|
Natural lawn |
New machinery |
Supergrasse |
| Based upon 50m2 - unit cost |
$7.70 |
|
$88.00 |
| Area cost |
$385.00 |
|
$4,400.00 |
| Base materials |
$120.00 |
|
incl. |
| Fertiliser |
$20.00 |
|
$0.00 |
| Retic |
$150.00 |
|
$0.00 |
| Total set up costs |
$675.00 |
$3,500.00 |
$4,400.00 |
|
Years |
Natural |
Supergrasse |
Water (litres) |
|
| 1 |
$2,132.30 |
$180.00 |
110,000 |
Creative Synthetic Lawns Payback Period
|
| 2 |
$4,317.91 |
$364.50 |
220000 |
| 3 |
$6,503.52 |
$549.00 |
330,000 |
|
| 4 |
$8,689.12 |
$733.50 |
440,000 |
|
| 5 |
$10,874.73 |
$918.00 |
550,000 |
|
| 6 |
$13,060.34 |
$1,102.50 |
660,000 |
|
| 7 |
$15,245.95 |
$1,287.00 |
770,000 |
|
| 8 |
$17,431.55 |
$1,471.50 |
880,000 |
|
| 9 |
$19,617.16 |
$1,656.00 |
990,000 |
|
| 10 |
$21,802.77 |
$1,840.50 |
1,100,000 |
|
| 11 |
$23,988.38 |
$2,025.00 |
1,210,000 |
|
| 12 |
$26,173.98 |
$2,209.50 |
1,320,000 |
|
| 13 |
$28,359.59 |
$2,394.00 |
1,430,000 |
|
| 14 |
$30,545.20 |
$2,578.50 |
1,540,000 |
|
| 15 |
$32,730.81 |
$2,763.00 |
1,650,000 |
|
| 16 |
$34,916.41 |
$2,947.50 |
1,760,000 |
|
| 17 |
$37,102.02 |
$3,132.00 |
1,870,000 |
|
| 18 |
$39,287.63 |
$3,316.50 |
1,980,000 |
|
| 19 |
$41,473.24 |
$3,501.00 |
2,090,000 |
|
| 20 |
$43,658.84 |
$3,685.50 |
2,200,000 |
|
|
