Professional Documents
Culture Documents
8 0 Example CBA
8 0 Example CBA
$3,500,000
500%
$4,000,000
$3,000,000
400%
$2,500,000 $3,000,000
$2,000,000 300%
$2,000,000
$1,500,000
200%
$1,000,000 $1,000,000
100%
$500,000
$-
Do Nothing Alt 1: In house Alt 2: Separate RFP Alt 3: "Free" software
$- 0%
Do Nothing Alt 1: In house Alt 2: Separate RFP Alt 3: "Free" software
Project Cost Total O&M Cost
Cumulative NET benefits ROI: (bene-cost)/cost
FY FY FY FY FY FY FY FY FY FY
Do Nothing 2022 2023 2024 2025 2026 2027 2028 2029 2030 2031
TOTAL
Internal Staff Labor $ -
Services $ -
Software Tools $ -
Hardware $ -
Maintenance $ -
Facilities $ -
Telecommunications $ -
Project Costs:
Training $ -
IV&V $ -
Contingency (Risk) $ -
Pre-Project Init. Costs $ -
Other $ -
Annual Project Cost $ - $ - $ - $ - $ - $ - $ - $ - $ - $ -
Proj. Cost: Cumulative $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ -
Implementation Year: Today's O&M Today's O&M 1 2 3 4 5 6
FTE IT staff # 0 0 0 0 0 0 0 0
FTE IT staff $ -
FTE operations staff # 0 0 0 0 0 0 0 0
FTE operations staff $ -
Ops Contractors # 0 0 0 0 0 0 0 0
Ops Contractors $ -
Total Staff # 0 0 0 0 0 0 0 0 0 0
SubTotal: Staff Costs $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ -
IT Vendor Svcs. $ 900,000 $ 900,000 $ 900,000 $ 900,000 $ 900,000 $ 900,000 $ 900,000 $ 900,000 $ 7,200,000
O&M Costs: SW & Licenses $ -
HW $ -
Maintenance $ -
Facilities $ -
Telecomm $ -
Training $ -
Op Contingncy $ -
Misc Ops $ -
Annual O & M Cost $ 900,000 $ 900,000 $ 900,000 $ 900,000 $ 900,000 $ 900,000 $ 900,000 $ 900,000 $ - $ -
O&M Costs: Cumulative $ 900,000 $ 1,800,000 $ 2,700,000 $ 3,600,000 $ 4,500,000 $ 5,400,000 $ 6,300,000 $ 7,200,000 $ 7,200,000 $ 7,200,000 $ 7,200,000
Cost Savings, Cost Avoidance, Increased Revenue & Other financial Benefits to the Organization:
1 2 3 4 5 6
Benefit 1. (Note 1.) $ -
Benefit 2. (Note 2.) $ -
Benefit 3. (Note 3.) $ -
Benefit 4. (Note 4.) $ -
Benefit 5. (Note 5.) $ -
SubTotal:Annual Benefits $ - $ - $ - $ - $ - $ - $ - $ - $ - $ -
Benefits
Cumulative Benefits $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ -
Note 1. Cost Savings: O&M savings compared to "Do Nothing" alternative ("Do Nothing" row 35 - row 35)
Note 2. Cost Avoidance: If we select this alternative, we will NOT have to purchase _______ in the "Do Nothing" scenario.
Note 3. Increased Revenues: If we select this alternative, our organization will collect additional revenues.
Note 4. Other cost savings, cost avoidance or increased revenues.
Note 5. Other cost savings, cost avoidance or increased revenues.
