Have you included the costs of growing, collecting, and transporting all of the biomass, and the costs associated with disposal of the waste products of the treatments? And the opportunity costs associated with devoting additional farmland to the production of energy rather than food, housing, or biodiversity?
One of the things that makes it difficult to compete with petroleum products in terms of cost is that the system is amazingly efficient. Once you have your well drilled (large up-front cost in dollars, low in energy), you get crude oil simply by pumping (low production cost), it can be handled immediately in liquid form and pumped directly to your refining or transportation hub, and there is almost no waste; all of the crude can be refined into some form of energy-producing material. Biomass requires annual planting and harvesting (continuing high production cost in dollars and energy), transportation of solids both during preproduction and production, and only a small amount of the biomass collected can be converted into a useful source of energy. A lot of the biomass is water, and a lot of the energy costs of fuel production goes simply to removing the water. The waste streams are also usually solids or large volumes of water, and additional costs in energy and dollars are required for waste treatment, transportation, and disposal.
Whether the conversion of biomass to fuel is currently a net energy loss or net energy gain has been the subject of a lot of controversy, with people on both sides of the issue quoting calculations based on widely varying assumptions and conclusions. Petroleum deposits are like money in the bank; if you need more energy, you just go back to the bank and withdraw more. You conserve it as well as you can so it lasts as long as possible, but you are running the earth on a net loss of energy deposits. Biomass energy is much more like running a business - if it costs you more energy to produce the energy than you get out, then you are still running the earth at a net loss in energy deposits, and still drawing down the bank account. The only successful form of biomass energy would be if the net energy obtained was greater than the total amount of energy that went into the process of producing it. Using 3 barrels of crude oil to produce the equivalent of 2 barrels of crude oil in biomass uses up the energy reserves faster than just using the original 3 barrels of crude oil.