STEAM TURBINE, COALFIRED, Min.

capacity of 400 MW
Starting point: fuel supply
Technical data: Biomass potential: Power efficiency Over all efficiency: Operation hour: Financiel data: Investment cost pr MW Lifetime/Depreciation: Interest rate, %: Fixed O&M: Variable O&M: Sales prices, heat: Fuel Cost: Average wages, FTE: 19,200 45.0% 90.0% 6,000 TJ % % Hours Input figures - Technology data Estimations

Appendix 9

1.2 20 5.00% 16,000 1.8 7.00 2.40 38,000

Mill. Years per per per per per MW MWh GJ GJ year

Employment - estimates: Wages share of total investment: Wages share of O&M: Wages share of fuel: Local share of total investment: Local share of O&M: Local share of fuel:

8% 50% 0% 30% 80% 0%

The calculations
Remark: Minimum 19.200 TJ fuel Wages share of costs in Tier 1 Regional share of wages Employment Person per year Potential Tier 1 per year

Biomass potential, TJ: Biomass potential, MWh: Conversion: - Power efficiency: - Heat efficiency Operation hours: Capacity: Capacity rounding up:

19,200 TJ 5,337,600 MWh 45.0% % 45.0% % 6,000 timer 2,401,920 MWh 2,401,920 MWh 400.32 MW 400 MW

Investment per MW: 1.20 Mill. 38.43 Total investment: 480.38 Mill. Average employment (above figures divided with number of lifetime years:) Depreciation & Interests 38.55 Mill. Heat sales: 7.00 /GJ -60.48 Mill. 5.36 Operation and maintenace 10.73 Mill. 46.08 Mill. 0.00 Fuel 2.40 /GJ Total cost 34.88 Mill. Cost per kWh: Average per year: 0.015

11.53

303 15

708 35

4.29 0.00

113 0

28 0

128

64

Notes: Data from: Technology Data for Electricity and Heat Generating Plants, Danish Energy Authorities, March 2005, p. 18ff and p. 20.

STEAM TURBINE, COALFIRED, Min. capacity of 400 MW Appendix 10

Starting point: Capacity
Technical data: Capacity /power Power efficiency Over all efficiency: Operation hour: Financiel data: Investment cost pr MW Lifetime/Depreciation: Interest rate, %: Fixed O&M: Variable O&M: Sales prices, heat: Fuel Cost: Average wages, FTE:

400 48.5% 93.0% 6,000

MW % % Hours

Input figures - Technology data Estimations

1.2 20 5.00% 16,000 1.8 7.00 2.40 38,000

Mill. Years per per per per per MW MWh GJ GJ year

Employment - estimates: Wages share of total investment: Wages share of O&M: Wages share of fuel: Local share of total investment: Local share of O&M: Local share of fuel:

8% 50% 0% 30% 80% 0%

The calculations
Remark: Minimum capacity on 400 MW Wages share of costs in Tier 1 Biomass potential, TJ: 17,814 TJ Biomass potential, MWh: 4,948,454 MWh Conversion: - Power efficiency: 48.5% % - Heat efficiency 44.5% % Operation hours: 6000 timer Capacity: Capacity rounding up: Regional share of wages Employment Person per year Potential Tier 1 per year

2,400,000 MWh 2,202,062 MWh 400.00 MW 400 MW

Investment per MW: 1.20 Mill. 38.40 Total investment: 480.00 Mill. Average employment (above figures divided with number of lifetime years:) Depreciation & Interests 38.52 Mill. Heat sales: 7.00 /GJ -55.49 Mill. 5.36 Operation and maintenace 10.72 Mill. 42.75 Mill. 0.00 Fuel 2.40 /GJ Total cost 36.50 Mill. Cost per kWh: Average per year: 0.015

11.52

303 15

707 35

4.29 0.00

113 0

28 0

128

64

Notes: Data from: Technology Data for Electricity and Heat Generating Plants, Danish Energy Authorities, March 2005, p. 18ff and p. 20.