Notes:
FY FY FY FY FY FY FY FY FY FY
Alternative 1 2022 2023 2024 2025 2026 2027 2028 2029 2030 2031
TOTAL
Internal Staff Labor $ 250,000 $ 250,000 $ 500,000
Services $ -
Software Tools $ 150,000 $ 150,000 $ 300,000
Hardware $ 75,000 $ 75,000 $ 150,000
Maintenance $ -
Facilities $ -
Telecommunications $ -
Project Costs:
Training $ -
IV&V $ 15,000 $ 15,000 $ 30,000
Contingency (Risk) $ 40,000 $ 40,000 $ 80,000
Pre-Project Init. Costs $ -
Other $ -
Annual Project Cost $ - $ 530,000 $ 530,000 $ - $ - $ - $ - $ - $ - $ -
Proj. Cost: Cumulative $ - $ 530,000 $ 1,060,000 $ 1,060,000 $ 1,060,000 $ 1,060,000 $ 1,060,000 $ 1,060,000 $ 1,060,000 $ 1,060,000 $ 1,060,000
Implementation Year: Today's O&M Today's O&M 1 2 3 4 5 6
FTE IT staff # 0 0 1 1 1 1 1 1
FTE IT staff $ 100,000 $ 100,000 $ 100,000 $ 100,000 $ 100,000 $ 100,000 $ 600,000
FTE operations staff # 0 0 1 1 1 1 1 1
FTE operations staff $ 100,000 $ 100,000 $ 100,000 $ 100,000 $ 100,000 $ 100,000 $ 600,000
Ops Contractors # 0 0 0 0 0 0 0 0
Ops Contractors $ -
Total Staff # 0 0 2 2 2 2 2 2 0 0
SubTotal: Staff Costs $ - $ - $ 200,000 $ 200,000 $ 200,000 $ 200,000 $ 200,000 $ 200,000 $ - $ - $ 1,200,000
IT Vendor Svcs. $ 900,000 $ 900,000 $ 1,800,000
O&M Costs: SW & Licenses $ 40,000 $ 40,000 $ 40,000 $ 40,000 $ 40,000 $ 40,000 $ 240,000
HW $ 25,000 $ 25,000 $ 25,000 $ 25,000 $ 25,000 $ 25,000 $ 150,000
Maintenance $ -
Facilities $ -
Telecomm $ -
Training $ -
Op Contingncy $ 40,000 $ 40,000 $ 40,000 $ 40,000 $ 40,000 $ 40,000 $ 240,000
Misc Ops $ -
Annual O & M Cost $ 900,000 $ 900,000 $ 305,000 $ 305,000 $ 305,000 $ 305,000 $ 305,000 $ 305,000 $ - $ -
O&M Costs: Cumulative $ 900,000 $ 1,800,000 $ 2,105,000 $ 2,410,000 $ 2,715,000 $ 3,020,000 $ 3,325,000 $ 3,630,000 $ 3,630,000 $ 3,630,000 $ 3,630,000
Cost Savings, Cost Avoidance, Increased Revenue & Other financial Benefits to the Organization:
1 2 3 4 5 6
Benefit 1. (Note 1.) $ - $ - $ 595,000 $ 595,000 $ 595,000 $ 595,000 $ 595,000 $ 595,000 $ - $ - $ 3,570,000
Benefit 2. (Note 2.) $ - $ 100,000 $ - $ 100,000 $ - $ 100,000 $ - $ 100,000 $ 400,000
Benefit 3. (Note 3.) $ - $ - $ 100,000 $ 100,000 $ 100,000 $ 100,000 $ 100,000 $ 100,000 $ 600,000
Benefit 4. (Note 4.) $ - $ - $ - $ - $ - $ - $ - $ - $ -
Benefit 5. (Note 5.) $ - $ - $ - $ - $ - $ - $ - $ - $ -
SubTotal:Annual Benefits $ - $ 100,000 $ 695,000 $ 795,000 $ 695,000 $ 795,000 $ 695,000 $ 795,000 $ - $ -
Benefits
Cumulative Benefits $ - $ 100,000 $ 795,000 $ 1,590,000 $ 2,285,000 $ 3,080,000 $ 3,775,000 $ 4,570,000 $ 4,570,000 $ 4,570,000 $ 4,570,000
Note 1. Cost Savings: O&M savings compared to "Do Nothing" alternative ("Do Nothing" row 35 - row 35)
Note 2. Cost Avoidance: If we select this alternative, we will NOT have to purchase _______ in the "Do Nothing" scenario.
