| Operational Cost per Year | Cost Per Hectare |
| CO2 (2 kg/2 kg biomass) | $12,580.00 |
| Superphosphates | $1070.00 |
| Flocculants | $5500.00 |
| Power Mixing (97.236 kWH per hectare) | $19,447.00 |
| Harvest (15,730 kWH per hectare) | $3146.00 |
| Pumping & CO2 Injection (18,111 kWH per hectare) | $3622.00 |
| Power Production (6.5 c/kWH) Solar, Wind etc | ($7564.00) |
| Salt Disposal ($200/mt) | $3390.00 |
| Maintenance | $5880.00 |
| Labor | $21,000.00 |
| Total Operational per Hectare, Year | $75,635.00 |
| Total for 3.1 Hectare, Year | $265,468.00 |