Input

Startdata

The EnergyPLAN model 12.4

Electricity demand (TWh/year):

Fixed demand
49,00
Electric heating + HP
0,00
Electric cooling
0,00

Flexible demand
Fixed imp/exp.
Transportation
Total

District heating (TWh/year)

District heating demand
Solar Thermal
Industrial CHP (CSHP)
Demand after solar and CSHP

Gr.1
0,00
0,00
0,00
0,00

Wind
Photo Voltaic
Offshore Wind
River Hydro
Hydro Power
Geothermal/Nuclear

5200
4000
0
0
0
0

Output

MW
MW
MW
MW
MW
MW

0,00
0,00
0,00
49,00

Gr.2
10,00
0,00
0,00
10,00

13,15
7,39
0
0
0
0

Gr.3
10,00
0,00
0,00
10,00

TWh/year
TWh/year
TWh/year
TWh/year
TWh/year
TWh/year

Group 2:
CHP
Heat Pump
Boiler
Group 3:
CHP
Heat Pump
Boiler
Condensing

Sum
20,00
0,00
0,00
20,00
0,00
0,00
0,00
0,00

Capacities
MW-e MJ/s
1000 1250
0
0
5000

Efficiencies
elec. Ther COP
0,40 0,50
3,00
0,90

1500
100

0,40

1875
300
5000

3,00

4000

Electricity prod. from

Gr.1:
Gr.2:
Gr.3:

0,50
0,90

Distr. Name :
Hour_nordpool.txt
Addition factor
0,00 DKK/MWh
Multiplication factor
2,00
Dependency factor
0,00 DKK/MWh pr. MW
Average Market Price 227 DKK/MWh
Gas Storage
0 GWh
Syngas capacity
0 MW
Biogas max to grid
0 MW

0,45

Heatstorage: gr.2: 10 GWh

Fixed Boiler: gr.2: 0,0 Per cent

Grid
stabilisation
share

Regulation Strategy: Technical regulation no. 1

CEEP regulation
00000000
Minimum Stabilisation share
0,30
Stabilisation share of CHP
0,00
Minimum CHP gr 3 load
300 MW
Minimum PP
0 MW
Heat Pump maximum share
0,50
Maximum import/export
1600 MW

gr.3:
gr.3:

10 GWh
0,0 Per cent

CSHP Waste (TWh/year)

0,00 0,00
0,00 0,00
0,00 0,00

Fuel Price level:

Capacities Storage Efficiencies
MW-e GWh elec. Ther.
Hydro Pump:
0
0 0,80
Hydro Turbine:
0
0,90
Electrol. Gr.2:
0
0 0,80 0,10
Electrol. Gr.3:
0
0 0,80 0,10
Electrol. trans.:
0
0 0,80
Ely. MicroCHP:
0
0 0,80
CAES fuel ratio:
0,000
(TWh/year)
Transport
Household
Industry
Various

Coal
0,00
0,00
0,00
0,00

Oil

Ngas Biomass

0,00
0,00
0,00
0,00

0,00
0,00
0,00
0,00

0,00
0,00
0,00
0,00

WARNING!!: (1) Critical Excess; (3) PP/Import problem

District Heating

Demand

Electricity

Production

Distr.
heating
MW

Waste+
CSHP DHP
MW
MW

Solar
MW

January
February
March
April
May
June
July
August
September
October
November
December

