Speed

Medium

Medium

Medium

Low

Low

Low

Engine Power (kW)

4500

9500

18,000

8500

15,000

48,000

Component Cost

Supply Pump

$9500

$14,000

$19,000

$14,000

$23,500

$37,500

Sludge Tank

$350

$481

$641

$637

$818

$1256

Piping

$4700

$5600

$6600

$5600

$7500

$9500

Waste Pump

$9500

$11,300

$13,000

$11,300

$13,000

$15,000

Recirculating Pump

$9500

$11,300

$13,000

$11,300

$13,000

$15,000

Scrubber

$215,000

$355,000

$550,000

$340,000

$500,000

$1,125,000

Separator

$7000

$8000

$9000

$8000

$9000

$10,000

SO2 monitor

$9500

$9500

$9500

$9500

$9500

$9500

Control System

$28,000

$28,000

$28,000

$28,000

$28,000

$28,000

Total Component Cost

$293,050

$443,181

$648,741

$428,337

$604,318

$1,250,756

Assembly Labor (hr)

600

800

1000

1000

1500

2000

Cost ($23.85/hr)

$14,308

$19,077

$23,846

$23,846

35,769

$47,692

Overhead@40%

$5723

$7631

$9538

$9538

$14,308

$19,077

Total Assembly Cost

$20,031

$26,708

$33,385

$33,385

$50,077

$66,769

Total Variable Cost

$313,081

$469,888

$682,126

$461,722

$654,395

$1,1317,525

Markup@29%

$90,794

$136,268

$197,817

$133,899

$189,774

$382,082

Total Hardware

$403,875

$606,156

$879,943

$595,621

$844,169

$1,699,608

Fixed Cost/Engine

$17,889

$17,889

$17,889

$17,889

$17,889

$17,889

Total Costs

$421,763

$624,045

$897,831

$613,510

$862,058

$1,717,497

Cost per kW

$93.7

$65.7

$49.9

$72.2

$57.5

$35.8