Beruflich Dokumente
Kultur Dokumente
number
_01
RE
4 digit
number
2 digit
1 digit
4 digit
numberEW_num
discription
1
11850060301 Resistor
2
11850060302 Resistor
3
11850060303 Resistor
4
11850060304 Resistor
5
11850060305 Resistor
6
11850060306 Resistor
7
11850060307 Resistor
8
13116060308 capacitor
9
13116080509 capacitor
10
13116120610 capacitor
11
14915581911 diode
12
12018205012 triode
13
14
15
16
17
18
19
20
21
22
23
15593755513 IC
15593755514 socket (555)
21632000001 PCB Board
21632000002 PCB Board
21632000003 PCB Board
21632000004 PCB Board
21632000005 PCB Board
21632000006 PCB Board
21632000007 PCB Board
21632000008 PCB Board
21632000009 PCB Board
21632000010 PCB Board
24
25
26
27
28
29
31
32
33
34
35
36
37
38
39
40
41
42
43
Inventory
29756
4500
2696
3797
3493
1333
1189
1876
15333
0
4712
925
465
0
2000
0
0
0
0
0
0
1000
0
0
CS-I-SEN-LIGHT-NPNPCB
CS-N-DIY-5XPCB
0
0
CS-N-CON-1X-100PCB
CS-N-BlinkerPCB
MF-FSMF020X-2
PTV09A-4020F-B103
CS-A-BAT-9VKS(Blue)
WLBGR5050C-B11-G05-R04
GH-C170TBKT-08T
GH-C170KRKT-08T
GH-C170TGKTH
P2P-BZ-1475-3300
AT442-ALS-T1
0
0
1675
101
886
1800
0
400
945
10000
1584
600
920
1916
10000
260
44
45
46
47
48
49
50
51
52
30
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
11923199423 switch
11923201524 switch
33120211904 USB cable
32390209005 wire tinned
33120211906 micro usb
11915216025 socket (2 pin)
41317000001 magnets (5mm)
11315000026 motor
16115000027 fan
12385208028 Thumbwheel
41916000002 spring
46150212003 foot (blue)
46150185404 foot (red)
46150255005 foot (yellow)
46150201806 foot (transparent)
42385131507 fan wheel
41920102108 jump sticker
41920000009 stencil
42177212910 2pin baggies
45120131511 motor epoxy
41980000012 steel sheet
51613211901 tin can (basic)
51613131002 tin can (maker)
51613452203 tin can (developer)
59140211904 insert (basic)
59140131005 insert (maker)
59140452206 insert (developer)
51613129007 lite kit blister pack
44085805808 lite kit blister insert
57 901-00-301626
58 901-00-301627
59 901-00-301628
60 901-00-301629
61 901-00-301630
62 901-00-301668
63 901-00-301669
64 901-00-301670
65 901-00-301671
66 901-00-301672
67 901-00-301701
68 901-00-301732
69 990-18-301157
70 990-18-301158
71 990-18-301159
72 990-18-301160
CS-A-JUMP
CS-PAK-BASIC-Foam
CS-PAK-BASIC-TRAY
CS-PAK-Maker-TRAY
CS-PAK-Developer-TRAY
CS-PEN-KS
CS-MAGSHEET-8555
CS-A-STENCIL
CS-A-2PIN-Baggies
MS-22D17G2-W
WireTinned
MICROUSB5SB
P2P-CON-254-2X4P
P2P-MG-N35-0001
ET-SGM12C
WH141
P2P-SP-CP-0001
RoundedFootBlue.
RoundedFootRed.
RoundedFootLime
RoundedFootSilver.
