DISCRETE
Power Adapters & Inverters
SMT Assembly and Final Test · VN
Total Cost
$13.31 / unit
Capacity (units/year)
100,000
Throughput %
85%
Working capital
$100.0K Mn
Capex
$1.5M Mn
Offsite
$230.0K Mn
Total investment
$1.8M Mn
Lines
12
Net raw material
$4.18
31.4%
Conversion
$9.13
68.6%
Total / unit
$13.31
$ per unit
Raw Material
$4.18 / unit
| Line | Consumption | Unit | Price (USD) | Cost / unit |
|---|---|---|---|---|
| Power Semiconductor ICs (GaN + MOSFETs) | piece | $1.82 | ||
| Passive Components (capacitors, magnetics, resistors) | piece | $1.44 | ||
| PCB Laminate (CCL, 2-layer, 0.8mm) | m2 | $0.52 | ||
| Connector (USB-C receptacle + metal insert) | kg | $0.30 | ||
| Enclosure Plastic (ABS virgin)Live | kg | $0.05 | ||
| Metal Hardware (steel inserts, pins, heat spreader)Live | kg | $0.05 |
Utility
$0.01 / unit
| Line | Consumption | Unit | Price (USD) | Cost / unit |
|---|---|---|---|---|
| Electricity (SMT line + test) | kWh | $0.01 |
Operating
$1.35 / unit
| Line | Price (USD) | Cost / unit |
|---|---|---|
| Assembly and Test Labor | $1.35 |
Overhead
$0.59 / unit
| Line | Price (USD) | Cost / unit |
|---|---|---|
| Factory Overhead (indirect labor, maintenance, facilities) | $0.20 | |
| SG&A Allocation (tier-2 manufacturer) | $0.39 |
Depreciation
$0.18 / unit
| Line | Price (USD) | Cost / unit |
|---|---|---|
| Equipment Depreciation (SMT line, AOI, ICT, FCT) | $0.18 |
Others
$7.00 / unit
| Line | Price (USD) | Cost / unit |
|---|---|---|
| Scrap, Rework and Quality Assurance | $7.00 |
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.