DISCRETE
Full-Body Scanning Machine (AIT / CT-Based Platform)
Electromechanical assembly, subsystem integration, AI firmware flashing, regulatory acceptance testing · US
Total Cost
$129,052 / unit
Capacity (units/year)
1,200
Throughput %
85%
Working capital
$48.0M Mn
Capex
$85.0M Mn
Offsite
$0.00 Mn
Total investment
$133.0M Mn
Lines
17
Net raw material
$80,149
62.1%
Conversion
$48,903
37.9%
Total / unit
$129,052
$ per unit
Raw Material
$80,149 / unit
| Line | Consumption | Unit | Price (USD) | Cost / unit |
|---|---|---|---|---|
| RF Frontend / Sensor Array (Detection Subsystem) | unit | $42,000 | ||
| X-Ray Tube / Millimeter-Wave Transceiver | unit | $12,000 | ||
| Lead / Tungsten Composite Shielding PanelsLive | kg | $630 | ||
| ADC Boards and Embedded Processor Modules | unit | $14,000 | ||
| GPU Module (AI-Capable Inference Accelerator) | unit | $6,000 | ||
| Structural Steel / Aluminum Framing for ArchwayLive | kg | $1,719 | ||
| Cabling, Connectors, and Signal Integrity Components | lot | $3,800 |
Utility
$1,735 / unit
| Line | Consumption | Unit | Price (USD) | Cost / unit |
|---|---|---|---|---|
| Factory Electricity (Assembly and Test Bays) | MWh | $1,710 | ||
| Factory Natural Gas (H Vac, Process Cooling) | MMBtu | $25.20 |
Operating
$16,568 / unit
| Line | Price (USD) | Cost / unit |
|---|---|---|
| Assembly, Test, and Integration Labour (Factory) | $68.00 | |
| Software Amortisation (Threat Library R&D + AI Training) | $16,500 |
Overhead
$22,000 / unit
| Line | Price (USD) | Cost / unit |
|---|---|---|
| Factory Overhead (Facilities, Tools, Indirect Labour) | $8,500 | |
| Certification and Compliance Amortisation (ECAC, TSA, CE, FDA where applicable) | $7,500 | |
| SG&A Allocation, Warranty Reserve, and Manufacturer Margin | $6,000 |
Depreciation
$5,500 / unit
| Line | Price (USD) | Cost / unit |
|---|---|---|
| Manufacturing Capex Depreciation (Assembly Line, Test Equipment, Clean Room) | $5,500 |
Others
$3,100 / unit
| Line | Price (USD) | Cost / unit |
|---|---|---|
| Packaging, Freight to Port, and Export Documentation | $900 | |
| QA / End-of-Line Scanning, Regulatory Acceptance Test Phantom Sets | $2,200 |
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.