Table 4 Breakdown of the total capital investment cost in million Swedish Kronor
AD | AD-R | SP-AD | SP-AD-R | Et-AD | Et-AD+ | |
|---|---|---|---|---|---|---|
Feedstock handling | 9 | 9 | 9 | 9 | 9 | 9 |
Pretreatment | - | - | 115 | 115 | 115 | 115 |
YC & SSF | - | - | - | - | 123 | 123 |
Distillation | - | - | - | - | 30 | 30 |
Anaerobic digestion | 228 | 283 | 174 | 215 | 356 | 141 |
Separation | 37 | 42 | 30 | 30 | 59 | 79 |
Biogas upgrading | 54 | 60 | 59 | 61 | 48 | 48 |
Combined heat and power production1 | 154 | 157 | 124 | 125 | 104 | 97 |
Storage | 3 | 3 | 9 | 9 | 25 | 25 |
Heat exchanger network | 3 | 3 | 8 | 9 | 34 | 37 |
Total direct costs | 487 | 558 | 529 | 574 | 905 | 705 |
Total indirect costs | 660 | 702 | 521 | 551 | 855 | 745 |
Fixed capital2 | 1148 | 1259 | 1050 | 1125 | 1760 | 1450 |
Working capital | 12 | 12 | 13 | 13 | 32 | 32 |
Total capital investment3 | 1160 | 1272 | 1063 | 1138 | 1792 | 1482 |