A proposed cellulosic ethanol biorefinery in Sweden was simulated with Aspen Plus. Forestry residues with different bark contents were evaluated as raw materials. The bark content negatively influenced the minimum ethanol selling price. Sensitivity analyses were performed to assess the influence of raw material cost.