Payback Period Research Articles

Economic and Social Benefits of Aquavoltaics: A Case Study from Jiangsu, China

Aquavoltaics is an innovative and beneficial solution that makes dual use of water area for photovoltaic (PV) power generation and aquaculture. Currently, China has made remarkable developments in aquavoltaics. This paper first analyzes the current development status of aquavoltaics in China, then takes the TW “fishery–PV integration” base project in Nanjing, Jiangsu Province, as a case study to analyze its economic and social benefits, and finally puts forward countermeasure suggestions for the development of aquavoltaics in China. It is found that Jiangsu Province is one of the clustering areas for the development of aquavoltaics in China, and the development of aquavoltaics in this province has a high level of specialization. The payback period (PP) of the TW “fishery–PV integration” base project is 10.44 years, the net present value (NPV) is USD 18.5334 million (the discount rate is 5%), and the internal rate of return (IRR) is 8.06%. The social benefits of this project are mainly reflected in the promotion of energy conservation and emission reduction, the alleviation of energy shortages, the optimization of land use, and the development of culture, tourism, science, and education. The development of aquavoltaics should be promoted by strengthening scientific research, paying attention to the impact of PV panel erection on the ecological environment of the waters, emphasizing the fishery farming part of the aquavoltaic project, and improving the commercial operation mode of the aquavoltaic project.

Energy, environmental, economic, and social assessment of photovoltaic potential on expressway slopes: A case in Fujian Province, China

Expressway slopes within the boundary of expressway construction land have the potential to be transformed from conventional land use to valuable utilization through the installation of photovoltaic (PV) systems. Considering the continuous increase in expressway mileage, the PV potential could be enormous; therefore, a method to quantify such potential is urgently needed. This study proposes a potential assessment method for expressway slope photovoltaics. First, the suitable locations of expressway slopes for installing PV systems are identified on the basis of publicly available digital maps, combined with the principles of PV site selection and geographic information systems. Then, the PVsyst model is used to simulate the power generation efficiency and power output of the PV systems and to evaluate their PV potential, contribution, and economic benefits. The implementation of the proposed method in Fujian Province, China, indicates that the installed capacity of PV systems could reach 16.3 GW, with an annual power output of 17,940 GWh, contributing to the peak shaving of power grids and regional energy supply. The reductions in CO2, SOx, and NOx emissions are 16.65 Mt, 8970 t, and 3947 t per year, respectively. Considering carbon trading, the payback period is shortened to 11.7 years, with the return on investment of 65.38 % and the net present value of 52.6 billion RMB over a 25-year operational period. Additionally, this project could create 19.88 % of jobs in the energy sector in Fujian Province, providing 27,861 jobs during the construction phase and 18,248 jobs during the operation and maintenance phase. Thus, this project is economically viable and generates positive energy, environmental, and social benefits, contributing to the promotion of local energy transition and sustainable development.

Research on Energy-Saving Transformation of Rural Residential Building Envelope Structures and Heating Modes in Northeast China

Rural areas in Northeast China present a large demand for heating energy in winter, but there are problems in such areas with poor thermal performance of building envelopes and poor indoor thermal comfort. In addition, coal-fired boilers are still widely used. China’s “Dual-Carbon Goals” and “Clean Heating” policy call for the creation of a green and comfortable living environment for rural residential buildings. This paper considers the impact of the improvement of the thermal performance of envelope structures on the initial investment of the transformation program and the rated power of the ASHP and proposes an energy-saving transformation method to replace traditional coal-fired boilers with the ASHP on the basis of the improvement of the thermal performance of envelope structures. By establishing a typical rural residential building model in Northeast China, this energy-saving method is simulated based on TRNSYS. The results show that the payback period of investment of the transformation method of “envelope structure + heating system” is not superior to that of the transformation method of only improving the thermal performance of the envelope structure, but it has advantages in the comprehensive life-cycle benefits and it has great advantages in improving the satisfaction of rural residents in the use of heating systems.