Wheel/fanaccessory
CS-A-JUMP
CS-A-STENCIL
CS-A-2PIN-Baggies
E-05CL
CS-A-STEELSHEET
CS-B-PACK
CS-M-PACK
CS-D-PACK
CS-B-INSERT
CS-M-INSERT
CS-D-INSERT
CS-L-PACK
CS-L-INSERT
jumper sticker
basic box
out packaging box
small foam
maker box
developer box
PC
903
5882
0
0
850
0
32468
88
500
9018
92788
30923
143502
120895
27349+850
1000
6654
5744
1628
0
0
0
0
0
0
0
0
0
0
5313
1132
1680
1176
280
221
720
361
412
0
114
0
0
3501
4194
72
73 999-20-302245
74
901-00-301696
E-05CL
0
400
note
RES2.2KOHM1/10W5%0603
RES3.3KOHM1/10W5%0603SMD
RES12KOHM1/10W5%0603
RES10KOHM1/10W5%0603
RES20KOHM1/10W5%0603SMD
RES510OHM1/10W5%0603
RES1KOHM1/10W5%0603
CAPCER1UF10V20%X5R0603
CAPCER10UF10VY5V0805
LEADFREE,CN,CAP-SMT,1206,10uf,1206cap,10V
LEADFREE,CN,DIOD-SMT,OTHER,DIODE,SCHOTTKY,20V,300MA,USC
TRANSISTORNPNGP40VSOT23500MA
ICM7555CD,ICOSCSGLTIMER500KHZ8-SOIC
PCB54x40mmBoardonly(Trapazoid)
PCB40x36.25mmBoardonly(Triangle)
PCB40x12mmBoardonly(Pill),LEADFREE,CN,PCB-RAW,OTHER,Electroninks,FAB,B9Vboard,forCSproject
PCB12x40mmBoardonly(Pill)LEADFREE,CN,PCB-RAW,OTHER,Electroninks,PCB,SPSTboard,forCSproject
LEADFREE,CN,PCB-RAW,OTHER,Electroninks,PCB,2LEDboard,forCSproject
PCB40x38.33mmBoardonly(PizzaSlice)LEADFREE,CN,PCB-RAW,OTHER,Electroninks,PCB,3LEDboard,forCSproject
PCB40x12mmBoardonly(Pill-modified)LEADFREE,CN,PCB-RAW,OTHER,Electroninks,CS-P-USBPCB
PCB40x40mmBoardonly(Triangle)LEADFREE,CN,PCB-RAW,OTHER,Electroninks,CS-O-MotorPCB
LEADFREE,CN,PCB-RAW,OTHER,40x36.25mm,Boardonly,Triangle,POT-10K
LEADFREE,CN,PCB-RAW,OTHER,PCB,20x40mm,Boardonly,Fatpill
PCB40x36.25mmBoardonly(Triangle)
PCB12x40mmBoardonly(Pill)
DIYPCB(Rectangle,long)
PCB12x14mmBoardOnly(Oval)
PCB54x40mmBoardonly(Rectangle)
PTCRESTTBLE0.2A9VCHIP06030ZCM0012FF2G
POT10KOHM9MMSQ.05WCARB
9Voltsbattery6LR61blue
LEADFREE,CN,BATTERY,CELL,9Volts,6LR61,Carbon-Zinc,black
9VBatteryAdapter70mmlength
RED&BLUELEDDIFFUSED
RGBLEDDIFFUSED
LED469NMBLUEDIFF0805
LED645NMREDDIFF0805
LEADFREE,CN,LED-SMT,SMT,LED,Green,DIFF,0805
BUZZERPIEZO12VDC3.3KHZPCB14mmthrough-hole
LEADFREE,CN,SENSOR,OTHER,TEMT6000,Ambient,LightSensor
Knobonpotentiometer
SWITCHSLIDEDPDT0.2AJLEAD12VSIDE
SWITCHSLIDEDPDT0.2AJLEAD12VTOP
USBcable,77cm
WireTinned100mm24AWG
CONNRCPTSTDMICROUSBTYPEB
CONNSOCKETLO-PRO2x48POSTOTALSMD
LEADFREE,CN,HARDWARE,OTHER,5mmsphere,maganetnickel,plated
LEADFREE,CN,HARDWARE,OTHER,50:1Motor,VerticalMount,Etonm,ET-SGM12C
5V,0.05A,
Thumbwheelpot500kohm
Spring,4.9mmOD,3.3mmlength,springrate=3N/mm,non-ferrouscopper
Feet(Blue),LEADFREE,CN,PLASTIC,OTHER,RoundedFoot,CircuitScribe,Electroninks
LEADFREE,CN,PLASTIC,OTHER,ABS,RoundedFoot,Red,CircuitScribe,Electroninks
LEADFREE,CN,PLASTIC,OTHER,ABS,RoundedFoot,Lime,CircuitScribe,Electroninks
LEADFREE,CN,PLASTIC,OTHER,ABS,RoundedFoot,Silver,CircuitScribe,Electroninks
Wheel/fanaccessory
LEADFREE,CN,PACKING,ALL,Color,stickpaper,8.5''x5.5''
