Free Starter: any single control runs free in any sandbox environment, up to 3 users. Production needs a paid plan.
>
);
};
const FAQ = ({ q, a }) => (
{q}
{a}
);
// ============================================================
// ROI Calculator — Smart Panel AI vs Microsoft Copilot for Sales (full stack)
//
// Smart Panel pricing:
// per-user/mo : Basic $15 · Pro $30 · Enterprise $45 (launch)
// per-org/mo : Basic $79 · Pro $199 · Enterprise $399 (flat, unlimited users)
// Annual upfront stacks +15% off launch.
//
// Microsoft Copilot for Sales — full deployable stack (per user / month):
// $40 Microsoft Copilot for Sales (base license)
// $36 Microsoft 365 E3 (minimum prerequisite)
// $15 Power Automate Premium (any multi-step automation)
// ~$10 AI Builder credits (50-user team share of $500/mo per 1M credits)
// = ~$101 / user / month all-in
// (Source: SmartPanel Sales Strategy doc · public Microsoft list prices.)
// Microsoft can change these any time — we keep this conservative.
// ============================================================
const COPILOT_STACK = [
{ label: 'Microsoft Copilot for Sales', amt: 40, required: true, note: 'Base license' },
{ label: 'Microsoft 365 E3 (prereq)', amt: 36, required: true, note: 'Without M365 E3, Copilot does not run' },
{ label: 'Power Automate Premium', amt: 15, required: false, note: 'Required for any multi-step action — Copilot reads/suggests but cannot execute' },
{ label: 'AI Builder credits (estimate)', amt: 10, required: false, note: '$500/mo for 1M credits, shared across tenant' },
];
const SP_TIERS = {
basic: { name: 'Basic', perUser: 15, perOrg: 79 },
pro: { name: 'Pro', perUser: 30, perOrg: 199 },
enterprise: { name: 'Enterprise', perUser: 45, perOrg: 399 },
};
// Year-based commitment discount used by the ROI calculator.
// Mirrors TERM_DISCOUNT but extends to 5 years per Latest Docs (40% off).
const YEAR_DISCOUNT = { 1: 0.15, 2: 0.25, 3: 0.30, 5: 0.40 };
const ROICalculator = ({ go, model = 'per-user', term }) => {
const [users, setUsers] = React.useState(50);
const [tier, setTier] = React.useState('enterprise');
const [years, setYears] = React.useState(1);
const [includePA, setIncludePA] = React.useState(true);
const [includeAI, setIncludeAI] = React.useState(true);
const months = years * 12;
const t = SP_TIERS[tier];
const discount = YEAR_DISCOUNT[years] || 0;
// Smart Panel — billing model decides per-user vs flat per-org;
// discount stacks with launch price based on commitment years.
const spMonthly = model === 'per-org'
? Math.round(t.perOrg * (1 - discount))
: Math.round(t.perUser * (1 - discount));
const spTotal = model === 'per-org'
? spMonthly * months
: users * spMonthly * months;
// Copilot stack — sum line items the user has toggled on
const copilotPerUser = COPILOT_STACK.reduce((sum, l) => {
if (l.required) return sum + l.amt;
if (l.label.startsWith('Power Automate') && includePA) return sum + l.amt;
if (l.label.startsWith('AI Builder') && includeAI) return sum + l.amt;
return sum;
}, 0);
const cpTotal = users * copilotPerUser * months;
const savings = Math.max(0, cpTotal - spTotal);
const pctSaved = cpTotal > 0 ? Math.round((savings / cpTotal) * 100) : 0;
const fmt = (n) => '$' + n.toLocaleString('en-US');
const max = Math.max(cpTotal, spTotal, 1);
const cpW = (cpTotal / max) * 100;
const spW = (spTotal / max) * 100;
const dataAsOf = '1 May 2026';
return (
ROI calculator
How much would Smart Panel AI save you vs Microsoft Copilot?
Copilot for Sales isn't just $40/user/month — it requires Microsoft 365 E3, Power Automate Premium for any automation, and AI Builder credits for AI flows. Most customers land at ~$90–130/user/mo all-in. Drag the slider and see what changes.
{/* Inputs */}
setUsers(Number(e.target.value))}
className="roi-slider"
aria-label="Number of users"
/>
5500
Smart Panel AI tier
{Object.keys(SP_TIERS).map((k) => (
))}
{model === 'per-org'
? <>Billing model: per organisation / month — flat fee, unlimited users.>
: <>Billing model: per user / month — scales with team size.>}
Time horizon
{[1, 2, 3, 5].map((y) => (
))}
Microsoft Copilot stack — what's included
Copilot for Sales + M365 E3 (required)$76/user/mo
{/* Results */}
Over {years === 1 ? '1 year' : years + ' years'} for {users} users
Microsoft Copilot stack (${copilotPerUser}/user/mo){fmt(cpTotal)}
Pricing notice: Microsoft list prices used in this calculator (Copilot for Sales $40/user/mo · Microsoft 365 E3 $36/user/mo · Power Automate Premium $15/user/mo · AI Builder $500/mo per 1M credits) are sourced from Microsoft's public pricing pages as of {dataAsOf}. Microsoft may change list prices, bundle structures, promotional offers, or licensing requirements at any time without notice. Real-world cost depends on your Enterprise Agreement, region, currency, partner discounts, and which optional add-ons you actually deploy. This calculator is a directional estimate, not a quote, and is not endorsed by, affiliated with, or representative of Microsoft Corporation. For current Microsoft pricing visit microsoft.com/microsoft-365/copilot.