DISCRETE
Combine Harvester (Large-Frame, 500 HP Class)
Discrete assembly — fabrication, powertrain installation, hydraulic routing, precision ag calibration, end-of-line testing · US
Total Cost
$109,263 / unit
Capacity (units/year)
1,000
Throughput %
85%
Working capital
$30.0M Mn
Capex
$95.0M Mn
Offsite
$2.0M Mn
Total investment
$127.0M Mn
Lines
19
Net raw material
$80,600
73.8%
Conversion
$28,663
26.2%
Total / unit
$109,263
$ per unit
Raw Material
$80,600 / unit
| Line | Consumption | Unit | Price (USD) | Cost / unit |
|---|---|---|---|---|
| Steel / Iron Structure (frame, feeder house, grain tank, axles)Live | kg | $1,885 | ||
| Powertrain (engine, transmission, axle, emission system) | unit | $36,300 | ||
| Hydraulic System (pumps, motors, cylinders, hose assemblies) | unit | $13,200 | ||
| Cutting Platform / Header (knife sections, sickle, belts, reel)Live | kg | $503 | ||
| Threshing & Separating Components (rotor, concave, cleaning shoes)Live | kg | $662 | ||
| Electrical & Electronics (ECUs, wiring harness, sensors, displays) | unit | $14,850 | ||
| Precision Ag Software / Telematics (GNSS, yield mapping, subscription) | unit | $6,600 | ||
| Cab & Operator Environment (HVAC, seat, interior, safety glass) | unit | $6,600 |
Utility
$148 / unit
| Line | Consumption | Unit | Price (USD) | Cost / unit |
|---|---|---|---|---|
| Factory Utilities (electricity, compressed air, process water)Live | MWh | $25.33 | ||
| Welding Gases & Cutting Consumables | kg | $123 |
Operating
$65.00 / unit
| Line | Price (USD) | Cost / unit |
|---|---|---|
| Assembly, Welding, Test & Direct Labour | $65.00 |
Overhead
$10,350 / unit
| Line | Price (USD) | Cost / unit |
|---|---|---|
| Manufacturing Overhead (supervision, facility, tooling amortisation) | $5,850 | |
| SG&A Allocation (sales, admin, product engineering) | $4,500 |
Depreciation
$6,500 / unit
| Line | Price (USD) | Cost / unit |
|---|---|---|
| Depreciation (plant, equipment, tooling) | $6,500 |
Financing
$1,650 / unit
| Line | Price (USD) | Cost / unit |
|---|---|---|
| Financing Cost (WIP, receivables, inventory carry) | $1,650 |
Others
$9,950 / unit
| Line | Price (USD) | Cost / unit |
|---|---|---|
| Packaging & Outbound Freight | $800 | |
| QA / Scrap & Rework Allowance | $900 | |
| Warranty Provision | $3,300 | |
| Margin & R&D Amortisation | $4,950 |
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.