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 |