Present 306.9 B 306.9 B 306.9 B
Future 243.65 B 243.65 B 243.65 B
-20.61%
Edges 306.9 B Outputs
Node MJ Type
agriculture_locally_available_electricity 30.89 B Flexible
bunkers_final_demand_electricity 0 Share
energy_compressor_network_gas 91.73 M Flexible
energy_direct_air_capture_co2_electricity 0 Share
energy_heat_boiler_ht_electricity 0 Share
energy_heat_boiler_lt_electricity 0 Share
energy_heat_boiler_mt_electricity 0 Share
energy_heat_flexibility_p2h_boiler_ht_electricity 0 Share
energy_heat_flexibility_p2h_boiler_mt_electricity 0 Share
energy_heat_flexibility_p2h_heatpump_ht_electricity 0 Share
energy_heat_flexibility_p2h_heatpump_mt_electricity 0 Share
energy_heat_heatpump_drink_water_water_ts_lt_electricity 0 Share
energy_heat_heatpump_drink_water_water_ts_mt_electricity 0 Share
energy_heat_heatpump_surface_water_water_ts_lt_electricity 0 Share
energy_heat_heatpump_surface_water_water_ts_mt_electricity 0 Share
energy_heat_heatpump_waste_water_water_ts_lt_electricity 0 Share
energy_heat_heatpump_waste_water_water_ts_mt_electricity 0 Share
energy_heat_heatpump_water_water_ht_electricity 0 Flexible
energy_heat_heatpump_water_water_lt_electricity 0 Flexible
energy_heat_heatpump_water_water_mt_electricity 0 Flexible
energy_heat_well_deep_ht_geothermal 0 Share
energy_heat_well_deep_mt_geothermal 0 Share
energy_heat_well_shallow_heatpump_mt_geothermal 0 Share
energy_heat_well_shallow_lt_geothermal 0 Share
energy_offshore_sequestration_co2_electricity 0 Share
energy_power_mv_transport_network_electricity 0 Inversed flexible
energy_power_transformer_lv_mv_electricity 206.83 B Flexible
energy_synthetic_products_electricity 0 Share
industry_heat_well_geothermal 0 Share
industry_locally_available_electricity 62.78 B Flexible
transport_final_demand_electricity 6.31 B Share
100.0 %
Inputs Edges 306.9 B
100.0 %
Type MJ Node
Inversed flexible 0 agriculture_locally_available_electricity
Flexible
Reversed
3.42 B energy_chp_local_engine_ht_biogas
Flexible
Reversed
38.56 B energy_chp_local_engine_ht_network_gas
Flexible
Reversed
0 energy_chp_local_engine_mt_biogas
Flexible
Reversed
0 energy_chp_local_engine_mt_network_gas
Flexible
Reversed
0 energy_chp_local_ht_wood_pellets_ccs_dispatchable
Flexible
Reversed
0 energy_chp_local_ht_wood_pellets_ccs_must_run
Flexible
Reversed
334.74 M energy_chp_local_ht_wood_pellets_dispatchable
Flexible
Reversed
0 energy_chp_local_ht_wood_pellets_must_run
Flexible
Reversed
0 energy_chp_local_mt_wood_pellets_ccs_dispatchable
Flexible
Reversed
0 energy_chp_local_mt_wood_pellets_ccs_must_run
Flexible
Reversed
0 energy_chp_local_mt_wood_pellets_dispatchable
Flexible
Reversed
0 energy_chp_local_mt_wood_pellets_must_run
Flexible 264.58 B energy_power_mv_transport_network_electricity
Inversed flexible 0 energy_power_transformer_lv_mv_electricity
Inversed flexible 0 industry_locally_available_electricity
Edges 243.65 B Outputs
Node MJ Type
agriculture_locally_available_electricity 30.89 B Flexible
bunkers_final_demand_electricity 0 Share
energy_compressor_network_gas 91.73 M Flexible
energy_direct_air_capture_co2_electricity 0 Share
energy_heat_boiler_ht_electricity 0 Share
energy_heat_boiler_lt_electricity 0 Share
energy_heat_boiler_mt_electricity 0 Share
energy_heat_flexibility_p2h_boiler_ht_electricity 0 Share
energy_heat_flexibility_p2h_boiler_mt_electricity 0 Share
energy_heat_flexibility_p2h_heatpump_ht_electricity 0 Share
energy_heat_flexibility_p2h_heatpump_mt_electricity 0 Share
energy_heat_heatpump_drink_water_water_ts_lt_electricity 0 Share
