BULK
Ethanol
Corn Dry Milling and Fermentation · US
Total Cost
$539 / MT
Capacity (tonnes/year)
300,000
Throughput %
85%
Working capital
$15.0M Mn
Capex
$175.0M Mn
Offsite
$15.0M Mn
Total investment
$205.0M Mn
Lines
10
Net raw material
$390
72.2%
Conversion
$150
27.8%
Total / MT
$539
$ per MT
Raw Material
$41.39 / MT
| Line | Consumption | Unit | Price (USD) | Cost / MT |
|---|---|---|---|---|
| Corn FeedstockLive | bushel | $14.60 | ||
| Enzymes & Yeast Consumables | tonne | $26.79 |
Co-Product
$-348 / MT
| Line | Consumption | Unit | Price (USD) | Cost / MT |
|---|---|---|---|---|
| DDGS Co-Product Credit | short ton | $-131 | ||
| RIN & LCFS Environmental Credits | gallon | $-218 |
Utility
$50.22 / MT
| Line | Consumption | Unit | Price (USD) | Cost / MT |
|---|---|---|---|---|
| Natural Gas (Process Energy) | MMBtu | $35.18 | ||
| Electricity | MWh | $15.04 |
Operating
$38.51 / MT
| Line | Price (USD) | Cost / MT |
|---|---|---|
| Direct Labour & Maintenance | $38.51 |
Overhead
$18.42 / MT
| Line | Price (USD) | Cost / MT |
|---|---|---|
| Plant Overhead & SG&A | $18.42 |
Depreciation
$38.51 / MT
| Line | Price (USD) | Cost / MT |
|---|---|---|
| Depreciation | $38.51 |
Financing
$4.00 / MT
| Line | Price (USD) | Cost / MT |
|---|---|---|
| Working Capital Financing | $4.00 |
Prices stored in USD; converted to your selected currency at the latest ECB rate. Inputs marked "Live" pull current observed prices from Claight commodity data.