Answer To: ACCT6001 Assessment 3– Excel Spreadsheet 22/03/18 XXXXXXXXXXPage 1 of 14 ASSESSMENT BRIEF Subject...
Uk answered on Jul 24 2020
Cost of in-house decelopment-1
1. COST FOR IN-HOUSE DEVELOPMENT
RATE TIERS
Units Low Medium High Selected
Architect/Designer 15 35 50 50
Developer (Blended rate for Senior and Junior Developer) 10 20 35 35
Testing Lead 25 30 45 30
Tester 10 20 25 25
Tachnical Writing Cost 15 25 35 25
Manager 30 55 75 55
On-site Manager 55 110 145 110
PROJECT TEAM RATE
Units Per Hour Per Days
Architect/Designer 50 400
Developer (Blended rate for Senior and Junior Developer) 35 280
Testing Lead 30 240
Tester 25 200
Tachnical Writing Cost 25 200
Manager 55 440
On-site Manager 110 880
Total Team Rate Per Day 2640
Note-
Number of working hours in a day= 8
Cost for in-house development-2
2. COST FOR IN-HOUSE DEVELOPMENT
($)
Cost for in-house development 2018 2019 2020 2021 2022
Hardware 100,000.00
Software 450,000.00
Project Team Salary 528,000.00 475,200.00 426,900.00 384,210.00 345,789.00
Telecommunications 16,300.00 19,800.00 21,000.00 25,690.00 28,900.00
Training 15,000.00 10,000.00 7,500.00 5,800.00 2,400.00
Overhead (Rent & others) & contingencies 15,000.00 14,000.00 13,800.00 13,600.00 13,500.00
Project Total Costs by year 1,124,300.00 519,000.00 469,200.00 429,300.00 390,589.00
PROJECT TOTAL COST ($) 2,932,389.00
Note-
Number of working hours= 200
Project team salary= Total Team rate per day * 200 working hours
Benefits of in-house developmnt
3. BENEFIT OF IN-HOUSE DEVELOPMENT
Benefit of in-house development 2018 2019 2020 2021 2022
Cost reduction (outsourcing) 450,000.00 430,000.00 420,000.00 380,000.00 340,000.00
Cost reduction (improvement of supply chain) 120,000.00 145,000.00 168,000.00 200,000.00
Enhanced revenues 350,000.00 385,000.00
Decreased extra fees (consulting) 20,000.00 18,500.00 17,000.00 15,300.00 12,000.00
Projects Total Benefit by year 470,000.00 568,500.00 582,000.00 913,300.00 937,000.00
Confidence factor 100% 80% 85% 95% 100%
Benefits claimed for analysis 470,000.00 454,800.00 494,700.00 867,635.00 937,000.00
PROJECT TOTAL BENEFIT ($) 3,224,135.00
Cost of buying off-the-shelf
4. COST OF BUYING SOFTWARE
($)
Cost of buying software 2018 2019 2020 2021 2022
Initial buying cost 750,000.00 550,000.00 350,000.00 280,000.00 150,000.00
Maintenance cost 35,000.00 40,000.00 43,000.00 48,000.00 48,000.00
Customisation cost 125,000.00 155,000.00 135,000.00 140,000.00 150,000.00
Total Cost 910,000.00 745,000.00 528,000.00 468,000.00 348,000.00
TOTAL COST OF BUYING SOFTWARE 2,999,000.00
Benefits of outsource
5. BENEFITS OF OUTSOURCING
Benefit of outsource 2018 2019 2020 2021 2022
Cost reduction (improvement of supply chain) 110,000.00 150,000.00 160,000.00 250,000.00
Cost reduction on employees...