AutoBatch™
Chemical Injection System
Scott Clark Collin Boettcher Eric Lam Meredith Shiflet
Biosystems & Agricultural Engineering Oklahoma State University April 26, 2012
Client Microfirm Inc. MicroFirm Inc. Stillwater, Oklahoma 74074 - - PowerPoint PPT Presentation
AutoBatch Chemical Injection System Scott Clark Collin Boettcher Eric Lam Meredith Shiflet Biosystems & Agricultural Engineering Oklahoma State University April 26, 2012 2 Client Microfirm Inc. MicroFirm Inc. Stillwater,
Scott Clark Collin Boettcher Eric Lam Meredith Shiflet
Biosystems & Agricultural Engineering Oklahoma State University April 26, 2012
N2 Line Solutions Spring Presentation April 26, 2012
Microfirm Inc. Stillwater, Oklahoma 74074
N2 Line Solutions Spring Presentation April 26, 2012
N2 Line Solutions Spring Presentation April 26, 2012
N2 Line Solutions Spring Presentation April 26, 2012
N2 Line Solutions Spring Presentation April 26, 2012
N2 Line Solutions Spring Presentation April 26, 2012
N2 Line Solutions Spring Presentation April 26, 2012
N2 Line Solutions Spring Presentation April 26, 2012
N2 Line Solutions Spring Presentation April 26, 2012
N2 Line Solutions Spring Presentation April 26, 2012
N2 Line Solutions Spring Presentation April 26, 2012
N2 Line Solutions Spring Presentation April 26, 2012
N2 Line Solutions Spring Presentation April 26, 2012
N2 Line Solutions Spring Presentation April 26, 2012
N2 Line Solutions Spring Presentation April 26, 2012
N2 Line Solutions Spring Presentation April 26, 2012
Flowmeter IBC
N2 Line Solutions Spring Presentation April 26, 2012
Pressure for Chemical Injection
Secondary System
Difficulties
and Plumbing
N2 Line Solutions Spring Presentation April 26, 2012
N2 Line Solutions Spring Presentation April 26, 2012
N2 Line Solutions Spring Presentation April 26, 2012
N2 Line Solutions Spring Presentation April 26, 2012
N2 Line Solutions Spring Presentation April 26, 2012
N2 Line Solutions Spring Presentation April 26, 2012
N2 Line Solutions Spring Presentation April 26, 2012
N2 Line Solutions Spring Presentation April 26, 2012
N2 Line Solutions Spring Presentation April 26, 2012
COMPONENT UNITS PRICE/UNIT TOTAL COST Banjo Sprayer Fittings 1 $220.79 $220.79 PVC Test Stand Hardware 1 $35.00 $35.00 Venturi 1 $63.29 $63.29 Venturi Bypass 1 $84.06 $84.06 Check Valves 3 $11.68 $35.04 Hose 50 $1.76 $88.00 Hardware Shipping 1 $15.28 $15.28 Hardware Shipping 1 $35.93 $35.93 3 Phase 50amp Power Cord 2 $163.15 $326.30 12 Volt Battery Power Supply 1 $150.00 $150.00 Gasoline 1 $8.00 $8.00 R&D Labor 1120 $10.00 ~ 10hp Westinghouse Electric Motor 1 ~ ~ 2" Ace Pump 1 ~ ~ 5.5hp Gas Engine with 2" Pump 1 ~ ~ 2" Electric Ball Valves 3 ~ ~ 2" M100 Raven Flowmeter 1 ~ ~ 1 1/2" P60 Raven Flowmeter 1 ~ ~ Microcontroller & RSLogix Software 1 ~ ~ Solenoid CIP Valve 1 ~ ~ Wiring Harnesses 8 ~ ~ User Interface 1 ~ ~ Platform Skid 1 ~ ~ IBC 4 ~ ~ $1,061.69
Actual Development Costs Incurred
Prototype AutoBatch™ Automated Mixing System Skid
Total Development Costs
N2 Line Solutions Spring Presentation April 26, 2012
COMPONENT UNITS PRICE/UNIT TOTAL COST COMPONENT UNITS PRICE/UNIT TOTAL COST 35ga Inductor 1 $400.00 $400.00 35ga Inductor 1 $400.00 $400.00 Primary Pump 1 $600.00 $600.00 Primary Pump 1 $600.00 $600.00 Primary Gas Engine 1 $1,200.00 $1,200.00 Primary Gas Engine 1 $1,200.00 $1,200.00 Transfer Pump 1 $800.00 $800.00 Venturi w/ Bypass 1 $175.00 $175.00 2" Valves 2 $40.00 $80.00 3" Electric Ball Valve 1 $275.00 $275.00 Metering Device 1 $200.00 $200.00 3" Electro-Magnetic Flow Meters 1 $350.00 $350.00 Battery 1 $100.00 $100.00 Battery 1 $100.00 $100.00 PVC Fittings 1 $150.00 $150.00 PVC Fittings 1 $150.00 $150.00 Platform Skid 1 $150.00 $150.00 Platform Skid 1 $150.00 $150.00 Assembly Labor 15 $12.00 $180.00 Manufacturing & Assembly Labor 15 $30.00 $450.00 Hose 75 $2.50 $187.50 Hose 50 $2.50 $125.00 IBC 4 $0.00 $0.00 IBC 4 $0.00 $0.00 1" Electric Ball Valve 4 $200.00 $800.00 1" Electro-Magnetic Flow Meters 4 $300.00 $1,200.00 Solenoid CIP Valve 4 $100.00 $400.00 Wiring Harnesses 15 $20.00 $300.00 Electrical Box / Protection 1 $100.00 $100.00 Controller (PLC) 1 $500.00 $500.00 Human Interface 1 $1,500.00 $1,500.00 Total Unit Cost $4,047.50 Total Unit Cost $8,775.00 Software Development & Rights 5 $500.00 $2,500.00 System Markup 50% $2,023.75 $2,023.75 System Profit Margin 150% $13,162.50 $13,162.50 $6,071.25 $24,437.50
