Assume maximum composition and perfect yields.
Calculation basis: 100 pounds of wet wood
50 pounds of cellulose converts to 50 pounds of glucose @ $ 0.15 per pound
25 pounds of pentose sugars worth $0.04 per pound as cattle feed
25 pounds of lignin worth $0.25 as adhesive extender
Raw material cost = $ 4
Products value =
glucose $ 7.50 + pentose syrup $ 1.00 + lignin $ 6.25 = $ 14.75
More realistic composition and yields: glucose $ 6 + pentose syrup $ 0.50 + lignin $ 5 = $ 11.50