Present 25.56 B 25.56 B 25.56 B
Future 25.56 B 25.56 B 25.56 B
Edges 25.56 B Outputs
Node MJ Type
households_useful_demand_for_cooling 25.56 B Flexible
100.0 %
0.0 %
Inputs Edges 25.56 B
75.0 %
Type MJ Node
Share 19.17 B environment_air_ambient_cold
25.0 %
Type MJ Node
Share 6.39 B households_final_demand_for_cooling_electricity
Edges 25.56 B Outputs
Node MJ Type
households_useful_demand_for_cooling 25.56 B Flexible
100.0 %
0.0 %
Inputs Edges 25.56 B
75.0 %
Type MJ Node
Share 19.17 B environment_air_ambient_cold
25.0 %
Type MJ Node
Share 6.39 B households_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 560 560 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 2.0 2.0 %
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 560 560 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 0.02 0.02 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 25.56 B 25.56 B 0%
excel_id - -
max_demand - -
Node Calculations Present Future Change Unit
demand
demand 25.56 B 25.56 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 0.79 0.783 0%
final_demand 6.39 B 6.39 B 0%
primary_demand 12.25 B 12.4 B 1%
primary_demand_of_fossil 2.57 B 2.69 B 4%
primary_demand_of_sustainable 9.69 B 9.71 B 0%
primary_demand_of_wood_pellets 294.46 M 10.14 M -96%
primary_demand_of_biogas 87.1 M 113.73 M 30%
primary_demand_of_electricity 742.92 M 607.84 M -18%
primary_demand_of_coal 6.05 B 5.28 B -12%
primary_demand_of_lng 52.11 M 85.23 M 63%
primary_demand_of_natural_gas 3.02 B 4.94 B 63%
primary_demand_of_biogenic_waste 322.12 M 376.55 M 16%
primary_demand_of_non_biogenic_waste 263.56 M 308.1 M 16%
primary_demand_of_uranium_oxide 863.13 M 623.58 M -27%
primary_demand_of_imported_electricity 561.06 M 543 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 5,072 K 5,072 K 0%
costs_per_plant
total_costs_per(:plant) 167.7 167.6 0% euro / plant
fixed_costs_per(:plant) 163 163 0%
cost_of_capital_per(:plant) 18 18 0%
depreciation_costs_per(:plant) 120 120 0%
variable_costs_per(:plant) 4.74 4.57 -3%
fuel_costs_per(:plant) 4.74 4.57 -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) 850.7 M 849.83 M 0%
fixed_costs_per(:node) 826.68 M 826.68 M 0%
cost_of_capital_per(:node) 91.29 M 91.29 M 0%
depreciation_costs_per(:node) 608.6 M 608.6 M 0%
variable_costs_per(:node) 24.02 M 23.16 M -3%
fuel_costs_per(:node) 24.02 M 23.16 M -3%
co2_emissions_costs_per(:node) 0 0
captured_biogenic_co2_costs_per(:node) 0 0
fixed_operation_and_maintenance_costs_per(:node) 126.79 M 126.79 M 0%
variable_operation_and_maintenance_costs_per(:node) 0 0
total_initial_investment_per(:node) 9.13 B 9.13 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) 67,094.6 67,026.6 0%
fixed_costs_per(:mw_heat) 65,200 65,200 0%
cost_of_capital_per(:mw_heat) 7,200 7,200 0%
depreciation_costs_per(:mw_heat) 48,000 48,000 0%
variable_costs_per(:mw_heat) 1,894.6 1,826.6 -3%
fuel_costs_per(:mw_heat) 1,894.6 1,826.6 -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) 119.8 119.7 0%
fixed_costs_per(:mwh_heat) 116.4 116.4 0%
cost_of_capital_per(:mwh_heat) 12.86 12.86 0%
depreciation_costs_per(:mwh_heat) 85.71 85.71 0%
variable_costs_per(:mwh_heat) 3.38 3.26 -3%
fuel_costs_per(:mwh_heat) 3.38 3.26 -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) 17.86 17.86 0%
variable_operation_and_maintenance_costs_per(:mwh_heat) 0 0
total_initial_investment_per(:mwh_heat) 1,285.7 1,285.7 0%