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$46,800Robotic Worker$11,650
4
Working days during Mowing Season169Robotic Production Days169
5
Total Annual Working Days260
6
Hourly Wage Rate$18.00
Percentage of total hours spent in production
65%
7
Statutory Costs as a percentage of base25%Fully Loaded Labor Cost of Production$30,420
8
Annual Fully Loaded Labor Cost$46,800
Average Cost per Day during Mowing Season
$180.00
Average Cost per Day during Mowing Season
$68.93
9
Working days between Mar 1 - Oct 31 (Mowing Season)169Average Cost per hour$22.50Average Cost per hour$8.62
10
11
Quoted cost of Mower including 3 Year Software Bundle$49,999
12
Crew Member Cost - Year 2Autonomous Mower Cost - Year 2
13
Base Mower - 72" 40hp Stander ZK$15,049 Annual Fully Loaded Labor Cost$46,800Robotic Worker$11,650
14
"Robotic Hardware + Software Adder"$34,950 Production Hours169Robotic Production Days169
15
Amortization Time Period (in years)3Total Annual Working Days260
16
"Robotic Hardware + Software Adder" Annual Amortization$11,650
Percentage of total hours spent in production
65%
17
Fully Loaded Labor Cost of Production$30,420
18
Assumes you purchase a base 72" mower in either example
Average Cost per Day during Mowing Season
$180.00
Average Cost per Day during Mowing Season
$68.93
19
Cost Per Hour$22.50Cost Per Hour$8.62
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$46,800Robotic Worker$11,650
24
Production Hours169Robotic Production Days169
25
Total Annual Working Days260
26
Percentage of total hours spent in production
65%
27
Fully Loaded Labor Cost of Production$30,420
28
Average Cost per Day during Mowing Season
$180.00
Average Cost per Day during Mowing Season
$68.93
29
Cost Per Hour$22.50Cost Per Hour$8.62
30
31
32
Crew Member Cost - Year 4 (If applicable)
Autonomous Mower Cost - Year 4 (If applicable)
33
Annual Fully Loaded Labor Cost$0Robotic Mower$0
34
Production Hours0Robotic Production Days0
35
Total Annual Working Days260
36
Percentage of total hours spent in production
0%
37
Fully Loaded Labor Cost of Production$0
38
Average Cost per Day during Mowing Season
#DIV/0!
Average Cost per Day during Mowing Season
$0.00
39
$0.00
40
41
42
Crew Member Cost - Year 5 (If applicable)
Autonomous Mower Cost - Year 5 (If applicable)
43
Annual Fully Loaded Labor Cost$0Robotic Mower$0
44
Production Hours0Robotic Production Days0
45
Total Annual Working Days260
46
Percentage of total hours spent in production
0%
47
Fully Loaded Labor Cost of Production$0
48
Average Cost per Day during Mowing Season
#DIV/0!
Average Cost per Day during Mowing Season
$0.00
49
50
51
52
Total Days of Mowing507Total Days of Mowing507
53
Total Cost of a Crew Member$91,260Total Cost of Operating a Robotic Mower$34,950
54
Average Cost per Day during Mowing Season
$180.00
Average Cost per Day during Mowing Season
$68.93
55
56
57
Investment in Autonomous Capability (Robotic Hardware + software spend)
$34,950
58
59
Payback of Investment1.86
Mowing Seasons
60
61
62
Savings for every $1 you spent on an autonomous capability
$1.61
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