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

Low Pressure Module

$4700

$7000

$9500

$9500

$19,000

$3800

High Pressure Module

$9500

$14,000

$19,000

$19,000

$38,000

$75,000

Piping

Flow Fuses (each)

Water Injectors (each)

Number per Cylinder

Control Unit/Wiring

$5600

$1900

$2400

1

$9500

$7500

$1900

$2400

2

$11,300

$9500

$1900

$2400

3

$13,000

$9500

$1900

$2400

3

$11,300

$14,000

$1900

$2400

6

$13,000

$19,000

$1900

$2400

12

$15,000

Total Component Cost

$69,132

$144,767

$260,010

$128,311

$292,640

$736,386

Assembly Labor (hr)

500

750

1000

1000

1500

2000

Cost ($23.85/hr)

$11,923

$17,885

$23,846

$23,846

$35,769

$47,692

Overhead@40%

$4769

$7154

$9538

$9538

$14,308

$19,077

Total Assembly Cost

$16,692

$25,039

$33,384

$33,384

$50,077

$66,769

Total Variable Cost

$85,825

$169,805

$293,395

$161,696

$342,717

$803,155

Markup@29%

$24,889

$49,244

$85,084

$46,892

$99,388

$232,915

Total Hardware

$110,714

$219,049

$378,479

$208,588

$442,105

$1,036,070

Fixed Cost/Engine

$74,891

$74,891

$74,891

$74,891

$74,891

$74,891

Total Costs

$185,605

$293,940

$453,371

$283,479

$516,997

$1,110,960

Cost per kW

$41.2

$30.9

$25.2

$33.4

$34.5

$23.1