Present 447.03 M 447.03 M 447.03 M
Future 447.03 M 447.03 M 447.03 M
Edges 447.03 M Outputs
15.0 %
Node MJ Type
households_space_heater_crude_oil_aggregator 379.97 M Share
85.0 %
Inputs Edges 447.03 M
100.0 %
Type MJ Node
Share 447.03 M households_final_demand_for_space_heating_crude_oil
Edges 447.03 M Outputs
15.0 %
Node MJ Type
households_space_heater_crude_oil_aggregator 379.97 M Share
85.0 %
Inputs Edges 447.03 M
100.0 %
Type MJ Node
Share 447.03 M households_final_demand_for_space_heating_crude_oil
Method Label Present Future Unit
technical
heat_output_conversion Heat efficiency (LHV) 85.0 85.0 %
heat_output_capacity Heat capacity per unit 0.011 0.011 MW / unit
full_load_hours Full load hours 941.6 941.6 hour / year
cost
total_investment_over_lifetime_per(:plant) Investment over lifetime per plant 2,100 2,100 EUR / unit
fixed_operation_and_maintenance_costs_per(:plant) Fixed operation and maintenance costs 63 63 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 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 941.6941.6{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 2,1002,100{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 6363{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 0.020.02{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 161161{class: "change"}euro / unit / year
operating_expenses 6363{class: "change"}euro / unit / year
operating_expenses_including_fuel 501.1501.1{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 447.03 M447.03 M{class: "change"}
excel_id --{class: "change"}
max_demand --{class: "change"}
Node Calculations Present Future Change Unit
demand
demand 447.03 M447.03 M{class: "change"}
preset_demand --{class: "change"}
demand_of_sustainable 00{class: "change"}
weighted_carrier_cost_per_mj 0.010.01{class: "change"}
weighted_carrier_co2_per_mj 0.0730.073{class: "change"}
sustainability_share 00{class: "change"}
primary_demand 446.95 M446.95 M{class: "change"}
primary_demand_of_fossil 446.95 M446.95 M{class: "change"}
primary_demand_of_sustainable 00{class: "change"}
primary_demand_of_crude_oil 401.54 M401.54 M{class: "change"}
primary_demand_of_lpg 45.41 M45.41 M{class: "change"}
technical
input_capacity 0.0120.012{class: "change"}
electric_based_input_capacity --{class: "change"}MWinput
heat_based_input_capacity 0.0120.012{class: "change"}MWinput
cooling_based_input_capacity --{class: "change"}MWinput
number_of_units 10,675.810,675.8{class: "change"}
costs_per_plant
total_costs_per(:plant) 662.1662.1{class: "change"}euro / plant
fixed_costs_per(:plant) 224224{class: "change"}
cost_of_capital_per(:plant) 2121{class: "change"}
depreciation_costs_per(:plant) 140140{class: "change"}
variable_costs_per(:plant) 438.1438.1{class: "change"}
fuel_costs_per(:plant) 438.1438.1{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) 6363{class: "change"}
variable_operation_and_maintenance_costs_per(:plant) 00{class: "change"}
total_initial_investment_per(:plant) 2,1002,100{class: "change"}
costs_per_node
total_costs_per(:node) 7,069 K7,069 K{class: "change"}
fixed_costs_per(:node) 2,391 K2,391 K{class: "change"}
cost_of_capital_per(:node) 224 K224 K{class: "change"}
depreciation_costs_per(:node) 1,495 K1,495 K{class: "change"}
variable_costs_per(:node) 4,677 K4,677 K{class: "change"}
fuel_costs_per(:node) 4,677 K4,677 K{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) 673 K673 K{class: "change"}
variable_operation_and_maintenance_costs_per(:node) 00{class: "change"}
total_initial_investment_per(:node) 22.42 M22.42 M{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) 00{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) 00{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) 63,058.263,058.2{class: "change"}
fixed_costs_per(:mw_heat) 21,333.321,333.3{class: "change"}
cost_of_capital_per(:mw_heat) 2,0002,000{class: "change"}
depreciation_costs_per(:mw_heat) 13,333.313,333.3{class: "change"}
variable_costs_per(:mw_heat) 41,724.941,724.9{class: "change"}
fuel_costs_per(:mw_heat) 41,724.941,724.9{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) 6,0006,000{class: "change"}
variable_operation_and_maintenance_costs_per(:mw_heat) 00{class: "change"}
total_initial_investment_per(:mw_heat) 200 K200 K{class: "change"}
costs_per_mwh_heat
total_costs_per(:mwh_heat) 66.9766.97{class: "change"}
fixed_costs_per(:mwh_heat) 22.6622.66{class: "change"}
cost_of_capital_per(:mwh_heat) 2.122.12{class: "change"}
depreciation_costs_per(:mwh_heat) 14.1614.16{class: "change"}
variable_costs_per(:mwh_heat) 44.3144.31{class: "change"}
fuel_costs_per(:mwh_heat) 44.3144.31{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) 6.376.37{class: "change"}
variable_operation_and_maintenance_costs_per(:mwh_heat) 00{class: "change"}
total_initial_investment_per(:mwh_heat) 212.4212.4{class: "change"}