Energy and Economic Analysis of a New Combination Cascade Waste Heat Recovery System of a Waste-to-Energy Plant

Waste incineration has become the main treatment method for urban household waste, and it can produce a large amount of electricity. The efficiency of waste incineration plants is reduced due to the large amount of waste heat carried away by the flue gas. Recycling and utilizing the waste heat from flue gas are important in improving the economic benefits of waste incineration, which is necessary for energy conservation and emission reduction. Based on the principle of cascade waste heat recovery from waste incineration flue gas whilst considering system safety and efficiency, this study proposed a new combination cascade waste heat recovery system consisting of a Rankine cycle, an organic Rankine cycle and a heat pump cycle. Thermodynamic and economic analyses of the combined system were conducted in detail. The results indicated that the energy efficiency of the combined system could reach up to 73%. The maximum net present value of the system was million USD 1.59 million, and the dynamic investment payback period was about 6.5 years. The isentropic efficiency of the combined system’s pumps and turbines had a significant impact on the system’s performance. A higher isentropic efficiency resulted in better system performance. The exergy analysis showed that the evaporator of the heat pump system had the highest irreversible loss.

FINANCIAL FEASIBILITY OF FOOD PROCESSING INDUSTRY: LESSONS FROM TOFU INDUSTRY IN TRUNAN VILLAGE, MAGELANG

This study aims to examine the financial analysis of the Food Processing Industry in Tofu Center of Trunan Village in an effort to maintain the calculation of operational costs, profit and loss, and investment in minimizing investment losses. In particular, this study aims to calculate the Net Present Value (NPV), Internal Rate of Return (IRR), Payback Period (PP), and Profitability Index (PI) in the Processed Food Industry in the Tofu Center of Trunan Village. The urgency of this research is to maintain the sustainability of the tofu industry in Trunan Village, which is one of the leading MSME centers in Magelang City and in an effort to maintain food security. Based on the results of the analysis it was found that financially the MSME management in the Tofu Center Food Processing Industry in Trunan Village did not fulfill the feasibility aspect. Net Present Value (Rp 2,147,030,794), Internal Rate of Return shows 2%, Payback Period 2 Years 8 months, and Profitability Index 4.10. Keywords: Feasibility Study, NPV, IRR, PP, PI

Design Business Offline and Online Based on Website of Pikyeum SME in Bandung

Pikyeum SME created a new business idea to connect sellers and consumers, introduce products,and place online purchases. By creating a website, Pikyeum SME makes it easy for consumersthroughout Indonesia to find Peuyeum chips. This case study was conducted in Pikyeum SME,located in Lot Leuwidulang No. C 02, Sub-district Pameungpeuk, Bandung, Indonesia. Datacollection and analysis were conducted qualitatively and quantitatively. The purpose of thisresearch is to measure the demand, design technical and operational aspects, design a websitebased application, measure the product's financial feasibility, and measure the sensitivity level ofPikyeum food products offline and online sales. Survey data were analyzed using corrected itemtotal correlation as a validity testing technique and Cronbach's Alpha as a reliability testingtechnique with the aid of the SPSS program. Based on this research, Net Present Value (NPV) isIDR 167.006.461, Interest Rate of Return (IRR) at 36,70%, and Payback Period at 3,4 years. It canbe concluded that Pikyeum SME is feasible to run because NPV > 0, payback period < asseteconomic life, and IRR > MARR. The increase of raw materials and packaging costs shouldn’t bemore than 36,76%. Meanwhile, the increase of labor cost shouldn’t be more than 23,51%. Thedemand decreases shouldn’t be more than 15,63% and selling prices shouldn’t exceed 11,34%.

Responding to low-carbon shipping via a novel BOG-ORC-CCS system onboard LNG carrier: 4E analyses and optimization

As the international LNG trade market is booming, the LNG carrier fleet has expanded year after year. How to reduce energy consumption in boil-off gas (BOG) re-liquefaction process and CO2 generated during transportation has become a hot topic. This paper obtains ideas from the LNG cold energy contained in LNG carriers, and proposes a novel BOG-ORC-CCS system for direct BOG re-liquefaction, Organic Rankine cycle (ORC) and carbon capture and storage (CCS). The BOG-ORC-CCS system recycles waste heat from the ship while realizing the LNG cold energy gradient utilization. The reference ship (Q-Flex) is specified under the framework of Energy Efficiency Design Index (EEDI) phase Ⅲ requirement and the BOG-ORC-CCS system is simulated by Aspen HYSYS software. A comprehensive evaluation of the system performance is carried out under the guidance of energy, exergy, economic and environment (4E) modeling. The results of the 4E analyses show that the proposed BOG-ORC-CCS system has the advantage of low energy consumption and good economic performance. Finally, a multi-objective optimization of the system performance in 4E aspects: system energy and exergy efficiency (ηen,sys×ηex,sys), payback period (PBP) and primary energy saved (PES) are carried out by the third-generation non-dominated sorting genetic algorithm (NSGA-Ⅲ). As a result, the optimal solutions are as follows: ηen,sys is 50.91%, ηex,sys is 54.00%, PBP is 1.55 years and PES is 1.32 MWh, while Load of 75%, TL5 is −136.01 °C, pB5 is 1.82 MPa and ScrL2 is 99.88%. Additionally, SEC is 0.20 kWh/kg, which is much lower than that of conventional indirect re-liquefaction. This demonstrates the feasibility of the BOG-ORC-CCS system on LNG carriers.

