Anchor the model on your own loaded hourly cost, see every step of the arithmetic, and read the year-by-year picture. Every assumption carries its provenance, and the tiers are never added into a single headline.
July 2026 rates, editable. 1 USD = 3.220 COP · 0,80 GBP.
It is the one number everything else hangs from, and we do not set it. Until it is there, the calculator shows no results: we would rather leave the page blank than show a number that is really an assumption of ours.
Loaded = salary plus benefits and employer contributions, divided by productive hours in the year. If you do not have it handy, use one of the two routes below.
Every step with its arithmetic. If an assumption doesn't fit your operation, you can see which one it is and change it above.
DeskIA touches every ticket in the segment, not just the ones it resolves. Each line carries its confidence level.
A finance director adds these up anyway. We would rather add them up ourselves.
Year 1 does not deliver twelve months: the first nine weeks are diagnostic and shadow mode, where by design nothing is executed automatically. From year 1 to year 3 the number grows without you buying anything new — it grows because the knowledge base matures.
This is the largest number and the least cashable, which is why it is not added above. It is time from salespeople, workshop advisers and analysts that is lost waiting today.
Savings open the conversation; control closes it. This doesn't inflate the number above — it's the value your auditor and your CISO do care about, and that a closed suite won't give you the same way.
| Every AI action, provable | Immutable audit chain, verified every night and backed up with a verified backup. ✓ |
| No changes without authorization | Allowlist of permitted actions + approval matrix in code (C1–C10). ✓ |
| Personal data protected | PII redacted before the knowledge base + human approval to publish. ✓ |
| Data residency | Runs on your own backend — your data doesn't migrate to someone else's cloud. ✓ |
| Security incidents | Routed to a human queue; containment first, never auto-resolution over a possible attack. ✓ |
Full framework (controls + threat model + audit chain) in the governance one-pager. What's deferred (multi-instance, load testing, automated security handling) is explicit and has its own readiness gate — declaring it strengthens the case at audit, it doesn't weaken it.