energy_heat_heatpump_drink_water_water_ts_mt_electricity 0 Share
energy_heat_heatpump_surface_water_water_ts_lt_electricity 0 Share
energy_heat_heatpump_surface_water_water_ts_mt_electricity 0 Share
energy_heat_heatpump_waste_water_water_ts_lt_electricity 0 Share
energy_heat_heatpump_waste_water_water_ts_mt_electricity 0 Share
energy_heat_heatpump_water_water_ht_electricity 0 Flexible
energy_heat_heatpump_water_water_lt_electricity 0 Flexible
energy_heat_heatpump_water_water_mt_electricity 0 Flexible
energy_heat_well_deep_ht_geothermal 0 Share
energy_heat_well_deep_mt_geothermal 0 Share
energy_heat_well_shallow_heatpump_mt_geothermal 0 Share
energy_heat_well_shallow_lt_geothermal 0 Share
energy_offshore_sequestration_co2_electricity 0 Share
energy_power_mv_transport_network_electricity 0 Inversed flexible
energy_power_transformer_lv_mv_electricity 206.36 B Flexible
energy_synthetic_products_electricity 0 Share
industry_heat_well_geothermal 0 Share
industry_locally_available_electricity 0 Flexible
transport_final_demand_electricity 6.31 B Share
100.0 %
Inputs Edges 243.65 B
100.0 %
Type MJ Node
Inversed flexible 0 agriculture_locally_available_electricity
Flexible
Reversed
3.42 B energy_chp_local_engine_ht_biogas
Flexible
Reversed
0 energy_chp_local_engine_ht_network_gas
Flexible
Reversed
0 energy_chp_local_engine_mt_biogas
Flexible
Reversed
0 energy_chp_local_engine_mt_network_gas
Flexible
Reversed
0 energy_chp_local_ht_wood_pellets_ccs_dispatchable
Flexible
Reversed
0 energy_chp_local_ht_wood_pellets_ccs_must_run
Flexible
Reversed
444.74 M energy_chp_local_ht_wood_pellets_dispatchable
Flexible
Reversed
0 energy_chp_local_ht_wood_pellets_must_run
Flexible
Reversed
0 energy_chp_local_mt_wood_pellets_ccs_dispatchable
Flexible
Reversed
0 energy_chp_local_mt_wood_pellets_ccs_must_run
Flexible
Reversed
0 energy_chp_local_mt_wood_pellets_dispatchable
Flexible
Reversed
0 energy_chp_local_mt_wood_pellets_must_run
Flexible 216.13 B energy_power_mv_transport_network_electricity
Inversed flexible 0 energy_power_transformer_lv_mv_electricity
Inversed flexible 23.65 B industry_locally_available_electricity
Node Attributes Present Future Change Unit
operational
electricity_output_capacity 2.1 2.1 0% MWe
heat_output_capacity 0 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 8,760 8,760 0%
households_supplied_per_unit - -
land_use_per_unit - -
takes_part_in_ets 0 0 yes=1 / no=0
technical_lifetime 40 40 0% year
typical_input_capacity - - MWinput
output_capacity - - MW
input_efficiency - -
output_efficiency - -
cost
initial_investment 0 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 7,789.2 7,789.2 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 0.03 0.03 0%
profitability - - profitable / unprofitable / conditionally_profitable
profit_per_mwh_electricity - - eur/MWh
marginal_costs 14.02 13.52 -3% euro / MWh
max_consumption_price 14.02 13.52 -3% 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 0 0
part_load_efficiency_penalty 0 0
forecasting_error 0 0
misc
demand_expected_value 306.9 B 306.9 B 0%
excel_id - -
max_demand - -
Node Calculations Present Future Change Unit
demand
demand 306.9 B 243.65 B -20%
preset_demand - -
demand_of_sustainable 0 0
weighted_carrier_cost_per_mj 0.004 0.004 -3%
weighted_carrier_co2_per_mj 0 0
sustainability_share 0.131 0.102 -22%
final_demand 0 0
primary_demand 598.71 B 480.9 B -19%
primary_demand_of_fossil 520.01 B 432.01 B -16%
primary_demand_of_sustainable 78.71 B 48.89 B -37%
primary_demand_of_wood_pellets 14.65 B 400.7 M -97%
