Your numbers
Auto-saved locally. Come back anytime.
Year-1 net value (realistic)
$169,860
This investment pays back around month 2 and nets about $169.9K in year one — if adoption actually lands.
Payback in 2 months · $169.9K year-1 net
Year-1 net value at 50% / 75% / 100% adoption
Key numbers
What to do next
- 01
Lock in one named owner for enablement before procurement signs.
Owner · Sponsor - 02
Ship a prompt library and 2 worked examples per role before launch day.
Owner · Owner - 03
Set a 90-day adoption gate — if usage is below 50% of seats, pause new seat buys.
Owner · Owner
Save this scenario
Create a free account to name, save, and revisit this run from your dashboard.
Save it →Plain-English read
Baseline readFor 25 seats at $30/seat/mo, you're committing $9,000/yr in tooling plus $8,500 in rollout and training.
At medium adoption with 4 hrs/wk saved per person at $85 loaded — and a 25% risk haircut — year-1 net value lands around $169.9K.
Payback hits at month 2. The single biggest swing factor is adoption — at 50% adoption the same investment returns $107.4K.
The investment pays back. The work to make it real isn't procurement — it's enablement. Plan training and a curated prompt library before the contract starts.
Share this decision
- 25 seats × $30/mo = $9,000/yr; setup $8,500.
- Saves 4 hrs/wk/person at $85 loaded, medium ramp, 25% risk haircut.
- Year-1 net: $169.9K; payback 2 mo.
- Sensitivity: $107.4K (50% adoption) to $232.3K (full).