Simultaneous Optimization of Exergy and Economy and Environment (3E) for a Multistage Nested LNG Power Generation System

The study introduces an innovative three-stage nested power generation system that enables the cascading utilization of LNG cold energy. It makes the most of wasted energy by using ship jacket cooling water (JCW) and exhaust gas (EG) as heat sources, a trans-critical carbon dioxide cycle as internal circulation, and utilizing the pressure exergy of LNG. We choose two azeotrope mixing fluids that match the requirements and create four cases for the outer and middle cycle working fluids in the three-stage nested system. To discover the ideal system performance from the perspectives of exergy (E), economy (E), and environment (E), four cases were subjected to multi-objective optimization using the multi-objective particle swarm optimization technique (MOPSO). Finally, the optimal solution was found by applying the TOPSIS decision-making method. Through comparative analysis, the optimal system is selected among the four optimization results. R170 (22.66%) and R1150 (77.34%) are used as the outer circulating working medium, while R170 (90.86%) and R1270 (9.14%) are utilized as the inter-cycle working fluid. The net output work is 575.75 kW, the optimal exergy efficiency is 46.09%, the optimal electricity production cost is $0.04009 per kWh, the carbon dioxide emissions can be reduced by 36,910 tons, and the payback period is 2.548 years. After optimization, a more energy-efficient and environmentally friendly power generation system is obtained.

Integrating solar-powered branched GAX cycle and claude cycle for producing liquid hydrogen: Comprehensive study using real data and optimization

The present study introduces a novel hydrogen liquefaction system that integrates a Claude cycle and a branched GAX cycle, marking the first instance of such a combination. Utilizing solar energy improves hydrogen manufacturing efficiency and sustainability. This research uses actual data to estimate the best operating time by examining thermodynamic performance, payback duration, exergoeconomic parameters, environmental effect, and sustainability. A current bi-objective optimization technique maximizes exergy efficiency and minimizes hydrogen liquefaction cost. Evaporator and generator temperatures, solar direct beam irradiation, and cycle's high pressure are key decision variables. The sensitivity analysis highlights the substantial influence of cycle's high pressure on hydrogen liquefaction cost, as indicated by a sensitivity index of 0.486. The research calculates the best solution using TOPSIS decision-making, resulting in 50.22 % exergy efficiency and $1.366/kg hydrogen liquefaction cost. After conducting a thorough case study, it becomes evident that May is the most optimal month for liquid hydrogen production, payback period, and net profit. However, January has a high coefficient of performance and exergy efficiency and low liquid hydrogen production cost. The cheapest capital investment month is July. This complete study of the solar-driven hydrogen liquefaction system uncovers critical parameters and their effects, enabling hydrogen production efficiency and sustainability.

Thermodynamic and economic analysis of a novel solid oxide fuel cell, two level thermoelectric generator and double effect parallel absorption chiller integrated system

This study presents a comprehensive thermodynamic and economic analysis of a novel hybrid energy system integrating a Solid Oxide Fuel Cell (SOFC) with a Two-Level Thermoelectric Generator (TTEG) and a Double-Effect Parallel Absorption Chiller (DEPAC) for enhanced waste heat recovery. The primary objective is to maximize energy utilization and overall efficiency by leveraging the synergetic effects of these components. Unlike previous studies, this research uniquely evaluates the effectiveness of the integrated system and examines the impact of different Absorption Chiller configurations and the number of TTEG elements, filling a critical gap in the literature. The proposed system achieves a net electrical efficiency of 42.88 %, an energy efficiency of 44.61 %, and an exergy efficiency of 57.16 % under optimal conditions. This marks a significant improvement compared to standalone SOFC systems, with the TTEG effectively harnessing waste heat and contributing an additional 0.680 kW/m2 to the overall power output. The integration of the DEPAC system further enhances performance by providing cooling with a Coefficient of Performance (COP) of 1.351. The economic analysis reveals a positive Net Present Value (NPV) of $1,993,136, a Dynamic Payback Period (DPP) of 6.7 years, and a Levelized Cost of Electricity (LCOE) of $59/MWh, underscoring the system's financial viability. These findings demonstrate that the hybrid system offers a sustainable and efficient solution for power generation and waste heat recovery, aligning with the broader goals of advancing renewable energy technologies and setting a new benchmark in hybrid energy system design and optimization.