LEADFREE,CN,SUBASY,OTHER,StencilPET
LEADFREE,CN,SUBASY,OTHER,8components
LoctiteE-05CLHysolEpoxyStructuralAdhesive,Toughened
LEADFREE,CN,PACKING,ALL,Color,stickpaper,8.5''x5.5''
LEADFREE,CN,PACKING,ALL,Filledmaterial,foaminsert,215*160*15MM
LEADFREE,CN,PACKING,ALL,Papertray,8.62*6.42*0.81",H
LEADFREE,CN,PACKING,ALL,Colorbox236*166*39.5mm
mastercartoon,48*36*30cm
PACKING,Filledmaterial,foaminsert163*108*13mm
6.42*4.27*0.512"
234*166*58mm
8.62*6.42*0.728"
innerbox175*235*94
thecard,34.5*48cm
LEADFREE,CN,SUBASY,OTHER,Conductivepen
LEADFREE,CN,SUBASY,OTHER,Steelsheet,8.5''x5.5''
LEADFREE,CN,SUBASY,OTHER,StencilPET
LEADFREE,CN,SUBASY,OTHER,8components
LoctiteE-05CLHysolEpoxyStructuralAdhesive,Toughened
LEAD FREE,CN,PACKING,ALL,bottom plate,for,Maker kit,Basic kit,480*345mm
supplier
40000
$0.00004
40000
$0.00004
40000
$0.00004
40000
$0.00004
40000
$0.00004
40000
$0.00004
40000
$0.00004
40000
$0.00160 Shenzhen
10000
$0.00580 Shenzhen
40000
$0.01200 Shenzhen
20000
$0.01400 Shenzhen
20000
$0.00750 Shenzhen
20000
$0.20000
5000
20000
Xiefengda
0086-027-50738018
Xiefengda
0086-027-50738019
Xiefengda
0086-027-50738020
Xiefengda
0086-027-50738021
Xiefengda
0086-027-50738022
Shenzhen Xiefengda
0086-027-50738023
86-18928291183
P2P
86-18928291183
$0.05300 P2P
86-18928291183
$0.05300 P2P
86-18928291183
$0.05300 P2P
86-18928291183
$0.17100 P2P
86-18928291183
$0.05700 P2P
86-18928291183
$0.17900 P2P
86-18928291183
$0.16400 P2P
86-18928291183
$0.09000 P2P
86-18928291183
$0.16400 P2P
86-18928291183
P2P
86-18928291183
$0.30000 P2P
86-18928291183
$0.02300 P2P
86-18928291183
$0.24300 P2P
86-18928291183
$0.19000
$0.01600
$0.00800
$0.00480
$0.00800
86 18826956286
86-18928291183
86-18928291183
86-18928291183
13590178286
13590178286
13590178286
13590178286
13590178286
13590178286
$0.21000
$0.05600
13775187075
20000
86 577-85222566
40000
86 577-85222566
p2p
$0.04500 p2p
$0.01500 p2p
$0.11900 ULO
86-18928291183
86-18928291183
86-18928291183
$0.02700
$3.00000 Etonm Motor Co., Limited
86-755-84019605
$0.67700
$0.15000 Debon Electronics Co.,ltd
86 18826956286
$0.00450
$0.01200 AQS
158-1283-0912
$0.01200 AQS
158-1283-0913
$0.01200 AQS
158-1283-0914
$0.01200 AQS
158-1283-0915
86-18928291183
86-18928291183
$0.27000 P2P
86-18928291183
$0.24000 P2P
86-18928291183
$0.14400 P2P
86-18928291183
P2P
$0.44 Cangnan Yingte Import &
86-0577-64275066
$0.58 Metin Metal Package Co.0086-13825437710
$0.58 Metin Metal Package Co.0086-13825437710
$0.58 Metin Metal Package Co.0086-13825437710
$0.14 Metin Metal Package Co.0086-13825437710
$0.14 Metin Metal Package Co.0086-13825437710
$0.14 Metin Metal Package Co.0086-13825437710
$0.00000 P2P
30000
40000
40000
40000
40000
40000
40000
email address
897223001@qq.com
897223001@qq.com
897223001@qq.com
897223001@qq.com
897223001@qq.com
897223001@qq.com
