DISCRETE
Agricultural Tractor (150-250 HP)
Discrete assembly and component integration · US
Total Cost
$118,719 / unit
Capacity (units/year)
15,000
Throughput %
85%
Working capital
$150.0M Mn
Capex
$450.0M Mn
Offsite
$50.0M Mn
Total investment
$650.0M Mn
Lines
14
Net raw material
$96,372
81.2%
Conversion
$22,347
18.8%
Total / unit
$118,719
$ per unit
Raw Material
$96,372 / unit
| Line | Consumption | Unit | Price (USD) | Cost / unit |
|---|---|---|---|---|
| Raw Steel, Castings, & ForgingsLive | kg | $9,072 | ||
| Structural Fabrication & Machining | set | $18,400 | ||
| Engine & Powertrain (incl. Transmission) | set | $23,400 | ||
| Precision Ag & Electronics (GPS, Displays, ISOBUS) | set | $18,200 | ||
| Hydraulic Components (Pumps, Valves, Cylinders) | set | $10,400 | ||
| Cab & Operator Environment (HVAC, Ergonomics) | set | $9,100 | ||
| Tires & Undercarriage | piece | $7,800 |
Utility
$1,500 / unit
| Line | Consumption | Unit | Price (USD) | Cost / unit |
|---|---|---|---|---|
| Plant Utilities (Power, Gas, Compressed Air) | unit | $1,500 |
Operating
$46.80 / unit
| Line | Price (USD) | Cost / unit |
|---|---|---|
| Assembly & Manufacturing Labor | $46.80 |
Overhead
$9,700 / unit
| Line | Price (USD) | Cost / unit |
|---|---|---|
| R&D and Technology Development | $7,800 | |
| Factory Overhead & SG&A | $1,900 |
Depreciation
$2,000 / unit
| Line | Price (USD) | Cost / unit |
|---|---|---|
| Plant & Equipment Depreciation | $2,000 |
Others
$9,100 / unit
| Line | Price (USD) | Cost / unit |
|---|---|---|
| Warranty and Product Support Reserves | $5,200 | |
| Outbound Logistics & Distribution | $3,900 |
Prices stored in USD; converted to your selected currency at the latest ECB rate. Inputs marked "Live" pull current observed prices from Claight commodity data.