Skip to main content

Table 7 Base case for production facilities targeting HRD and HRJ

From: Stochastic techno-economic analysis of the production of aviation biofuel from oilseeds

 

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