Present 66.26 B 66.26 B 66.26 B
Future 66.26 B 66.26 B 66.26 B
Edges 66.26 B Outputs
Node MJ Type
buildings_useful_demand_after_insulation_cooling 66.26 B Flexible
100.0 %
0.0 %
Inputs Edges 66.26 B
75.0 %
Type MJ Node
Share 49.69 B environment_air_ambient_cold
25.0 %
Type MJ Node
Share 16.56 B buildings_final_demand_for_cooling_electricity
Edges 66.26 B Outputs
Node MJ Type
buildings_useful_demand_after_insulation_cooling 66.26 B Flexible
100.0 %
0.0 %
Inputs Edges 66.26 B
75.0 %
Type MJ Node
Share 49.69 B environment_air_ambient_cold
25.0 %
Type MJ Node
Share 16.56 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 0 0 MWe
heat_output_capacity 0.003 0.003 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 2,240 2,240 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 1,800 1,800 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 25 25 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 66.26 B 66.26 B 0%
excel_id - -
max_demand - -
Node Calculations Present Future Change Unit
demand
demand 66.26 B 66.26 B 0%
preset_demand - -
demand_of_sustainable 0 0
weighted_carrier_cost_per_mj 0.001 0.001 -3%
weighted_carrier_co2_per_mj 0 0
sustainability_share 0.785 0.777 0%
final_demand 16.56 B 16.56 B 0%
primary_demand 32.18 B 32.56 B 1%
primary_demand_of_fossil 6.93 B 7.25 B 4%
primary_demand_of_sustainable 25.25 B 25.31 B 0%
primary_demand_of_wood_pellets 784.27 M 27.01 M -96%
primary_demand_of_biogas 231.99 M 302.87 M 30%
primary_demand_of_electricity 1.52 B 1.17 B -23%
primary_demand_of_coal 16.11 B 14.06 B -12%
primary_demand_of_lng 138.79 M 226.98 M 63%
primary_demand_of_natural_gas 8.04 B 13.15 B 63%
primary_demand_of_biogenic_waste 857.92 M 1 B 16%
primary_demand_of_non_biogenic_waste 701.98 M 820.47 M 16%
primary_demand_of_uranium_oxide 2.3 B 1.66 B -27%
primary_demand_of_imported_electricity 1.49 B 1,447 K -99%
technical
input_capacity 0.003 0.003 0%
electric_based_input_capacity - - MWinput
heat_based_input_capacity - - MWinput
cooling_based_input_capacity 0.003 0.003 0% MWinput
number_of_units 3,287 K 3,287 K 0%
costs_per_plant
total_costs_per(:plant) 200.5 199.8 0% euro / plant
fixed_costs_per(:plant) 181 181 0%
cost_of_capital_per(:plant) 36 36 0%
depreciation_costs_per(:plant) 120 120 0%
variable_costs_per(:plant) 19.47 18.76 -3%
fuel_costs_per(:plant) 19.47 18.76 -3%
co2_emissions_costs_per(:plant) 0 0
captured_biogenic_co2_costs_per(:plant) 0 0
fixed_operation_and_maintenance_costs_per(:plant) 25 25 0%
variable_operation_and_maintenance_costs_per(:plant) 0 0
total_initial_investment_per(:plant) 1,800 1,800 0%
costs_per_node
total_costs_per(:node) 658.85 M 656.55 M 0%
fixed_costs_per(:node) 594.88 M 594.88 M 0%
cost_of_capital_per(:node) 118.32 M 118.32 M 0%
depreciation_costs_per(:node) 394.39 M 394.39 M 0%
variable_costs_per(:node) 63.98 M 61.67 M -3%
fuel_costs_per(:node) 63.98 M 61.67 M -3%
co2_emissions_costs_per(:node) 0 0
captured_biogenic_co2_costs_per(:node) 0 0
fixed_operation_and_maintenance_costs_per(:node) 82.17 M 82.17 M 0%
variable_operation_and_maintenance_costs_per(:node) 0 0
total_initial_investment_per(:node) 5.92 B 5.92 B 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) 80,186.5 79,905.9 0%
fixed_costs_per(:mw_heat) 72,400 72,400 0%
cost_of_capital_per(:mw_heat) 14,400 14,400 0%
depreciation_costs_per(:mw_heat) 48,000 48,000 0%
variable_costs_per(:mw_heat) 7,786.5 7,505.9 -3%
fuel_costs_per(:mw_heat) 7,786.5 7,505.9 -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) 10,000 10,000 0%
variable_operation_and_maintenance_costs_per(:mw_heat) 0 0
total_initial_investment_per(:mw_heat) 720 K 720 K 0%
costs_per_mwh_heat
total_costs_per(:mwh_heat) 35.8 35.67 0%
fixed_costs_per(:mwh_heat) 32.32 32.32 0%
cost_of_capital_per(:mwh_heat) 6.43 6.43 0%
depreciation_costs_per(:mwh_heat) 21.43 21.43 0%
variable_costs_per(:mwh_heat) 3.48 3.35 -3%
fuel_costs_per(:mwh_heat) 3.48 3.35 -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) 4.46 4.46 0%
variable_operation_and_maintenance_costs_per(:mwh_heat) 0 0
total_initial_investment_per(:mwh_heat) 321.4 321.4 0%