A Forrester Total Economic Impact™ Study Commissioned By Cisco, October 2022
As IT complexity and risk continue to grow, organizations need services that guide IT professionals to better manage and secure their IT infrastructure by implementing the right software updates, taking prompt action to remediate security vulnerabilities, and ensuring support contracts cover all devices. Cisco Success Tracks is a comprehensive services package designed to help IT professionals remove adoption roadblocks and get to business value faster.
Success Tracks is a suite of packaged services that includes expert resources, insights and analytics, learning resources, and support. These capabilities are delivered via a unified digital platform, Cisco CX Cloud, designed to help customers quickly adopt new technologies and realize the full value of their Cisco investments.
Cisco commissioned Forrester Consulting to conduct a Total Economic Impact™ (TEI) study and examine the potential return on investment (ROI) enterprises may realize by deploying Success Tracks.1 The purpose of this study is to provide readers with a framework to evaluate the potential financial impact of Success Tracks on their organizations.
To better understand the benefits, costs, and risks associated with this investment, Forrester interviewed four representatives with experience using Success Tracks. For the purposes of this study, Forrester aggregated the interviewees’ experiences and combined the results into a single composite organization that is a $6 billion global organization with 8,000 employees and 100 locations.
Prior to using Success Tracks, these interviewees spent hundreds of hours on administrative tasks, including inventorying their Cisco devices and determining which devices were not covered by a support contract, which of their Cisco devices were vulnerable to reported security threats, and the optimal software updates to install on their Cisco devices to achieve maximum levels of security while improving operational efficiency.
After the investment in Success Tracks, the interviewees experienced increased efficiency and reduced risk in each of the key network administration functions. Key results from the investment include improved asset lifecycle management of 67% to 96%, reduced risk with improved software upgrade management of 55% to 57%, and reduced risk with improved advisories and inquiries management of 90%.
Quantified benefits. Three-year, risk-adjusted present value (PV) quantified benefits for the composite organization include:
Unquantified benefits. Benefits that provide value for the composite organization but are not quantified for this study include:
Costs. Three-year, risk-adjusted PV costs for the composite organization include:
The representative interviews and financial analysis found that a composite organization experiences benefits of $1.69 million over three years versus costs of $682,000, adding up to a net present value (NPV) of $1.01 million and an ROI of 148%.
Return on investment (ROI)
Benefits PV
Net present value (NPV)
Payback
From the information provided in the interviews, Forrester constructed a Total Economic Impact™ framework for those organizations considering an investment in Success Tracks.
The objective of the framework is to identify the cost, benefit, flexibility, and risk factors that affect the investment decision. Forrester took a multistep approach to evaluate the impact that Success Tracks can have on an organization.
Interviewed Cisco stakeholders and Forrester analysts to gather data relative to Success Tracks
Interviewed four representatives at organizations using Success Tracks to obtain data with respect to costs, benefits, and risks.
Designed a composite organization based on characteristics of the interviewees’ organization.
Constructed a financial model representative of the interviews using the TEI methodology and risk-adjusted the financial model based on issues and concerns of the interviewees.
Employed four fundamental elements of TEI in modeling the investment impact: benefits, costs, flexibility, and risks. Given the increasing sophistication of ROI analyses related to IT investments, Forrester’s TEI methodology provides a complete picture of the total economic impact of purchase decisions. Please see Appendix A for additional information on the TEI methodology.
Readers should be aware of the following:
This study is commissioned by Cisco and delivered by Forrester Consulting. It is not meant to be used as a competitive analysis.
Forrester makes no assumptions as to the potential ROI that other organizations will receive. Forrester strongly advises that readers use their own estimates within the framework provided in the study to determine the appropriateness of an investment in Success Tracks.
Cisco reviewed and provided feedback to Forrester, but Forrester maintains editorial control over the study and its findings and does not accept changes to the study that contradict Forrester’s findings or obscure the meaning of the study.
Cisco provided the customer names for the interviews but did not participate in the interviews.