897223001@qq.com
status
coco-lxy@xeefee.com
coco-lxy@xeefee.com
coco-lxy@xeefee.com
coco-lxy@xeefee.com
coco-lxy@xeefee.com
coco-lxy@xeefee.com
sale021@ulogroup.com
tess@p2pmfg.com.cn
tess@p2pmfg.com.cn
tess@p2pmfg.com.cn
tess@p2pmfg.com.cn
tess@p2pmfg.com.cn
tess@p2pmfg.com.cn
tess@p2pmfg.com.cn
tess@p2pmfg.com.cn
tess@p2pmfg.com.cn
tess@p2pmfg.com.cn
tess@p2pmfg.com.cn
tess@p2pmfg.com.cn
tess@p2pmfg.com.cn
tess@p2pmfg.com.cn
tess@p2pmfg.com.cn
sales10@fbelec.com
clovis@debonelectronics.com
tess@p2pmfg.com.cn
tess@p2pmfg.com.cn
0.21
Sales1@calonsw.com
Sales1@calonsw.com
tess@p2pmfg.com.cn
tess@p2pmfg.com.cn
tess@p2pmfg.com.cn
sale021@ulogroup.com
sale1@etonm.com
clovis@debonelectronics.com
thomasyan@aqs-corp.com
thomasyan@aqs-corp.com
thomasyan@aqs-corp.com
thomasyan@aqs-corp.com
tess@p2pmfg.com.cn
tess@p2pmfg.com.cn
tess@p2pmfg.com.cn
tess@p2pmfg.com.cn
tess@p2pmfg.com.cn
sales02@hdgift.cc
sales03@metincan.com
sales03@metincan.com
sales03@metincan.com
sales03@metincan.com
sales03@metincan.com
sales03@metincan.com
CS
CS-PEN-KS
CS-P-B9V
CS-O-2LED-RB
CS-I-SW-SPST
CS-N-2PIN
CS-N-NPN
CS-I-POT-10K
CS-O-3LED-RGB
CS-O-IBUZZER-3.3KHZ
CS-I-SEN-LIGHT-NPN
CS-N-BLINK
CS-P-USB
CS-O-MOTOR-VERT
CS-N-DIY-5X
CS-I-SW-DPDT
CS-N-CON-1X-100
*notes:
Anytime we update the data from raw material cost tab, we have to lookup the value from "MODULE D
CS-
assembly cost
0.35886
0.10308
0.117
0.35
0.10854
0.323
0.27712
0.307
0.09904
0.48176
0.18848
3.174
1.912
0.066
0.0885
0.55
0.25
0.25
0.25
0.3
0.497
0.3
0.45
0.33
0.66
0.3
0.65
0.178
0.35
from p2p
we have to lookup the value from "MODULE DETAIL" tab, and update it into "MODULE SUMMARY" tab
PCB cost
tatal cost
0.053
0.053
0.053
0.053
0.164
0.164
0.171
0.08
0.164
0.243
0.057
0.179
0.023
0.294
0.023
from p2p
total inventory
2744
976
355
998
1074
1174
0
63
130
125
133
-2
246
273
98
477
module
CS-P-B9V
CS-O-2LED-RB
\
\
\
\
\
\
\
\
\
\
11923201524 switch
41317000001 magnets
46150185404 feet (orange)
41916000002 spring
21632000003 PCB
labor
labor
labor
labor
NRE
CS-I-SW-SPST
CS-N-NPN
12018205012 triode
46150201806 foot (transparent)
14915581911 diode
11850060307 resistor
41317000001 magnets
41916000002 spring
21632000011 PCB
labor
labor
labor
labor
NRE
CS-I-POT-10K
11615402001 potentiometer
11615000022 knob
46150185404 feet (red)
41317000001 magnets
41916000002 spring
21632000011 PCB
labor
labor
labor
labor
NRE
CS-O-3LED-RGB
\
\
\
\
\
CS-N-2PIN
\
\
\
\
\
\
\
\
\
\
12210000020 Buzzer
21632000010 PCB
41317000001 magnets
41916000002 spring
46150255005 foot (yellow)
labor
labor
labor
labor
NRE
\
\
\
\
\
CS-O-IBUZZER3.3KHZ
CS-I-SEN-LIGHTNPN
CS-P-USB
13116080509 capacitor
11254212017 LED (blue)
\
\
\
\
\
\
\
\
\
\
\
\
\
\
\
11923201524 switch
21632000001 PCB
41317000001 magnets
41916000002 spring
46150185404 feet (red)
labor
labor
labor
labor
NRE
CS-N-BLINK
