Sample Cost Benefits Analysis section from a Feasibility Study
|
Project A |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Months |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
3 |
4 |
5 |
6 |
9 |
10 |
11 |
12 |
16 |
22 |
23 |
28 |
29 |
|
one time costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
analysis(3 fulltime system analysts) |
23,077 |
23,077 |
7,692 |
7,692 |
7,692 |
7,692 |
7,692 |
7,692 |
7,692 |
|
|
|
|
|
|
design (six fulltime designers |
|
46,154 |
46,154 |
46,154 |
46,154 |
|
|
|
|
|
|
|
|
|
|
development (12 full time programmers) |
|
|
30,769 |
61,538 |
61,538 |
61,538 |
30,769 |
61,538 |
|
|
|
|
|
|
|
incremental system software costs |
|
100,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
incremental hardware costs |
|
|
|
|
|
|
25,000 |
50,000 |
|
|
|
|
|
|
|
other one time costs |
|
|
|
|
|
50,000 |
|
|
|
|
|
|
|
|
|
total one time costs |
23,077 |
69,231 |
153,846 |
84,615 |
115,385 |
119,231 |
94,231 |
88,462 |
69,231 |
0 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
recurring costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
system maintenance(2 programmers) |
|
|
|
|
|
|
|
10,256 |
5,128 |
2,564 |
2,564 |
2,564 |
2,564 |
|
|
system software maintenance |
|
|
|
|
|
|
|
|
|
15,000 |
|
|
15,000 |
|
|
equipment maintenance |
|
|
|
|
|
|
|
|
|
|
3,750 |
7,500 |
|
|
|
other recurring costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
total recurring costs |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
10,256 |
20,128 |
6,314 |
10,064 |
17,564 |
2,564 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL COSTS |
23,077 |
69,231 |
153,846 |
84,615 |
115,385 |
119,231 |
94,231 |
88,462 |
79,487 |
20,128 |
6,314 |
10,064 |
17,564 |
2,564 |
|
Cumulative costs |
23,077 |
115,385 |
269,231 |
353,846 |
469,231 |
726,923 |
821,154 |
909,615 |
989,103 |
1,029,744 |
1,051,442 |
1,061,506 |
1,089,327 |
1,091,891 |
|
Present value of cost stream* |
74,403 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Benefits |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
incremental improvement in profit |
0 |
0 |
0 |
0 |
0 |
0 |
100,000 |
125,000 |
200,000 |
200,000 |
200,000 |
200,000 |
200,000 |
200,000 |
|
Cumulative benefit |
0 |
|||||||||||||