Senario 1 | Senario 2 | Senario 3 | ||||
2320.96 | 2319.9850 | 2206.9850 | ||||
TOTAL COST | TOTAL COST | TOTAL COST | ||||
ASSUMPTION | ||||||
Oncost for onshore roles | 0.3 | 0.3 | 0.3 | |||
Efficiency improvement | 0.1 | 0.2 | 0.2 | |||
WEEKS / HR | ||||||
Weeks per year | 52 | 52 | 14 | |||
Vacation and sick leave | 6 | 6 | 5 | |||
Net weeks | 46 | 46 | 32 | |||
Hours per week | 38 | 38 | 38 | |||
Hours per year | 1748 | 1748 | 1748 | |||
ROLE | ||||||
Financial Planner | 178.49 | 178.49 | 118.49 | |||
Paraplanner (AU) | 89.23 | 89.23 | 89.23 | |||
Paraplanner (VBP) | 32.04 | 32.04 | 32.04 | |||
Client Service Officer | 59.5 | 59.5 | 59.5 | |||
Financial Planning Assistant (VBP) | 21.6 | 21.6 | 21.6 | |||
ADVICE PROCESS STAGE | ||||||
Before first meeting | 0.25 | 0.225 | 0.225 | |||
First meeting | 2 | 1.8 | 1.8 | |||
After first meeting | 5.5 | 5.2 | 5.2 | |||
Product and strategy research | 19.5 | 19.2 | 19.2 | |||
SOA preparation | 8 | 8 | 8 | |||
Implementation preparation | 3.5 | 3.5 | 3.5 | |||
Before advice presentation | 0.25 | 0.25 | 0.25 | |||
Advice presentation meeting | 2 | 1.8 | 1.8 | |||
After advice presentation | 1.5 | 1.45 | 1.45 | |||
Implementation | 7.5 | 7.5 | 7.5 | |||
Total time | ||||||
Hours | 1.5 | 1.45 | 1.45 | |||
Cost | 7.5 | 7.5 | 7.5 | |||