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 0 0 MWe
heat_output_capacity 0.011 0.011 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 4,330.7 4,235.2 -2%
households_supplied_per_unit 1 1 0%
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 13,120 13,120 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 330.2 330.2 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 0.04 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 14.27 B 14.27 B 0%
excel_id - -
max_demand - -
Node Calculations Present Future Change Unit
demand
demand 14.27 B 13.96 B -2%
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 0.804 0.79 -1%
final_demand 3.8 B 3.71 B -2%
primary_demand 7.05 B 6.71 B -4%
primary_demand_of_fossil 1.38 B 1.41 B 1%
primary_demand_of_sustainable 5.67 B 5.3 B -6%
primary_demand_of_wood_pellets 254.41 M 0 -100%
primary_demand_of_biogas 37 M 40.18 M 8%
primary_demand_of_electricity 793.82 M 648.88 M -18%
primary_demand_of_coal 1.81 B 1.47 B -19%
primary_demand_of_lng 44.66 M 51.2 M 14%
primary_demand_of_natural_gas 3.02 B 3.46 B 14%
primary_demand_of_biogenic_waste 236.35 M 318.14 M 34%
primary_demand_of_non_biogenic_waste 209.6 M 282.12 M 34%
primary_demand_of_uranium_oxide 485.65 M 371.91 M -23%
primary_demand_of_imported_electricity 151.79 M 48.16 M -68%
technical
input_capacity 0.011 0.011 0%
electric_based_input_capacity - - MWinput
heat_based_input_capacity 0.011 0.011 0% MWinput
cooling_based_input_capacity - - MWinput
number_of_units 83,211.5 83,211.5 0%
costs_per_plant
total_costs_per(:plant) 1,600.2 1,590.8 0% euro / plant
fixed_costs_per(:plant) 1,467.2 1,467.2 0%
cost_of_capital_per(:plant) 262.4 262.4 0%
depreciation_costs_per(:plant) 874.7 874.7 0%
variable_costs_per(:plant) 133 123.6 -7%
fuel_costs_per(:plant) 133 123.6 -7%
co2_emissions_costs_per(:plant) 0 0
captured_biogenic_co2_costs_per(:plant) 0 0
fixed_operation_and_maintenance_costs_per(:plant) 330.2 330.2 0%
variable_operation_and_maintenance_costs_per(:plant) 0 0
total_initial_investment_per(:plant) 13,120 13,120 0%
costs_per_node
total_costs_per(:node) 133.15 M 132.37 M 0%
fixed_costs_per(:node) 122.09 M 122.09 M 0%
cost_of_capital_per(:node) 21.83 M 21.83 M 0%
depreciation_costs_per(:node) 72.78 M 72.78 M 0%
variable_costs_per(:node) 11.07 M 10.28 M -7%
fuel_costs_per(:node) 11.07 M 10.28 M -7%
co2_emissions_costs_per(:node) 0 0
captured_biogenic_co2_costs_per(:node) 0 0
fixed_operation_and_maintenance_costs_per(:node) 27.47 M 27.47 M 0%
variable_operation_and_maintenance_costs_per(:node) 0 0
total_initial_investment_per(:node) 1.09 B 1.09 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) 145 K 145 K 0%
fixed_costs_per(:mw_heat) 133 K 133 K 0%
cost_of_capital_per(:mw_heat) 23,854.5 23,854.5 0%
depreciation_costs_per(:mw_heat) 79,515.2 79,515.2 0%
variable_costs_per(:mw_heat) 12,088.8 11,236.3 -7%
fuel_costs_per(:mw_heat) 12,088.8 11,236.3 -7%
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) 30,013.6 30,013.6 0%
variable_operation_and_maintenance_costs_per(:mw_heat) 0 0
total_initial_investment_per(:mw_heat) 1,193 K 1,193 K 0%
costs_per_mwh_heat
total_costs_per(:mwh_heat) 33.59 34.15 1%
fixed_costs_per(:mwh_heat) 30.8 31.49 2%
cost_of_capital_per(:mwh_heat) 5.51 5.63 2%
depreciation_costs_per(:mwh_heat) 18.36 18.77 2%
variable_costs_per(:mwh_heat) 2.79 2.65 -4%
fuel_costs_per(:mwh_heat) 2.79 2.65 -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) 6.93 7.09 2%
variable_operation_and_maintenance_costs_per(:mwh_heat) 0 0
total_initial_investment_per(:mwh_heat) 275.4 281.6 2%