| Vol.135, No.13 / 25.04.2003 | © 2003 F.O.Licht GmbH | 
| Table 1: Absolute and relative composition of the production costs in South Dakota, USA | ||
|---|---|---|
| Expenses for | EUR/hl | % | 
| Buildings Machinery/inventory  | 
    0.39 3.40  | 
    1.0 8.6  | 
| Total investment | 3.79 | 9.6 | 
| Labour Insurance fees, repairs Raw material Operating supplies  | 
    2.83 0.61 20.93 11.31  | 
    7.2 1.6 53.0 28.6  | 
| Gross production costs | 39.47 | 100.0 | 
| Sale of by-products State and federal subsidies  | 
    -6.71 -7.93  | 
    -17.0 -20.0  | 
| Net production costs | 24.83 | 62.9 | 
| Table 2: Absolute and relative composition of the production costs in a combined plant in Germany | ||||||||
|---|---|---|---|---|---|---|---|---|
| Capacity | 500,000 hl | 500,000 hl | 2 mln hl | 2 mln hl | ||||
| Raw material | wheat | beet | wheat | beet | ||||
| EUR/hl | % | EUR/hl | % | EUR/hl | % | EUR/hl | % | |
| Buildings Machinery/inventory  | 
    1.28 8.28  | 
    2.1 13.4  | 
    1.28 8.28  | 
    2.1 13.3  | 
    0.82 5.30  | 
    1.5 9.6  | 
    0.82 5.30  | 
    1.5 9.6  | 
| Fix costs of the investment | 9.56 | 15.5 | 9.56 | 15.4 | 6.12 | 11.1 | 6.12 | 11.1 | 
| Labour Insurance fees, repairs Raw material( incl. transport) Operating supplies  | 
    4.26 1.60 27.75 18.68  | 
    6.9 2.6 44.9 30.2  | 
    4.26 1.60 30.89 15.93  | 
    6.8 2.6 49.6 25.6  | 
    1.40 1.02 27.75 16.68  | 
    2.5 1.9 50.5 34.0  | 
    1.40 1.02 30.89 15.93  | 
    2.5 1.8 55.8 28.8  | 
| Gross production costs | 61.85 | 100.0 | 62.24 | 100.0 | 54.96 | 100.0 | 55.36 | 100.0 | 
| Sale of by-products (wheat, DDGS, beet pulp) | -6.80  | 
    -11.0  | 
    -7.20  | 
    -11.6  | 
    -6.80  | 
    -12.4  | 
    -7.20  | 
    -13.0  | 
| Net production costs | 55.05 | 89.0 | 55.04 | 88.4 | 48.16 | 87.6 | 48.16 | 87.0 | 
| Table 4: Total ethanol quantity, combined annex plant assumed | |||
|---|---|---|---|
| Ethanol from  sugar beets  | 
    Ethanol from wheat  | 
    Total  | |
| C, B and preferential sugar to ethanol (hl) | 51 000 000 | 91 000 000 | 142 000 000 | 
| EU-target 5.75 energy-% in 2010 (hl) required quantity in D required quantity in EU  | 
    32 000 000 175 000 000  | ||
| Table 3: Potential ethanol production from sugar beet without expansion of area in the EU | ||||
|---|---|---|---|---|
| C-sugar | B-sugar exports | preferential sugar | total | |
| Area cultivated (ha) | 531 000 | 170 000 | 225 000 | 935 000 | 
| Sugar beets quantity (tonnes) | 29 000 000 | 9 800 000 | 12 300 000 | 51 100 000 | 
| Replaced quantity of white sugar (tonnes) | 3 776 000 | 1 274 000 | 1 600 000 | 6 650 000 | 
| Ethanol (hl) | 29 000 000 | 9 800 000 | 12 300 000 | 51 100 000 |