DISCRETE
7-1/4" Professional Circular Saw (Corded, Brushless)
Injection molding + die-cast housing, motor winding and PCB assembly, blade mount, final assembly and testing · CN
Total Cost
$108 / unit
Capacity (units/year)
1,000,000
Throughput %
85%
Working capital
$12.5M Mn
Capex
$40.0M Mn
Offsite
$0.00 Mn
Total investment
$52.5M Mn
Lines
13
Net raw material
$29.49
27.2%
Conversion
$79.00
72.8%
Total / unit
$108
$ per unit
Raw Material
$29.49 / unit
| Line | Consumption | Unit | Price (USD) | Cost / unit |
|---|---|---|---|---|
| Copper wire (motor windings + connectors)Live | kg | $17.27 | ||
| Aluminum sheet and die-cast (housing, base plate, guard, handle)Live | kg | $5.04 | ||
| Steel (blade disc, arbor shaft, fasteners, washers)Live | kg | $0.69 | ||
| Carbide tips (blade teeth + arbor bearing) | kg | $4.00 | ||
| Fasteners and hardware (screws, nuts, bolts, bushings) | kg | $2.48 |
Utility
$30.00 / unit
| Line | Consumption | Unit | Price (USD) | Cost / unit |
|---|---|---|---|---|
| Electricity (injection molding, assembly line, test benches) | MWh | $30.00 |
Operating
$22.00 / unit
| Line | Price (USD) | Cost / unit |
|---|---|---|
| Assembly labour (molding, winding, assembly, testing) | $22.00 |
Overhead
$19.50 / unit
| Line | Price (USD) | Cost / unit |
|---|---|---|
| Factory overhead (support staff, maintenance supplies, indirect labour) | $5.00 | |
| SG&A allocation (sales, marketing, engineering, G&A) | $14.50 |
Depreciation
$2.50 / unit
| Line | Price (USD) | Cost / unit |
|---|---|---|
| Tooling and equipment depreciation (injection molds, assembly equipment, test rigs) | $2.50 |
Financing
$1.00 / unit
| Line | Price (USD) | Cost / unit |
|---|---|---|
| Working capital financing cost (inventory, receivables @ 5% WACC) | $1.00 |
Others
$4.00 / unit
| Line | Price (USD) | Cost / unit |
|---|---|---|
| Packaging (corrugated box, foam insert, labels, manual) | $2.50 | |
| QA, inspection and scrap allowance | $1.50 |
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.