Product Cost Comparison
Proposed AutoBatch™ Automated Mixing System Skid Manual Mixing System Assembly
Projected Selling Price Projected Selling Price
N2 Line Solutions Spring Presentation April 26, 2012
Number of acres sprayed per day: 1500 Number of acres sprayed per day: 1500 Number of acres sprayed per hour: 150 Number of acres sprayed per hour: 150 Size of sprayer tank: (ga) 1200 Size of sprayer tank (ga) 1200 Number of batch loads per day: 12.5 Number of tanks filled per day: 12.5 Average time per tank fill: (min) 15 Average time per tank fill (min) 7 Daily minutes spent filling sprayer: 188 Minutes spent filling sprayer 88 Number of daily labor hours required: (spray + fill) 13.13 Number of daily labor hours required: (spray + fill) 11.46 Potential number of acres gained per day: Potential number of acres gained per day: 250.0 Revenue generated per acre: $5.00 Revenue generated per acre: $5.00 Potential daily revenue increase: $0.00 Potential daily revenue increase: $1,250.00 Daily cost of labor required to mix batches: ($12/hr) $157.50 Daily cost of labor required to mix batches: Daily cost of operator: ($20/hr) $262.50 Daily cost of operator: ($20/hr) $229.17 Daily cost of machine operation: ($80/hr) $1,050.00 Daily cost of machine operation: ($80/hr) $916.67 Daily labor and machine savings: $324.17 Daily fuel savings: (10gph) ($4/ga) $50.00 Daily cost of Manual System: $1,470.00 Daily cost of Automated System: $1,145.83
Potential Annual Return on Investment Payback Period (Years) $33,817 0.7 Standard Chemical Shuttle System Proposed AutoBatch™ Automated Mixing System Skid $1,624.17
Daily Return Comparison for Commerical Applicator
AutoBatch™ Daily Return on Investment:
N2 Line Solutions Spring Presentation April 26, 2012
Number of acres sprayed per day: 1000 Number of acres sprayed per day: 1000 Number of acres sprayed per hour: 100 Number of acres sprayed per hour: 100 Size of sprayer tank: (ga) 1000 Size of sprayer tank (ga) 1000 Number of batch loads per day: 10.0 Number of tanks filled per day: 10.0 Average time per tank fill: (min) 15 Average time per tank fill (min) 7 Daily minutes spent filling sprayer: 150 Minutes spent filling sprayer 70 Number of daily labor hours required: (spray + fill) 12.50 Number of daily labor hours required: (spray + fill) 11.17 Potential number of acres gained per day: Potential number of acres gained per day: 133.3 Revenue generated per acre: $5.00 Revenue generated per acre: $5.00 Potential daily revenue increase: $0.00 Potential daily revenue increase: NONE Daily cost of labor required to mix batches: ($12/hr) $150.00 Daily cost of labor required to mix batches: Daily cost of operator: ($20/hr) $250.00 Daily cost of operator: ($20/hr) $223.33 Daily cost of machine operation: ($80/hr) $1,000.00 Daily cost of machine operation: ($80/hr) $893.33 Daily labor and machine savings: $283.33 Daily fuel savings: (10gph) ($4/ga) $40.00 Daily cost of Manual System: $1,400.00 Daily cost of Automated System: $1,116.67
Potential Annual Return on Investment $5,283 Payback Period (Years) 4.7
Daily Return Comparison for Grain Producer
Standard Chemical Shuttle System Proposed AutoBatch™ Automated Mixing System Skid $323.33 AutoBatch™ Daily Return on Investment:
N2 Line Solutions Spring Presentation April 26, 2012
N2 Line Solutions Spring Presentation April 26, 2012
N2 Line Solutions Spring Presentation April 26, 2012