CS-I-SW-DPDT
CS-O-MOTORVERT
11315000026 motor
\
\
\
\
\
42385131507 wheel
21632000008 PCB
41317000001 magnets
41916000002 spring
46150255005 foot (yellow)
labor
labor
labor
labor
NRE
\
\
\
\
\
32390209005 wire
21632000014 PCB
41317000001 magnets
41916000002 spring
46150201806 foot (transparent)
labor
labor
labor
labor
NRE
\
\
\
\
\
21632000013 PCB
41317000001 magnets
41916000002 spring
46150201806 foot (transparent)
labor
labor
labor
labor
NRE
CS-N-CON-1X100
CS-N-DIY-5X
note
SWITCH SLIDE DPDT 0.2A JLEAD 12V SIDE
CAP CER 10UF 10V Y5V 0805
LED 469NM BLUE DIFF 0805
LED 645NM RED DIFF 0805
RES 510 OHM 1/10W 5% 0603
RES 20K OHM 1/10W 5% 0603 SMD
PTC 0.2A MF-FSMF020X-2 Bournes
DIODE SCHOTTKY 40V 1A SOD-323 B5819WS
9V Battery Adapter 50mm length
Feet Materials
PCB 40x12mm Board only
require #/module
1
1
1
1
1
1
1
1
1
2
1
2
2
20
1
1
1
1
LEADFREE,CN,HARDWARE,OTHER,5mmsphere,maganetnickel,plated
Spring,4.9mmOD,3.3mmlength,springrate=3N/mm,non-ferrouscopper
Through-hole Assembly
Feet Assembly
Testing & splitting
NRE Cost
CS-P-B9V
RGB LED clear
RES 2.2K OHM 1/10W 5% 0603
RES 3.3K OHM 1/10W 5% 0603 SMD
Feet Materials
PCB 12x40mm Board only
1
1
1
2
1
2
2
8
1
1
1
1
LEADFREE,CN,HARDWARE,OTHER,5mmsphere,maganetnickel,plated
Spring,4.9mmOD,3.3mmlength,springrate=3N/mm,non-ferrouscopper
1
2
2
2
1
1
1
1
1
1
LEADFREE,CN,HARDWARE,OTHER,5mmsphere,maganetnickel,plated
Feet Materials
Spring,4.9mmOD,3.3mmlength,springrate=3N/mm,non-ferrouscopper
1
2
1
1
2
2
1
7
1
1
1
1
LEADFREE,CN,DIOD-SMT,OTHER,DIODE,SCHOTTKY,20V,300MA,USC
1
1
3
3
3
1
7
0
1
1
1
LEADFREE,CN,HARDWARE,OTHER,5mmsphere,maganetnickel,plated
Spring,4.9mmOD,3.3mmlength,springrate=3N/mm,non-ferrouscopper
1
1
1
1
1
3
3
3
12
0
0
0
0
LEADFREE,CN,HARDWARE,OTHER,5mmsphere,maganetnickel,plated
Spring,4.9mmOD,3.3mmlength,springrate=3N/mm,non-ferrouscopper
Feet Materials
SMD Pads Assembly
Through-hole Assembly
Feet Assembly
Testing & splitting
NRE Cost
CS-O-3LED-RGB
CONN SOCKET LO-PRO 2x4 8POS TOTAL SMD
100 ohm
1k ohm
10k ohm
1
1
1
1
100k ohm
1M ohm
0.1UF CAPACITOR THROUGH-HOLE
1UF CAPACITOR THROUGH-HOLE
10kOhm Photocell
PCB 12x40mm Board only
1
1
1
1
1
1
2
2
2
8
LEADFREE,CN,HARDWARE,OTHER,5mmsphere,maganetnickel,plated
Spring,4.9mmOD,3.3mmlength,springrate=3N/mm,non-ferrouscopper
Feet Materials
SMD Pads Assembly
Through-hole Assembly
Feet Assembly
Testing & splitting
NRE Cost
CS-N-2PIN
1
1
2
2
2
0
2
LEADFREE,CN,HARDWARE,OTHER,5mmsphere,maganetnickel,plated
Spring,4.9mmOD,3.3mmlength,springrate=3N/mm,non-ferrouscopper
Feet Materials
SMD Pads Assembly
Through-hole Assembly
Feet Assembly
Testing & splitting
NRE Cost
CS-O-IBUZZER3.3KHZ
1
1
1
3
3
3
5
0
3
LEADFREE,CN,SENSOR,OTHER,TEMT6000,Ambient,LightSensor
Feet Materials
SMD Pads Assembly
Through-hole Assembly
Feet Assembly
Testing & splitting
NRE Cost
CS-I-SEN-LIGHTNPN
CAP CER 10UF 10V Y5V 0805
