From: Integration of pulp and paper technology with bioethanol production
Green liquor loblolly pine | ||||
---|---|---|---|---|
 | 2015 Projection | 2015 Projection | ||
Greenfield GL Mill | Repurpose GL Mill | |||
 | Quantity | Cost per unit | Quantity | Cost per unit |
Loblolly Pine | 454,545 | $69.28 | 454,545 | $70.87 |
Annual Ethanol Production, Liters | 123,894,322 | Â | 125,534,368 | Â |
Ethanol Yield, Liters per BDt | 273 | Â | 276 | Â |
CAPEX Total/per Annual Liter | 309,Ê“ ,845 | $2.50 | $75,741,067 | $0.60 |
Total Biomass Cost per Liter | Â | $0.27 | Â | $0.28 |
Total Enzyme Cost per Liter | Â | $0.16 | Â | $0.36 |
Total Energy Credit/Cost | Â | $0.02 | Â | -0.05 |
Total Direct Cost per Liter | Â | $0.44 | Â | $0.60 |
Total Indirect Cost per liter | Â | $0.44 | Â | $0.22 |
Total Cash Cost per liter | Â | $0.60 | Â | $0.71 |
Total Cost per liter | Â | $0.88 | Â | $0.81 |
MER,$ per liter | Â | $0.94 | Â | $0.78 |
IRR, 0025 | Â | 12% | Â | 12% |