Table 8 Gross profit calculation for the model 500 kW biogas plant [EUR/MWh]
From: Using aquatic plant biomass from de-weeding in biogas processes—an economically viable option?
Item | Case 1 Maize silage 100% | Case 2 90/10 Maize/Elodea | Case 3 90/10 Maize/Elodea-straw mix |
|---|---|---|---|
8. Revenues from feed-in-tariff | 200 | 193 | 199 |
9. Cost of input material, all in | 93 | 59 | 108 |
10. Cost of digestate disposal | 10 | 16 | 11 |
11. Gross profit p.a. | 97 | 117 | 80 |
12. Gross delta profit/(loss) | 0 | 20 | (17) |