Reclaimed hours are not saved money until something happens to them
Time freed only becomes value if the capacity is redeployed to work that matters, or if headcount genuinely changes. An estimate that assumes neither is a measure of theoretical slack, not of return. Decide which of the two you are actually claiming before you present it.