs_per(:plant) 00{class: "change"}
co2_emissions_costs_per(:plant) 00{class: "change"}
captured_biogenic_co2_costs_per(:plant) 00{class: "change"}
fixed_operation_and_maintenance_costs_per(:plant) 2525{class: "change"}
variable_operation_and_maintenance_costs_per(:plant) 00{class: "change"}
total_initial_investment_per(:plant) 1,8001,800{class: "change"}
costs_per_node
total_costs_per(:node) 558.69 M557.28 M{class: "change"}
fixed_costs_per(:node) 516.74 M516.74 M{class: "change"}
cost_of_capital_per(:node) 102.78 M102.78 M{class: "change"}
depreciation_costs_per(:node) 342.59 M342.59 M{class: "change"}
variable_costs_per(:node) 41.95 M40.54 M{class: "change"}
fuel_costs_per(:node) 00{class: "change"}
co2_emissions_costs_per(:node) 00{class: "change"}
captured_biogenic_co2_costs_per(:node) 00{class: "change"}
fixed_operation_and_maintenance_costs_per(:node) 71.37 M71.37 M{class: "change"}
variable_operation_and_maintenance_costs_per(:node) 00{class: "change"}
total_initial_investment_per(:node) 5.14 B5.14 B{class: "change"}
costs_per_mw_electricity
total_costs_per(:mw_electricity) 00{class: "change"}
fixed_costs_per(:mw_electricity) 00{class: "change"}
cost_of_capital_per(:mw_electricity) 00{class: "change"}
depreciation_costs_per(:mw_electricity) 00{class: "change"}
variable_costs_per(:mw_electricity) 00{class: "change"}
fuel_costs_per(:mw_electricity) NaNNaN{class: "change"}
co2_emissions_costs_per(:mw_electricity) NaNNaN{class: "change"}
captured_biogenic_co2_costs_per(:mw_electricity) NaNNaN{class: "change"}
fixed_operation_and_maintenance_costs_per(:mw_electricity) 00{class: "change"}
variable_operation_and_maintenance_costs_per(:mw_electricity) NaNNaN{class: "change"}
total_initial_investment_per(:mw_electricity) 00{class: "change"}
costs_per_mwh_electricity
total_costs_per(:mwh_electricity) 00{class: "change"}
fixed_costs_per(:mwh_electricity) 00{class: "change"}
cost_of_capital_per(:mwh_electricity) 00{class: "change"}
depreciation_costs_per(:mwh_electricity) 00{class: "change"}
variable_costs_per(:mwh_electricity) 00{class: "change"}
fuel_costs_per(:mwh_electricity) NaNNaN{class: "change"}
co2_emissions_costs_per(:mwh_electricity) NaNNaN{class: "change"}
captured_biogenic_co2_costs_per(:mwh_electricity) NaNNaN{class: "change"}
fixed_operation_and_maintenance_costs_per(:mwh_electricity) 00{class: "change"}
variable_operation_and_maintenance_costs_per(:mwh_electricity) NaNNaN{class: "change"}
total_initial_investment_per(:mwh_electricity) 00{class: "change"}
costs_per_mw_heat
total_costs_per(:mw_heat) 78,277.678,080{class: "change"}
fixed_costs_per(:mw_heat) 72,40072,400{class: "change"}
cost_of_capital_per(:mw_heat) 14,40014,400{class: "change"}
depreciation_costs_per(:mw_heat) 48,00048,000{class: "change"}
variable_costs_per(:mw_heat) 5,877.65,680{class: "change"}
fuel_costs_per(:mw_heat) 00{class: "change"}
co2_emissions_costs_per(:mw_heat) 00{class: "change"}
captured_biogenic_co2_costs_per(:mw_heat) 00{class: "change"}
fixed_operation_and_maintenance_costs_per(:mw_heat) 10,00010,000{class: "change"}
variable_operation_and_maintenance_costs_per(:mw_heat) 00{class: "change"}
total_initial_investment_per(:mw_heat) 720 K720 K{class: "change"}
costs_per_mwh_heat
total_costs_per(:mwh_heat) 34.9534.86{class: "change"}
fixed_costs_per(:mwh_heat) 32.3232.32{class: "change"}
cost_of_capital_per(:mwh_heat) 6.436.43{class: "change"}
depreciation_costs_per(:mwh_heat) 21.4321.43{class: "change"}
variable_costs_per(:mwh_heat) 2.622.54{class: "change"}
fuel_costs_per(:mwh_heat) 00{class: "change"}
co2_emissions_costs_per(:mwh_heat) 00{class: "change"}
captured_biogenic_co2_costs_per(:mwh_heat) 00{class: "change"}
fixed_operation_and_maintenance_costs_per(:mwh_heat) 4.464.46{class: "change"}
variable_operation_and_maintenance_costs_per(:mwh_heat) 00{class: "change"}
total_initial_investment_per(:mwh_heat) 321.4321.4{class: "change"}