Consulting Team:
Elaine Maurer
| Role | Industry | Years of IT Experience | Company Revenue |
|---|---|---|---|
| Senior network analyst | Insurance | 24 | $11.1 billion |
| Global network operations manager | Beverage | 26 | $10.6 billion |
| Senior network engineer | Legal | 24 | $2.46 billion |
| Network architect | Biotechnology | 26 | $.450 billion |
Prior to adopting Success Tracks, interviewees maintained inventories of their network devices and support contracts with spreadsheets or internally built software and used online research to investigate available software updates and find solutions for security vulnerabilities. They were concerned about devices without support contracts and outdated software versions causing downtime for users and potentially impacting the companies’ ability to sell or deliver their products. With much of their time spent on tedious inventory management and research, they lacked time to fully realize the value of their existing Cisco technologies and take on initiatives that drive innovation.
The interviewees noted how their organizations struggled with common challenges, including:
The interviewees’ organizations searched for a solution that could:
Based on the interviews, Forrester constructed a TEI framework, a composite company, and an ROI analysis that illustrates the areas financially affected. The composite organization is representative of the four interviewees, and it is used to present the aggregate financial analysis in the next section. The composite organization has the following characteristics:
Description of composite. The composite is a global company with $6 billion in annual revenue, 8,000 employees spread across 100 locations, and 6,000 Cisco network devices. The organization has five network support engineers operating inside a larger IT organization. The responsibilities of the network engineers include setting up, maintaining, and troubleshooting computer networks in their organization. They maintain the inventory of network devices and support contracts, and devise strategies to protect data and implement security measures and software upgrades. The lead network engineer has 26 years of IT experience.
Prior to Cisco Success Tracks, the network engineers at the composite organization had difficulty identifying devices without support contracts. They spent hundreds of hours preparing for annual support contract renewals. They sometimes delayed installing new software versions because of concern for causing network outages or disrupting user applications. The network engineers researched multiple online resources and consulted trusted peers to decide on a strategy for clearing security threats. This results in excessive effort and a slow time to resolution. The delays in implementing software upgrades and mitigating security vulnerabilities increases the risks of a security breach or unplanned downtime. Once the network engineers at the composite organization learn about Success Tracks from their Cisco teams and begin testing it at their organization, they immediately realize it increases their efficiency and improves the uptime of their network. By increasing the network engineers’ efficiency on basic tasks, Success Tracks allows them to focus more of their efforts on the higher-value tasks that the composite organization needs.
Deployment characteristics. The composite organization implements Success Tracks with five network engineers who are responsible for case management, asset lifecycle management, implementation of software upgrades, and mitigation of security risks. Over the three-year period this analysis covers, the network engineers utilize the time savings Success Tracks affords to complete new initiatives that fulfill the CIO’s innovation goals.
| Ref. | Benefit | Year 1 | Year 2 | Year 3 | Total | Present Value |
|---|---|---|---|---|---|---|
| Atr | Improved case management efficiency | $10,220 | $10,371 | $10,521 | $31,112 | $25,767 |
| Btr | Improved asset lifecycle management efficiency | $55,692 | $56,511 | $57,330 | $169,533 | $140,405 |
| Ctr | Reduced risk with improved software upgrade management | $154,040 | $156,306 | $158,571 | $468,917 | $388,352 |
| Dtr | Reduced risk with improved advisories and inquiries management | $165,240 | $167,670 | $170,100 | $503,010 | $416,587 |
| Etr | Cost savings from improved uptime for noncritical internal applications | $58,007 | $58,970 | $59,934 | $176,911 | $146,499 |
| Ftr | Cost savings from improved uptime for critical applications | $221,414 | $231,570 | $242,210 | $695,194 | $574,641 |
| Total benefits (risk-adjusted) | $664,614 | $681,398 | $698,666 | $2,044,677 | $1,692,251 | |
Evidence and data. Prior to adopting Success Tracks, network engineers used the Cisco website, mobile app, or the customer service phone number to obtain a return merchandise authorization (RMA). These resources did not provide the most efficient way of determining support coverage on the device, which is a necessary condition for obtaining an RMA. Prior to implementing Success Tracks network engineers were not able to quickly determine the status of the open support cases for all members of their team. Success Tracks provided fast access to the device serial numbers and support coverage status, as well as visibility into the status of the entire team’s open support cases.
