Workflow Capacity and Payback Estimator
This browser-only estimator shows the assumptions and formulas needed for an operator conversation. Start with empty fields and add your own measured or quoted values. Use the Load example button to see fabricated demonstration data — every example number is clearly labeled as assumed, not real.
Base case
Workflow capacity and cost
Cash savings mode active. Ensure staff costs will actually decrease. This is not a prediction.
Sensitivity range
Low uses 80% of task volume and time difference; high uses 120% of each. Adoption stays at your entered assumption.
| Case | Hours redirected | Monthly net | First-year net | Payback |
|---|---|---|---|---|
| Low | 0 | — | — | — |
| Base | 0 | — | — | — |
| High | 0 | — | — | — |
What the numbers mean
- Hours potentially redirected: Adopted task volume × positive minutes difference ÷ 60. Time that could become available for other work.
- Gross labor capacity value: Hours × loaded hourly labor cost. The notional value of redirected time if it were applied to productive work at the same rate.
- Monthly cash cost: Software/hosting plus other cash costs, adjusted for annual price increases. The actual cash leaving your account.
- Monthly labor cost: Maintenance hours and estimated downtime/incident time. Labor you or your team will spend operating the tooling.
- Net monthly capacity value: Gross capacity value minus total monthly operating cost. Positive means the estimated capacity value exceeds the cost to operate.
- First-year capacity estimate: Net monthly value × 12, minus all one-time costs (setup, training, migration, and contingency). A directional year-one picture.
- Payback period: How many months of net capacity value would recover total one-time costs. Not shown when the monthly net is zero or negative.
Cash savings mode
Check “This tooling will reduce cash expense” only if you have a specific plan to reduce staffing or cancel a contract. The estimator does not change its math — but the label reminds you that capacity value and cash savings are different things.
Formula boundaries
- All figures are estimates based on your inputs. Even “measured” values are samples, not guarantees.
- Adoption ramps, exceptions, downtime, migration, and training are estimated as overhead. Actual overhead will vary.
- Contingency is a percentage added to one-time costs. It covers unknowns, not known risks.
- This is not financial, accounting, tax, employment, or procurement advice. Verify every assumption with a bounded pilot before making decisions.