Speed

Medium

Medium

Medium

Low

Low

Low

Engine power (kW)

4500

9500

18,000

8500

15,000

48,000

Component Cost

Water Tank

$1132

$1767

$2610

$1611

$2240

$4386

Ultrasonic Homogenizer

$37,500

$56,000

$75,000

$56,000

$75,000

$112,200

Heat Exchanger

$9400

$11,700

$14,000

$11,700

$14,000

$16,400

Pump/Piping

$4700

$5600

$6600

$5600

$6600

$7500

Total Component Cost

$52,732

$75,067

$98,210

$74,911

$97,840

$140,486

Assembly Labor (hr)

240

320

400

320

400

480

Cost ($23.85/hr)

$5723

$7631

$9538

$7631

$9538

$11,446

Overhead@40%

$2289

$3052

$3815

$3052

$3815

$4578

Total Assembly Cost

8012

10,683

13,354

10,683

$13,354

$16,025

Total Variable Cost

$60,744

$85,750

$111,564

$85,594

$111,194

$156,511

Markup@29%

$17,616

$24,867

$32,354

$24,822

$32,246

$45,388

Total Hardware

$78,361

$110,617

$143,918

$110,417

$143,441

$201,899

Fixed Cost/Engine

$8103

$8103

$8103

$8103

$8103

$8103

Total Costs

$86,464

$118,720

$152,021

$118,520

$151,544

$210,001

Cost per kW

$19.2

$12.5

$8.4

$13.9

$10.1

$4.4