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 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 9,424.3 6,617.8 -29%
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 8.77 B 8.77 B 0%
excel_id - -
max_demand - -
Node Calculations Present Future Change Unit
demand
demand 8.77 B 6.16 B -29%
preset_demand - -
demand_of_sustainable 0 0
weighted_carrier_cost_per_mj 0.001 0.001 -3%
weighted_carrier_co2_per_mj 0 0
sustainability_share 0.771 0.763 -1%
final_demand 2.33 B 1.64 B -29%
primary_demand 4.53 B 3.22 B -28%
primary_demand_of_fossil 1.04 B 763.06 M -26%
primary_demand_of_sustainable 3.5 B 2.46 B -29%
primary_demand_of_wood_pellets 110.49 M 2,672 K -97%
primary_demand_of_biogas 32.68 M 29.96 M -8%
primary_demand_of_electricity 214.63 M 115.34 M -46%
primary_demand_of_coal 2.27 B 1.39 B -38%
primary_demand_of_lng 19.55 M 22.46 M 14%
primary_demand_of_natural_gas 1.13 B 1.3 B 14%
primary_demand_of_biogenic_waste 120.87 M 99.2 M -17%
primary_demand_of_non_biogenic_waste 98.9 M 81.17 M -17%
primary_demand_of_uranium_oxide 323.87 M 164.28 M -49%
primary_demand_of_imported_electricity 210.53 M 143 K -99%
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 23,511.8 23,511.8 0%
costs_per_plant
total_costs_per(:plant) 1,850.6 1,726.7 -6% 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) 383.4 259.5 -32%
fuel_costs_per(:plant) 383.4 259.5 -32%
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) 43.51 M 40.6 M -6%
fixed_costs_per(:node) 34.5 M 34.5 M 0%
cost_of_capital_per(:node) 6,170 K 6,170 K 0%
depreciation_costs_per(:node) 20.57 M 20.57 M 0%
variable_costs_per(:node) 9,014 K 6,101 K -32%
fuel_costs_per(:node) 9,014 K 6,101 K -32%
co2_emissions_costs_per(:node) 0 0
captured_biogenic_co2_costs_per(:node) 0 0
fixed_operation_and_maintenance_costs_per(:node) 7,762 K 7,762 K 0%
variable_operation_and_maintenance_costs_per(:node) 0 0
total_initial_investment_per(:node) 308.48 M 308.48 M 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) 168 K 157 K -6%
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) 34,851.1 23,590.6 -32%
fuel_costs_per(:mw_heat) 34,851.1 23,590.6 -32%
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) 17.85 23.72 32%
fixed_costs_per(:mwh_heat) 14.15 20.16 42%
cost_of_capital_per(:mwh_heat) 2.53 3.6 42%
depreciation_costs_per(:mwh_heat) 8.44 12.02 42%
variable_costs_per(:mwh_heat) 3.7 3.56 -3%
fuel_costs_per(:mwh_heat) 3.7 3.56 -3%
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) 3.18 4.54 42%
variable_operation_and_maintenance_costs_per(:mwh_heat) 0 0
total_initial_investment_per(:mwh_heat) 126.6 180.2 42%