Present 14.27 B 14.27 B 14.27 B
Future 13.96 B 13.96 B 13.96 B
-2.21%
Edges 14.27 B Outputs
0.0 %
Node MJ Type
buildings_space_heater_collective_heatpump_water_water_ts_electricity_aggregator 14.27 B Share
100.0 %
Inputs Edges 14.27 B
73.4 %
Type MJ Node
Share 10.48 B environment_earth_ambient_heat
26.6 %
Type MJ Node
Share 3.8 B buildings_final_demand_for_space_heating_electricity
Edges 13.96 B Outputs
0.0 %
Node MJ Type
buildings_space_heater_collective_heatpump_water_water_ts_electricity_aggregator 13.96 B Share
100.0 %
Inputs Edges 13.96 B
73.4 %
Type MJ Node
Share 10.24 B environment_earth_ambient_heat
26.6 %
Type MJ Node
Share 3.71 B buildings_final_demand_for_space_heating_electricity
Method Label Present Future Unit
technical
coefficient_of_performance Coefficient of Performance 3.76 3.76 COP
heat_output_capacity Heat capacity per unit 0.011 0.011 MW / unit
full_load_hours Full load hours 4,330.7 4,235.2 hour / year
cost
total_investment_over_lifetime_per(:plant) Investment over lifetime per plant 13,120 13,120 EUR / unit
fixed_operation_and_maintenance_costs_per(:plant) Fixed operation and maintenance costs 330.2 330.2 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 0.0110.011{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 4,330.74,235.2{class: "change"}
households_supplied_per_unit 11{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 13,12013,120{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 330.2330.2{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 1,137.11,137.1{class: "change"}euro / unit / year
operating_expenses 330.2330.2{class: "change"}euro / unit / year
operating_expenses_including_fuel 330.2330.2{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 14.27 B14.27 B{class: "change"}
excel_id --{class: "change"}
max_demand --{class: "change"}
Node Calculations Present Future Change Unit
demand
demand 14.27 B13.96 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 0.8040.79{class: "change"}
primary_demand 7.1 B6.7 B{class: "change"}
primary_demand_of_fossil 1.39 B1.41 B{class: "change"}
primary_demand_of_sustainable 5.71 B5.3 B{class: "change"}
primary_demand_of_electricity 793.82 M649.12 M{class: "change"}
primary_demand_of_coal 1.81 B1.47 B{class: "change"}
primary_demand_of_lng 44.66 M50.46 M{class: "change"}
primary_demand_of_wet_biomass 68.51 M73.98 M{class: "change"}
primary_demand_of_natural_gas 3.01 B3.4 B{class: "change"}
primary_demand_of_biogenic_waste 236.35 M318.32 M{class: "change"}
primary_demand_of_dry_biomass 282.68 M0{class: "change"}
primary_demand_of_non_biogenic_waste 209.6 M282.28 M{class: "change"}
primary_demand_of_uranium_oxide 485.65 M372.12 M{class: "change"}
primary_demand_of_imported_electricity 151.79 M76.66 M{class: "change"}
technical
input_capacity 0.0110.011{class: "change"}
electric_based_input_capacity --{class: "change"}MWinput
heat_based_input_capacity 0.0110.011{class: "change"}MWinput
cooling_based_input_capacity --{class: "change"}MWinput
number_of_units 83,211.583,211.5{class: "change"}
costs_per_plant
total_costs_per(:plant) 1,600.21,592.9{class: "change"}euro / plant
fixed_costs_per(:plant) 1,467.21,467.2{class: "change"}
cost_of_capital_per(:plant) 262.4262.4{class: "change"}
depreciation_costs_per(:plant) 874.7874.7{class: "change"}
variable_costs_per(:plant) 133125.7{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) 330.2330.2{class: "change"}
variable_operation_and_maintenance_costs_per(:plant) 00{class: "change"}
total_initial_investment_per(:plant) 13,12013,120{class: "change"}
costs_per_node
total_costs_per(:node) 133.15 M132.55 M{class: "change"}
fixed_costs_per(:node) 122.09 M122.09 M{class: "change"}
cost_of_capital_per(:node) 21.83 M21.83 M{class: "change"}
depreciation_costs_per(:node) 72.78 M72.78 M{class: "change"}
variable_costs_per(:node) 11.07 M10.46 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) 27.47 M27.47 M{class: "change"}
variable_operation_and_maintenance_costs_per(:node) 00{class: "change"}
total_initial_investment_per(:node) 1.09 B1.09 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) 145 K145 K{class: "change"}
fixed_costs_per(:mw_heat) 133 K133 K{class: "change"}
cost_of_capital_per(:mw_heat) 23,854.523,854.5{class: "change"}
depreciation_costs_per(:mw_heat) 79,515.279,515.2{class: "change"}
variable_costs_per(:mw_heat) 12,088.811,424.9{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) 30,013.630,013.6{class: "change"}
variable_operation_and_maintenance_costs_per(:mw_heat) 00{class: "change"}
total_initial_investment_per(:mw_heat) 1,193 K1,193 K{class: "change"}
costs_per_mwh_heat
total_costs_per(:mwh_heat) 33.5934.19{class: "change"}
fixed_costs_per(:mwh_heat) 30.831.49{class: "change"}
cost_of_capital_per(:mwh_heat) 5.515.63{class: "change"}
depreciation_costs_per(:mwh_heat) 18.3618.77{class: "change"}
variable_costs_per(:mwh_heat) 2.792.7{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) 6.937.09{class: "change"}
variable_operation_and_maintenance_costs_per(:mwh_heat) 00{class: "change"}
total_initial_investment_per(:mwh_heat) 275.4281.6{class: "change"}