Car costs Capital Lifetime Discount rate Annuity /100 km Ratio O/A Operations Fixed costs Use km Fuel Maint Price
/100 km C No inflation A 365*24 Operation O FC U 20000 F 5% of F P/100 km
€/car years % € € /annuity € € % /year €/100 km € €
Car 10,000 € 12 4.00% 1,065.52 € 5.33 € 15.00% 0.80 € 6.13 € 100% 20000 9.00 € 0.45 € 15.58 €
P/month 88.97 € 13.35 € 102.32 € 1667 150.30 € 7.52 € 259.61 €
P/year 1,065.52 € 159.83 € 1,225.35 € 20000 1,800.00 € 90.00 € 3,115.35 €
Car costs Capital Lifetime Discount rate Annuity /100 km Ratio O/A Operations Fixed costs Use km Fuel Maint Price
/100 km C No inflation A 365*24 Operation O FC U 20000 F 5% of F P/100 km
€/car years % € € /annuity € € % /year € € €
Car 10,000 € 12 4.00% 1,065.52 € 5.33 € 15.00% 0.80 € 6.13 € 100% 20000 9.00 € 0.45 € 15.58 €
P/month 88.97 € 13.35 € 102.32 € 1667 150.30 € 7.52 € 259.61 €
P/year 1,065.52 € 159.83 € 1,225.35 € 20000 1,800.00 € 90.00 € 3,115.35 €
Car costs Capital Lifetime Discount rate Annuity /100 km Ratio O/A Operations Fixed costs Use km Fuel Maint Price
/100 km C No inflation A 365*24 Operation O FC U 20000 F 5% of F P/100 km
€/car years % € € /annuity € € % /year € € €
Car 10,000 € 12 4.00% 1,065.52 € 5.33 € 15.00% 0.80 € 6.13 € 50% 10000 9.00 € 0.23 € 21.48 €
P/month 88.97 € 13.35 € 102.32 € 833 150.30 € 3.76 € 178.99 €
P/year 1,065.52 € 159.83 € 1,225.35 € 10000 1,800.00 € 45.00 € 2,147.85 €
Car costs Capital Lifetime Discount rate Annuity /100 km Ratio O/A Operations Fixed costs Use km Fuel Maint Price
/100 km C No inflation A 365*24 Operation O FC U 20000 F 5% of F P/100 km
€/car years % € € /annuity € € % /year € € €
Car 10,000 € 12 4.00% 1,065.52 € 5.33 € 15.00% 0.80 € 6.13 € 200% 40000 9.00 € 0.90 € 12.96 €
P/month 88.97 € 13.35 € 102.32 € 3333 150.30 € 15.03 € 432.11 €
P/year 1,065.52 € 159.83 € 1,225.35 € 40000 1,800.00 € 180.00 € 5,185.35 €
Comparative costs Capital Lifetime Discount rate Annuity Price/MWh Ratio O/A Operations Fixed costs Use Fuel Prep Fuel prep Price
/MWh C No inflation A 365*24 Operation O FC U F M P
€/MW years % € € /annuity € € % € % € €
Gas power plant 619,231 € 40 4.00% 31,286 € 3.57 € 0.25 0.89 € 4.46 € 90% 33.48 € 0.00% 0.00 € 38.44 €
Coal power plant 1,238,462 € 40 4.00% 62,571 € 7.14 € 0.25 1.79 € 8.93 € 90% 17.86 € 0.00% 0.00 € 27.78 €
Nuclear power plant 2,654,220 € 60 4.00% 117,321 € 13.39 € 0.16 2.14 € 15.54 € 90% 2.14 € 16.00% 2.14 € 21.54 €
Comparative costs Capital Lifetime Discount rate Annuity Price/MWh Ratio O/A Operations Fixed costs Use Fuel Prep Fuel prep Price
/MWh C No inflation A 365*24 Operation O FC U F M P
€/MW years % € € /annuity € € % € % € €
Gas power plant 619,231 € 40 4.00% 31,286 € 3.57 € 0.25 0.89 € 4.46 € 80% 33.48 € 0.00% 0.00 € 39.06 €
windmill 1,269,640 € 15 4.00% 114,193 € 13.04 € 0.04 0.53 € 13.57 € 20% 0.00 € 0.00% 0.00 € 67.85 €
Mix 26.78 € 44.82 €
Gas power plant 619,231 € 40 4.00% 31,286 € 3.57 € 0.25 0.89 € 4.46 € 80% 33.48 € 0.00% 0.00 € 39.06 €
windmill (1/3 price) 423,213 € 15 4.00% 38,064 € 4.35 € 0.04 0.18 € 4.52 € 20% 0.00 € 0.00% 0.00 € 22.62 €
Mix 26.78 € 35.77 €
Gas power plant 619,231 € 40 4.00% 31,286 € 3.57 € 0.25 0.89 € 4.46 € 80% 33.48 € 0.00% 0.00 € 39.06 €
windmill (free) 0€ 15 4.00% 0€ 0.00 € 0.04 0.00 € 0.00 € 20% 0.00 € 0.00% 0.00 € 0.00 €
Mix 26.78 € 31.25 €
Gas power plant 619,231 € 40 4.00% 31,286 € 3.57 € 0.25 0.89 € 4.46 € 90% 33.48 € 0.00% 0.00 € 38.44 €
Coal power plant 1,238,462 € 40 4.00% 62,571 € 7.14 € 0.25 1.79 € 8.93 € 90% 17.86 € 0.00% 0.00 € 27.78 €
Nuclear power plant 2,654,220 € 60 4.00% 117,321 € 13.39 € 0.16 2.14 € 15.54 € 90% 2.14 € 16.00% 2.14 € 21.54 €