Example of a small business with 5 employees using 5 BT Featurelines combined with 1 Fax line which also carries ADSL.
|
BT Featureline |
|||||
|
|
|
|
|
|
|
|
|
Quantity |
Cost |
Installation |
Total |
Monthly |
|
|
|
|
|
|
|
|
Featureline |
5 |
£62.82 |
£0 |
£314.10 |
£314.10 |
|
5 |
£0 |
£106.37 |
£531.85 |
£0 |
|
|
Telephone |
5 |
£79 |
£0 |
£395 |
£0 |
|
Analogue Line |
1 |
£0 |
£106.37 |
£106.37 |
£0 |
|
£14.45 |
£0 |
£14.45 |
£14.45 |
||
|
ADSL1 |
1 |
£30 |
£0 |
£30 |
£30 |
|
|
|
|
£212.74 |
£1391.77 |
£358.55 |
|
|
|
|
|
|
|
|
SIP TRUNK & CISCO UC520 |
|||||
|
|
|
|
|
|
|
|
|
Quantity |
Cost |
Installation |
Total |
Monthly |
|
|
|
|
|
|
|
|
SIP Trunk |
5 |
£3 |
£0 |
£15 |
£15 |
|
5 |
£0 |
£50 |
£50 |
£0 |
|
|
UC520 System2 |
1 |
£2672 |
£150 |
£2672 |
£0 |
|
Analogue Line4 |
1 |
£0 |
£105 |
£106.37 |
£0 |
|
£17.25 |
£0 |
£17.25 |
£17.25 |
||
|
ADSL5 |
1 |
£25 |
£0 |
£25 |
£25 |
|
|
|
|
£306.37 |
£2885.62 |
£57.25 |
|
|
|
|
|
|
|
|
SIP TRUNK & LINKSYS SPA9000 |
|||||
|
|
|
|
|
|
|
|
|
Quantity |
Cost |
Installation |
Total |
Monthly |
|
|
|
|
|
|
|
|
SIP Trunk |
5 |
£3 |
£0 |
£15 |
£15 |
|
5 |
£0 |
£50 |
£50 |
£0 |
|
|
SPA90003 |
1 |
£1426 |
£150 |
£1576 |
£0 |
|
Analogue Line4 |
1 |
£0 |
£105 |
£106.37 |
£0 |
|
£17.25 |
£0 |
£17.25 |
£17.25 |
||
|
ADSL5 |
1 |
£25 |
£0 |
£25 |
£25 |
|
|
|
|
£306.37 |
£1789.62 |
£57.25 |
1
Based on BT charges
2
Up to 8 users 5 telephones included
3
Up to 8 users 8 telephones included in bundle
4
Includes Total care 4 hour response – 24 hour to fix
5
20Gb Allowance
The above examples show an initial high investment cost compared to a BT
Featureline alternate however with the lower monthly cost the Return on
Investment is a 17 month period for Cisco UC520 and 13 month for Linksys
SPA9000.
Total cost of Featureline is £14512.31 over a three year period.
UC520 over 3 year period £5310.24, cost differential of £9202.07.
SPA9000 over 3 year period £4214.24, cost differential of £10298.07.