Note 3. Increased Revenues: If we select this alternative, our organization will collect additional revenues.
Note 4. Other cost savings, cost avoidance or increased revenues.
Note 5. Other cost savings, cost avoidance or increased revenues.
Cumulative ROI ROI=(ben-cost)/cost -100% -91% -25% 50% 116% 191% 256% 331% 331% 331% 331%
Note: The Breakeven year is where the ROI changes from a negative % to a positive %.
Notes:
FY FY FY FY FY FY FY FY FY FY
Alternative 2 2022 2023 2024 2025 2026 2027 2028 2029 2030 2031
TOTAL
Internal Staff Labor $ 30,000 $ 30,000 $ 60,000
Services $ 200,000 $ 200,000 $ 400,000
Software Tools $ 125,000 $ 125,000 $ 250,000
Hardware $ -
Maintenance $ -
Facilities $ -
Telecommunications $ -
Project Costs:
Training $ -
IV&V $ 15,000 $ 15,000 $ 30,000
Contingency (Risk) $ 30,000 $ 30,000 $ 60,000
Pre-Project Init. Costs $ -
Other $ -
Annual Project Cost $ - $ 400,000 $ 400,000 $ - $ - $ - $ - $ - $ - $ -
Proj. Cost: Cumulative $ - $ 400,000 $ 800,000 $ 800,000 $ 800,000 $ 800,000 $ 800,000 $ 800,000 $ 800,000 $ 800,000 $ 800,000
Implementation Year: Today's O&M Today's O&M 1 2 3 4 5 6
FTE IT staff # 0 0 0 0 0 0 0 0
FTE IT staff $ -
FTE operations staff # 0 0 0 0 0 0 0 0
FTE operations staff $ -
Ops Contractors # 0 0 0 0 0 0 0 0
Ops Contractors $ -
Total Staff # 0 0 0 0 0 0 0 0 0 0
SubTotal: Staff Costs $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ -
IT Vendor Svcs. $ 900,000 $ 900,000 $ 300,000 $ 600,000 $ 600,000 $ 600,000 $ 600,000 $ 600,000 $ 5,100,000
O&M Costs: SW & Licenses $ -
HW $ -
Maintenance $ -
Facilities $ -
Telecomm $ -
Training $ -
Op Contingncy $ -
Misc Ops $ -
Annual O & M Cost $ 900,000 $ 900,000 $ 300,000 $ 600,000 $ 600,000 $ 600,000 $ 600,000 $ 600,000 $ - $ -
O&M Costs: Cumulative $ 900,000 $ 1,800,000 $ 2,100,000 $ 2,700,000 $ 3,300,000 $ 3,900,000 $ 4,500,000 $ 5,100,000 $ 5,100,000 $ 5,100,000 $ 5,100,000
Cost Savings, Cost Avoidance, Increased Revenue & Other financial Benefits to the Organization:
1 2 3 4 5 6
Benefit 1. (Note 1.) $ - $ - $ 600,000 $ 300,000 $ 300,000 $ 300,000 $ 300,000 $ 300,000 $ - $ - $ 2,100,000
Benefit 2. (Note 2.) $ - $ 100,000 $ - $ 100,000 $ - $ 100,000 $ - $ 100,000 $ 400,000
Benefit 3. (Note 3.) $ - $ - $ 100,000 $ 100,000 $ 100,000 $ 100,000 $ 100,000 $ 100,000 $ 600,000
Benefit 4. (Note 4.) $ - $ - $ - $ - $ - $ - $ - $ - $ -
Benefit 5. (Note 5.) $ - $ - $ - $ - $ - $ - $ - $ - $ -
SubTotal:Annual Benefits $ - $ 100,000 $ 700,000 $ 500,000 $ 400,000 $ 500,000 $ 400,000 $ 500,000 $ - $ -
Benefits
Cumulative Benefits $ - $ 100,000 $ 800,000 $ 1,300,000 $ 1,700,000 $ 2,200,000 $ 2,600,000 $ 3,100,000 $ 3,100,000 $ 3,100,000 $ 3,100,000
Note 1. Cost Savings: O&M savings compared to "Do Nothing" alternative ("Do Nothing" row 35 - row 35)
Note 2. Cost Avoidance: If we select this alternative, we will NOT have to purchase _______ in the "Do Nothing" scenario.
