# CTM Token Calculator

> 📐 **Reference implementation** of the
> [Mercury Notebook Deliverable Pattern](../../../docs/Mercury_Notebook_Pattern_V1-00.md).

**Genesys AI Token Cost & Business Case Calculator** — interactive,
defensible modeling of Genesys Cloud **CX 3** platform + AI feature costs
against realistic benefit scenarios, replacing single-point vendor ROI
outputs with sensitivity-aware **Floor / Realistic / Stretch** analysis.

> ⚠️ **Planning tool.** Uses published Genesys list rates unless overridden —
> explicitly not a replacement for contractual pricing. No Genesys API
> integration; this is a forward-looking model, not a production-consumption
> dashboard.

## CTM context

- 9 sites (NAM, EMEA, AUZ, 6× APAC), **2,088 contracted named users**
- NAM volumes from CTM discovery; **all other site data is estimated —
  confirm with CTM** (flagged throughout the UI)
- Cost takeouts include the NICE IEX (NAM) retirement placeholder ($1.3M/yr,
  estimated)
- Every meter carries a confidence flag: 🟢 confirmed (published rate) ·
  🟡 estimated · 🔴 unknown (working default, rate not yet sourced)

## Install & run

```bash
cd ctm-token-calculator
python -m venv .venv && source .venv/bin/activate
pip install -e ".[dev]"   # everything needed to serve, run, and export the notebooks

# Serve the notebooks as interactive web apps (Mercury)
mercury --working-dir notebooks/

# Or work on them directly in JupyterLab
jupyter lab notebooks/

# Export the business-case notebooks as LLM-readable report sources
# (exports/*.html for review, exports/*.md for feeding an LLM;
#  optional filter: python scripts/export_report.py migration)
python scripts/export_report.py

# Tests
pytest
```

## Architecture

**The notebooks are the deliverables.** All math lives in the pure-Python
`tokencalc/` library; the notebooks are thin presentation layers over it.
[Mercury](https://runmercury.com) serves them as interactive web apps — the
`mercury` input widgets in the business-case notebooks let you tune
contract values, termination dates, token assumptions, and implementation
pricing live for a client, and headless runs (nbconvert, each notebook's
regression-gate section) simply use the widget defaults. `scripts/export_report.py`
executes the notebooks and writes HTML + markdown to `exports/`; each notebook's
machine-readable appendix section carries every number behind the figures so an
LLM can draft the client report from the export.

| Notebook | Purpose |
|---|---|
| `notebooks/ctm_business_case_corrected.ipynb` | Client-facing corrected business case (Mercury-interactive) |
| `notebooks/ctm_migration_wfm.ipynb` | Migration + WFM only, all AI removed — the no-AI floor of the case (Mercury-interactive) |
| `notebooks/ctm_token_calculator.ipynb` | Full token-cost / scenario workbench |

| Module | Purpose |
|---|---|
| `meters.py` | Token meter + pricing dataclasses, confidence enum |
| `defaults.py` | Genesys meter catalogue, CTM sites/takeouts/phasing, CX 3 rate ($111.28/user/mo) |
| `inputs.py` | Validated input dataclasses (sites, feature scopes, takeouts) |
| `scenarios.py` | Floor/Realistic/Stretch + benefit params (Genesys claim vs pressure-tested) |
| `cost_model.py` | Platform, per-user AI, consumption AI cost engines |
| `benefit_model.py` | AHT/ACW/email/deflection/STA benefit engines |
| `business_case.py` | 3-year P&L, NPV @ 8%, payback, ROI |
| `exports.py` | Multi-sheet Excel, CSV, JSON scenario save/load |

### Correctness rules encoded in the model

1. **Agent Copilot covers Supervisor AI Summary** — AI Summary & Insights is
   never billed at sites where Copilot is enabled (Copilot's 40 tokens/user/mo
   includes summarization). Implemented and tested.
2. **Billing-style rounding** — monthly consumption token totals are rounded
   up (`ceil`) per site before pricing; per-user totals are exact.
3. **Regional pricing** — every site resolves its token rate through its
   pricing region (US/EU/AU/APAC); nothing is hardcoded to US.
4. **Adoption ramp** — consumption features ramp (default Y1 = 70%); per-user
   licences are paid in full from their phase year. Phasing is per-site,
   per-feature, per-phase (1/2/3/off).

### Verified reference numbers

- STA: 2,088 users × 30 tokens × 12 × $1 = **$751,680** ✓ (test)
- Agent Copilot: 2,088 × 40 × 12 × $1 = **$1,002,240** ✓ (test)
- NPV hand-check: 100/yr × 3 @ 8% = 257.710 ✓ (test)

## Auditability

Every number traces to an input and a meter: cost rows carry the feature,
scope (sites), and confidence; benefit rows carry the driver line and scope;
the Excel export includes input, meter, cost-detail, benefit-detail, business
case, and three-scenario comparison sheets.