LED 469NM BLUE DIFF 0805
1
1
1
1
1
1
1
1
1
1
2
2
2
24
0
0
0
0
LEADFREE,CN,HARDWARE,OTHER,5mmsphere,maganetnickel,plated
Spring,4.9mmOD,3.3mmlength,springrate=3N/mm,non-ferrouscopper
Feet Materials
SMD Pads Assembly
Through-hole Assembly
Feet Assembly
Testing & splitting
NRE Cost
CS-P-USB
555 Timer
Thumbwheel pot
DIODE SCHOTTKY 40V 1A SOD-323 B5819WS
10k Resistor 0603
1k rsistor 0603
Green LED 0805
Red LED 0805
10uF Capacitor 0805
1
1
1
3
1
1
1
1
1
3
3
3
24
5
0
0
0
PCB54x40mmBoardonly(Rectangle)
LEADFREE,CN,HARDWARE,OTHER,5mmsphere,maganetnickel,plated
Spring,4.9mmOD,3.3mmlength,springrate=3N/mm,non-ferrouscopper
Feet Materials
SMD Pads Assembly
Through-hole Assembly
Feet Assembly
Testing & splitting
NRE Cost
CS-N-BLINK
SWITCH SLIDE DPDT 0.2A JLEAD 12V TOP
PCB 54x40mm Board only
LEADFREE,CN,HARDWARE,OTHER,5mmsphere,maganetnickel,plated
Spring,4.9mmOD,3.3mmlength,springrate=3N/mm,non-ferrouscopper
Feet Materials
SMD Pads Assembly
Through-hole Assembly
Feet Assembly
Testing & splitting
NRE Cost
1
1
6
6
6
24
5
0
0
0
CS-I-SW-DPDT
1
1
1
1
4
4
4
6
4
LEADFREE,CN,HARDWARE,OTHER,5mmsphere,maganetnickel,plated
Spring,4.9mmOD,3.3mmlength,springrate=3N/mm,non-ferrouscopper
Feet Materials
SMD Pads Assembly
Through-hole Assembly
Feet Assembly
Testing & splitting
NRE Cost
CS-O-MOTOR-VERT
1
1
1
1
1
0
1
LEADFREE,CN,HARDWARE,OTHER,5mmsphere,maganetnickel,plated
Spring,4.9mmOD,3.3mmlength,springrate=3N/mm,non-ferrouscopper
Feet Materials
SMD Pads Assembly
Through-hole Assembly
Feet Assembly
Testing & splitting
NRE Cost
CS-N-CON-1X-100
DIY PCB
5
10
10
10
0
1
LEADFREE,CN,HARDWARE,OTHER,5mmsphere,maganetnickel,plated
Spring,4.9mmOD,3.3mmlength,springrate=3N/mm,non-ferrouscopper
Feet Materials
SMD Pads Assembly
Through-hole Assembly
Feet Assembly
Testing & splitting
NRE Cost
CS-N-DIY-5X
quote
total cost/module module inventory status damand inventory left
0.036
0.036
12000
-11097
0.0058
0.0058
12000
3333
0.008
0.008
12000
-10416
0.0048
0.0048
12000
-11400
0.00004
0.00004
12000
-10667
0.00004
0.00004
12000
-8507
0.045
0.045
12000
-10325
0.014
0.014
12000
-7288
0.155
0.155
12000
-12000
0.012
0.024
12000
6923
0.053
0.053
12000
-12000
0.027
0.054
12000
8468
0.0045
0.009
12000
68788
sum
0.016
0.00004
0.00004
0.012
0.053
0.027
0.0045
0.40868
0.016
0.00004
0.00004
0.024
0.053
0.054
0.009
sum
0.15608
0.03
0.027
0.012
0.0045
0.053
sum
0.03
0.054
0.024
0.009
0.053
0.17
17000
17000
17000
17000
17000
17000
17000
-7000
12756
-12500
86895
-17000
-25532
34788
12000
12000
12000
12000
12000
-6118
-49532
119502
10788
#N/A
0.0075
0.012
0.014
0.00004
0.027
0.0045
0.164
sum
0.18
0.056
0.012
0.027
0.0045
0.164
sum
0.19
0.00004
0.00004
0.00004
0.171
0.027
0.0045
0.012
sum
0.119
0.144
0.144
0.144
0.0075
0.024
0.014
0.00004
0.054
0.009
0.164
12000
12000
12000
12000
12000
12000
12000
-11075
#VALUE!