Note 3. Increased Revenues: If we select this alternative, our organization will collect additional revenues.
Note 4. Other cost savings, cost avoidance or increased revenues.
Note 5. Other cost savings, cost avoidance or increased revenues.
Cumulative ROI ROI=(ben-cost)/cost -100% -88% 0% 63% 113% 175% 225% 288% 288% 288% 288%
Note: The Breakeven year is where the ROI changes from a negative % to a positive %.
Notes:
FY FY FY FY FY FY FY FY FY FY
Alternative 3 2022 2023 2024 2025 2026 2027 2028 2029 2030 2031
TOTAL
Internal Staff Labor $ 30,000 $ 30,000 $ 60,000
Services $ 200,000 $ 200,000 $ 400,000
Software Tools $ -
Hardware $ -
Maintenance $ -
Facilities $ -
Telecommunications $ -
Project Costs:
Training $ -
IV&V $ 15,000 $ 15,000 $ 30,000
Contingency (Risk) $ 15,000 $ 15,000 $ 30,000
Pre-Project Init. Costs $ -
Other $ -
Annual Project Cost $ - $ 260,000 $ 260,000 $ - $ - $ - $ - $ - $ - $ -
Proj. Cost: Cumulative $ - $ 260,000 $ 520,000 $ 520,000 $ 520,000 $ 520,000 $ 520,000 $ 520,000 $ 520,000 $ 520,000 $ 520,000
Implementation Year: Today's O&M Today's O&M 1 2 3 4 5 6
FTE IT staff # 0 0 0 0 0 0 0 0
FTE IT staff $ -
FTE operations staff # 0 0 0 0 0 0 0 0
FTE operations staff $ -
Ops Contractors # 0 0 0 0 0 0 0 0
Ops Contractors $ -
Total Staff # 0 0 0 0 0 0 0 0 0 0
SubTotal: Staff Costs $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ -
IT Vendor Svcs. $ 900,000 $ 900,000 $ 300,000 $ 600,000 $ 600,000 $ 600,000 $ 600,000 $ 600,000 $ 5,100,000
O&M Costs: SW & Licenses $ -
HW $ -
Maintenance $ -
Facilities $ -
Telecomm $ -
Training $ -
Op Contingncy $ -
Misc Ops $ -
Annual O & M Cost $ 900,000 $ 900,000 $ 300,000 $ 600,000 $ 600,000 $ 600,000 $ 600,000 $ 600,000 $ - $ -
O&M Costs: Cumulative $ 900,000 $ 1,800,000 $ 2,100,000 $ 2,700,000 $ 3,300,000 $ 3,900,000 $ 4,500,000 $ 5,100,000 $ 5,100,000 $ 5,100,000 $ 5,100,000
Cost Savings, Cost Avoidance, Increased Revenue & Other financial Benefits to the Organization:
1 2 3 4 5 6
Benefit 1. (Note 1.) $ - $ - $ 600,000 $ 300,000 $ 300,000 $ 300,000 $ 300,000 $ 300,000 $ - $ - $ 2,100,000
Benefit 2. (Note 2.) $ - $ 100,000 $ - $ 100,000 $ - $ 100,000 $ - $ 100,000 $ 400,000
Benefit 3. (Note 3.) $ - $ - $ 100,000 $ 100,000 $ 100,000 $ 100,000 $ 100,000 $ 100,000 $ 600,000
Benefit 4. (Note 4.) $ - $ - $ - $ - $ - $ - $ - $ - $ -
Benefit 5. (Note 5.) $ - $ - $ - $ - $ - $ - $ - $ - $ -
SubTotal:Annual Benefits $ - $ 100,000 $ 700,000 $ 500,000 $ 400,000 $ 500,000 $ 400,000 $ 500,000 $ - $ -
Benefits
Cumulative Benefits $ - $ 100,000 $ 800,000 $ 1,300,000 $ 1,700,000 $ 2,200,000 $ 2,600,000 $ 3,100,000 $ 3,100,000 $ 3,100,000 $ 3,100,000
Note 1. Cost Savings: O&M savings compared to "Do Nothing" alternative ("Do Nothing" row 35 - row 35)
Note 2. Cost Avoidance: If we select this alternative, we will NOT have to purchase _______ in the "Do Nothing" scenario.