3856
3644
3140
2346
1538
1124
913
946
1333
2072
2923
3533

0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0

Average
Maximum
Minimum

2277
4049
820

0
0
0

0
0
0

TWh/year

20,00

0,00

0,00

Consumption

Exchange

Production

BaElec. Flex.&
Eleclance demand Transp. HP trolyser EH
MW
MW
MW
MW
MW
MW

Hydro TurPump bine

MW
MW

HyGeodro thermal
MW
MW

Waste+
CSHP CHP
MW
MW

PP
MW

StabLoad
%

Imp
MW

Exp
MW

CHP
MW

HP
MW

ELT
MW

Boiler
MW

EH
MW

0
0
0
0
0
0
0
0
0
0
0
0

3108
3048
2819
2334
1531
1126
914
944
1335
2071
2712
3005

70
27
0
0
0
0
0
0
0
0
0
4

0
0
0
0
0
0
0
0
0
0
0
0

678
572
320
13
0
0
0
0
0
2
212
524

0
0
0
0
0
0
0
0
0
0
0
0

0
-3
0
-2
6
-2
-2
2
-2
-2
0
0

6324
6249
5607
5144
5308
5512
5720
5259
5384
5304
5569
5580

0
0
0
0
0
0
0
0
0
0
0
0

23
9
0
0
0
0
0
0
0
0
0
1

0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0

2331
2800
2675
2325
2459
2253
2362
2219
1963
2112
2394
2192

0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0

2486
2438
2256
1868
1225
901
731
755
1068
1657
2169
2404

1413
1192
1099
1239
1740
2327
2592
2283
2293
1597
1200
1129

154
137
131
135
147
171
176
172
179
151
136
147

166
94
20
4
11
43
53
32
69
25
21
63

49
266
441
292
128
12
18
30
8
87
215
205

0
28
60
12
3
0
0
0
0
2
15
13

49
239
381
280
125
12
18
30
8
85
200
192

0
0
0

2076
3125
410

8
300
0

0
0
0

193
775
0

0
0
0

0
1102
-274

5578
8564
3387

0
0
0

3
100
0

0
0
0

0
0
0

0
0
0

0
0
0

2339
5592
418

0
0
0

0
0
0

0
0
0

1661
2500
328

1677
3672
0

153
267
100

50
2205
0

146
3382
0

11
1782
0

135
1600
0

0,00 18,24

0,07

0,00

1,69

0,00

0,00 49,00

0,00

0,02

0,00

0,00

0,00

0,00 20,55

0,00

0,00

0,44

1,28

0,10

1,18

FUEL BALANCE (TWh/year):

DHP
CHP2 CHP3

Boiler2 Boiler3

PP

Geo/Nu. Hydro

Waste

CAES BioCon- ElectroElc.ly. version Fuel

Wind

PV

RES
MW

Balance

Offsh.

Hydro

0,00 14,59 14,73

Industry
Solar.Th. Transp. househ. Various Total

CEEP EEP
MW
MW

Imp/Exp Corrected
Imp/Exp Net

Coal
Oil
N.Gas
Biomass
Renewable
H2 etc.
Biofuel
Nuclear/CCS

4,15
4,15
4,15
4,15
-

4,96
4,96
4,96
4,96
-

0,47
0,47
0,47
0,47
0,00
-

8,18
8,18
8,18
8,18
0,00
-

13,15
-

7,39
-

17,77
17,77
17,77
17,77
20,55
0,00
0,00
0,00

0,00
0,00
0,00
0,00
0,00
0,00
0,00
0,00

17,77
17,77
17,77
17,77
20,55
0,00
0,00
0,00

Total

16,61

19,86

1,88

32,73

13,15

7,39

91,63

-1,86

89,77

Payment
Imp
Exp
Million DKK
27
13
4
1
2
6
5
5
14
5
4
13

32
48
87
66
31
4
3
5
1
16
33
30

Average price
(DKK/MWh)
222
279
98

357

CO2 emission (Mt):

Total Net
6,08
4,73
3,63
0,00
0,00
0,00
0,00
0,00

6,08
4,73
3,63
0,00
0,00
0,00
0,00
0,00

14,44 14,44

26-dezembro-2016 [12:34]

Output specifications

Startdata

The EnergyPLAN model 12.4

District Heating Production

Gr.1

Gr.2

District
heating Solar
MW
MW

District
heating Solar
MW
MW

CSHP DHP
MW
MW

CSHP CHP
MW
MW

Gr.3

HP
MW

ELT
MW

Boiler
MW

EH
MW

Storage
MW

Balance
MW

District
heating Solar
MW
MW

CSHP CHP
MW
MW

RES specification

HP
MW

ELT
MW

Boiler
MW

EH
MW

Storage
MW

Balance
MW

RES1 RES2 RES3 RES Total

Wind Photo Voltaic
Offshore4-7
Wind
MW
MW
MW
MW
MW

January
February
March
April
May
June
July
August
September
October
November
December

