Cost of 22 pcs (with tax) 17,702.

01
Passives (20 pcs) to buy from SP road 800
CT (with tax) 1800
Power transformer(no tax) 3400
Screws, fasteners etc (no tax) 600
Box (no tax) 800
Installation (no tax) 11600
Manufacturing (no tax) 6000
Assembly (no tax) 6500

Total (per pc-20) 2,460.10

Profit (10%) 2,706.11
Per pc with tax 3,193.21
 Bill of Mater

SYM_NAME COMP_DEVICE_TYPE
BERGSTICK2PIN_254MM CON2_BERGSTICK2PIN_254MM_CON2
BERGSTICK3PIN_254MM CON3_BERGSTICK3PIN_254MM_CON3
C0805 CAPACITOR NON-POL_C0805_10NF/50
C0805 CAPACITOR NON-POL_C0805_100NF/1
CAP_2_5PX5DMM CAP_CAP_2_5PX5DMM_4.7UF/63V
CAP_2_5PX5DMM CAP_CAP_2_5PX5DMM_10UF/16V
DF-BRIGE BRIDGE_0_DF-BRIGE_DF01S
DO_41-MOD DIODE_DO_41-MOD_1N4148DO35-7
DPAK 78SR1_3_DPAK_7805DT
DPAK 78SR1_2_DPAK_LD117AS33TR
ESP-WROOM-32_MODULE WROOM32_5_ESP-WROOM-32_MODULE_E (4 MB Ram)
IND_12X6MM IND_IND_12X6MM_16MH/80MA
IND_12X6MM IND_IND_12X6MM_1.4MH/80MA
LED-2PIN-5DIA_2-54MM LED_LED-2PIN-5DIA_2-54MM_POWER
LED-2PIN-5DIA_2-54MM LED_LED-2PIN-5DIA_2-54MM_LED
R0603 RESISTOR_R0603_1M
R0603 RESISTOR_R0603_100K
R0603 RESISTOR_R0603_10K
R0603 RESISTOR_R0603_82K
R0603 RESISTOR_R0603_22K
R0603 RESISTOR_R0603_15K
R0603 RESISTOR_R0603_10 ohm
R0603 RESISTOR_R0603_1K
R0603 RESISTOR_R0603_1K5
R0603 RESISTOR_R0603_0E
SWITCH_PTH-4PIN SW_TC_SPST_SWITCH_PTH-4PIN_RESE
TERMINALBLOCKCON4 CON4_TERMINALBLOCKCON4_TRANSFOR
TO92 (CT BF 494B ZG) BC107_2_TO92_BF494B
TP_40 T POINT A_TP_40_T POINT A

Cost of 22 pcs (with tax)

Note :- Passives (20 pcs) to buy from SP road

Power transformer(no tax)

Screws, fasteners etc (no tax)
Balance 50% after receipt of materials
Installation (no tax)
Manufacturing (no tax)
Assembly (no tax)
 Bill of Material Report (Condensed)

COMP_VALUE COMP_TOL COMP_CLASS QUANTITY QTY UNIT PR Rs S.Total

CON2 IC 1 22 8.00 176.00
CON3 IC 1 22 8.00 176.00
10nF/50V IC 5 110 0.90 99.00
100nF/16V IC 2 44 1.00 44.00
4.7uF/63V IC 1 22 6.00 132.00
10uF/16V IC 2 44 4.00 176.00
DF01S IC 2 44 22.00 968.00
1N4148DO35-7 IC 6 132 1.00 132.00
7805DT IC 1 22 59.00 1298.00
LD117AS33TR IC 1 22 54.00 1188.00
ESP-WROOM-3 IC 1 20 313.00 6260.00
16mH/80mA IC 1 22 37.00 814.00
1.4mH/80mA IC 1 22 37.00 814.00
POWER LED IC 1 22 3.00 66.00
LED IC 1 22 3.00 66.00
1M IC 1 22 0.30 6.60
100K IC 3 66 0.20 13.20
10K IC 7 154 0.20 30.80
82K IC 1 22 0.30 6.60
22K IC 1 22 0.30 6.60
15K IC 1 22 0.30 6.60
10 IC 1 22 0.30 6.60
1k IC 1 22 0.30 6.60
1K5 IC 1 22 0.30 6.60
0E IC 5 110 0.15 16.50
RESET_SW IC 2 44 5.00 220.00
Transformer IC 1 22 8.00 176.00
BF494B IC 2 44 35.00 1540.00
T POINT A IC 5 110 5.00 550.00
15,001.70

