Signature tool · CFO AI Ledger
AI ROI & business case builder
Enter the use case, its volume, the time saved per item, costs (build, integration, change, licences, tokens, people), an adoption curve, your discount rate and a risk haircut. The tool computes yearly cash flows, NPV, IRR, simple ROI, the payback month, a ±20% sensitivity tornado and the adoption level at which the case breaks even, then exports a one-page business case and the cash flows. The math runs in your browser; AI only explains the result.
1 · The use case and its benefit
2 · Costs
One-off (year 0)
Run costs per year
3 · Adoption
4 · Finance assumptions
NPV
$218,671
IRR
47.2%
Simple ROI
66%
Payback
Month 25 (year 3)
Break-even adoption
66% of plan
Break-even needs 66% of the planned adoption (peak ≈ 60%).
Yearly cash flows
| Year | Adoption | Benefits | Run costs | One-off | Net | Cumulative | Net bar |
|---|---|---|---|---|---|---|---|
| Y0 | 0% | $0 | $0 | $180,000 | −$180,000 | −$180,000 | |
| Y1 | 40% | $118,400 | $82,800 | $0 | $35,600 | −$144,400 | |
| Y2 | 75% | $222,000 | $87,000 | $0 | $135,000 | −$9,400 | |
| Y3 | 90% | $266,400 | $88,800 | $0 | $177,600 | $168,200 | |
| Y4 | 90% | $266,400 | $88,800 | $0 | $177,600 | $345,800 |
Totals over 4 years: benefits $873,200, costs $527,400. NPV discounts each year at 10% (end-of-year). Payback uses monthly cash.
Sensitivity: what moves the NPV most
Each driver moved ±20% with everything else fixed. Bars show the change from the base NPV ($218,671). Adoption is scaled without a 100% cap so the bar stays symmetric.
- Adoption−20%: $89,487 · +20%: $347,855
- Annual volume−20%: $98,584 · +20%: $338,757
- Minutes saved per item−20%: $98,584 · +20%: $338,757
- Run costs−20%: $273,579 · +20%: $163,762
Reference points (sourced)
Published figures to sanity-check your inputs. They are not defaults: each comes from a different context, so read the caveat before you use one.
No reference points are published yet. Every default above is an illustrative assumption: use your own numbers.
Sign in to save your work privately and come back to it. Export works without an account.