Present 966.02 M 966.02 M 966.02 M
Future 966.02 M 966.02 M 966.02 M
Edges 966.02 M Outputs
0.0 %
Node MJ Type
households_useful_demand_hot_water 966.02 M Share
100.0 %
Inputs Edges 966.02 M
100.0 %
Type MJ Node
Share 966.02 M households_final_demand_for_hot_water_solar_thermal
Edges 966.02 M Outputs
0.0 %
Node MJ Type
households_useful_demand_hot_water 966.02 M Share
100.0 %
Inputs Edges 966.02 M
100.0 %
Type MJ Node
Share 966.02 M households_final_demand_for_hot_water_solar_thermal
Method Label Present Future Unit
technical
heat_output_conversion Heat efficiency (LHV) 100.0 100.0 %
heat_output_capacity Heat capacity per unit 0.001 0.001 MW / unit
full_load_hours Full load hours 600 600 hour / year
cost
total_investment_over_lifetime_per(:plant) Investment over lifetime per plant 600 600 EUR / unit
fixed_operation_and_maintenance_costs_per(:plant) Fixed operation and maintenance costs 20 20 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 25 25 years
Node Attributes Present Future Change Unit
operational
electricity_output_capacity 00{:class=>"change"}MWe
heat_output_capacity 0.0010.001{: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 600600{:class=>"change"}
households_supplied_per_unit 00{:class=>"change"}
land_use_per_unit 00{:class=>"change"}
takes_part_in_ets 00{:class=>"change"}yes=1 / no=0
technical_lifetime 2525{: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 600600{: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 2020{: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 3030{:class=>"change"}euro / unit / year
operating_expenses 2020{:class=>"change"}euro / unit / year
operating_expenses_including_fuel 2020{: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 966.02 M966.02 M{:class=>"change"}
excel_id --{:class=>"change"}
max_demand --{:class=>"change"}
Node Calculations Present Future Change Unit
demand
demand 966.02 M966.02 M{:class=>"change"}
preset_demand --{:class=>"change"}
demand_of_sustainable 00{:class=>"change"}
weighted_carrier_cost_per_mj 00{:class=>"change"}
weighted_carrier_co2_per_mj 00{:class=>"change"}
sustainability_share 11{:class=>"change"}
final_demand 966.02 M966.02 M{:class=>"change"}
primary_demand 966.02 M966.02 M{:class=>"change"}
primary_demand_of_fossil 00{:class=>"change"}
primary_demand_of_sustainable 966.02 M966.02 M{:class=>"change"}
primary_demand_of_solar_thermal 966.02 M966.02 M{:class=>"change"}
technical
input_capacity 0.0010.001{:class=>"change"}
electric_based_input_capacity --{:class=>"change"}MWinput
heat_based_input_capacity 0.0010.001{:class=>"change"}MWinput
cooling_based_input_capacity --{:class=>"change"}MWinput
number_of_units 407 K407 K{:class=>"change"}
costs_per_plant
total_costs_per(:plant) 5050{:class=>"change"}euro / plant
fixed_costs_per(:plant) 5050{:class=>"change"}
cost_of_capital_per(:plant) 66{:class=>"change"}
depreciation_costs_per(:plant) 2424{:class=>"change"}
variable_costs_per(:plant) 00{: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) 2020{:class=>"change"}
variable_operation_and_maintenance_costs_per(:plant) 00{:class=>"change"}
total_initial_investment_per(:plant) 600600{:class=>"change"}
costs_per_node
total_costs_per(:node) 20.33 M20.33 M{:class=>"change"}
fixed_costs_per(:node) 20.33 M20.33 M{:class=>"change"}
cost_of_capital_per(:node) 2,439 K2,439 K{:class=>"change"}
depreciation_costs_per(:node) 9,758 K9,758 K{:class=>"change"}
variable_costs_per(:node) 00{: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) 8,131 K8,131 K{:class=>"change"}
variable_operation_and_maintenance_costs_per(:node) 00{:class=>"change"}
total_initial_investment_per(:node) 243.94 M243.94 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) NaNNaN{: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) NaNNaN{: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) 45,454.545,454.5{:class=>"change"}
fixed_costs_per(:mw_heat) 45,454.545,454.5{:class=>"change"}
cost_of_capital_per(:mw_heat) 5,454.55,454.5{:class=>"change"}
depreciation_costs_per(:mw_heat) 21,818.221,818.2{:class=>"change"}
variable_costs_per(:mw_heat) 00{: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) 18,181.818,181.8{:class=>"change"}
variable_operation_and_maintenance_costs_per(:mw_heat) 00{:class=>"change"}
total_initial_investment_per(:mw_heat) 545 K545 K{:class=>"change"}
costs_per_mwh_heat
total_costs_per(:mwh_heat) 75.7675.76{:class=>"change"}
fixed_costs_per(:mwh_heat) 75.7675.76{:class=>"change"}
cost_of_capital_per(:mwh_heat) 9.099.09{:class=>"change"}
depreciation_costs_per(:mwh_heat) 36.3636.36{:class=>"change"}
variable_costs_per(:mwh_heat) 00{: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) 30.330.3{:class=>"change"}
variable_operation_and_maintenance_costs_per(:mwh_heat) 00{:class=>"change"}
total_initial_investment_per(:mwh_heat) 909.1909.1{:class=>"change"}