Recovered hours become cash savings only when they reduce spending that would otherwise occur. A salaried employee finishing administration faster may gain time for customers, quality or growth while payroll stays the same. Keep that capacity benefit separate from removed contractor fees, reduced overtime or another documented change in expenditure.
Capacity: a coordinator can handle more requests within the same working week. That may be valuable, but the worksheet does not treat it as money returned to the budget.
Cash: a recurring outsourced processing fee is actually removed, while new operating costs are counted. Enter the documented avoided fee, without adding the monetary value of the same work again.
Revenue: more capacity might support additional sales. Model that separately with demand, close rate, delivery cost and a measured period; it is not assumed here.