ABCDEFGHIJKLMNOPQRSTUVWX
1
ROI Calculator
Instructions: Based on your input, we can estimate the ROI that Secure Remote Management from Uplogix could have on your distributed network infrastructure. Values in white boxes default to industry averages. Put in your own information for customized results.
2
3
YOUR COMPANY
4
Network Infrastructure
Total devices200
5
Sites100
6
7
Average devices per site 2
8
9
10
Infrastructure Management
546546Opportunity Cost234234
11
234
12
Total touches per year324,234Total unscheduled downtime per year23,423
13
Percent of touches requiring onsite visit
(Either due to unresolved trouble ticket, configuration problem, reboot, etc.)		10Total scheduled downtime per year100
14
Total onsite visits50Cost per hour unscheduled device downtime
(Productivity degradation, gross margin lost, network staff)		$0
15
16
Cost per Onsite Visit
(Total cost of sending personnel to site to repair problem)		$500Cost per hour of scheduled device downtime
(Includes cost of network admin time)		$0
17
Total cost of onsite visits per yearTotal downtime cost per year$2,342,342
18
19
UPLOGIX SOLUTION
20
21
Assumed reduction in downtime with Uplogix
0.2One time Uplogix cost
(Capital -- based on number of sites and devices per site)		$339,300
22
23
Uplogix HW Discount2%
24
Assumed reduction in onsite visits25%Annual Uplogix Cost
(Maintenance)		$55,100
25
Total savings per year
(Reduction from Uplogix x Total Downtime Cost per Year + Reduction in Site visits x Total Cost of Onsite Visits)		$468,468One time capital cost reduction
(Insert budget for legacy tools or remaining depreciation)		$0
26
27
28
RESULTS
29
This is an estimate of the Return on Investment (ROI) based on industry averages and your input. Actual results may vary based on many factors. For an in-depth ROI analysis, please contact Uplogix.
30
31
Year 1Year 2Year 3Year 4Year 5
32
Savings$468,468$468,468$468,468$468,468$468,468
33
Net Cost$394,400$55,100$55,100$55,100$55,100
34
Difference$74,068$413,368$413,368$413,368$413,368
35
$74,068$487,437$900,805$1,314,174$1,727,542Five Year Savings
36
37
Payback Period
(months)		10.1
38
39
Cost of Capital
(Interest Rate)		12.50%
40
41
NPV (3 Year)$682,772
42
43
NPV (5 Year)$1,170,226
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100