End Product

Vol. Yield (DT)

Acq.

Cost (DT)

Net Cost/DT¹¹

Capital Cost¹²

Logistics Cost

Net Profit%¹³

Buyer Cost

(DT)

BSG (MT)

Sugar Hydrolyzate¹⁴

217.7

$151.52

$268.18

$7.01

$43.20

$23.50

$493.40

$148.02

Lipids

30.0

$190.48

$451.33

$7.01

$43.20

$34.61

$726.72

$218.02

Lignins

53.3

$177.78

$421.33

$7.01

$43.20

$32.47

$681.79

$204.54

Proteins

79.4

$190.48

$451.33

$7.01

$43.20

$34.61

$726.72

$218.02

Total

380.5

$342.33

$7.01

$43.20

$28.46

$597.64

$179.29