Per hour rate 45

Fixed Cost (Euros)

Electrical
Electrical components
PC
Camera
Electrical Testing

Illumination System

Software
Halcon License - Development 3,700.00
Halcon License - Run time
Software development 22,500.00

Mechanical
Mechanical parts/accessories
Mechanical testing

Total 26,200.00

Expected no of machines that are going to be

manufactured with this vision system ATD development cost
1 28,950.00
2 31,700.00
3 34,450.00
4 37,200.00
5 39,950.00
6 42,700.00
7 45,450.00
8 48,200.00
9 50,950.00
10 53,700.00
11 56,450.00
 12 59,200.00
13 61,950.00
14 64,700.00
15 67,450.00
16 70,200.00
17 72,950.00
18 75,700.00
19 78,450.00
20 81,200.00
21 83,950.00
22 86,700.00
23 89,450.00
24 92,200.00
25 94,950.00
26 97,700.00
27 100,450.00
28 103,200.00
29 105,950.00
30 108,700.00
31 111,450.00
32 114,200.00
33 116,950.00
34 119,700.00
35 122,450.00
36 125,200.00
37 127,950.00
38 130,700.00
39 133,450.00
40 136,200.00
41 138,950.00
42 141,700.00
43 144,450.00
44 147,200.00
45 149,950.00
46 152,700.00
47 155,450.00
48 158,200.00
49 160,950.00
50 163,700.00
Total 4,816,250.00
Euros

Per machine cost (Euros)

400.00
200.00
50.00

200.00

1,500.00

300.00
100.00

2,750.00

Built in camera

Cost per Machine (Euro)

28,950.00
15,850.00
11,483.33
9,300.00
7,990.00
7,116.67
6,492.86
6,025.00
5,661.11
5,370.00
5,131.82
4,933.33
4,765.38
4,621.43
4,496.67
4,387.50
4,291.18
4,205.56
4,128.95
4,060.00
3,997.62
3,940.91
3,889.13
3,841.67
3,798.00
3,757.69
3,720.37
3,685.71
3,653.45
3,623.33
3,595.16
3,568.75
3,543.94
3,520.59
3,498.57
3,477.78
3,458.11
3,439.47
3,421.79
3,405.00
3,389.02
3,373.81
3,359.30
3,345.45
3,332.22
3,319.57
3,307.45
3,295.83
3,284.69
3,274.00
https://www.jmakautomation.com/halcon-vs--cognex-visionpro#:~:text=HALCON%20run%20time%20licenses%20vary,too
2600
2800
3000
3200

3400
3600
3800
4000
4200
4400
 Per hour rate 45

Fixed Cost (Euros)

Electrical
Electrical components
PC
Camera
Electrical Testing

Illumination System

Software
Halcon License - Development 3,700.00
Halcon License - Run time
Software development 22,500.00

Mechanical
Mechanical parts/accessories
Mechanical testing

Total 26,200.00

Expected no of machines that are going to be

manufactured with this vision system ATD development cost
1 28,950.00
2 31,700.00
3 34,450.00
4 37,200.00
5 39,950.00
6 42,700.00
7 45,450.00
8 48,200.00
9 50,950.00
10 53,700.00
11 56,450.00
 12 59,200.00
13 61,950.00
14 64,700.00
15 67,450.00
16 70,200.00
17 72,950.00
18 75,700.00
19 78,450.00
20 81,200.00
21 83,950.00
22 86,700.00
23 89,450.00
24 92,200.00
25 94,950.00
26 97,700.00
27 100,450.00
28 103,200.00
29 105,950.00
30 108,700.00
31 111,450.00
32 114,200.00
33 116,950.00
34 119,700.00
35 122,450.00
36 125,200.00
37 127,950.00
38 130,700.00
39 133,450.00
40 136,200.00
41 138,950.00
42 141,700.00
43 144,450.00
44 147,200.00
45 149,950.00
46 152,700.00
47 155,450.00
48 158,200.00
49 160,950.00
50 163,700.00
Total 4,816,250.00
Euros

Per machine cost (Euros)

400.00
200.00
50.00

200.00

1,500.00

300.00
100.00

2,750.00

Built in camera

Camera 2800€ Camera 3000€

2,800.00 3,000.00
5,600.00 6,000.00
8,400.00 9,000.00
11,200.00 12,000.00
14,000.00 15,000.00
16,800.00 18,000.00
19,600.00 21,000.00
22,400.00 24,000.00
25,200.00 27,000.00
28,000.00 30,000.00
30,800.00 33,000.00
 33,600.00 36,000.00
36,400.00 39,000.00
39,200.00 42,000.00
42,000.00 45,000.00
44,800.00 48,000.00
47,600.00 51,000.00
50,400.00 54,000.00
53,200.00 57,000.00
56,000.00 60,000.00
58,800.00 63,000.00
61,600.00 66,000.00
64,400.00 69,000.00
67,200.00 72,000.00
70,000.00 75,000.00
72,800.00 78,000.00
75,600.00 81,000.00
78,400.00 84,000.00
81,200.00 87,000.00
84,000.00 90,000.00
86,800.00 93,000.00
89,600.00 96,000.00
92,400.00 99,000.00
95,200.00 102,000.00
98,000.00 105,000.00
100,800.00 108,000.00
103,600.00 111,000.00
106,400.00 114,000.00
109,200.00 117,000.00
112,000.00 120,000.00
114,800.00 123,000.00
117,600.00 126,000.00
120,400.00 129,000.00
123,200.00 132,000.00
126,000.00 135,000.00
128,800.00 138,000.00
131,600.00 141,000.00
134,400.00 144,000.00
137,200.00 147,000.00
140,000.00 150,000.00
3,570,000.00 3,825,000.00

