| Corn Ethanol (Industry Average) | Corn Ethanol (Industry Best) | Corn Ethanol (State-of-the-Art) | Cellulosic Crop-Based Ethanol | |
| Fertilizer | 12,981 | 7,542 | 3,869 | 3,549 |
| Pesticide | 1,060 | 643 | 406 | 437 |
| Fuel | 2,651 | 1,565 | 1,321 | 8,120 |
| Irrigation | 7,046 | 6,624 | 6,046 | -- |
| Other (Feedstock) | 3,395 | 3,248 | 3,122 | 2,558 |
| Total (feedstock) | 27,134 | 19,622 | 14,765 | 14,663 |
| Process Steam | 36,732 | 28,201 | 26,185 | 49,075 |
| Electricity | 14,444 | 7,300 | 5,148 | 8,925 |
| Bulk Transport | 1,330 | 1,100 | 800 | 1,330 |
| Other (process) | 1,450 | 1,282 | 1,050 | 2,100 |
| Total (processing) | 53,956 | 37,883 | 33,183 | 61,430 |
| TOTAL ENERGY INPUT | 81,090 | 57,504 | 47,948 | 76,093 |
| Energy in Ethanol | 84,100 | 84,100 | 84,100 | 84,100 |
| Co-product Credits | 27,579 | 36,261 | 36,261 | 115,400 |
| TOTAL ENERGY OUTPUT | 111,679 | 120,361 | 120,361 | 199,500 |
| Net Energy Gain | 30,589 | 62,857 | 72,413 | 123,407 |
| Percent Gain | 38% | 109% | 151% | 162% |
The first column presents the energetics of ethanol based on the current energy efficiency of corn farming and ethanol production. Assuming the national average for energy used in growing corn and for energy used in the manufacture of ethanol, about 36,732 more BTUs, or 38 percent more energy is contained in the ethanol and other products produced in the corn processing facility than is used to grow the corn and make the products. In other words, the net energy ratio is 1.38:1.
The second column presents the energetics of ethanol based on the assumption that the corn is grown in the state with the most efficient corn farmers and the ethanol is made in the most energy efficient existing ethanol production facility. In this case, over two BTUs of energy are produced for every one BTU of energy used. The net energy ratio is 2.09:1.
The third column presents the energetics of ethanol based on the assumption that corn farmers and ethanol facilities use state-of-the-art practices. This is a best-case and hypothetical scenario. If farmers and industry were to use all the best technologies and practices the net energy ratio would be 2.51:1.
The data for the first three columns has been gathered from actual farming and ethanol production facilities. The data in the fourth column on the energetics of cellulosic crop-derived ethanol is more hypothetical since as yet no ethanol produced on a commercial scale is from cellulose. Feedstock production data assumes that a short rotation woody crop, such as a hybrid poplar, is used and processing energy data is taken from biomass-based ethanol facilities in the planning stages. The net energy ratio is 2.62:1.2The reader can "mix and match" components from Table 1. For example, if an average efficiency corn farm provided the feedstock for the most efficient ethanol plant, the entire process would use 27,134 BTUs in the growing of corn plus 37,883 BTUs for the processing into various products for a total of 65,017 BTUs. With the lower co-product credits of 27,579 BTUs in column one, the total energy output would be 111,679 BTUs and the net energy increase is thus 46,662 BTUs. In this case the energy output/input ratio comes to 1.72.
| Average(National) | Best Existing(State) | State of te Art (Farmer) | |||||||
| lbs/acre (corn) | BTU/acre (corn) | BTU/gal (ethanol) | lbs/acre (corn) | BTU/acre (corn) | BTU/gal (ethanol) | lbs/acre (corn) | BTU/acre (corn) | BTU/gal (ethanol) | |
| Nitrogen | 123 | 3,395,415 | 11,096 | 73 | 2,015,165 | 6,459 | 38 | 1,048,990 | 3,299 |
| Phosphorus | 47 | 289,990 | 948 | 37 | 228,290 | 732 | 15 | 92,550 | 291 |
| Potash | 55 | 286,825 | 937 | 21 | 109,515 | 351 | 17 | 88,655 | 279 |
| Pesticide | 3 | 324,512 | 1,060 | 1.92 | 200,668 | 643 | 1.2 | 129,246 | 406 |
| Fuel | 5.85 (gal.) | 811,337 | 2,651 | 3.52 (gal.) | 488,189 | 1,565 | 3.03 (gal.) | 420,231 | 1,321 |
| Irrigation | - | 2,156,200 | 7,046 | - | 2,026,828 | 6,624 | - | 1,850,020 | 6,046 |
| Other | - | 1,038,790 | 3,395 | - | 1,013,527 | 3,248 | - | 992,947 | 3,122 |
| Total Energy | - | 8,303,069 | 27,134 | - | 6,082,182 | 19,622 | - | 4,622,638 | 14,764 |
| Average(National) | Best Existing(State) | State of te Art (Farmer) | ||||
| Wet Mill (BTU/gal) | Dry Mill (BTU/gal) | Wet Mill (BTU/gal) | Dry Mill (BTU/gal) | Wet Mill (BTU/gal) | Dry Mill (BTU/gal) | |
| Process Steam | 35,400 | 39,000 | 29,200 | 26,500 | 26,000 | 26,500 |
| Electricity | 17,103 (2.07 kWh) | 9,915 (1.2 kWh) | 8,676 (1.05 kWh) | 4,957 (0.6 kWh) | 5,872 (0.9 kWh) | 3,915 (0.6 kWh) |
| Bulk Transport | 1,330 | 1,330 | 1,100 | 1,100 | 800 | 800 |
| Other (process) | 1,450 | 1,450 | 1,282 | 1,282 | 1,050 | 1,050 |
| Processing Total | 55,283 | 51,695 | 40,258 | 33,839 | 33,722 | 32,265 |
| Products | Amount Produced (pounds) | Market Value (dollars per pound) | Total Value(dollars) | Energy Allocation (BTUs per gallon ethanol) |
| Corn Oil | 1.6 | $0.35 | $0.58 | 9,010 |
| 21% Gluten Feed | 13.5 | $0.05 | $0.68 | 10,563 |
| 60% Gluten Meal | 2.6 | $0.12 | $0.31 | 4,816 |
| Carbon dioxide | 17 | $0.04 | $0.68 | 10,563 |
| Total Co-Products | 34.7 | - | $2.25 | 34,953 |
| Ethanol | 16.5 | $0.18 | $2.97 | 46,137 |
| Total Products | 51.2 | - | $5.22 | 81,090 |
| Method | Corn Oil | 60% Gluten Meal | 21% Protein Feed | Carbon Dioxide | Total Co-Products |
| Actual Energy Value | 9,960 | 3,404 | 16,388 | - | 29,752 |
| Market Energy Value | 9,347 | 4,996 | 10,959 | 10,959 | 36,261 |
| Replacement Value | 13,105 | 2,827 | 7,187 | 4,460 | 27,579 |