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 |