Modeling and assumptions. For the composite organization, Forrester assumes the following:
Risks. Factors that may impact the magnitude of this benefit category include the following:
Results. To account for these risks, Forrester adjusted this benefit downward by 10%, yielding a three-year, risk-adjusted total PV (discounted at 10%) of $26,000.
| Ref. | Metric | Source | Year 1 | Year 2 | Year 3 | |
|---|---|---|---|---|---|---|
| A1 | Number of minutes saved per case with Success Tracks | Interviews | 10 | 10 | 10 | |
| A2 | Number of network engineers | Interviews | 5 | 5 | 5 | |
| A3 | Number of cases per week | Interviews | 4 | 4 | 4 | |
| A4 | Total annual minutes saved with Success Tracks | A1*A2*A3*50 | 10,000 | 10,000 | 10,000 | |
| A5 | Total annual hours saved with Success Tracks | A4/60 | 167 | 167 | 167 | |
| At | Improved case management efficiency | A5*B6 | $11,356 | $11,523 | $11,690 | |
| Risk adjustment | ↓10% | |||||
| Atr | Improved case management efficiency (risk-adjusted) | $10,220 | $10,371 | $10,521 | ||
| Three-year total: $31,112 | Three-year present value: $25,767 | |||||
Evidence and data. Prior to the adoption of Success Tracks, the interviewees spent an average of 4 hours per week researching serial numbers and support contracts for routine asset management. For annual support contract renewals, they spent weeks of preparation in tracking down device serial numbers. Network engineers viewed maintaining an accurate inventory of devices and support contracts as crucial because, when problems occurred on devices that a support contract did not cover, they were not reliably able to obtain replacement parts. This was of particular concern during the COVID-19 pandemic and continued today because of long lead times and supply chain disruptions. Success Tracks, through CX Cloud, provided the visibility on device support contract status that allowed the network engineers to take preventative action before an outage occurred. Maintaining support coverage contributed to system uptime and user satisfaction.
Modeling and assumptions. For the composite organization, Forrester assumes the following:
Risks. Factors that may impact the magnitude of this benefit category include the following:
Results. To account for these risks, Forrester adjusted this benefit downward by 10%, yielding a three-year, risk-adjusted total PV of $140,000.
| Ref. | Metric | Source | Year 1 | Year 2 | Year 3 | |
|---|---|---|---|---|---|---|
| B1 | Number of hours per week spent researching serial numbers and support contract numbers for Cisco devices for routine asset management before Success Tracks | Interviews | 4 | 4 | 4 | |
| B2 | Number of network engineers | Interviews | 5 | 5 | 5 | |
| B3 | Total person hours per year | B1*B2*50 | 1,000 | 1,000 | 1,000 | |
| B4 | Percent reduction in hours spent researching serial numbers and support contract numbers for Cisco devices for routine asset management with Success Tracks | Interviews | 67% | 67% | 67% | |
| B5 | Total hours per year saved with Success Tracks | B3*B4 | 670 | 670 | 670 | |
| B6 | Average fully burdened hourly rate for network engineers | TEI standard | $68 | $69 | $70 | |
| B7 | Subtotal: Improved efficiency for routine asset management | B5*B6 | $45,560 | $46,230 | $46,900 | |
| B8 | Number of hours per year spent preparing for annual support contract renewals before Success Tracks | Interviews | 250 | 250 | 250 | |
| B9 | Percent reduction in hours per year spent preparing for annual support contract renewals with Success Tracks | Interviews | 96% | 96% | 96% | |
| B10 | Total hours per year saved with Success Tracks | B8*B9 | 240 | 240 | 240 | |
| B11 | Subtotal: Improved efficiency for annual support contract renewals | B6*B10 | $16,320 | $16,560 | $16,800 | |
| Bt | Improved asset lifecycle management efficiency | B7+B11 | $61,880 | $62,790 | $63,700 | |
| Risk adjustment | ↓10% | |||||
| Btr | Improved asset lifecycle management efficiency (risk-adjusted) | B7+B11 | $55,692 | $56,511 | $57,330 | |
| Three-year total: $169,533 | Three-year present value: $140,405 | |||||
Evidence and data. Prior to adopting Success Tracks, network engineers consulted many sources to determine the best software version to install on their Cisco devices. The burden of this task was so great that network engineers sometimes avoided updating devices until their security team advised them of an imminent security vulnerability. Success Tracks eliminated the need for days of research by providing network engineers with recommendations on the optimal software versions. Users reduced the number of hours they spent researching software versions for major releases by 57%. They reduced the number of hours they spent on researching software versions for minor releases by 55%.
