Quantity of Forest Residues Supplied to the Biorefineries by BEA region
BEA
Surry
Buncombe
Morgan
Russell
Total
Tons
10
67,751
204,750
466
272,967
29
1,129
182,890
252,897
436,917
31
45,760
127,053
27,414
200,227
33
82,519
82,519
40
33,426
7,331
40,758
66
413,266
21,365
434,630
68
161,309
161,309
81
8,269
133,773
23,142
57,059
222,243
88
97,780
189,701
287,481
94
403,262
103,245
506,507
116
379
10,551
10,929
138
189,013
55,097
244,111
Total
725,189
725,044
725,239
725,127
2,900,599
Cost of Delivered Forest Residues Supplied to the Biorefineries by BEA region
BEA
Surry
Buncombe
Morgan
Russell
Total
Dollars
10
$4,561,782
$11,914,533
$33,235
$16,509,550
29
$80,211
$13,146,371
$24,385,857
$37,612,439
31
$3,183,115
$10,431,077
$2,940,107
$16,554,299
33
$6,102,353
$6,102,353
40
$2,353,320
$834,607
$3,187,927
66
$24,531,171
$2,320,455
$26,851,626
68
$10,699,726
$10,699,726
81
$591,391
$10,873,384
$1,947,072
$3,892,950
$17,304,798
88
$8,118,092
$19,056,970
$27,175,062
94
$28,770,678
$10,358,965
$39,129,643
116
$32,964
$1,084,759
$1,117,723
138
$12,415,205
$4,799,138
$17,214,343
Total
$45,362,876
$52,069,776
$52,319,794
$69,707,042
$219,459,489
Cost to Transport forest residues to biorefinery
BEA
Surry
Buncombe
Morgan
Russell
Total
Dollars
10
$1,608,365
$2,532,287
$7,828
$4,148,481
29
$38,676
$3,336,390
$10,881,500
$14,256,566
31
$908,918
$3,637,969
$1,492,217
$6,039,103
33
$1,780,823
$1,780,823
40
$981,983
$424,945
$1,406,928
66
$5,265,271
$1,187,208
$6,452,479
68
$3,099,417
$3,099,417
81
$231,199
$4,043,645
$792,727
$972,538
$6,040,108
88
$2,857,933
$8,925,417
$11,783,350
94
$7,237,426
$4,713,193
$11,950,619
116
$18,801
$629,542
$648,343
138
$4,043,660
$2,270,214
$6,313,875
Total
$12,096,090
$16,190,052
$14,129,348
$31,504,601
$73,920,091
Average miles a ton of feedstock travelled
BEA
Surry
Buncombe
Morgan
Russell
Total
Ton-miles
10
77
40
0
54
49
29
110
0
59
139
105
31
64
92
0
176
97
33
0
0
70
0
70
40
0
0
95
187
111
66
41
0
0
179
48
68
0
62
0
0
62
81
90
98
110
55
88
88
0
94
0
152
132
94
0
0
58
147
76
116
0
160
0
192
191
138
69
0
0
133
83
Total
54
72
63
140
82
Biorefinery Information
Biorefinery capacity is measured by feedstock input
In this analysis, biorefinery input was 725,000 dry tons per year
Assuming a Gasification Fischer Tropsch biorefinery with expected production in terms of
Sustainable Aviation Fuel – 40%
Diesel – 40%
Naphtha – 20%
2,900,000 wet tons dried 10% moisture content
Working 330 days/year and 10 hours/day, 20-21 trucks must be emptied every hour or 1 truck every 2.7 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 19 to 20 trucks per hour.
The biorefineries
Each with a capacity of 725,000 dry short tons or 657,000 dry MT per year
Four biorefineries were located.
Surry, NC
Buncombe, NC
Morgan, KY
Russell, VA
Each producing
SAF – 16.7 million gallons
Diesel – 14.13 million gallons
Naphtha – 8.3 million gallons
Gross revenues
Fuel – $978 million
RINS — $360 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
$704
$145
$6.25
$4.39
Buncombe
NC
10
$705
$151
$6.44
$4.57
Morgan
KY
94
$705
$151
$6.44
$4.58
Russell
VA
81
$709
$169
$6.93
$5.06
Total/Average
$2,823
$616
$6.52
$4.65
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 four Biorefineries Are Established
With an investment of $2.8 billion, $2.1 billion is spent in the region
This results $3.4 billion in total TIO resulting in a multiplier of 1.7. For every million dollars spent, an additional $0.7 million is generated in the regional economy.
This results in an increase in Gross Regional Product of $1 billion.
Employment increases also.
Over 24,000 jobs are created during the construction period of these biorefineries.
Resulting in $705 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 $6.25 to $6.93 per gallon with a rate of return of 12.2% on their investment. If the wood qualified for RINs, the price could be reduced to $4.39 to $5.06 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 $1.1 billion through direct expenditures and $2.0 billion after the multiplier affect is occurs.
In addition, the investment in four biorefineries of $2.8 billion leads to a one time increase in total industry output of $3.46 billion.
The analysis assumes that no additional investment will be required in the logging industry or the transportation industry.