Table 7.
Estimated values for annual manufacturing cost components.
| Capacity (kg Dried Pomace/Batch) |
Extraction Products |
Production (kg Extract/y) |
Revenue (k€/y) |
MCO = OPEX (k€/y) |
RMCO (% from OPEX) |
UCO (% from OPEX) |
Solvent Recovery (% from OPEX) |
Profit (k€/y) |
|---|---|---|---|---|---|---|---|---|
| 1 | TP-2-SE | 42.99 | 2.15 | 1.71 | 59.32 | 30.00 | 10.68 | 0.44 |
| TP-2-SFE | 37.05 | 1.11 | 1.59 | 60.00 | 40.00 | - | 0.00 | |
| TP-2-SFE-A | 26.85 | 0.94 | 1.73 | 55.00 | 45.00 | - | 0.03 | |
| TP-2-SFE-B | 5.49 | 0.82 | ||||||
| 10 | TP-2-SE | 429.90 | 21.50 | 12.13 | 55.78 | 30.00 | 14.22 | 9.37 |
| TP-2-SFE | 370.50 | 11.12 | 5.28 | 60.00 | 40.00 | - | 5.83 | |
| TP-2-SFE-A | 268.50 | 9.40 | 8.07 | 55.00 | 45.00 | - | 9.56 | |
| TP-2-SFE-B | 54.90 | 8.24 | ||||||
| 100 | TP-2-SE | 4299.00 | 214.95 | 79.25 | 49.51 | 30.00 | 20.49 | 135.70 |
| TP-2-SFE | 3705.00 | 111.15 | 26.42 | 60.00 | 40.00 | - | 84.73 | |
| TP-2-SFE-A | 2685.00 | 93.98 | 28.82 | 55.00 | 45.00 | - | 147.51 | |
| TP-2-SFE-B | 549.00 | 82.35 |