{
  "preparedOn": "2026-09-28",
  "scope": "Illustrative assumptions, calculated with the website model; not observed customer results or cash savings.",
  "currency": "INR",
  "rows": [
    {
      "case_id": "crm-intake",
      "scenario": "conservative",
      "currency": "INR",
      "hoursPerWeek": 4,
      "hourlyCost": 500,
      "automationShare": 60,
      "teamSize": 2,
      "realizationRate": 35,
      "implementationCost": 60000,
      "annualRecurringCost": 24000,
      "baselineAnnualHours": 416,
      "addressableAnnualHours": 249.6,
      "realizedAnnualHours": 87.36,
      "grossAnnualBenefit": 43680,
      "firstYearInvestment": 84000,
      "firstYearNetBenefit": -40320,
      "ongoingAnnualNetBenefit": 19680,
      "roiPercent": -48,
      "paybackMonths": 36.58536585365854
    },
    {
      "case_id": "crm-intake",
      "scenario": "base",
      "currency": "INR",
      "hoursPerWeek": 4,
      "hourlyCost": 500,
      "automationShare": 60,
      "teamSize": 2,
      "realizationRate": 70,
      "implementationCost": 60000,
      "annualRecurringCost": 24000,
      "baselineAnnualHours": 416,
      "addressableAnnualHours": 249.6,
      "realizedAnnualHours": 174.72,
      "grossAnnualBenefit": 87360,
      "firstYearInvestment": 84000,
      "firstYearNetBenefit": 3360,
      "ongoingAnnualNetBenefit": 63360,
      "roiPercent": 4,
      "paybackMonths": 11.363636363636363
    },
    {
      "case_id": "crm-intake",
      "scenario": "upside",
      "currency": "INR",
      "hoursPerWeek": 4,
      "hourlyCost": 500,
      "automationShare": 60,
      "teamSize": 2,
      "realizationRate": 90,
      "implementationCost": 60000,
      "annualRecurringCost": 24000,
      "baselineAnnualHours": 416,
      "addressableAnnualHours": 249.6,
      "realizedAnnualHours": 224.64,
      "grossAnnualBenefit": 112320,
      "firstYearInvestment": 84000,
      "firstYearNetBenefit": 28320,
      "ongoingAnnualNetBenefit": 88320,
      "roiPercent": 33.714285714285715,
      "paybackMonths": 8.152173913043478
    },
    {
      "case_id": "weekly-reporting",
      "scenario": "conservative",
      "currency": "INR",
      "hoursPerWeek": 3,
      "hourlyCost": 600,
      "automationShare": 50,
      "teamSize": 1,
      "realizationRate": 30,
      "implementationCost": 45000,
      "annualRecurringCost": 36000,
      "baselineAnnualHours": 156,
      "addressableAnnualHours": 78,
      "realizedAnnualHours": 23.4,
      "grossAnnualBenefit": 14040,
      "firstYearInvestment": 81000,
      "firstYearNetBenefit": -66960,
      "ongoingAnnualNetBenefit": -21960,
      "roiPercent": -82.66666666666667,
      "paybackMonths": null
    },
    {
      "case_id": "weekly-reporting",
      "scenario": "base",
      "currency": "INR",
      "hoursPerWeek": 3,
      "hourlyCost": 600,
      "automationShare": 50,
      "teamSize": 1,
      "realizationRate": 60,
      "implementationCost": 45000,
      "annualRecurringCost": 36000,
      "baselineAnnualHours": 156,
      "addressableAnnualHours": 78,
      "realizedAnnualHours": 46.8,
      "grossAnnualBenefit": 28080,
      "firstYearInvestment": 81000,
      "firstYearNetBenefit": -52920,
      "ongoingAnnualNetBenefit": -7920,
      "roiPercent": -65.33333333333333,
      "paybackMonths": null
    },
    {
      "case_id": "weekly-reporting",
      "scenario": "upside",
      "currency": "INR",
      "hoursPerWeek": 3,
      "hourlyCost": 600,
      "automationShare": 50,
      "teamSize": 1,
      "realizationRate": 90,
      "implementationCost": 45000,
      "annualRecurringCost": 36000,
      "baselineAnnualHours": 156,
      "addressableAnnualHours": 78,
      "realizedAnnualHours": 70.2,
      "grossAnnualBenefit": 42120,
      "firstYearInvestment": 81000,
      "firstYearNetBenefit": -38880,
      "ongoingAnnualNetBenefit": 6120,
      "roiPercent": -48,
      "paybackMonths": 88.23529411764706
    }
  ]
}