๐Ÿ”’
WIZ.AI ยท INTERNAL USE ONLY
Restricted Dashboard
Enter the access code to continue.
Contact steve.deng@wiz.ai to get your code.
VOLUME-BASED
Base Salary
ร—
(1 + Overhead %)
=
Loaded Cost/Agent
ร—
Required FTE
=
Man Cost
+
Infra Cost
=
Total Human Cost
vs
AI Cost
=
Savings
Total Savings
โ€”
across selected countries
Best ROI Country
โ€”
highest savings %
Avg Savings Rate
โ€”
weighted avg across countries
Total FTE Replaced
โ€”
agents โ†’ AI coverage
โš™๏ธ Global Inputs & Calculation Mode EDITABLE
โ–ผ
Volume-Based: You know your call volume. The model derives how many agents are needed and computes the cost.
Presets:
Typical: 10K โ€“ 500K / day
Typical: 15% โ€“ 50%
Typical: 2 โ€“ 8 mins
Typical: 20 โ€“ 26 days
Typical: 1.1 โ€“ 1.4  (1.0 = no buffer)
๐Ÿ“ How your inputs derive Required FTE โ€” the calculation factor
โ‘ 
Connected Calls / Month
Attempts ร— CR ร— Working Days
โ€”
calls reaching a live person
โ†’
โ‘ก
Total Talk Minutes / Month
Connected Calls ร— AHT
โ€”
total workload to staff for
โ†’
โ‘ข
Agent Capacity / Month
Talk Hrs/Day ร— 60 ร— Days
โ€”
mins each agent can handle
โ†’
โ‘ฃ
Required FTE
(Total Min รท Capacity) ร— Shrinkage
โ€”
agents needed, by country
๐ŸŒ Country Cost Editor PER-COUNTRY EDITABLE
โ–ผ
Show countries:
* Overhead % = statutory contributions + mandatory bonuses + BPO allowances + recruitment/training (full company POV). Hover โ„น for breakdown.  ยท  Other Infra/Agent/Mo = office space + IT/workstation + CRM/dialer software + internet/utilities (per seat, per month).
Human Cost vs AI Cost by Country
Monthly figures. Man Cost + Infra Cost = Total Human Cost.
Man Cost
Infra Cost
AI Cost
Savings Rate Ranking
% of human cost saved by switching to AI.
Cost Composition per Country
Stacked view: Man Cost (labor burden) | Infrastructure Cost (telco) | AI Cost โ€” total bar height shows total human cost vs AI cost.
Man Cost
Infra Cost
AI Cost
Savings
Detailed Cost Breakdown
Click column headers to sort. All figures in USD.
Country โ†• Required FTE โ†• Man Cost โ†• Infra Cost โ†• Total Human Cost โ†• AI Cost โ†• Savings โ†• Savings % โ†•