Present 8.77 B 8.77 B 8.77 B
Future 6.16 B 6.16 B 6.16 B
-29.78%
Edges 8.77 B Outputs
0.0 %
Node MJ Type
buildings_space_heater_collective_heatpump_water_water_ts_electricity_aggregator 8.77 B Share
100.0 %
Inputs Edges 8.77 B
73.4 %
Type MJ Node
Share 6.44 B environment_earth_ambient_heat
26.6 %
Type MJ Node
Share 2.33 B buildings_final_demand_for_space_heating_electricity
Edges 6.16 B Outputs
0.0 %
Node MJ Type
buildings_space_heater_collective_heatpump_water_water_ts_electricity_aggregator 6.16 B Share
100.0 %
Inputs Edges 6.16 B
73.4 %
Type MJ Node
Share 4.52 B environment_earth_ambient_heat
26.6 %
Type MJ Node
Share 1.64 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 9,424.3 6,617.8 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 9,424.36,617.8{: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
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 8.77 B8.77 B{:class=>"change"}
excel_id --{:class=>"change"}
max_demand --{:class=>"change"}
Node Calculations Present Future Change Unit
demand
demand 8.77 B6.16 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 0.7710.763{:class=>"change"}
final_demand 2.33 B1.64 B{:class=>"change"}
primary_demand 4.53 B3.22 B{:class=>"change"}
primary_demand_of_fossil 1.04 B763.06 M{:class=>"change"}
primary_demand_of_sustainable 3.5 B2.46 B{:class=>"change"}
primary_demand_of_wood_pellets 110.49 M2,672 K{:class=>"change"}
primary_demand_of_biogas 32.68 M29.96 M{:class=>"change"}
primary_demand_of_electricity 214.63 M115.34 M{:class=>"change"}
primary_demand_of_coal 2.27 B1.39 B{:class=>"change"}
primary_demand_of_lng 19.55 M22.46 M{:class=>"change"}
primary_demand_of_natural_gas 1.13 B1.3 B{:class=>"change"}
primary_demand_of_biogenic_waste 120.87 M99.2 M{:class=>"change"}
primary_demand_of_non_biogenic_waste 98.9 M81.17 M{:class=>"change"}
primary_demand_of_uranium_oxide 323.87 M164.28 M{:class=>"change"}
primary_demand_of_imported_electricity 210.53 M143 K{: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 23,511.823,511.8{:class=>"change"}
costs_per_plant
total_costs_per(:plant) 1,850.61,726.7{: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) 383.4259.5{:class=>"change"}
fuel_costs_per(:plant) 383.4259.5{: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) 43.51 M40.6 M{:class=>"change"}
fixed_costs_per(:node) 34.5 M34.5 M{:class=>"change"}
cost_of_capital_per(:node) 6,170 K6,170 K{:class=>"change"}
depreciation_costs_per(:node) 20.57 M20.57 M{:class=>"change"}
variable_costs_per(:node) 9,014 K6,101 K{:class=>"change"}
fuel_costs_per(:node) 9,014 K6,101 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) 7,762 K7,762 K{:class=>"change"}
variable_operation_and_maintenance_costs_per(:node) 00{:class=>"change"}
total_initial_investment_per(:node) 308.48 M308.48 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) 168 K157 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) 34,851.123,590.6{:class=>"change"}
fuel_costs_per(:mw_heat) 34,851.123,590.6{: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) 17.8523.72{:class=>"change"}
fixed_costs_per(:mwh_heat) 14.1520.16{:class=>"change"}
cost_of_capital_per(:mwh_heat) 2.533.6{:class=>"change"}
depreciation_costs_per(:mwh_heat) 8.4412.02{:class=>"change"}
variable_costs_per(:mwh_heat) 3.73.56{:class=>"change"}
fuel_costs_per(:mwh_heat) 3.73.56{: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) 3.184.54{:class=>"change"}
variable_operation_and_maintenance_costs_per(:mwh_heat) 00{:class=>"change"}
total_initial_investment_per(:mwh_heat) 126.6180.2{:class=>"change"}