Table 6 Summary of lipids price, equipment, utilities cost and raw materials for different bioreactor numbers
Reactor number | Production (t/year) | COM ($) | Oil price ($/kg) | FCI ($) | COL ($) | CRM ($) | CUT ($) | Sugars needed (t/year) |
|---|---|---|---|---|---|---|---|---|
1 | 8053 | 14,572,474 | 1.81 | 16,085,855 | 450,000 | 4,614,114 | 3,880,618 | 32,208 |
2 | 16,105 | 23,303,062 | 1.45 | 23,626,689 | 556,875 | 9,228,227.11 | 5,023,796 | 64,416 |
3 | 24,157 | 32,018,294 | 1.33 | 31,167,523 | 658,125 | 13,842,340.67 | 6,166,975 | 96,624 |
4 | 32,210 | 40,733,526 | 1.26 | 38,708,357 | 759,375 | 18,456,454.22 | 7,310,154 | 128,832 |
5 | 40,262 | 49,448,758 | 1.23 | 46,249,191 | 860,625 | 23,070,567.78 | 8,453,332 | 161,040 |
6 | 48,315 | 58,163,990 | 1.20 | 53,790,025 | 961,875 | 27,684,681.34 | 9,596,511 | 193,248 |
7 | 56,367 | 66,879,221 | 1.19 | 61,330,859 | 1,063,125 | 32,298,794.89 | 10,739,689 | 225,456 |