| Parameter | Value | Unit |
| Annual bio-ethanol production | 200,000 | Ton bio-ethanol/year |
| Additional depreciation | 0.8 | €/ton bio-ethanol |
| New steam duty (incl. molecular sieve) | 1.4 | kg/kg bio-ethanol |
| Cost of heavy fuel oil | 79 | €/ton bio-ethanol |
| Reduced Demi-water for boiler | 11 | €/ton bio-ethanol |
| Reduced residue treatment (−15%) | 123 | €/ton bio-ethanol |
| Comparison | ||
| Difference with equivalent items of Table 8 | −56 | €/ton bio-ethanol |
| Corrected cost for cassava-based production | ~759 | €/ton bio-ethanol |