Techno-economic process design of multi-stage flash- reverse osmosis for water and power production using solar-wind resources

This paper introduces a newly developed hybrid power plant design that combines renewable energy sources to produce both electricity and freshwater. The design offers a higher gain output ratio (GOR) and improved efficiency in power and freshwater production, all at a lower cost compared to existing research papers. To generate power, the power plant incorporates a range of technologies, such as a horizontal-axis wind turbine (WT), photovoltaic panels (PV), parabolic trough collectors (PTC), a steam Rankine cycle, a multi-stage flash (MSF) desalination unit that cleverly harnesses excess heat from the Steam Rankine cycle, and an Reverse osmosis (RO) unit. With the assistance of ASPEN Plus, ASPEN Economic, and HOMER PRO software, the process parameters undergo significant improvement. According to the results, the power plant has the capacity to generate 57.63 MW of electricity and produce 2505 m3h of freshwater. Additionally, it has a GOR of 9.09 and utilizes 7285 m3h of seawater, which has a renewability factor of 97.6 %. In addition, the efficiency of the steam Rankine cycle stands at 32 %, providing notable energy savings. The production costs for electricity and freshwater are 0.037 $kW and 1.38 $m3, respectively, indicating their affordability. The economic analysis reveals promising results for the project, with an anticipated annual profit of 41 % and a relatively short capital payback period of 2.4 years. By implementing the proposed hybrid cogeneration power plant, the region can tackle its water and energy scarcity issues with a sustainable and long-lasting solution.

Application of heat pump assisted solar evacuated tube water heater operated within passive solar house in severe cold region

Replace coal with solar energy to low-cost heating in severe cold regions can improve indoor air quality, but indoor thermal comfort is not fully guaranteed. Therefore, a dual-source heat pump (DSHP) assisted solar evacuated tube water heater heating system was used in a house with sunspace to meet the heating stable and cleaning. TRNSYS model verified by experiment was used to research performance and economy of system. Results found the higher ambient temperature and solar radiation, the more heat from sunspace, solar assisted heat pump (SAHP) and solar water heater, conversely, the longer heating time of air-source heat pump (ASHP). During heating season, solar fraction of heating was 51.6 %, solar heat collection efficiency was 46.0 %, EER was 3.35, COP were 2.81 (ASHP) and 3.65 (SAHP). Heating time proportion of ASHP, SAHP and solar water heating were 15.0 %, 40.3 %, 44.7 %, ASHP heating was accounting for 22 % and 50 % in November and January. The system, sunspace supplied 16707.1, 2307.6 kW h of heat for room, solar effective heat collection was 10107.0 kW h, power consumption was 5164.7 kW h, CO2 emission reduction was 14232.4 kg. The dynamic payback period of system was 6.78 years, as will be shortened with support of clean energy heating policy.

Techno-economic of Residential Application for Grid-Connected Photovoltaic-Battery under Net Energy Metering

Nowadays, the demand for electrical energy is increasing due to the application of electrical equipment such as air conditioning, refrigerators, television, computers etc. Grid-connected photovoltaic is a network that allows for significant penetration of electricity by PV generation into the national utility grid under Net Energy Metering (NEM) incentive. Under NEM incentive, the owner can offset the energy for 10 years to reduce the electricity billing. Unfortunately, after that, the self-consumption (SELCO) program is implemented. Under SELCO program, the energy generated by PV will be consumed by the owner and there is no rebate for excess energy to the grid. This paper represents the techno-economic analysis of different rated power of PV design installed for residential applications. The 1.04kWp, 1.56kWp and 2.08kWp PV are designed to charge 5.544kWh battery and simulated by using PVsyst software. The payback period is calculated under Net Energy Metering (NEM) 3.0 incentive. As a result, 1.56kWp is the optimize sizing for grid-connected PV-battery with electricity billing saving at RM730.20 per year under one-on-one program and RM660.61 under SELCO program. Thus, return on investment (ROI) of this system design is 16.5 years.