-19288
-10811
-73532
-13212
-12000
7000
7000
7000
7000
7000
7000
-6899
-6740
122502
-94532
-34212
-7000
7000
7000
7000
7000
7000
7000
7000
7000
-6055
-19500
-4304
5756
-7000
-115532
-55212
99895
12000
12000
12000
12000
-12000
-11928
-11928
-11928
0.27254
0.18
0.056
0.036
0.081
0.0135
0.164
0.5305
0.19
0.00004
0.00004
0.00004
0.171
0.081
0.0135
0.036
0.49162
0.119
0.144
0.144
0.144
0.144
0.144
0.053
0.027
0.0045
0.012
sum
0.21
0.09
0.027
0.0045
0.012
sum
0
0.00004
0.164
0.027
0.0045
0.012
sum
0.0058
0.008
0.144
0.053
0.054
0.009
0.024
12000
12000
12000
12000
12000
12000
12000
12000
12000
-11928
-11928
-11928
-11928
-11928
#N/A
-118532
-79212
#VALUE!
7000
7000
7000
7000
7000
-5084
#N/A
-132532
-93212
85895
7000
7000
7000
7000
7000
7000
3000
-3203
-7000
-153532
-114212
98502
5000
5000
-1667
-15416
0.403
0.21
0.09
0.054
0.009
0.024
0.387
0
0.00004
0.164
0.081
0.0135
0.036
0.29454
0.0058
0.008
0.0048
0.00004
0.00004
0.045
0.014
0.0058
0.015
0.057
0.027
0.0045
0.012
sum
0.2
0.15
0.014
0.00004
0.00004
0.008
0.0048
0.0058
0.243
0.027
0.0045
0.012
sum
0.03
0.243
0.027
0.0045
0.012
0.0048
0.00004
0.00004
0.045
0.014
0.0058
0.015
0.057
0.054
0.009
0.024
5000
5000
5000
5000
5000
5000
5000
5000
5000
5000
5000
-16400
-15667
-8203
-3325
-12288
-1667
-4150
-5000
-163532
-124212
-3077
7000
7000
7000
7000
7000
7000
7000
7000
7000
7000
7000
7000
-6535
2018
-19288
-29203
-17811
-6080
-23400
-3667
-7000
-184532
-145212
-24077
6000
6000
6000
6000
6000
6000
-12118
-4000
-220532
-181212
86502
0.24248
0.2
0.15
0.014
0.00012
0.00004
0.008
0.0048
0.0058
0.243
0.081
0.0135
0.036
0.75626
0.03
0.243
0.162
0.027
0.072
sum
3
#N/A
0
0.179
0.027
0.0045
0.012
sum
0.045
0.023
0.027
0.0045
0.012
sum
0.3
0.027
0.0045
0.012
sum
0.534
3
0
0.179
0.108
0.018
0.048
3000
3000
3000
3000
3000
3000
3000
-2912
-2000
-2000
-232532
-193212
73895
3.353
0.045
0.023
0.027
0.0045
0.012
0
0
-232532
-193212
#VALUE!
