APPENDIX – II Cost Benefit Analysis Tata Steel - BlockChain Implementation Cost Benefit Analysis 20-Mar-22 Company Data Rate Required rate of return 10% Tax rate 30% Assumptions: 1. Teams take a 12-month time to develop and integrate these use cases. 2. A team of 11 consisting (of 5 developers, 4 for integration, and 2 consultant.) 3. Team Salary (Developers-2000000 ctc , Integration-1300000 ctc , and Consultant-3000000 ctc ) Development Costs involved for use cases YEAR 2023 2024 2025 Development team salaries ₹ 1,00,00,000.00 Integration team ₹ 52,00,000.00 Consultant fees ₹ 60,00,000.00 Total Initial Investments ₹ 2,12,00,000.00 Assumptions: 1. Already we have 200 customers, we can provide service with improved tracibility and transparency. 2. 30 new client-transaction for 1st year, 50 new clients for 2nd year, and 70 new clients for 3rd year. 3. They will charge 100000 more for the implemtation for each customer transaction Benefits from Blockchain YEAR 2023 2024 2025 Increased sales from existing customer ₹ 2,00,00,000.00 ₹ 2,30,00,000.00 ₹ 2,80,00,000.00 New customer sales ₹ 30,00,000.00 ₹ 50,00,000.00 ₹ 70,00,000.00 Total Benefits ₹ 2,30,00,000.00 ₹ 2,80,00,000.00 ₹ 3,50,00,000.00 Assumptions: 1. Customer support team of 1 for first year, 2 for second year and 3rd year. (400000 per year) 2. B2B SaaS companies should spent 8% of their total revenues on marketing. 3. 15000 trips per customer, and avg 3 transactions per trip accounting as per 1.49 Costs (Excluding Initial Capital Investments) YEAR 2023 2024 2025 Project management, customer support ₹ 4,00,000.00 ₹ 8,00,000.00 ₹ 8,00,000.00 Marketing Expenses ₹ 1,00,000.00 ₹ 1,00,000.00 ₹ 1,00,000.00 Other Expenses ₹ 50,000.00 ₹ 50,000.00 ₹ 50,000.00 Depreciation on capital expenditures (calculation uses three-year period) ₹ 70,66,666.67 ₹ 70,66,666.67 ₹ 70,66,666.67 Total Costs ₹ 76,16,666.67 ₹ 80,16,666.67 ₹ 80,16,666.67 Totals YEAR 2023 2024 2025 Net Benefits (Costs) ₹ 1,53,83,333.33 ₹ 1,99,83,333.33 ₹ 2,69,83,333.33 Tax ₹ 46,15,000.00 ₹ 59,95,000.00 ₹ 80,95,000.00 Value after tax ₹ 1,07,68,333.33 ₹ 1,39,88,333.33 ₹ 1,88,88,333.33 Depreciation added back ₹ 70,66,666.67 ₹ 70,66,666.67 ₹ 70,66,666.67 Cash flow ₹ -2,12,00,000.00 ₹ 1,78,35,000.00 ₹ 2,10,55,000.00 ₹ 2,59,55,000.00 Cumulative cash flow ₹ -2,12,00,000.00 ₹ -33,65,000.00 ₹ 1,76,90,000.00 ₹ 4,36,45,000.00 Evaluation Metrics Values Net present value (NPV) ₹ 3,19,14,838.47 Internal rate of return (IRR) 78.32% Payback period (in years) 1.16