DISCRETE
Surveillance Camera (4K IP Dome)
Electronics assembly and integration (PCB population, optical alignment, housing assembly, final burn-in testing) · CN
Total Cost
$91.14 / unit
Capacity (units/year)
500,000
Throughput %
85%
Working capital
$20.0M Mn
Capex
$3.0M Mn
Offsite
$10.0M Mn
Total investment
$33.0M Mn
Lines
15
Net raw material
$68.67
75.3%
Conversion
$22.47
24.7%
Total / unit
$91.14
$ per unit
Raw Material
$68.67 / unit
| Line | Consumption | Unit | Price (USD) | Cost / unit |
|---|---|---|---|---|
| Image sensor (4K CMOS) | piece | $19.00 | ||
| Optical lens assembly | piece | $11.40 | ||
| System-on-chip (SOC) and NPU | piece | $13.30 | ||
| PCB and electronic components (capacitors, connectors, resistors) | piece | $9.50 | ||
| Housing and mechanical assembly (die-cast aluminum, polycarbonate)Live | piece | $3.59 | ||
| IR illuminator and LED array | piece | $5.23 | ||
| RAM and flash storage (eMMC, DDR) | piece | $2.85 | ||
| Power supply and PoE circuitry | piece | $3.80 |
Utility
$0.08 / unit
| Line | Consumption | Unit | Price (USD) | Cost / unit |
|---|---|---|---|---|
| Factory electricity (assembly and testing) | kWh | $0.08 |
Operating
$2.50 / unit
| Line | Price (USD) | Cost / unit |
|---|---|---|
| Manufacturing labor (assembly, soldering, integration) | $2.50 |
Overhead
$12.22 / unit
| Line | Price (USD) | Cost / unit |
|---|---|---|
| Factory overhead (facility, utilities, indirect labor, supplies) | $7.13 | |
| SG&A allocation and commercial insurance | $5.09 |
Depreciation
$2.37 / unit
| Line | Price (USD) | Cost / unit |
|---|---|---|
| Equipment depreciation (SMT lines, test rigs, tooling amortization) | $2.37 |
Others
$5.30 / unit
| Line | Price (USD) | Cost / unit |
|---|---|---|
| Quality control, testing, and burn-in | $3.80 | |
| Packaging (individual box, master carton, labels) | $1.50 |
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.