SMIC AI Wafer Pricing & Foundry Capacity Simulator

⚙️ Fab Capacity & Node Allocation

AI/Advanced Wafer Price Hike +15%

14nm / N+1 FinFET Allocation (WSPM) 85,000 WSPM

AI ASIC Die Footprint (Area mm²) 450 mm²

Defect Density D₀ (defects/cm²) 0.25 /cm²

Fab Overall Utilization Rate 94.5%

Blended Fab ASP $1,245 +$112 vs. baseline

Monthly Gross Revenue $933.8M 750k 8" Equiv WSPM

Fab Gross Margin 28.4% +3.2% pt uplift

Net Good AI Dies / Wafer 68 dies Murphy Yield: 52.8%

🔬 300mm AI Accelerator Wafer Map (Murphy Yield Distribution)

■ Good Die ■ Defect / Edge Falloff Gross: 128 | Yield: 52.8%

📊 Foundry Revenue & Capacity Mix by Node

📋 Process Node Line-Item Capacity & Financial Breakdown

Node Family	Classification	Capacity (WSPM)	Base ASP	Shocked ASP	Cost/Wafer	Gross Margin	Monthly Rev ($M)

Calculated Runtime Proof: ASP: $1,245 | Rev: $933.8M | Margin: 28.4% | GoodDies: 68