Core formula
Recovered hours = people × weekly manual hours × 4.33 weeks × automation scenario. Realized monthly value = recovered hours × loaded hourly cost × economic realization + 25% of software subscriptions − ongoing operating cost. First- and five-year net values deduct the Build investment and implementation period.