Modeling and assumptions. For the composite organization Forrester assumes the following:
Risks. Factors that may impact the magnitude of this benefit category include the following:
Results. To account for these risks, Forrester adjusted this benefit downward by 10%, yielding a three-year, risk-adjusted total PV of $388,000
| Ref. | Metric | Source | Year 1 | Year 2 | Year 3 | |
|---|---|---|---|---|---|---|
| C1 | Number of hours researching software versions for major releases before Success Tracks | Interviews | 35 | 35 | 35 | |
| C2 | Number of network engineers | Composite | 5 | 5 | 5 | |
| C3 | Number of upgrades per year | Interviews | 12 | 12 | 12 | |
| C4 | Total hours per year | C1*C2*C3 | 2,100 | 2,100 | 2,100 | |
| C5 | Percent reduction in hours spent researching software versions for major releases with Success Tracks | Interviews | 57% | 57% | 57% | |
| C6 | Total hours saved with Success Tracks | C4*C5 | 1,197 | 1,197 | 1,197 | |
| C7 | Subtotal: Reduced risk with improved management of major releases | C6*B6 | $81,396 | $82,593 | $83,790 | |
| C8 | Number of hours researching software versions for minor releases before Success Tracks | Interviews | 20 | 20 | 20 | |
| C9 | Number of network engineers | Composite | 5 | 5 | 5 | |
| C10 | Number of updates per year | Interviews | 24 | 24 | 24 | |
| C11 | Total hours per year | C8*C9*C10 | 2,400 | 2,400 | 2,400 | |
| C12 | Percent reduction in hours spent researching software versions for minor releases with Success Tracks | Interviews | 55% | 55% | 55% | |
| C13 | Total hours saved with Success Tracks | C11*C12 | 1,320 | 1,320 | 1,320 | |
| C14 | Subtotal: Reduced risk with improved management of minor releases | C13*B6 | $89,760 | $91,080 | $92,400 | |
| Ct | Reduced risk with improved software upgrade management | C7+C14 | $171,156 | $173,673 | $176,190 | |
| Risk adjustment | ↓10% | |||||
| Ctr | Reduced risk with improved software upgrade management (risk-adjusted) | $154,040 | $156,306 | $158,571 | ||
| Three-year total: $468,917 | Three-year present value: $388,352 | |||||
Evidence and data. Prior to using Success Tracks, network engineers read blog posts, websites, and other resources to determine which of their Cisco devices are affected by security threats. Success Tracks eliminated the need for hundreds of hours of research by identifying security threats and providing appropriate mitigation strategies. Success Tracks users reduced the number of hours per week they spent analyzing advisories and determining mitigation options by 90%.
Modeling and assumptions. For the composite organization, Forrester assumes the following:
Risks. Factors that may impact the magnitude of this benefit category include the following:
Results. To account for these risks, Forrester adjusted this benefit downward by 10%, yielding a three-year, risk-adjusted total PV of $417,000.
| Ref. | Metric | Source | Year 1 | Year 2 | Year 3 | |
|---|---|---|---|---|---|---|
| D1 | Number of hours per week analyzing advisories and determining mitigation options before Success Tracks | Interviews | 12 | 12 | 12 | |
| D2 | Number of network engineers | Composite | 5 | 5 | 5 | |
| D3 | Total hours per year | D1*D2*50 | 3,000 | 3,000 | 3,000 | |
| D4 | Percent reduction in hours spent analyzing advisories and determining mitigation options with Success Tracks | Interviews | 90% | 90% | 90% | |
| D5 | Total hours per year saved with Success Tracks | D3*D4 | 2,700 | 2,700 | 2,700 | |
| Dt | Reduced risk with improved advisories and inquiries management | D5*B6 | $183,600 | $186,300 | $189,000 | |
| Risk adjustment | ↓10% | |||||
| Dtr | Reduced risk with improved advisories and inquiries management (risk-adjusted) | $165,240 | $167,670 | $170,100 | ||
| Three-year total: $503,010 | Three-year present value: $416,587 | |||||
Evidence and data. Most companies have experienced network downtime in the past three years. In some cases, the downtime impacts the productivity of a department or group of employees.2 Network engineers interviewed in this study spent many hours researching software versions that had the potential to disrupt user applications, resulting in reduced productivity for the impacted employees and network engineering time to fix the problem. With Success Tracks, network engineers identified the devices requiring software updates and guidance on the best version to install.
The senior network engineer at the insurance company observed: “DNA Center has given us the ability to rapidly push out batches of upgrades to devices. Success Tracks and CX Cloud provide the intelligence to say, ‘Okay, these are the releases that you should target,’ so you can make intelligent decisions before you blow out a big update to a bunch of stuff.”