0.1115
1.5
0.27
0.045
0.12
1.935
0
-232532
-193212
#VALUE!
12000
kit type
lite
basic
maker
developer
MFG cost
MSRP
inventory in China
0
278
1085
135
total value
200
1803
2488
180
$0
$0
$0
$0
$0
note
kit type
lite kit
module name
CS-PEN-KS
CS-O-2LED-RB
CS-A-BAT-3VCOIN
discription
pens
(RGB) Bi LED
coin cell
labor cost
require #
1
1
2
whole kit cost
basic kit
CS-PEN-KS
CS-P-B9V
CS-O-2LED-RB
CS-I-SW-SPST
CS-N-2PIN
CS-N-NPN
CS-A-JUMP
CS-A-STENCIL
CS-MAGSHEET-8555
CS-A-BAT-9VKS
tin can (basic kit)
insert (basic kit)
pens
barrary adapter
(RGB) Bi LED
SPST switch
2 pin
NPN transistor
jumper sticker
stencil
steel sheet
9V battary
1
1
1
1
1
1
1
1
1
1
labor cost
kit
maker kit
CS-PEN-KS
CS-P-B9V
CS-O-2LED-RB
CS-O-3LED-RGB
CS-O-BUZZER-3.3KHZ
CS-I-SW-SPST
CS-I-SEN-LIGHT-NPN
CS-I-POT-10K
CS-N-2PIN
CS-N-NPN
CS-N-BLINKER
CS-A-JUMP
CS-A-STENCIL
CS-A-BAT-9V
CS-B-STEM
CS-MAGSHEET-8555
tin can (maker kit)
insert (maker kit)
pen
battary adapter
Bi (rgb) LED
RGB LED
Buzzer
spst switch
light sensor
potentiometer
2 pin
NPN
Blinker
Jumper sticker
stencil
9V battary
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
steel sheet
labor cost
kit
developer kit CS-PEN-KS
CS-P-B9V
CS-P-USB
CS-O-2LED-RB
pen
battary adapter
USB
BI (RGB) LED
1
2
1
4
CS-O-3LED-RGB
CS-O-IBUZZER-3.3KHZ
CS-O-MOTOR-VERT
CS-I-SW-SPST
CS-I-SEN-LIGHT-NPN
CS-I-POT-10K
CS-I-SW-DPDT
CS-N-2PIN
CS-N-NPN
CS-N-BLINK
CS-N-DIY-5X
CS-N-CON-1X-100
CS-A-JUMP
CS-A-STENCIL
CS-A-BAT-9V
CS-B-STEM
CS-MAGSHEET-8555
tin can (developer kit
insert (developer kit)
RGB LED
Buzzer
moter
spst switch
light sensor
potentiometer
DPDT switch
2 pin
NPN transistor
Blinker
DIY board
connector cable
jumper sticker
stencil
9V battary
workbook
steel sheet
tin can (developer kit
insert (developer kit)
labor cost
2
2
1
2
2
2
2
2
2
2
2
10
2
2
2
1
2
1
1
kit
ultimate kit
CS-PEN-KS
CS-P-B9V
CS-P-USB
CS-O-2LED-RB
CS-O-3LED-RGB
CS-O-IBUZZER-3.3KHZ
CS-O-MOTOR-VERT
CS-I-SW-SPST
CS-I-SEN-LIGHT-NPN
CS-I-POT-10K
CS-I-SW-DPDT
CS-N-2PIN
CS-N-NPN
CS-N-BLINK
CS-A-JUMP
CS-A-STENCIL
CS-A-BAT-9V
CS-B-STEM
CS-MAGSHEET-8555
tin can (developer kit
insert (developer kit)
*notes:
pen
battary adapter
USB
BI (RGB) LED
RGB LED
Buzzer
moter
spst switch
light sensor
potentiometer
DPDT switch
2 pin
NPN transistor
Blinker
jumper sticker
stencil
9V battary
workbook
steel sheet
tin can (developer kit
insert (developer kit)
labor cost
1
1
1
2
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1.MFG COST is the sum cot from "MODULE SUMMARY" & THE LABOR KITTING COST
2. whole kit cost is also the value of "MFG cost" in "KIT SUMMARY " tab
MFG cost