DISCRETE
Golf Cart — Mid-Range Electric 4-Seat Lithium
Assembly / Final Integration — body-on-frame build with lithium battery pack installation · US
Total Cost
$9,934 / unit
Capacity (units/year)
10,000
Throughput %
85%
Working capital
$18.0M Mn
Capex
$48.0M Mn
Offsite
$0.00 Mn
Total investment
$66.0M Mn
Lines
15
Net raw material
$8,543
86.0%
Conversion
$1,391
14.0%
Total / unit
$9,934
$ per unit
Raw Material
$8,543 / unit
| Line | Consumption | Unit | Price (USD) | Cost / unit |
|---|---|---|---|---|
| Drive Train (motor, controller, axle) | unit | $2,700 | ||
| Battery Pack — 48V LiFePO4 (cells + BMS + enclosure) | unit | $3,200 | ||
| Chassis and Frame — steel/aluminum structureLive | kg | $694 | ||
| Body Panels and Exterior — ABS/compositeLive | kg | $18.80 | ||
| Electrical Systems — wiring harness, lights, dash | kg | $675 | ||
| Seats and Interior — fabric, foam, trim | kg | $660 | ||
| Wheels, Tires, and Brakes — rims, tires, calipers | kg | $595 |
Utility
$11.40 / unit
| Line | Consumption | Unit | Price (USD) | Cost / unit |
|---|---|---|---|---|
| Factory Electricity | MWh | $11.40 |
Operating
$60.00 / unit
| Line | Price (USD) | Cost / unit |
|---|---|---|
| Assembly and Final Test Labor | $60.00 |
Overhead
$830 / unit
| Line | Price (USD) | Cost / unit |
|---|---|---|
| Factory Overhead (supervision, maintenance, indirect labor) | $450 | |
| SG&A and Warranty Reserve | $380 |
Depreciation
$240 / unit
| Line | Price (USD) | Cost / unit |
|---|---|---|
| Manufacturing Equipment Depreciation (20-yr amortized) | $240 |
Financing
$55.00 / unit
| Line | Price (USD) | Cost / unit |
|---|---|---|
| Working Capital Financing Cost | $55.00 |
Others
$195 / unit
| Line | Price (USD) | Cost / unit |
|---|---|---|
| Packaging and Shippers | $75.00 | |
| QA, Inspection, and Scrap Reserve | $120 |
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.