0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0

1928
1822
1570
1173
769
562
456
473
666
1036
1462
1766

0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0

1250
1250
1250
1162
763
564
458
471
668
1036
1250
1243

0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0

678
572
320
13
0
0
0
0
0
2
212
524

0
0
0
0
0
0
0
0
0
0
0
0

5274
5274
5264
5123
6610
4816
3311
4009
5084
6106
6175
6242

0
0
0
-2
6
-2
-2
2
-2
-2
0
0

1928
1822
1570
1173
769
562
456
473
666
1036
1462
1766

0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0

1858
1798
1570
1173
769
562
456
473
666
1036
1462
1763

70
27
0
0
0
0
0
0
0
0
0
4

0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0

451
1002
2009
2023
2023
2023
2023
2023
2023
2023
2023
1915

0
-3
0
0
0
0
0
0
0
0
0
0

1811
2063
1860
1430
1374
1126
1193
1126
1056
1406
1844
1696

520
737
815
895
1085
1127
1169
1093
907
705
550
496

0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0

2331
2800
2675
2325
2459
2253
2362
2219
1963
2112
2394
2192

Average
Maximum
Minimum

0
0
0

0
0
0

0
0
0

0
0
0

1138
2025
410

0
0
0

0
0
0

946
1250
0

0
0
0

0
0
0

193
775
0

0 5274
0 10000
0
0

0
1102
-274

1138
2025
410

0
0
0

0
0
0

1130
1875
410

8
300
0

0
0
0

0
0
0

0
0
0

1799
3525
0

0
157
-253

1497
3437
173

842
3279
0

0
0
0

0
0
0

2339
5592
418

Total for the whole year

TWh/year
0,00 0,00

0,00

0,00

10,00

0,00

0,00

8,31

0,00

0,00

1,69

0,00

10,00

0,00

0,00

9,93

0,07

0,00

0,00

0,00

0,00

13,15

7,39

0,00

0,00

0,00 20,55

Own use of heat from industrial CHP: 0,00 TWh/year

ANNUAL COSTS (Million DKK)

Total Fuel ex Ngas exchange =
Uranium
=
0
Coal
=
0
FuelOil
=
0
Gasoil/Diesel=
0
Petrol/JP =
0
Gas handling =
0
Biomass
=
0
Food income =
0
Waste
=
0
Total Ngas Exchange costs =
Marginal operation costs =
Total Electricity exchange =
Import
=
98
Export
=
-357
Bottleneck =
30
Fixed imp/ex=
0
Total CO2 emission costs =
Total variable costs =
Fixed operation costs =
Annual Investment costs =
TOTAL ANNUAL COSTS =
RES Share:

DHP &
Boilers
MW

CHP2
CHP3
MW

PP
CAES
MW

January
February
March
April
May
June
July
August
September
October
November
December

188
159
89
4
0
0
0
0
0
1
59
145

1554
1524
1410
1167
766
563
457
472
667
1036
1356
1503

785
662
610
689
966
1293
1440
1268
1274
887
666
627

Average
Maximum
Minimum

54
215
0

1038
1562
205

Total for the whole year

TWh/year
0,47
9,12

0
0
-229

Individual
MW

NATURAL GAS EXCHANGE

Demand BioSynCO2Hy
Sum
gas
gas
gas
MW
MW
MW
MW

Trans
port
MW

Indu.
Var.
MW

SynHy
gas
MW

0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0

2527
2345
2109
1860
1732
1856
1897
1740
1941
1924
2081
2275

0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0

932
2040
0

0
0
0

0
0
0

0
0
0

2023
3167
733

0
0
0

0
0
0

0
0
0

8,18

0,00

0,00

0,00

17,77

0,00

0,00

0,00

SynHy
gas
MW

Storage
MW

Sum
MW

Import
MW

Export
MW

0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0

2527
2345
2109
1860
1732
1856
1897
1740
1941
1924
2081
2275

2527
2345
2109
1860
1732
1856
1897
1740
1941
1924
2081
2275

0
0
0
0
0
0
0
0
0
0
0
0

0
0
0

0
0
0

0
0
0

2023
3167
733

2023
3167
733

0
0
0

0,00

0,00

0,00

17,77

17,77

0,00

-229
0
0
-229

41,8 Percent of Primary Energy

56,9 Percent of Electricity

27,9 TWh electricity from RES

26-dezembro-2016 [12:34]