Modeling and assumptions. For the composite organization, Forrester assumes the following:
Risks. Factors that may impact the magnitude of this benefit category include the following:
Results. To account for these risks, Forrester adjusted this benefit downward by 15%, yielding a three-year, risk-adjusted total PV of $147,000.
| Ref. | Metric | Source | Year 1 | Year 2 | Year 3 | |
|---|---|---|---|---|---|---|
| E1 | Noncritical downtime hours per month before Success Tracks | Composite | 6 | 6 | 6 | |
| E2 | Percent reduction in noncritical downtime hours per month with Success Tracks | Composite | 15% | 15% | 15% | |
| E3 | Noncritical downtime hours avoided per year with Success Tracks | E1*E2*12 | 11 | 11 | 11 | |
| E4 | Number of end users impacted during downtime | Composite | 200 | 200 | 200 | |
| E5 | Average fully burdened hourly salary of end users impacted | TEI standard | $60 | $61 | $62 | |
| E6 | Subtotal: Cost savings related to end users at 50% productivity recapture | E3*E4*E5*50% | $66,000 | $67,100 | $68,200 | |
| E7 | Number of network engineers needed to remediate the event | Composite | 3 | 3 | 3 | |
| E8 | Subtotal: Cost savings related to engineers | E3*E7*B6 | $2,244 | $2,277 | $2,310 | |
| Et | Cost savings from improved uptime for noncritical internal applications | E6+E8 | $68,244 | $69,377 | $70,510 | |
| Risk adjustment | ↓15% | |||||
| Etr | Cost savings from improved uptime for noncritical internal applications (risk-adjusted) | $58,007 | $58,970 | $59,934 | ||
| Three-year total: $176,911 | Three-year present value: $146,499 | |||||
Evidence and data. The risks that equipment failures and security threats presented to the interviewees’ companies were not just operational but also had a real impact on their bottom line, a long-term strain on the companies’ reputation that could even cause a company shutdown. Critical applications impacted the sale or usability of the organizations’ core products or services.
Modeling and assumptions. For the composite organization, Forrester assumes the following:
Risks. Factors that may impact the magnitude of this benefit category include the following:
Results. To account for these risks, Forrester adjusted this benefit downward by 10%, yielding a three-year, risk-adjusted total PV of $575,000.
| Ref. | Metric | Source | Year 1 | Year 2 | Year 3 | |
|---|---|---|---|---|---|---|
| F1 | Critical downtime events per year before Success Tracks | Composite | 4 | 4 | 4 | |
| F2 | Hours of revenue producing time lost per critical downtime event before Success Tracks | Composite | 4 | 4 | 4 | |
| F3 | Revenue per hour | Composite | $228,311 | $239,727 | $251,713 | |
| F4 | Revenue lost per critical downtime event before Success Tracks | F1*F2*F3 | $3,196,354 | $3,356,178 | $3,523,982 | |
| F5 | Percent reduction in critical downtime events with Success Tracks | Composite | 15% | 15% | 15% | |
| F6 | Critical downtime events per year with Success Tracks | F1*(1-F5) | 3 | 3 | 3 | |
| F7 | Percent reduction in hours of revenue producing time lost per critical downtime events with Success Tracks | Composite | 15% | 15% | 15% | |
| F8 | Hours of revenue producing time lost per critical downtime events with Success Tracks | F2*(1-F7) | 3 | 3 | 3 | |
| F9 | Revenue lost per critical downtime event with Success Tracks | F6*F8*F3 | $2,054,799 | $2,157,543 | $2,265,417 | |
| F10 | Subtotal: Recaptured revenue from downtime avoided with Success Tracks at 20% gross margin | F4-F9*0.2 | $228,311 | $239,727 | $251,713 | |
| F11 | Number of end users impacted during downtime | Composite | 200 | 200 | 200 | |
| F12 | Average fully burdened hourly salary of end users impacted | TEI standard | $60 | $61 | $62 | |
| F13 | Critical downtime hours avoided per year with Success Tracks | (F1*F2)-(F6*F8) | 5 | 5 | 5 | |
| F14 | Subtotal: Cost savings related to end users at 50% productivity recapture | F11*F12*F13*50% | $30,000 | $30,500 | $31,000 | |
| F15 | Number of network engineers needed to remediate an event and investigate root cause | Composite | 4 | 4 | 4 | |
| F16 | Number of hours to investigate root cause of downtime | Composite | 8 | 8 | 8 | |
| F17 | Critical downtime events avoided with Success Tracks | F1*F5 | 1 | 1 | 1 | |
| F18 | Subtotal: Cost savings related to engineers | F15*F16*F17*B6 | $2,176 | $2,208 | $2,240 | |