Deve
250000
 Deve
250000

200000

150000

100000

50000

0
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 1

Expected no of
Camera 2800€
Camera 3200€
Camera 3600€
Camera 4000€
https://www.jmakautomation.com/halcon-vs--cognex-visionpro#:~:text=HALCON%20run%20time%20licenses%20vary,too

Camera 3200€ Camera 3400€ Camera 3600€

3,200.00 3,400.00 3,600.00
6,400.00 6,800.00 7,200.00
9,600.00 10,200.00 10,800.00
12,800.00 13,600.00 14,400.00
16,000.00 17,000.00 18,000.00
19,200.00 20,400.00 21,600.00
22,400.00 23,800.00 25,200.00
25,600.00 27,200.00 28,800.00
28,800.00 30,600.00 32,400.00
32,000.00 34,000.00 36,000.00
35,200.00 37,400.00 39,600.00
 38,400.00 40,800.00 43,200.00
41,600.00 44,200.00 46,800.00
44,800.00 47,600.00 50,400.00
48,000.00 51,000.00 54,000.00
51,200.00 54,400.00 57,600.00
54,400.00 57,800.00 61,200.00
57,600.00 61,200.00 64,800.00
60,800.00 64,600.00 68,400.00
64,000.00 68,000.00 72,000.00
67,200.00 71,400.00 75,600.00
70,400.00 74,800.00 79,200.00
73,600.00 78,200.00 82,800.00
76,800.00 81,600.00 86,400.00
80,000.00 85,000.00 90,000.00
83,200.00 88,400.00 93,600.00
86,400.00 91,800.00 97,200.00
89,600.00 95,200.00 100,800.00
92,800.00 98,600.00 104,400.00
96,000.00 102,000.00 108,000.00
99,200.00 105,400.00 111,600.00
102,400.00 108,800.00 115,200.00
105,600.00 112,200.00 118,800.00
108,800.00 115,600.00 122,400.00
112,000.00 119,000.00 126,000.00
115,200.00 122,400.00 129,600.00
118,400.00 125,800.00 133,200.00
121,600.00 129,200.00 136,800.00
124,800.00 132,600.00 140,400.00
128,000.00 136,000.00 144,000.00
131,200.00 139,400.00 147,600.00
134,400.00 142,800.00 151,200.00
137,600.00 146,200.00 154,800.00
140,800.00 149,600.00 158,400.00
144,000.00 153,000.00 162,000.00
147,200.00 156,400.00 165,600.00
150,400.00 159,800.00 169,200.00
153,600.00 163,200.00 172,800.00
156,800.00 166,600.00 176,400.00
160,000.00 170,000.00 180,000.00
4,080,000.00 4,335,000.00 4,590,000.00

Developing the Vision system Vs Purchasing a camera system

 Developing the Vision system Vs Purchasing a camera system

1 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42

Expected no of machines that are going to be manufactured with this vision system ATD development cost
Camera 2800€ Camera 3000€
Camera 3200€ Camera 3400€
Camera 3600€ Camera 3800€
Camera 4000€ Camera 4200€
Camera 3800€ Camera 4000€ Camera 4200€
3,800.00 4,000.00 4,200.00
7,600.00 8,000.00 8,400.00
11,400.00 12,000.00 12,600.00
15,200.00 16,000.00 16,800.00
19,000.00 20,000.00 21,000.00
22,800.00 24,000.00 25,200.00
26,600.00 28,000.00 29,400.00
30,400.00 32,000.00 33,600.00
34,200.00 36,000.00 37,800.00
38,000.00 40,000.00 42,000.00
41,800.00 44,000.00 46,200.00
 45,600.00 48,000.00 50,400.00
49,400.00 52,000.00 54,600.00
53,200.00 56,000.00 58,800.00
57,000.00 60,000.00 63,000.00
60,800.00 64,000.00 67,200.00
64,600.00 68,000.00 71,400.00
68,400.00 72,000.00 75,600.00
72,200.00 76,000.00 79,800.00
76,000.00 80,000.00 84,000.00
79,800.00 84,000.00 88,200.00
83,600.00 88,000.00 92,400.00
87,400.00 92,000.00 96,600.00
91,200.00 96,000.00 100,800.00
95,000.00 100,000.00 105,000.00
98,800.00 104,000.00 109,200.00
102,600.00 108,000.00 113,400.00
106,400.00 112,000.00 117,600.00
110,200.00 116,000.00 121,800.00
114,000.00 120,000.00 126,000.00
117,800.00 124,000.00 130,200.00
121,600.00 128,000.00 134,400.00
125,400.00 132,000.00 138,600.00
129,200.00 136,000.00 142,800.00
133,000.00 140,000.00 147,000.00
136,800.00 144,000.00 151,200.00
140,600.00 148,000.00 155,400.00
144,400.00 152,000.00 159,600.00
148,200.00 156,000.00 163,800.00
152,000.00 160,000.00 168,000.00
155,800.00 164,000.00 172,200.00
159,600.00 168,000.00 176,400.00
163,400.00 172,000.00 180,600.00
167,200.00 176,000.00 184,800.00
171,000.00 180,000.00 189,000.00
174,800.00 184,000.00 193,200.00
178,600.00 188,000.00 197,400.00
182,400.00 192,000.00 201,600.00
186,200.00 196,000.00 205,800.00
190,000.00 200,000.00 210,000.00
4,845,000.00 5,100,000.00 5,355,000.00

m
m

34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50

velopment cost
3000€
3400€
3800€
4200€
2600
2800
3000
3200

3400
3600
3800
4000
4200
4400