
278 Refining Used Lubricating Oils
TABLE 8.1
Pro-Forma Income Statement for Example Plant 1
Lube Oil Base Stock Price 700$/t
Assumed Inflation Rate
Year Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10
%/y 2.5 2.5 2.5 2.5 2.5 2.5 2.5 2.5 2.5
Item Vol% Amount
Unit Value
(Year 1) Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10
Revenue
K$
Product sales 100.0 16,400,000 L
Light lube base 42.5 6,970,000 L 0.62 $/L 4294 4401 4511 4624 4739 4858 4979 5104 5231 5362
Heavy lube base 42.5 6,970,000 L 0.62 $/L 4294 4401 4511 4624 4739 4858 4979 5104 5231 5362
Asphalt extender 15.0 2,460,000 L 0.25 $/L 606 621 637 653 669