Note 3. Increased Revenues: If we select this alternative, our organization will collect additional revenues.
Note 4. Other cost savings, cost avoidance or increased revenues.
Note 5. Other cost savings, cost avoidance or increased revenues.
Cumulative ROI ROI=(ben-cost)/cost -100% -81% 54% 150% 227% 323% 400% 496% 496% 496% 496%
Note: The Breakeven year is where the ROI changes from a negative % to a positive %.
Notes:
Conventions used in the Cost Benefit Analysis (CBA) Toolkit:
2. Each worksheet contains locked cells. Those cells without color or gray are unlocked and indicate where data input is required. Cells with color or gray indicate those cells that are locked and cannot be edited.
a. The password to unlock is: "CBA"
3. Data entered into last four worksheets (Do Nothing, Alt 1., Alt 2., Alt 3.) are used for calculations in the first worksheet, Summary.
3. For Alternatives 1, 2 and 3 (tab Alt 1., Alt 2., Alt 3.):
a. Each Alt tab represents an alternative solution to the business problem presented in the BCAA.
b. Cell C2: The first year (fiscal year (FY)) of analysis will automatically populate from the “Do Nothing” first year. Subsequent years will also populate.
Costs:
c. Rows 3-16: Project Costs: Enter costs to implement the project.
i. These figures are estimates; additional justification/explanation can be entered into BCAA.
ii. Note: These figures can be copied and pasted directly into CTP project budget forms
d. Rows 18-37: O&M Costs: As follows:
e. Row 17: Make sure all three Alternatives match the Do Nothing tab to ensure equivalent comparison.
f. Rows 18-23: Staff Costs: Enter the number of (a) FTE IT staff, (b) FTE operations staff, and (c) Operations Contractors, and the annual cost for each.
i. These figures represent additional staff, above current staffing level.
ii. If the solution results in fewer staff, those savings should be listed in Benefit 4 or 5 and explained.
iii. These are estimates; additional justification/explanation can be entered into BCAA.
g. Rows 26-34: Enter in the O&M Costs.
i. These are full-cost estimates; (not the difference compared with today) additional justification/explanation can be entered into BCAA.
h. Note that the annual, (row 35) cumulative (row 36) and total (column M) O&M costs are calculated.
i. Note that the cumulative (row 37) and total (column M) Total Cost of Ownership (TCO) (project + O&M costs) are calculated.
Benefits:
j. Row 40: Move the six years of analysis (using Copy & Past) left or right to match the Do Nothing Tab. Make sure all three Alternatives match the Do Nothing tab to ensure equivalent comparison.
k. Benefit 1.: <calculated field> : Cost Savings: O&M savings compared to "Do Nothing" alternative ("Do Nothing" row 35 - row 35)
i. Note: A positive value indicates a cost savings; a negative value indicates comparatively increased costs.
l. Benefit 2.: Cost Avoidance: Cost Avoidance: If we select this alternative, we will NOT have to purchase _______ in the "Do Nothing" scenario.
m. Benefit 3.: Increased Revenues: If we select this alternative, our organization will collect additional revenues, compared to "Do Nothing".
n. Benefit 4.: Other cost savings, cost avoidance or increased revenues. Explain the savings and the calculations.
o. Benefit 5.: Other cost savings, cost avoidance or increased revenues. Explain the savings and the calculations.
p. Note the cumulative Return on Investment (ROI) is calculated. ROI=(benefit - project cost)/project cost
q. Note that the breakeven year can be determined where the ROI changes from a negative % to a positive %.