DISCRETE
Hydraulic Breaker (65 lb class)
CNC Machining & Assembly · CN
Total Cost
$258 / unit
Capacity (units/year)
25,000
Throughput %
85%
Working capital
$1.5M Mn
Capex
$4.5M Mn
Offsite
$500.0K Mn
Total investment
$6.5M Mn
Lines
9
Net raw material
$183
71.0%
Conversion
$75.00
29.0%
Total / unit
$258
$ per unit
Raw Material
$183 / unit
| Line | Consumption | Unit | Price (USD) | Cost / unit |
|---|---|---|---|---|
| Forged Steel Alloy BlanksLive | kg | $15.33 | ||
| Machined Precision Components (Piston, Cylinder) | set | $88.00 | ||
| Electrical & Control Components | set | $48.00 | ||
| Seals and Hydraulic Fluid | set | $32.00 |
Operating
$15.00 / unit
| Line | Price (USD) | Cost / unit |
|---|---|---|
| Direct Manufacturing & Assembly Labor | $15.00 |
Overhead
$33.00 / unit
| Line | Price (USD) | Cost / unit |
|---|---|---|
| Factory Overhead & QA | $25.00 | |
| SG&A and R&D Allocation | $8.00 |
Depreciation
$15.00 / unit
| Line | Price (USD) | Cost / unit |
|---|---|---|
| Equipment & Facility Depreciation | $15.00 |
Others
$12.00 / unit
| Line | Price (USD) | Cost / unit |
|---|---|---|
| Heavy-duty Packaging & Crating | $12.00 |
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.