ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
2
Change any yellow cell below to look at different scenariosInputsCrew Member Cost - Per Year
Autonomous Mower Cost + Depreciation - Per Year
3
Annual Fully Loaded Labor Cost$52,000Robotic Worker$10,000
4
Working days during Mowing Season170Robotic Production Days170
5
Total Annual Working Days260
6
Hourly Wage Rate$20.00
Percentage of total hours spent in production
65%
7
Statutory Costs as a percentage of base25%Fully Loaded Labor Cost of Production$34,000
8
Annual Fully Loaded Labor Cost$52,000
Average Cost per Day during Mowing Season
$200.00
Average Cost per Day during Mowing Season
$58.82
9
Working days between Mar 1 - Oct 31 (Mowing Season)170Average Cost per hour$25.00Average Cost per hour$7.35
10
11
Quoted cost of Mower including 3 Year Software Bundle$79,999
12
Crew Member Cost - Year 2Autonomous Mower Cost - Year 2
13
Base Mower - 60" Vanquish$29,999 Annual Fully Loaded Labor Cost$52,000Robotic Worker$10,000
14
"Robotic Hardware + Software Adder"$50,000 Production Hours170Robotic Production Days170
15
Amortization Time Period (in years)5Total Annual Working Days260
16
"Robotic Hardware + Software Adder" Annual Amortization$10,000
Percentage of total hours spent in production
65%
17
Fully Loaded Labor Cost of Production$34,000
18
Assumes you purchase a base 72" mower in either example
Average Cost per Day during Mowing Season
$200.00
Average Cost per Day during Mowing Season
$58.82
19
Cost Per Hour$25.00Cost Per Hour$7.35
20
Model only looks at Mar - Oct Mowing season.
21
Ignores any benefits gained between Nov - Feb
22
Crew Member Cost - Year 3Autonomous Mower Cost - Year 3
23
Ignores increases in Crew Member Salary and Insurance over 3 year period
Annual Fully Loaded Labor Cost$52,000Robotic Worker$10,000
24
Production Hours170Robotic Production Days170
25
Total Annual Working Days260
26
Percentage of total hours spent in production
65%
27
Fully Loaded Labor Cost of Production$34,000
28
Average Cost per Day during Mowing Season
$200.00
Average Cost per Day during Mowing Season
$58.82
29
Cost Per Hour$25.00Cost Per Hour$7.35
30
31
32
Crew Member Cost - Year 4 (If applicable)
Autonomous Mower Cost - Year 4 (If applicable)
33
Annual Fully Loaded Labor Cost$52,000Robotic Mower$12,400
34
Production Hours170Robotic Production Days170
35
Total Annual Working Days260
36
Percentage of total hours spent in production
65%
37
Fully Loaded Labor Cost of Production$34,000
38
Average Cost per Day during Mowing Season
$200.00
Average Cost per Day during Mowing Season
$72.94
39
$9.12
40
41
42
Crew Member Cost - Year 5 (If applicable)
Autonomous Mower Cost - Year 5 (If applicable)
43
Annual Fully Loaded Labor Cost$52,000Robotic Mower$12,400
44
Production Hours170Robotic Production Days170
45
Total Annual Working Days260
46
Percentage of total hours spent in production
65%
47
Fully Loaded Labor Cost of Production$34,000
48
Average Cost per Day during Mowing Season
$200.00
Average Cost per Day during Mowing Season
$72.94
49
50
51
52
Total Days of Mowing850Total Days of Mowing850
53
Total Cost of a Crew Member$170,000Total Cost of Operating a Robotic Mower$54,800
54
Average Cost per Day during Mowing Season
$200.00
Average Cost per Day during Mowing Season
$64.47
55
56
57
Investment in Autonomous Capability (Robotic Hardware + software spend)
$54,800
58
59
Payback of Investment2.28
Mowing Seasons
60
61
62
Savings for every $1 you spent on an autonomous capability
$2.10
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100