| Capital Works | Cost Per Hectare |
| Earth Works | $20,135.00 |
| Primary Ponds Wall & Structure | $16,604.00 |
| Carbonation System | $5986.00 |
| Instrumentation | $1000.00 |
| Water Supply Distribution | $8852.00 |
| CO2 Distribution | $842.00 |
| Nutrient Distribution | $1562.00 |
| Flocculation Equipment | $12,934.00 |
| Settling Pond | $14,958.00 |
| Buildings | $3438.00 |
| Electrical Distribution Supply | $8330.00 |
| Machinery | $2502.00 |
| Pump Station | $3500.00 |
| Land Acquisition | $36,500.00 |
| Drying Mats | $2700.00 |
| Construction Labor, Project Management & Consulting Cost (35%) | $111,566.00 |
| Total per Hectare | $251,409.00 |
| Total for 3.1 Hectare | $779,367.90 |