Table 7 Base case for production facilities targeting HRD and HRJ
From: Stochastic techno-economic analysis of the production of aviation biofuel from oilseeds
| Â | HRD | HRJ | ||||
|---|---|---|---|---|---|---|
Camelina | Carinata | Jatropha | Camelina | Carinata | Jatropha | |
Feedstock price (US$/tonne of seed) | 323 | 356 | 254 | 323 | 356 | 254 |
Feedstock price (US$/tonne of oil) | 923 | 809 | 770 | 923 | 809 | 770 |
CAPEX (US$MM) | 253 | 253 | 253 | 422 | 422 | 422 |
OPEX (US$MM) | 358 | 316 | 300 | 372 | 329 | 313 |
Total revenue (US$MM) | 447 | 383 | 294 | 376 | 311 | 206 |
Revenue breakdown (%) | ||||||
 LPG | 3 | 3 | 4 | 5 | 5 | 8 |
 Naphtha | 1 | 2 | 2 | 11 | 15 | 9 |
 HRJ | 4 | 4 | 6 | 19 | 23 | 47 |
 HRD | 49 | 57 | 74 | 12 | 14 | 17 |
 Protein meal | 43 | 34 | – | 54 | 44 | – |
 Biochar | – | – | 4 | – | – | 6 |
 Shell ash | – | – | 10 | – | – | 14 |