| Ft | Cost savings from improved uptime for critical applications | F10+F14+F18 | $260,487 | $272,435 | $284,953 | |
| Risk adjustment | ↓15% | |||||
| Ftr | Cost savings from improved uptime for critical applications (risk-adjusted) | $221,414 | $231,570 | $242,210 | ||
| Three-year total: $695,194 | Three-year present value: $574,641 | |||||
Interviewees mentioned the following additional benefits that their organizations experienced but were not able to quantify:
The value of flexibility is unique to each customer. There are multiple scenarios in which a customer might implement Success Tracks and later realize additional uses and business opportunities, including:
| Ref. | Cost | Initial | Year 1 | Year 2 | Year 3 | Total | Present Value |
|---|---|---|---|---|---|---|---|
| Gtr | Success Tracks annual services contract | $0 | $145,000 | $152,250 | $159,863 | $457,113 | $377,752 |
| Htr | Initial setup, training, and ongoing management costs | $3,665 | $60,588 | $124,856 | $189,035 | $378,144 | $303,956 |
| Total costs (risk-adjusted) | $3,665 | $205,588 | $277,106 | $348,898 | $835,256 | $681,708 | |
Evidence and data. The services contract for the interviewees’ organization was based on the Success Tracks support level and the number of Cisco assets covered.
Modeling and assumptions. For the composite organization, Forrester assumes the following:
Risks. Factors that may impact the magnitude of this benefit category include the following:
Results. The annual services contract for the composite was quoted by Cisco, therefore Forrester did not apply a risk adjustment to this cost. The three-year PV is $378,000.
| Ref. | Metric | Source | Initial | Year 1 | Year 2 | Year 3 |
|---|---|---|---|---|---|---|
| G1 | Success Tracks annual services contract | Cisco | $145,000 | $152,250 | $159,863 | |
| Gt | Success Tracks annual services contract | G1 | $0 | $145,000 | $152,250 | $159,863 |
| Risk adjustment | 0% | |||||
| Gtr | Success Tracks annual services contract (risk-adjusted) | $0 | $145,000 | $152,250 | $159,863 | |
| Three-year total: $457,113 | Three-year present value: $377,752 | |||||
Evidence and data. For the initial setup, the lead network engineer at interviewees’ organizations connected CX Cloud to the DNA Center. Success Tracks users received 5 hours of initial training by the lead network engineer and additional training of 1 hour per month to further their knowledge of CX Cloud. Ongoing management entailed using Success Tracks for implementing software updates and investigating security alerts.
Modeling and assumptions. For the composite organization, Forrester assumes the following:
Risks. Factors that may impact the magnitude of this benefit category include the following.
Results. To account for these risks, Forrester adjusted this cost upward by 10%, yielding a three-year, risk-adjusted total PV of $304,000.
| Ref. | Metric | Source | Initial | Year 1 | Year 2 | Year 3 |
|---|---|---|---|---|---|---|
| H1 | Initial setup Cisco Success tracks (hours) | Interviews | 24 | |||
| H2 | Initial training for Success Tracks users (hours) | Interviews | 5 | 5 | 5 | |
| H3 | Number of Success Tracks users requiring initial training | Composite | 5 | 5 | 5 | |
| H4 | Ongoing training for Success Tracks users (1 hour per month per user) | Interviews | 12 | 12 | 12 | |
| H5 | Aggregate number of Success Tracks users requiring ongoing training | H3 | 5 | 10 | 15 | |
| H6 | Average fully burdened hourly salary for network engineers | B6 | $68 | $68 | $69 | $70 |
| H7 | Subtotal: Costs of setup and training | (H1+(H2*H3)+(H4*H5))*H6 | $3,332 | $4,080 | $10,005 | $14,350 |
| H8 | Weekly hours spent on ongoing management | Interviews | 0 | 3 | 3 | 3 |
| H9 | Subtotal: Costs of ongoing management | H5*H6*H8*50 | $0 | $51,000 | $103,500 | $157,500 |
| Ht | Initial setup, training, and ongoing management costs | H7+H9 | $3,332 | $55,080 | $113,505 | $171,850 |
| Risk adjustment | ↑10% | |||||
| Htr | Initial setup, training, and ongoing management costs (risk-adjusted) | $3,665 | $60,588 | $124,856 | $189,035 | |
| Three-year total: $378,144 | Three-year present value: $303,956 | |||||
The financial results calculated in the Benefits and Costs sections can be used to determine the ROI, NPV, and payback period for the composite organization’s investment. Forrester assumes a yearly discount rate of 10% for this analysis.
