Table 5 Annual cash flows in million Swedish Kronor
AD | AD-R | SP-AD | SP-AD-R | Et-AD | Et-AD+ | |
|---|---|---|---|---|---|---|
Costs | ||||||
Feedstock | -381 | -381 | -381 | -381 | -381 | -381 |
Capital | -127 | -139 | -116 | -124 | -195 | -161 |
Chemicals | -22 | -13 | -35 | -30 | -42 | -51 |
Enzymes | - | - | - | - | -48 | -48 |
Utilities | -1 | -1 | -1 | -1 | -6 | -1 |
WWT | -19 | -5 | -16 | -10 | -41 | -41 |
Others1 | -21 | -21 | -20 | -21 | -23 | -22 |
Total cost | -570 | -560 | -570 | -568 | -736 | -705 |
Incomes | ||||||
Ethanol | - | - | - | - | 255 | 255 |
Biogas | 255 | 305 | 316 | 335 | 241 | 241 |
Electricity | 48 | 46 | 19 | 18 | 0 | 1 |
District heat | 66 | 72 | 50 | 51 | 29 | 23 |
Total income | 368 | 423 | 386 | 405 | 525 | 520 |
Deficit | 202 | 137 | 184 | 163 | 211 | 185 |