Feasibility Result
General Parameters
|
Width of passage between rows (m) |
2.40 |
|
Length of the row (m) |
300.00 |
|
Height of the plantation (m) |
4.20 |
|
Productivity of the plantation (t/Ha) |
50.00 |
|
Width of a field (m) |
350.00 |
|
Number of passages |
146 |
|
Field area (Ha) |
10.50 |
|
Total length of rows in the field (km) |
44.00 |
|
Diesel fuel price (EUR/liter) |
1.20 |
|
Electricity price (EUR/kW*h) |
0.20 |
|
Tractor driver wages (EUR/month) |
1,800.00 |
|
Slopehelper operator wages (EUR/month) |
2,400.00 |
|
Number SH served by one operator |
8 |
|
Seasonal worker wages (EUR/h) |
15.00 |
Tractor Used in the Agricultural cycle
|
Tractor’s manufacturer |
CHN industrial |
|
Tractor’s model |
CN01 |
|
Price of the tractor (EUR) |
95,000.00 |
|
Tractor’s power (Hp) |
120 |
|
Total service price for the tractor (EUR) |
15,000.00 |
|
Tractor’s lifetime (h) |
10000 |
Agrocycle Operations for Season
| Sprayer | 10 |
| Drum Mulcher | 2 |
| Side Trimmer | 1 |
| Lawn Mower | 4 |
| Side Lawn Mower | 6 |
| Horizontal/ Vertical Cutter | 1 |
| Fertilizer | 1 |
| Blossom Thinner | 1 |
Result
SPRAYER |
|
|
Conventional |
SH |
|
|
Number of runs per passage |
1.00 | 0.50 |
|
Passage operation time (min) |
2.25 | 4.50 |
|
Operation time in the field (h) |
7.09 | 6.89 |
|
Annual operation time (h) |
70.89 | 68.87 |
|
Annual energy costs (EUR/year) |
1,020.83 | 82.64 |
|
Hourly energy costs (EUR/h) |
14.40 | 1.20 |
|
Hourly wages fund costs (EUR/h) |
10.23 | 1.70 |
|
Instrument depreciation (EUR/h) |
8.50 | 4.29 |
|
Platform depreciation (EUR/h) |
11.00 | 6.56 |
|
Hourly operation costs (EUR/h) |
44.13 | 13.76 |
|
Annual operation costs (EUR/year) |
3,128.24 | 947.50 |
|
Annual operation costs (EUR/ha) |
297.93 | 90.24 |
|
Annual CO2 emissions (kg/year) |
2245.07 | 0.00 |
SH Cost Efficiency |
330% |
|
DRUM MULCHER |
|
|
Conventional |
SH |
|
|
Number of runs per passage |
1.00 | 1.00 |
|
Passage operation time (min) |
4.50 | 6.00 |
|
Operation time in the field (h) |
12.56 | 18.23 |
|
Annual operation time (h) |
25.12 | 36.46 |
|
Annual energy costs (EUR/year) |
361.67 | 29.17 |
|
Hourly energy costs (EUR/h) |
14.40 | 0.80 |
|
Hourly wages fund costs (EUR/h) |
10.23 | 1.70 |
|
Instrument depreciation (EUR/h) |
9.50 | 3.58 |
|
Platform depreciation (EUR/h) |
11.00 | 6.56 |
|
Hourly operation costs (EUR/h) |
45.13 | 12.65 |
|
Annual operation costs (EUR/year) |
1,133.40 | 461.21 |
|
Annual operation costs (EUR/ha) |
107.94 | 43.92 |
|
Annual CO2 emissions (kg/year) |
795.40 | 0.00 |
SH Cost Efficiency |
246% |
|
SIDE TRIMMER |
|
|
Conventional |
SH |
|
|
Number of runs per passage |
2.00 | 2.00 |
|
Passage operation time (min) |
3.60 | 6.00 |
|
Operation time in the field (h) |
20.74 | 36.46 |
|
Annual operation time (h) |
20.74 | 36.46 |
|
Annual energy costs (EUR/year) |
248.89 | 29.17 |
|
Hourly energy costs (EUR/h) |
12.00 | 0.80 |
|
Hourly wages fund costs (EUR/h) |
10.23 | 1.70 |
|
Instrument depreciation (EUR/h) |
5.00 | 2.52 |
|
Platform depreciation (EUR/h) |
11.00 | 6.56 |
|
Hourly operation costs (EUR/h) |
38.23 | 11.58 |
|
Annual operation costs (EUR/year) |
792.86 | 422.32 |
|
Annual operation costs (EUR/ha) |
75.51 | 40.22 |
|
Annual CO2 emissions (kg/year) |
547.37 | 0.00 |
SH Cost Efficiency |
188% |
|
LAWN MOWER |
|
|
Conventional |
SH |
|
|
Number of runs per passage |
1.00 | 1.00 |
|
Passage operation time (min) |
4.50 | 6.00 |
|
Operation time in the field (h) |
12.56 | 18.23 |
|
Annual operation time (h) |
50.23 | 72.92 |
|
Annual energy costs (EUR/year) |
602.78 | 58.33 |
|
Hourly energy costs (EUR/h) |
12.00 | 0.80 |
|
Hourly wages fund costs (EUR/h) |
10.23 | 1.70 |
|
Instrument depreciation (EUR/h) |