primary_demand_of_biogas 4.33 B 4.49 B 3%
primary_demand_of_electricity 25.87 B 15.22 B -41%
primary_demand_of_coal 300.97 B 208.51 B -30%
primary_demand_of_lng 2.59 B 3.37 B 29%
primary_demand_of_natural_gas 150.27 B 195.12 B 29%
primary_demand_of_biogenic_waste 16.03 B 14.87 B -7%
primary_demand_of_non_biogenic_waste 13.12 B 12.17 B -7%
primary_demand_of_uranium_oxide 42.95 B 24.63 B -42%
primary_demand_of_imported_electricity 27.92 B 21.47 M -99%
technical
input_capacity 2.1 2.1 0%
electric_based_input_capacity 2.1 2.1 0% MWinput
heat_based_input_capacity - - MWinput
cooling_based_input_capacity - - MWinput
number_of_units 4,634.2 3,679.1 -20%
costs_per_plant
total_costs_per(:plant) 266 K 256 K -3% euro / plant
fixed_costs_per(:plant) 7,789.2 7,789.2 0%
cost_of_capital_per(:plant) 0 0
depreciation_costs_per(:plant) 0 0
variable_costs_per(:plant) 258 K 249 K -3%
fuel_costs_per(:plant) 258 K 249 K -3%
co2_emissions_costs_per(:plant) 0 0
captured_biogenic_co2_costs_per(:plant) 0 0
fixed_operation_and_maintenance_costs_per(:plant) 7,789.2 7,789.2 0%
variable_operation_and_maintenance_costs_per(:plant) 0 0
total_initial_investment_per(:plant) 0 0
costs_per_node
total_costs_per(:node) 1.23 B 943.52 M -23%
fixed_costs_per(:node) 36.1 M 28.66 M -20%
cost_of_capital_per(:node) 0 0
depreciation_costs_per(:node) 0 0
variable_costs_per(:node) 1.2 B 914.86 M -23%
fuel_costs_per(:node) 1.2 B 914.86 M -23%
co2_emissions_costs_per(:node) 0 0
captured_biogenic_co2_costs_per(:node) 0 0
fixed_operation_and_maintenance_costs_per(:node) 36.1 M 28.66 M -20%
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) 127 K 122 K -3%
fixed_costs_per(:mw_electricity) 3,709.1 3,709.1 0%
cost_of_capital_per(:mw_electricity) 0 0
depreciation_costs_per(:mw_electricity) 0 0
variable_costs_per(:mw_electricity) 123 K 118 K -3%
fuel_costs_per(:mw_electricity) 123 K 118 K -3%
co2_emissions_costs_per(:mw_electricity) 0 0
captured_biogenic_co2_costs_per(:mw_electricity) 0 0
fixed_operation_and_maintenance_costs_per(:mw_electricity) 3,709.1 3,709.1 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) 14.45 13.94 -3%
fixed_costs_per(:mwh_electricity) 0.423 0.423 0%
cost_of_capital_per(:mwh_electricity) 0 0
depreciation_costs_per(:mwh_electricity) 0 0
variable_costs_per(:mwh_electricity) 14.02 13.52 -3%
fuel_costs_per(:mwh_electricity) 14.02 13.52 -3%
co2_emissions_costs_per(:mwh_electricity) 0 0
captured_biogenic_co2_costs_per(:mwh_electricity) 0 0
fixed_operation_and_maintenance_costs_per(:mwh_electricity) 0.423 0.423 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) 0 0
fixed_costs_per(:mw_heat) 0 0
cost_of_capital_per(:mw_heat) NaN NaN
depreciation_costs_per(:mw_heat) NaN NaN
variable_costs_per(:mw_heat) 0 0
fuel_costs_per(:mw_heat) 0 0
co2_emissions_costs_per(:mw_heat) NaN NaN
captured_biogenic_co2_costs_per(:mw_heat) NaN NaN
fixed_operation_and_maintenance_costs_per(:mw_heat) 0 0
variable_operation_and_maintenance_costs_per(:mw_heat) NaN NaN
total_initial_investment_per(:mw_heat) NaN NaN
costs_per_mwh_heat
total_costs_per(:mwh_heat) 0 0
fixed_costs_per(:mwh_heat) 0 0
cost_of_capital_per(:mwh_heat) NaN NaN
depreciation_costs_per(:mwh_heat) NaN NaN
variable_costs_per(:mwh_heat) 0 0
fuel_costs_per(:mwh_heat) 0 0
co2_emissions_costs_per(:mwh_heat) NaN NaN
captured_biogenic_co2_costs_per(:mwh_heat) NaN NaN
fixed_operation_and_maintenance_costs_per(:mwh_heat) 0 0
variable_operation_and_maintenance_costs_per(:mwh_heat) NaN NaN
total_initial_investment_per(:mwh_heat) NaN NaN