DISCRETE
Electromechanical Power Relay
Stamped-leadframe assembly with coil winding, contact insertion, plastic overmolding, and automated test · CN
Total Cost
$9.43 / unit
Capacity (units/year)
25,000,000
Throughput %
85%
Working capital
$68.0M Mn
Capex
$85.0M Mn
Offsite
$10.0M Mn
Total investment
$163.0M Mn
Lines
14
Net raw material
$5.82
61.7%
Conversion
$3.61
38.3%
Total / unit
$9.43
$ per unit
Raw Material
$5.82 / unit
| Line | Consumption | Unit | Price (USD) | Cost / unit |
|---|---|---|---|---|
| Silver contact contactsLive | kg | $5.50 | ||
| Copper wire for coil windingLive | kg | $0.08 | ||
| Engineering-grade thermoplastic (PBT/PA66) for housing | kg | $0.02 | ||
| Steel stampings and ferrite parts | kg | $0.02 | ||
| Miscellaneous plastics (nylon, silicone rubber for seals) | kg | $0.01 | ||
| Copper terminals and leadframeLive | kg | $0.09 | ||
| Enamel-coated coil wire (copper)Live | kg | $0.11 |
Utility
$0.00 / unit
| Line | Consumption | Unit | Price (USD) | Cost / unit |
|---|---|---|---|---|
| Electricity (plant utilities and HVAC) | kWh | $0.00 |
Operating
$3.00 / unit
| Line | Price (USD) | Cost / unit |
|---|---|---|
| Assembly and soldering labour (direct) | $3.00 |
Overhead
$0.40 / unit
| Line | Price (USD) | Cost / unit |
|---|---|---|
| Factory overhead (supervision, maintenance, indirect labour, supplies) | $0.20 | |
| SG&A allocation (sales, admin, IT, insurance, amortised R&D) | $0.20 |
Depreciation
$0.08 / unit
| Line | Price (USD) | Cost / unit |
|---|---|---|
| Depreciation (equipment, tooling, building fit-out amortised over 10 years) | $0.08 |
Others
$0.13 / unit
| Line | Price (USD) | Cost / unit |
|---|---|---|
| Packaging materials (corrugate, anti-static bags, labels) | $0.02 | |
| Quality assurance and functional testing | $0.11 |
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.