DISCRETE
Bare Printed Circuit Board (4-Layer, 100x150mm)
Photolithography, Etching, Lamination, and Drilling · CN
Total Cost
$10.53 / unit
Capacity (units/year)
10,000,000
Throughput %
85%
Working capital
$15.0M Mn
Capex
$45.0M Mn
Offsite
$3.0M Mn
Total investment
$63.0M Mn
Lines
13
Net raw material
$0.95
9.0%
Conversion
$9.58
91.0%
Total / unit
$10.53
$ per unit
Raw Material
$0.95 / unit
| Line | Consumption | Unit | Price (USD) | Cost / unit |
|---|---|---|---|---|
| Copper Clad Laminate (FR-4 CCL)Live | m2 | $0.23 | ||
| Prepreg (Bonding Sheets) | m2 | $0.21 | ||
| Plating & Etching Chemicals | unit | $0.25 | ||
| Photoresist & Imaging Film | m2 | $0.14 | ||
| Surface Finish (ENIG/HASL) | unit | $0.12 |
Utility
$0.11 / unit
| Line | Consumption | Unit | Price (USD) | Cost / unit |
|---|---|---|---|---|
| Electricity & Process Water | kWh | $0.11 |
Operating
$6.00 / unit
| Line | Price (USD) | Cost / unit |
|---|---|---|
| Manufacturing & Testing Labor | $6.00 |
Overhead
$0.46 / unit
| Line | Price (USD) | Cost / unit |
|---|---|---|
| Factory Overhead | $0.28 | |
| SG&A Allocation | $0.18 |
Depreciation
$0.25 / unit
| Line | Price (USD) | Cost / unit |
|---|---|---|
| Equipment Depreciation | $0.25 |
Others
$2.76 / unit
| Line | Price (USD) | Cost / unit |
|---|---|---|
| Drill Bits & Routing Consumables | $0.10 | |
| Packaging Material & Logistics | $0.06 | |
| Quality Assurance & Scrap Allowance | $2.60 |
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.