| Part I: Baseline Data for Cost of Email | Variables | Interim Results | Outcome |
| Organization Standing Data | |||
| Number of Management/Knowledge Workers | |||
| Average Annual Salary | |||
| Email IT Costs | |||
| Cost Per 100 Megabytes of Email Storage (per annum) | |||
| Individual Email Storage Allocation (megabytes) | |||
| Annual Cost of Data Storage and management | £30,375 | ||
| IT Support Costs Per Employee (per annum) | |||
| IT Support Costs for Email Service (per annum) | £13,500 | ||
| Cost Per 100 Megabytes of Email Storage (per annum) | £43,875 | ||
| Email Activity Base | |||
| Average Number of Emails Received Per Day Per Employee | |||
| Number of Email Interrupts Per Day (max. value = no. received) | |||
| Average Number of Emails Sent Per Day Per Employee | |||
| Daily Cost of Email Per Employee | £39.76 | ||
| Daily Cost of Email for All Employees | £26,835 | ||
| Annual Cost of Email Handling | £6,172,031 | ||
| Current Total Annual Variable Cost of Email | £6,215,906 | ||
| Part II: Investment Analysis | Cost/Saving | Return | |
| Hard and Productivity Benefits | |||
| IT Costs Savings | £39.76 | ||
| Savings on Email Handling | £39.76 | ||
| Total Benefits | £6,215,906 | ||
| Return on Investment | |||
| Net Saving | £1,538,388 | ||
| ROI for Year 1 | 1835% | ||