ITSIM Logo

Cost & Budget - Simulation

Configure your future state and see the financial impact

Configure your future state and see the financial impact

Adjust IT transformation parameters to forecast annual run and build costs. Compare scenarios, optimize configurations with AI, and analyze risk metrics to support strategic planning decisions.

Cloud Footprint
20%→
50%
+30%
On-Premise⬧ Benchmark: 70%Full Cloud
Operating Model
20%→
50%
+30%
In-House⬧ Benchmark: 55%Outsourced
Automation Level
20%→
50%
+30%
Manual⬧ Benchmark: 55%Fully Automated
Security & Compliance
20%→
50%
+30%
Basic⬧ Benchmark: 65%Enterprise
AI Intensity
20%→
50%
+30%
Basic AI⬧ Benchmark: 55%AI Pervasive
Data Expansion
20%→
50%
+30%
Stable⬧ Benchmark: 65%Exponential
Modernization
20%→
50%
+30%
No Investment⬧ Benchmark: 50%Fully Modern
Vendor Flexibility
20%→
50%
+30%
Locked-In⬧ Benchmark: 45%Full Leverage
Timeline in Years
2 Years
1 Year10 Years
Risk Tolerance
50%
Low RiskHigh Risk
€0
+10% vs baseline
Current baseline:
€0
Current baseline:

Budget Strategy

Only initiatives that fit within both budgets will be recommended
Prioritization based on cost efficiency, strategic value, and risk
Trade-offs will be shown when budget constraints prevent optimal transformation
Budget Optimization Active:Initiatives stretched across planning horizon to fit budget constraints

No initiatives yet. Add manually or auto-generate from your Future State Configuration.

Projected Annual IT Run Cost (After Transformation)
€175,028/Year
Monthly equivalent
€14,586/Month
Based on aspirational scenarios

Cost Breakdown

Cyber Risk Level
Medium
Implementation Cost:€30,630
Cyber Risk Cost:€36,756

Key Insights

Infrastructure: Hybrid Model

Balanced hybrid infrastructure combines cloud flexibility with on-premise control. Requires dual skillsets and management overhead but offers migration flexibility.

Personnel: Mixed Sourcing Model

Combination of in-house and outsourced staff balances control with flexibility. Core functions remain internal while commodity services are outsourced.

Software: Mixed Licensing Model

Hybrid approach combines SaaS for some applications with traditional licenses for others. Balances flexibility with cost predictability.

Security: Moderate Protection

Balanced security approach with standard controls and monitoring. Covers most common threats but may lack advanced detection and response capabilities.

Support: Moderate Automation

Balanced support model with partial automation. Some self-service capabilities reduce tickets by 20-40%, but manual support still required for complex issues.

Current IT Spend Required

Please enter your current annual IT spend on the Home page to calculate ROI metrics.

Strategic Business Value

The transformation breaks even in 0.0 years, but also delivers significant business value beyond direct cost savings:

Digital Transformation

High

IT investments enable digital business models, improved processes, and competitive advantages that are difficult to quantify but critical for long-term success.

Strategic Recommendation: While this transformation may not pay for itself in 3 years through direct cost savings, it creates competitive advantages that are difficult to quantify but business-critical. Consider a phased approach to reduce upfront investment while still realizing these strategic benefits.

Based on aspirational scenarios
Current State
€0
per IT User / year
-100.0% vs benchmark
Industry Benchmark
€11,000
per IT User / year
Run cost only
Future State
€0
per IT User / year
-100.0% vs benchmark

Cost per IT User Timeline (2-Year Transformation)

202620272028€0€3,000€6,000€9,000€12,000
  • Your Cost (Run Only)
  • Industry Benchmark (Run Only)

Additional KPI Benchmarks

Add Annual Revenue & Total Employees in Organization Setup for full KPIs

IT Cost as % of Revenue

CurrentNo data
Industry Avg8.5%of annual revenue
FutureNo data

IT Run Cost per Employee (FTE)

CurrentNo data
Industry Avg€9500per FTE / year
FutureNo data

IT Staff Ratio (IT FTEs per 100 employees)

CurrentNo data
Industry Avg5industry avg
FutureNo data

Your Configuration vs Industry

Cloud Adoption
50%
-32 vs 82% avg
Automation Level
50%
-25 vs 75% avg

Benchmark Sources: Gartner IT Key Metrics Data (2023/2024) · Forrester Total Economic Impact Studies · IDC IT Spending Benchmarks · European IT Observatory (EITO) · McKinsey Global IT Benchmark Survey · Deloitte Global Technology Leadership Study · Harvey Nash / KPMG CIO Survey · Flexera State of the Cloud Report

Excellent optimization: Your future state cost per IT User is 100% below industry benchmark, demonstrating strong cost efficiency.

Cloud-Native Architecture & Microservices

High

Build scalable, resilient applications using containers, Kubernetes, and serverless technologies for rapid innovation.

Cloud:85%
Automation:85%
Modernization:85%
Operating:60%

DevOps & CI/CD Excellence

High

Implement automated testing, continuous deployment, and infrastructure as code to accelerate release cycles and reduce errors.

Automation:90%
Operating:60%
Modernization:85%
Cloud:80%

API-First Development

Medium

Design robust, well-documented APIs to enable ecosystem partnerships, third-party integrations, and future extensibility.

Automation:80%
Cloud:80%
Modernization:80%
Vendor Flex:75%

Security by Design & DevSecOps

Critical

Integrate security scanning, vulnerability management, and compliance checks into the development pipeline.

Security:80%
Automation:85%
Modernization:80%
Cloud:80%

AI/ML Platform & MLOps

High

Build infrastructure for model training, deployment, monitoring, and governance to accelerate AI product development.

AI:80%
Automation:85%
Cloud:85%
Data:60%

Multi-Cloud & Vendor Independence

High

Avoid single-vendor lock-in through abstraction layers, portable architectures, and strategic multi-cloud deployments.

Vendor Flex:85%
Cloud:80%
Modernization:80%
Operating:55%

Note: These recommendations are based on common patterns in technology. Adjust based on your organization's specific maturity, risk appetite, and strategic priorities.

Based on aspirational scenarios
Overall Risk LevelMedium
Risk Score: 36/100
Security Risk
50/100
Operational Risk
32/100
Cloud/Vendor Risk
20/100

Expected Annual Risk Impact

Security Breach€1,125,000
Operational Downtime€8,401
Vendor/Cloud Risk€8,751
Total Expected Loss€1,142,153

Note: Expected loss = Impact × Probability. Actual losses may vary. Use these estimates for comparative scenario planning.

⚠️ Disclaimer: All projections and recommendations are estimates based on industry best practices and benchmarks. Actual results may vary significantly depending on your specific circumstances, e.g. implementation approach, vendor agreements, and organizational factors. Use these figures as directional guidance for strategic planning rather than exact predictions.

© TIMETOACT GROUP GmbH - IT Simulator. All rights reserved.