SLIDE 3 1, 48 hour session – 25% intense sunlight – 111W Required
Photovoltaic Evac Tube Parabolic Reflector Parabolic Reflector w/ Tracker Flat Plate Solar Trough Solar Trough w/ Tracker Water Lens Fresnel Lens Fresnel Lens w/ Tracker Propane Percent renewable* 100% 25% 25% 25% 25% 25% 15% 25% 25% 25% 25% 25% 0% Percent from propane* 0% 75% 75% 75% 75% 75% 85% 75% 75% 75% 75% 75% 100% Initital cost (not including propane components) $1,200 $359 $227 $99 $80 $300 $228 $132 $332 $265 $211 $290 $ - Gallons of propane/cycle 0.000 0.163 0.163 0.163 0.163 0.163 0.185 0.163 0.163 0.163 0.163 0.163 0.217 Labor hours required/cycle 0.167 1.167 0.167 1.167 0.167 0.167 1.167 0.167 2.167 1.167 0.167 Payback period (yrs) 6.49 11.61 NEVER 3.20 NEVER 9.70 18.08 NEVER 10.74 NEVER NEVER 9.38 0.00 Payback period (yrs, assuming gas is free) 6.49 2.13 3.28 0.59 1.15 1.78 1.35 1.91 1.97 NEVER 3.05 1.72 0.00 Annual savings vs propane $183.12 $29.25 $(69.75) $29.25 $(69.75) $29.25 $10.94 $(69.75) $29.25 $(168.75) $(69.75) $29.25 $(0.00)
2, 12 hour sessions – 50% intense sunlight – 222W Required
Photovoltaic Evac Tube Parabolic Reflector Parabolic Reflector w/ Tracker Flat Plate Solar Trough Solar Trough w/ Tracker Water Lens Fresnel Lens Fresnel Lens w/ Tracker Propane Percent renewable* 100% 50% 25% 50% 50% 50% 15% 50% 50% 50% 50% 50% 0% Percent from propane* 0% 50% 75% 50% 50% 50% 85% 50% 50% 50% 50% 50% 100% Initital cost (not including propane components) $1,500 $647 $517 $395 $ 80 $300 $910 $132 $332 $270 $237 $316 $ - Gallons of propane/cycle 0.000 0.109 0.163 0.109 0.109 0.109 0.185 0.109 0.109 0.109 0.109 0.109 0.217 Labor hours required/cycle 0.167 1.167 0.167 1.167 0.167 0.167 1.167 1.167 2.167 1.167 0.167 Payback period (yrs) 8.12 8.43 NEVER 5.15 NEVER 3.91 72.15 NEVER NEVER NEVER NEVER 4.12 0.00 Payback period (yrs, assuming gas is free) 8.12 3.85 7.46 2.35 1.15 1.78 5.41 1.91 4.79 NEVER 3.42 1.88 0.00 Annual savings vs propane $183.12 $75.03 $(69.75) $75.03 $(23.97) $75.03 $10.94 $(23.97) $ (23.97) $(122.97) $(23.97) $75.03 $(0.00) Known values & assumptions Comments / notes Total Energy Req (MJ): 19.3 Propane Cost per Gallon: $6.38 $25/tank at approx 4.7 gal/tank Distillation cycles per year: 132 4 months of prime season, 120 days, 60 distillations + 60% in the slower season, 8 months, 72 distillations Labor rate in Haiti ($/hour): $0.75 Assume $6 / day Oil yield: 2% Oil yield per cycle ($): $1.40 Processing 1 lb of plant material at 1% yield, vetiver oil sale price = $70/lb -> $0.70 per cycle Energy per gallon of propane (MJ): 88.80 http://www.extension.iastate.edu/agdm/wholefarm/html/c6-87.html 100% propane annual cost ($): 183.12 19.3MJ per cycle / 88.8MJ/gal = 0.217gal per cycle .217gal/cycle x $6.38/gal x 132 cycles = $183.04 Labor hours for tracking + propane: 1.17 5 minutes to adjust tracking each half hour for 6 hours per day + 5 minutes to turn propane on&off 2 times = 70 minutes Labor hours for just propane: 0.17 5 minutes to turn propane on&off 2 times = 10 minutes Initial cost of propane: $90.00 $30 tank + $60 burner & hose