Smart next-gen drying solution: A study of design, development and performance evaluation of IoT-enabled IR-assisted refractance window dryer

Refractance window drying is a technique that has great potential to dry commodities, with better quality at an affordable cost. However, there is still a lack of awareness regarding its use and implementation in academic curricula as well as in industry. This study aims to design and develop a low-cost and effective Internet of Things (IoT) enabled Infrared (IR) assisted refractance window dryer. The effect of different flexible materials used as membranes with the same thickness was also investigated. Then, experiments were conducted on papaya pulp to study the performance of the developed dryer. The drying time (reduced moisture content up to 4%) was observed for the papaya pulp sample by employing Low-density polyethylene (LDPE), Polypropylene (PP), Polytetrafluoroethylene (PTFE), White Polyethylene Terephthalate (W-PET) and Transparent polyethylene terephthalate (T-PET) material as a membrane were 300, 330, 360, 330, and 300 min respectively. After thoroughly testing membrane materials properties, it is concluded that the T-PET membrane has superior thermal, mechanical, and optical properties. After an exhaustive examination of the marketplace scrutiny, the payback period was found to be 0.55 years.

Prospects for Long-Distance Cascaded Liquid—Gaseous Hydrogen Delivery: An Economic and Environmental Assessment

As an important energy source to achieve carbon neutrality, green hydrogen has always faced the problems of high use cost and unsatisfactory environmental benefits due to its remote production areas. Therefore, a liquid-gaseous cascade green hydrogen delivery scheme is proposed in this article. In this scheme, green hydrogen is liquefied into high-density and low-pressure liquid hydrogen to enable the transport of large quantities of green hydrogen over long distances. After long-distance transport, the liquid hydrogen is stored and then gasified at transfer stations and converted into high-pressure hydrogen for distribution to the nearby hydrogen facilities in cities. In addition, this study conducted a detailed model evaluation of the scheme around the actual case of hydrogen energy demand in Chengdu City in China and compared it with conventional hydrogen delivery methods. The results show that the unit hydrogen cost of the liquid-gaseous cascade green hydrogen delivery scheme is only 51.58 CNY/kgH2, and the dynamic payback periods of long- and short-distance transportation stages are 13.61 years and 7.02 years, respectively. In terms of carbon emissions, this scheme only generates indirect carbon emissions of 2.98 kgCO2/kgH2 without using utility electricity. In sum, both the economic and carbon emission analyses demonstrate the advantages of the liquid-gaseous cascade green hydrogen delivery scheme. With further reductions in electricity prices and liquefication costs, this scheme has the potential to provide an economically/environmentally superior solution for future large-scale green hydrogen applications.

Assessing the Techno-enviro-economic viability of wind farms to address electricity shortages and Foster sustainability in Palestine

This study critically examines the feasibility of wind turbines in addressing electricity shortages in the coastal region of Palestine. Assessing technical, economic, and environmental aspects offers vital insights for sustainable energy solutions. Hence, 10 turbines with different rated powers were selected to determine the optimal and economically viable solution. Wind velocities were assessed at altitudes of 10, 65, and 80 m. Various performance indicators such as wind power density, capacity factor (Cf), anticipated energy yield, cost of wind-generated electricity, benefit-cost ratio (BCR), and simple payback period were examined. The findings indicate that the Siemens SWT-2.3-93 turbine yields an annual energy production of 3910.3 MWh. The Lagerwey-LW58/750 turbine boasts the highest capacity factor at 20.5 % making it the most cost-effective option with generation costs of $0.0604/kWh to $0.0825/kWh. It exhibited the highest benefit-cost ratio, ranging from 1.287 to 1.758, and payback period of 6.33 years. Consequently, the Lagerwey-LW58/750 turbine emerges as the optimal choice for implementing the wind power plant project in Palestine's coastal region. The use of wind turbines to generate electricity leads to 3323.75 ton/year of emissions reduction. This research provides crucial insights for decision-makers aiming to tackle electricity shortages and enhance environmental sustainability in Palestine's energy sector.

