Quantity of Forest Residues Supplied to the Biorefineries by BEA region
BEA
Surry
McDowell
Morgan
Knox
Tazewell
Total
Tons
10
38,348
233,957
662
272,967
29
142,567
238,882
381,448
31
17,239
134,915
3,899
156,053
33
74,129
74,129
40
28,992
1,513
30,504
66
350,984
5,538
29,783
386,305
68
146,550
146,550
81
268
24,523
2,529
60,873
134,050
222,243
88
230,227
10,043
240,270
94
296,806
239,048
20,537
556,391
116
14,851
14,851
138
138,384
105,727
244,111
Total
545,223
545,484
545,023
544,998
545,094
2,725,823
Cost of Delivered Forest Residues Supplied to the Biorefineries by BEA region
BEA
Surry
McDowell
Morgan
Knox
Tazewell
Total
Dollars
10
$2,470,026
$13,878,828
$47,687
$16,396,541
29
$9,750,733
$20,556,055
$30,306,789
31
$1,151,025
$9,775,639
$397,942
$11,324,605
33
$5,395,973
$5,395,973
40
$1,973,297
$154,017
$2,127,315
66
$20,096,216
$411,867
$3,020,238
$23,528,322
68
$9,945,156
$9,945,156
81
$17,998
$1,895,775
$194,258
$4,662,918
$9,038,683
$15,809,632
88
$17,133,741
$1,002,478
$18,136,219
94
$19,902,840
$17,119,203
$1,652,219
$38,674,262
116
$1,095,059
$1,095,059
138
$8,815,581
$8,432,625
$17,248,206
Total
$32,550,846
$35,907,266
$37,217,102
$40,010,921
$44,301,944
$189,988,079
Cost to Transport forest residues to biorefinery
BEA
Surry
McDowell
Morgan
Knox
Tazewell
Total
Dollars
10
$881,752
$3,141,726
$11,994
$4,035,472
29
$2,158,730
$8,023,535
$10,182,265
31
$298,666
$2,728,024
$206,583
$3,233,274
33
$1,544,918
$1,544,918
40
$847,294
$73,675
$920,970
66
$4,058,134
$131,390
$1,476,849
$5,666,373
68
$3,101,550
$3,101,550
81
$4,890
$817,980
$89,359
$1,613,310
$2,019,404
$4,544,943
88
$4,901,706
$437,130
$5,338,837
94
$4,142,980
$4,152,787
$473,558
$8,769,325
116
$451,846
$451,846
138
$2,697,295
$3,650,442
$6,347,738
Total
$7,940,738
$9,920,671
$8,783,281
$11,119,649
$16,373,171
$54,137,510
Average miles a ton of feedstock travelled
BEA
Surry
McDowell
Morgan
Knox
Tazewell
Total
Ton-miles
10
74
43
0
0
58
48
29
0
0
49
0
108
86
31
56
65
0
0
171
67
33
0
0
67
0
0
67
40
0
0
94
0
157
97
66
37
77
0
0
160
47
68
0
68
0
0
0
68
81
59
108
114
85
49
66
88
0
0
0
69
140
72
94
0
0
45
56
74
51
116
0
0
0
98
0
98
138
63
0
0
0
111
84
Total
47
59
52
66
97
64
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
Knox, KY
Tazewell, TN
Each producing
SAF – 12.6 million gallons
Diesel – 10.7 million gallons
Naphtha – 6.2 million gallons
Gross revenues
Fuel – $683 million
RINS — $265 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 — $4.65/gallon
Diesel – $4.76/gallon
Naphtha – $4.03/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
$110
$6.29
$4.55
McDowell
NC
10
$562
$113
$6.42
$4.68
Morgan
KY
94
$562
$114
$6.47
$4.73
Knox
KY
94
$563
$117
$6.57
$4.83
Tazewell
VA
81
$564
$121
$6.73
$4.99
$6.73
$4.99
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.
FCI=Fixed Capital Investment
Economic Impact of Investment to the Central Appalachian Region if the five Biorefineries Are Established
With an investment of $2.8 billion, $2.4 billion is spent in the region
This results $4.1 billion in total TIO resulting in a multiplier of 1.66. For every million dollars spent, an additional $0.66 million is generated in the regional economy.
This results in an increase in gross regional product of $1.99 billion.
Employment increases also.
Over 28,000 jobs are created during the construction period of these biorefineries.
Resulting in $1.4 billion 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 $6.29 to $6.73 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 $4.67 to $5.11 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 $1.0 billion through direct expenditures and $1.8 billion after the multiplier affect is occurs.
In addition, the investment in five biorefineries of $2.8 billion leads to a regional impact of $4.3 billion.
The analysis assumes that no additional investment will be required in the logging industry or the transportation industry.