Quantity of Forest Residues Supplied to the Biorefineries by BEA region
BEA
Surry
McDowell
Morgan
Total
dry tons
10
31,254
200,276
231,529
29
7,269
156
142,737
150,162
31
35,054
122,891
157,945
33
63,168
63,168
40
28,619
28,619
66
315,682
8,277
323,959
68
116,635
116,635
81
8,529
85,613
30,501
124,642
88
11,186
3,031
14,217
94
276,704
276,704
138
147,410
147,410
Total
545,197
545,033
544,761
1,634,992
Cost of Delivered Forest Residues Supplied to the Biorefineries by BEA region
BEA
Surry
McDowell
Morgan
Total
Dollars
10
$1,931,650
$11,176,174
$13,107,824
29
$458,346
$13,276
$9,874,489
$10,346,111
31
$2,187,282
$8,572,349
$10,759,631
33
$4,631,618
$4,631,618
40
$1,806,965
$1,806,965
66
$16,828,598
$636,397
$17,464,995
68
$7,236,837
$7,236,837
81
$523,149
$6,855,219
$2,538,341
$9,916,710
88
$934,287
$266,171
$1,200,458
94
$19,691,631
$19,691,631
138
$8,672,131
$8,672,131
Total
$30,601,157
$35,424,538
$38,809,216
$104,834,911
Cost to Transport forest residues to biorefinery
BEA
Surry
McDowell
Morgan
Total
Dollars
10
$724,479
$2,647,502
$3,371,982
29
$247,278
$8,592
$3,939,965
$4,195,834
31
$701,480
$2,666,905
$3,368,385
33
$1,443,105
$1,443,105
40
$857,280
$857,280
66
$3,974,040
$248,162
$4,222,202
68
$2,541,242
$2,541,242
81
$257,215
$2,870,891
$1,111,652
$4,239,759
88
$375,016
$154,227
$529,242
94
$5,701,953
$5,701,953
138
$3,189,990
$3,189,990
Total
$9,094,482
$11,358,309
$13,208,182
$33,660,973
Average miles a ton of feedstock travelled
BEA
Surry
McDowell
Morgan
Total
Ton miles/ton
10
75
43
0
47
29
110
178
89
90
31
65
70
0
69
33
0
0
74
74
40
0
0
97
97
66
41
97
0
42
68
0
70
0
70
81
97
108
118
110
88
0
108
164
120
94
0
0
66
66
138
70
0
0
70
Average
54
67
78
66
Biorefinery Information
Biorefinery capacity is measured by feedstock input
In this analysis, biorefinery input was 545,000 dry tons per year
Assuming a Gasification Fischer Tropsch biorefinery with expected production in terms of
Sustainable Aviation Fuel – 40%
Diesel – 40%
Naphtha – 20%
1,090,000 wet tons dried 10% moisture content
Working 330 days/year and 10 hours/day, 16-17 trucks must be emptied every hour or 1 truck every 4 minutes if they are hauling 20 tons of chips. If they have a longer trailer and can haul 22.5 tons of chips, then they need to unload 14 to 15 trucks per hour.
The biorefineries
Each with a capacity of 545,000 dry short tons or 495,000 dry MT per year
Three biorefineries were located.
Surry, NC
McDowell, NC
Morgan, Ky
Each producing
SAF – 12.6 million gallons
Diesel – 10.7 million gallons
Naphtha – 6.2 million gallons
Gross Revenues
Fuel – $425 million
RINS — $52 million
Assumes RIN price of $1.22 and an EV factor of 1.7 for SAF and Diesel.
Breakeven Plant Gate Fuel Price when assuming RINs and a 12.2% on investment
SAF — $4.90/gallon
Diesel – $5.05/gallon
Naphtha – $4.26/gallon
Biorefinery Operations
Biorefinery Investment and Operating
SAF Prices
County
State
BEA
Investment (CAPEX)
Operating (OPEX)
No Incentives
With RIN Incentive
Million $
$ per gallon
Surry
NC
66
561
107.7
$6.22
$4.48
McDowell
NC
10
562
112.5
$6.40
$4.66
Morgan
KY
94
564
116.
$6.52
$4.78
RIN values based on D3 July-Dec 2020 RIN average value or $1.22 multiplied times the EV value of 1.7. Adapted from Brandt, K, Tanzil AH, Garcia-Perez M, Wolcott M, 2021, GFT_CAEP-v6.xlsm, Excel Notebook, January 1,2021 email.
Operating Expenses
Fixed Operating Costs include: 1% of FCI for insurance, 1.5% of FCI for local taxes, and 6% of FCI for maintenance. In addition, Overhead is estimated at 60% of salaries.
Annual Economic Impact to the Central Appalachian Region if the three Biorefineries are established
With an investment of $1.7 billion, $1.2 billion is spent in the region
This results $2.1 billion in TIO resulting in a multiplier of 1.7. For every million dollars spent, an additional $0.7 million is generated in the regional economy.
The investment transactions result in an one-time increase in Gross Regional Product of $1 billion.
Leakage does occur as $500 million of the investment leaves the region based on the regions local purchase coefficients.
Employment increases also.
Nearly 14,000 jobs are created during the construction period of these biorefineries.
Resulting in $700 million in labor income when incorporating the multiplier effect.
Total industry output is defined as the annual dollar value of goods and services that an industry produces. Employment represents total wage and salary employees, as well as self-employed jobs in a region, for the both full- and part-time workers. Labor income consist of employee compensation and proprietor income. Total value added is defined as all income to workers paid by employers (employee compensation); self-employed income (proprietor income); interests, rents, royalties, dividends, and profit payments; and excise and sales taxes paid by individuals to businesses.
Final Comments
Using the ASCENT GFT to SAF TEA and BioFLAME to simulate the location and transportation of feedstock, it is determined in this static modelling approach that the biorefinery could sell their SAF at $$6.37 to $6.68 per gallon with a rate of return of 12.2% on their investment. If the wood qualified for RINs, the price would be reduced to $4.59 to $4.78 per gallon assuming D3 RIN price of $1.22 per gallon and an EV factor of 1.7.
The economic analysis demonstrates, using GFT, to be feasible, the airlines will need to purchase the fuel at a price higher than current levels of aviation fuel or additional subsidies will be required in order to incentivize production.
Regional impacts do occur. It is estimated that the increase in supply chain expenditures would lead to an annual increase of $600 million through direct expenditures and $1.06 billion after the multiplier affect is occurs.
In addition, the investment in three biorefineries of $1.7 billion leads to a regional impact of $2.06 billion.
The analysis assumes that no additional investment will be required in the logging industry or the transportation industry.