Economic viability assessment of bioenergy production from agroindustrial wastes through fast pyrolysis

Spanish mainland crops, including olives, almonds, and pistachios, play a pivotal role in capital circulation and employment generation. This comprehensive study explores the economic feasibility on the utilization of diverse agro-industrial wastes from Spanish harvests as a promising feedstock for bioenergy production through fast pyrolysis. The fast pyrolysis process is simulated using Aspen Plus® software, employing techno-economic parameters such as Net Present Value (NPV), Internal Rate of Return (IRR), Payback Period (PBP), break-even, and minimum product sales price to analyze economic viability of the project. Two different scenarios, based on experimental data from previous studies, are compared. The profitability of this proposal is closely linked to the harvest, which serves as a limiting factor. In all scenarios, the project requires two years to recover the initial investment, demonstrating significant profits once production begins. When considering the impact of scaling up, the NPV of Scenario 2 for PS reached €369.55 M€. Sensitivity analysis reveals that the profitability of pyrolysis depends on the bio-oil selling price and the total production volume. Overall, this study confirms the economic viability of producing bioenergy through fast pyrolysis using various biomass residues. It highlights the potential of harnessing bioenergy from Spanish agro-industrial waste, paving the way for sustainable and economically viable solutions, as indicated by the NPV and IRR metrics.

Design and performance analysis of a net-zero energy building in Owerri, Nigeria

Building cooling load depends on heat gains from the outside environment. Appropriate orientation and masonry materials play vital roles in the reduction of overall thermal loads buildings. A net-zero energy building performance has been analyzed in order to ascertain the optimum orientation and wall material properties, under the climatic conditions of Owerri, Nigeria. Standard cooling load estimation techniques were employed for the determination of the diurnal interior load variations in a building incorporating renewable energy as the major energy source, and compared with the situation in a conventionally powered building. The results show a 19.28% reduction in the building’s cooling load when brick masonry was used for the wall construction. It was observed that a higher heat gain occurred when the building faced the East-West direction than when it was oriented in the North-South direction. Significant diurnal cooling loads variation as a result of radiation through the windows was also observed, with the east facing windows contributing significantly higher loads during the morning hours while the west facing windows contributed higher amounts in the evening. The economic analysis of the net-zero energy building showed an 11.63% reduction in energy cost compared to the conventional building, with a 7-year payback period for the use of Solar PV systems. Therefore, the concept of net-zero energy building will not only help in energy conservation, but also in cost savings, and the reduction of carbon footprint in the built environment.

Optimizing Energy Management and Sizing of Photovoltaic Batteries for a Household in Granada, Spain: A Novel Approach Considering Time Resolution

As residential adoption of renewable energy sources increases, optimizing rooftop photovoltaic systems (RTPVs) with Battery Energy Storage Systems (BESSs) is key for enhancing self-sufficiency and reducing dependence on the grid. This study introduces a novel methodology for sizing Home Energy Management Systems (HEMS), with the objective of minimizing the cost of imported energy while accounting for battery degradation. The battery model integrated nonlinear degradation effects and was evaluated in a real case study, considering different temporal data resolutions and various energy management strategies. For BESS capacities ranging from 1 to 5 kWh, the economic analysis demonstrated cost-effectiveness, with a Net Present Value (NPV) ranging from 54.53 € to 181.40 € and discounted payback periods (DPBs) between 6 and 10 years. The proposed HEMS extended battery lifespan by 22.47% and improved profitability by 21.29% compared to the current HEMS when applied to a 10 kWh BESS. Sensitivity analysis indicated that using a 5 min resolution could reduce NPV by up to 184.68% and increase DPB by up to 43.12% compared to a 60 min resolution for batteries between 1 and 5 kWh. This underscores the critical impact of temporal resolution on BESS sizing and highlights the need to balance accuracy with computational efficiency.

The Economic Efficiency of Micro Biogas Plants: A Sustainable Energy Solution in Slovenia—Case Study

This paper presents a simulation model for determining the most suitable type of microbiogas plant for small local communities on Slovenian farms, focusing on the efficient processing of organic waste. This model uses various input parameters, including different types and quantities of slurry and corn silage. Four different scenarios were developed to represent potential plant sizes, each evaluated using key economic indicators: net present value, breakthrough price, and internal rate of return. A scenario sensitivity analysis was conducted to assess the effects of changes in investment costs, fluctuations in energy prices, and the addition of corn silage to the anaerobic digestion process. The results highlight significant differences in economic viability across the scenarios, with some demonstrating positive financial outcomes and shorter payback periods and others indicating potential financial risks and longer recovery times under certain conditions. The analysis suggests that smaller micro biogas plants may struggle to achieve profitability without optimizing input ratios or reducing costs, whereas larger plants show more favorable economic indicators, provided certain conditions are met. Furthermore, the economic efficiency improves when adding maize silage to the fermentor mixture.