9.50 | 3.10 |
|
Platform depreciation (EUR/h) |
11.00 | 6.56 |
|
Hourly operation costs (EUR/h) |
42.73 | 12.17 |
|
Annual operation costs (EUR/year) |
2,146.25 | 887.18 |
|
Annual operation costs (EUR/ha) |
204.41 | 84.49 |
|
Annual CO2 emissions (kg/year) |
1325.66 | 0.00 |
SH Cost Efficiency |
242% |
|
SIDE LAWN MOWER |
|
|
Conventional |
SH |
|
|
Number of runs per passage |
2.00 | 2.00 |
|
Passage operation time (min) |
9.00 | 9.00 |
|
Operation time in the field (h) |
46.99 | 51.04 |
|
Annual operation time (h) |
281.94 | 306.25 |
|
Annual energy costs (EUR/year) |
3,383.33 | 245.00 |
|
Hourly energy costs (EUR/h) |
12.00 | 0.80 |
|
Hourly wages fund costs (EUR/h) |
10.23 | 1.70 |
|
Instrument depreciation (EUR/h) |
9.50 | 4.06 |
|
Platform depreciation (EUR/h) |
11.00 | 6.56 |
|
Hourly operation costs (EUR/h) |
42.73 | 13.13 |
|
Annual operation costs (EUR/year) |
12,046.72 | 4,019.65 |
|
Annual operation costs (EUR/ha) |
1,147.31 | 382.82 |
|
Annual CO2 emissions (kg/year) |
7440.80 | 0.00 |
SH Cost Efficiency |
300% |
|
HORIZONTAL/ VERTICAL CUTTER |
|
|
Conventional |
SH |
|
|
Number of runs per passage |
2.00 | 2.00 |
|
Passage operation time (min) |
12.00 | 9.00 |
|
Operation time in the field (h) |
72.92 | 51.04 |
|
Annual operation time (h) |
72.92 | 51.04 |
|
Annual energy costs (EUR/year) |
1,225.00 | 40.83 |
|
Hourly energy costs (EUR/h) |
16.80 | 0.80 |
|
Hourly wages fund costs (EUR/h) |
10.23 | 1.70 |
|
Instrument depreciation (EUR/h) |
12.50 | 4.43 |
|
Platform depreciation (EUR/h) |
11.00 | 6.56 |
|
Hourly operation costs (EUR/h) |
50.53 | 13.50 |
|
Annual operation costs (EUR/year) |
3,684.28 | 689.08 |
|
Annual operation costs (EUR/ha) |
350.88 | 65.63 |
|
Annual CO2 emissions (kg/year) |
2694.08 | 0.00 |
SH Cost Efficiency |
535% |
|
FERTILIZER |
|
|
Conventional |
SH |
|
|
Number of runs per passage |
1.00 | 1.00 |
|
Passage operation time (min) |
3.60 | 4.50 |
|
Operation time in the field (h) |
10.37 | 13.77 |
|
Annual operation time (h) |
10.37 | 13.77 |
|
Annual energy costs (EUR/year) |
124.44 | 16.53 |
|
Hourly energy costs (EUR/h) |
12.00 | 1.20 |
|
Hourly wages fund costs (EUR/h) |
10.23 | 1.70 |
|
Instrument depreciation (EUR/h) |
8.50 | 4.77 |
|
Platform depreciation (EUR/h) |
11.00 | 6.56 |
|
Hourly operation costs (EUR/h) |
41.73 | 14.23 |
|
Annual operation costs (EUR/year) |
432.73 | 196.04 |
|
Annual operation costs (EUR/ha) |
41.21 | 18.67 |
|
Annual CO2 emissions (kg/year) |
273.68 | 0.00 |
SH Cost Efficiency |
221% |
|
BLOSSOM THINNER |
|
|
Conventional |
SH |
|
|
Number of runs per passage |
2.00 | 2.00 |
|
Passage operation time (min) |
6.00 | 9.00 |
|
Operation time in the field (h) |
33.22 | 51.04 |
|
Annual operation time (h) |
33.22 | 51.04 |
|
Annual energy costs (EUR/year) |
398.61 | 40.83 |
|
Hourly energy costs (EUR/h) |
12.00 | 0.80 |
|
Hourly wages fund costs (EUR/h) |
10.23 | 1.70 |
|
Instrument depreciation (EUR/h) |
3.25 | 2.10 |
|
Platform depreciation (EUR/h) |
11.00 | 6.56 |
|
Hourly operation costs (EUR/h) |
36.48 | 11.17 |
|
Annual operation costs (EUR/year) |
1,211.69 | 569.98 |
|
Annual operation costs (EUR/ha) |
115.40 | 54.28 |
|
Annual CO2 emissions (kg/year) |
876.65 | 0.00 |
SH Cost Efficiency |
213% |
|
Summary Results
|
Conventional agrosystem annual costs (EUR/year) |
24,576.17 |
|
Slopehelper agrosystem annual costs (EUR/year) |
8,192.98 |
|
Conventional agrosystem annual costs (EUR/(year*Ha)) |
2,340.59 |
|
Slopehelper agrosystem annual costs (EUR/(year*Ha)) |
780.28 |
|
Annual CO2 emissions reduction after switching to Slopehelper agrosystem (kg/year) |
16198.70 |
|
Average Slopehelper agrosystem efficiency |
300% |