Cost of 22 pcs (with tax) 17,702.01 804.64 659.80

Passives (20 pcs) to buy from SP road 800 40
CT (with tax) 1800 90
Power transformer(no tax) 3400 170
Screws, fasteners etc (no tax) 600 30
Box (no tax) 800 70
Installation (no tax) 11600 273
Manufacturing (no tax) 6000 300
Assembly (no tax) 6500

Total (per pc-20) 2,460.10

 Profit (10%) 2,706.11
Per pc with tax 3,193.21
Tax Total REFDES
18 207.68 JP1
18 207.68 JP3
18 116.82 C2;C3;C10;C11;C12
18 51.92 C8;C9
18 155.76 C1
18 207.68 C6;C7
18 1142.24 B1;B2
18 155.76 D1;D2;D3;D4;D5;D6
18 1531.64 IC1
18 1401.84 LD1117AS33TR
18 7386.80 U1
18 960.52 P/No. RLB0812-103KL Inductor , unshileded wire wound radial ( eghttps://www.digike
18 960.52 P/No. RLB0812-103KL Inductor , unshileded wire wound radial ( eghttps://www.digike
18 77.88 LED1 Any power LED
18 77.88 LED2 Any power LED
18 7.79 R1
18 15.58 R2;R3;R4
18 36.34 R5;R11;R12;R18;R19;R20
18 7.79 R6
18 7.79 R7
18 7.79 R8
18 7.79
18 7.79 R9
18 7.79 R10
18 19.47 R14;R15;R16;R17;R151
18 259.60 switch https://www.adafruit.com/product/367
18 207.68 teminnal block 2 way https://es.made-in-china.com/co_elinker/product_Electric-Term
18 1817.20 BC107
18 649.00 TP1;TP2;TP3;TP4;TP5
17,702.01
d radial ( eghttps://www.digikey.in/product-detail/en/bourns-inc/RLB0812-103KL/RLB0812-103KL-ND/2561303?cur=INR&lang=en&u
d radial ( eghttps://www.digikey.in/product-detail/en/bourns-inc/RLB0812-103KL/RLB0812-103KL-ND/2561303?cur=INR&lang=en&u

o_elinker/product_Electric-Terminal-Blocks-with-4-Poles_eosgyhghg.html
D/2561303?cur=INR&lang=en&utm_adgroup=Fixed+Inductors&mkwid=sSVgYlcuR&pcrid=382458443499&pkw=&pmt=&pdv=c&produ
D/2561303?cur=INR&lang=en&utm_adgroup=Fixed+Inductors&mkwid=sSVgYlcuR&pcrid=382458443499&pkw=&pmt=&pdv=c&produ
3499&pkw=&pmt=&pdv=c&productid=2561303&&gclid=Cj0KCQiAiNnuBRD3ARIsAM8KmlsqaRXNXEObcardUGACx5Gd_1H6mVjpiE_qg
3499&pkw=&pmt=&pdv=c&productid=2561303&&gclid=Cj0KCQiAiNnuBRD3ARIsAM8KmlsqaRXNXEObcardUGACx5Gd_1H6mVjpiE_qg
ObcardUGACx5Gd_1H6mVjpiE_qgah6NARo4cy8QXDxf04aAvvREALw_wcB)
ObcardUGACx5Gd_1H6mVjpiE_qgah6NARo4cy8QXDxf04aAvvREALw_wcB)
 BOM for 50pcs Cost (without tax)
Component 700
CT 90
Power Transformer 160
Screws/wires & fasteners 30
Box (IP 65) 70
Manufacturing 273
Assembly 300
Digimiles SMS 10.6
AWS 61
Total 1694.6
 Comments

530 Rupees for 2000 sms

0.45$/hr. Assumed maximum of 15 min/day