See how payback changes as utilization moves from low to high. Model capex, integration, monthly opex, uptime,
shifts, and labor cost. Includes a sensitivity heatmap (utilization × labor cost).
InputsScenario model
Maintenance + service + software + energy (rough monthly estimate).
How busy is the robot when scheduled (assigned productive work).
Include taxes, benefits, overhead where applicable.
0.8 means you reclaim ~80% of one full-time role.
Use 250 for business days; 365 for 24/7 ops.
Payback = (capex + integration) / monthly net benefit. Net benefit = labor value − opex. This ignores financing and tax effects.
Results
——
Payback (base scenario)
—
—
Monthly net benefit
—
Labor value minus robot opex.
Effective productive hours / month
—
Scheduled × utilization × uptime.
Sensitivity heatmapUtilization × labor cost
Rows: utilization (%)Cols: labor cost ($/hr)
Cells show payback in months. “∞” means monthly benefit is not positive under that combination.
ExportCopy/paste friendly
—
How to interpret the heatmap
The heatmap shows how payback changes as the robot gets busier (utilization) and as the value of labor changes (fully-loaded wage).
If many cells show “∞”, your scenario likely needs higher utilization, higher labor value, or lower opex/capex.