DISCRETE
Limousine
Body-on-frame conversion assembly and integration · US
Total Cost
$47,734 / unit
Capacity (units/year)
425
Throughput %
85%
Working capital
$12.5M Mn
Capex
$31.0M Mn
Offsite
$0.00 Mn
Total investment
$43.5M Mn
Lines
11
Net raw material
$21,221
44.5%
Conversion
$26,513
55.5%
Total / unit
$47,734
$ per unit
Raw Material
$21,221 / unit
| Line | Consumption | Unit | Price (USD) | Cost / unit |
|---|---|---|---|---|
| Powertrain (remfd V8 + auto trans) | unit | $12,000 | ||
| Extended body structure (HS steel + Al)Live | kg | $1,435 | ||
| Luxury interior (leather, wood, trim) | sqft | $3,040 | ||
| Electrical and electronics harness | unit | $3,200 | ||
| Glass (extended side/rear windows)Live | sqft | $3.86 | ||
| Steel structural reinforcementLive | kg | $342 | ||
| Tires and fluids | unit | $1,200 |
Operating
$65.00 / unit
| Line | Price (USD) | Cost / unit |
|---|---|---|
| Assembly labour (body extend, frame, trim) | $65.00 |
Overhead
$9,360 / unit
| Line | Price (USD) | Cost / unit |
|---|---|---|
| Factory operating overhead | $9,360 |
Depreciation
$14,588 / unit
| Line | Price (USD) | Cost / unit |
|---|---|---|
| Tooling depreciation (5-yr straight-line) | $14,588 |
Financing
$2,500 / unit
| Line | Price (USD) | Cost / unit |
|---|---|---|
| Working capital and capex financing (7% WACC) | $2,500 |
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.