01

Estimated automatable workload by core process

Fixed planning estimates

02

Editable cost assumptions

AUD per year

60%

03

Financial summary

Indicative annual values

Current labour cost$440,000
Automatable workload value$268,400
Potential net annual saving$131,040
Net saving vs current labour cost29.8%

Planning rates: 60% for Australian professional staff and 82% for outsourced roles. These rates are fixed and are not averages of the process estimates.

04

Indicative workload automation

Detailed task boundary

Core role / processPotential automationMain AI / automation workHuman-controlled portion

05

How to interpret the financial result

The model does not assume that 70% task automation equals a 70% staff reduction. The realisation control accounts for retained review, professional judgement, exception handling, client service, capacity growth and implementation friction.