Skip to main content

Table 3 Parameters of the economic analysis, based on South Africa

From: Multi-product biorefineries from lignocelluloses: a pathway to revitalisation of the sugar industry?

Parameter

Value

Reference

Working capital (% of FCI)

5%

[97, 99]

Depreciation period (years)

25

[97]

Depreciation method

Straight line

 

Salvage value

0

 

% Spent in year 0

100%

 

Income tax rate

28.0%

(http://www.sars.gov.za)

Cost year for analysis

2015

 

Inflation rate

5.7%

(http://www.resbank.co.za)

Operating hours (h/year)

6480a

[37]

Currency convertor USD $ 1 = ZAR

14.0

(http://www.xe.ir)

Min. acceptable IRR (nominal)

15%

(http://www.resbank.co.za)

Chemical engineering plant cost index (CEPCI)

490.6

Extrapolation of data [97]

Base prices (year 2015)

  

 Ethanol price ($/L)

0.596

(http://www.energy.gov.za)

 Lactic acid ($/t)

2000

(http://www.nnfcc.co.uk)

 Furfural ($/t)

1200

[52]

 Butanol ($/t)

1000

(http://www.energy.gov.za)

 Methanol ($/L)

0.43

(http://www.methanex.com)

 Syn crude ($/US gallon)

1.3b

(http://www.oil-price.net)

 Trash price ($/t)

53.2c

(http://www.indexmundi.com)

 Bagasse ($/t)

0d

 

 Electricity price ($/kWh)

0.08e

(http://www.ipprenewables.co.za)

  1. aIt is function of sugar mill operating hours (9 months)
  2. bSince 60% of syncrude is used to produce gasoline (Brent price −5 $/bbl) and the rest is used for diesel production (Brent price +6 $/bbl), syncrude price was assumed the same as crude oil price
  3. cThe price of brown leaves (trash) was estimated based on the unit price of coal and heating value of trash in proportion to coal plus collection cost to the framers [18, 100]
  4. dThe price of bagasse is assumed as zero and in return the thermal and electrical power required for sugar mill operation is supplied by CHP unit of biorefinery
  5. eElectricity price is assumed to be slightly higher than current industrial electricity price “green electricity” which represents some government financial support of biorefineries. This is realistic for the SA scenario, where there is a greater commitment from government to support green electricity rather than biofuel