Present 2.79 B 2.79 B 2.79 B
Future 2.79 B 2.79 B 2.79 B
Edges 2.79 B Outputs
Node MJ Type
households_useful_demand_for_cooling 2.79 B Flexible
100.0 %
0.0 %
Inputs Edges 2.79 B
75.0 %
Type MJ Node
Share 2.1 B environment_air_ambient_cold
25.0 %
Type MJ Node
Share 698.49 M households_final_demand_for_cooling_electricity
Edges 2.79 B Outputs
Node MJ Type
households_useful_demand_for_cooling 2.79 B Flexible
100.0 %
0.0 %
Inputs Edges 2.79 B
75.0 %
Type MJ Node
Share 2.1 B environment_air_ambient_cold
25.0 %
Type MJ Node
Share 698.49 M 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 2.79 B 2.79 B 0%
excel_id - -
max_demand - -
Node Calculations Present Future Change Unit
demand
demand 2.79 B 2.79 B 0%
preset_demand - -
demand_of_sustainable 0 0
weighted_carrier_cost_per_mj 0.001 0.001 -4%
weighted_carrier_co2_per_mj 0 0
sustainability_share 0.824 0.811 -1%
final_demand 698.49 M 698.49 M 0%
primary_demand 1.27 B 1.24 B -2%
primary_demand_of_fossil 223.05 M 233.34 M 4%
primary_demand_of_sustainable 1.05 B 1 B -4%
primary_demand_of_wood_pellets 44.64 M 0 -100%
primary_demand_of_biogas 6,491 K 7,221 K 11%
primary_demand_of_electricity 171.84 M 148.05 M -13%
primary_demand_of_coal 318.36 M 263.75 M -17%
primary_demand_of_lng 7,836 K 9,202 K 17%
primary_demand_of_natural_gas 530.26 M 622.72 M 17%
primary_demand_of_biogenic_waste 41.47 M 57.18 M 37%
primary_demand_of_non_biogenic_waste 36.78 M 50.7 M 37%
primary_demand_of_uranium_oxide 85.21 M 66.84 M -21%
primary_demand_of_imported_electricity 26.63 M 8,656 K -67%
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 554 K 554 K 0%
costs_per_plant
total_costs_per(:plant) 166.5 166.3 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) 3.5 3.33 -4%
fuel_costs_per(:plant) 3.5 3.33 -4%
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) 92.3 M 92.21 M 0%
fixed_costs_per(:node) 90.36 M 90.36 M 0%
cost_of_capital_per(:node) 9,978 K 9,978 K 0%
depreciation_costs_per(:node) 66.52 M 66.52 M 0%
variable_costs_per(:node) 1,942 K 1,848 K -4%
fuel_costs_per(:node) 1,942 K 1,848 K -4%
co2_emissions_costs_per(:node) 0 0
captured_biogenic_co2_costs_per(:node) 0 0
fixed_operation_and_maintenance_costs_per(:node) 13.86 M 13.86 M 0%
variable_operation_and_maintenance_costs_per(:node) 0 0
total_initial_investment_per(:node) 997.85 M 997.85 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) 66,600.9 66,533.7 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) 1,400.9 1,333.7 -4%
fuel_costs_per(:mw_heat) 1,400.9 1,333.7 -4%
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) 118.9 118.8 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) 2.5 2.38 -4%
fuel_costs_per(:mwh_heat) 2.5 2.38 -4%
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%