These risk-adjusted ROI, NPV, and payback period values are determined by applying risk-adjustment factors to the unadjusted results in each Benefit and Cost section.
| Initial | Year 1 | Year 2 | Year 3 | Total | Present Value | |
|---|---|---|---|---|---|---|
| Total costs | ($3,665) | ($205,588) | ($277,106) | ($348,898) | ($835,256) | ($681,708) |
| Total benefits | $0 | $664,614 | $681,398 | $698,666 | $2,044,677 | $1,692,251 |
| Net benefits | ($3,665) | $459,026 | $404,292 | $349,768 | $1,209,421 | $1,010,543 |
| ROI | 148% | |||||
| Payback period (months) | <6 | |||||
Total Economic Impact is a methodology developed by Forrester Research that enhances a company’s technology decision-making processes and assists vendors in communicating the value proposition of their products and services to clients. The TEI methodology helps companies demonstrate, justify, and realize the tangible value of IT initiatives to both senior management and other key business stakeholders.
Benefits represent the value delivered to the business by the product. The TEI methodology places equal weight on the measure of benefits and the measure of costs, allowing for a full examination of the effect of the technology on the entire organization.
Costs consider all expenses necessary to deliver the proposed value, or benefits, of the product. The cost category within TEI captures incremental costs over the existing environment for ongoing costs associated with the solution.
Flexibility represents the strategic value that can be obtained for some future additional investment building on top of the initial investment already made. Having the ability to capture that benefit has a PV that can be estimated.
Risks measure the uncertainty of benefit and cost estimates given: 1) the likelihood that estimates will meet original projections and 2) the likelihood that estimates will be tracked over time. TEI risk factors are based on “triangular distribution.”
The initial investment column contains costs incurred at “time 0” or at the beginning of Year 1 that are not discounted. All other cash flows are discounted using the discount rate at the end of the year. PV calculations are calculated for each total cost and benefit estimate. NPV calculations in the summary tables are the sum of the initial investment and the discounted cash flows in each year. Sums and present value calculations of the Total Benefits, Total Costs, and Cash Flow tables may not exactly add up, as some rounding may occur.
1 Total Economic Impact is a methodology developed by Forrester Research that enhances a company’s technology decision-making processes and assists vendors in communicating the value proposition of their products and services to clients. The TEI methodology helps companies demonstrate, justify, and realize the tangible value of IT initiatives to both senior management and other key business stakeholders.
2 Source: Forrester Analytics Global Business Technographics ® Security Survey, 2019.
3 Source: Chuck Brooks, “Cybersecurity in 2022 — A Fresh Look at Some Very Alarming Stats,” Forbes, January 21, 2022.
4 Source: “ITIC 2021 Global Server Hardware, Server OS Reliability Report,” Information Technology Intelligence Consulting, June/July 2021
5 Source: Ibid.
Cookie Preferences
Accept Cookies
A cookie is a small text file that a website saves on your computer or mobile
device when you visit the site. It enables the website to remember your actions (data inputs, website
navigation), so you don’t have to re-enter data when you come back to the site or browse from one page to
another.
Behavioral information collected by our web analytics vendor is used to
analyze
data pertaining to visitor trends, plan website enhancements, and measure overall website effectiveness. We
may also use cookies or web beacons to help us offer you products, programs, or services that may be of
interest to you and to deliver relevant advertising. We may use third-party advertising companies to help
tailor website content to users or to serve ads on our behalf. These companies may also employ cookies and
web beacons to measure advertising effectiveness.
Please accept cookies and the collection of behavioral information to receive
full functionality and enhance your experience. If you decline cookies, some features of the website may not
function normally.
Please see our
Privacy Policy for more information.
https://mainstayadvisor.com/go/mainstay/gdpr/policy.html