1st Quarter 2nd Quarter 3rd Quarter 4th Quarter 1st Quarter 2nd Quarter 3rd Qua

You might also like

Download as pdf or txt
Download as pdf or txt
You are on page 1of 2

CashFlowasofSat3/23/13

ConveyorBelt3Estevez_testforgettingbackto530days_part4
1stQuarter

2ndQuarter

3rdQuarter

4thQuarter

1stQuarter

2ndQuarter

ConveyorBeltProject
Hardware
HardwareSpecification

$51,680.00

HardwareDesign

$16,320.00
$70,720.00

HardwareDocumentation

$24,480.00
$38,400.00

Protoypes

$33,600.00

$56,000.00

OrderCircuitBoards

$960.00

AssemblePreproductionModels
OperatingSystem
KernelSpecifications

$20,000.00

Drivers
DiskDrivers

$14,560.00

$71,680.00

$25,760.00

SerialI/ODrivers
MemoryManagement

$28,800.00
$7,280.00

OperatingSystemDocumentation

$35,840.00

$61,440.00

$34,560.00

$7,280.00

$32,000.00

NetworkInterface

$1,680.00

Utilities
UtilitiesSpecifications

$17,680.00

$15,640.00

RoutineUtilities

$45,600.00

ComplexUtilities

$29,400.00

UtilitiesDocumentation

$25,600.00

$15,400.00

Shell

$1,680.00

SystemIntegration
ArchitecturalDecisions

$20,000.00

IntegrationFirstPhase

$19,040.00

$36,960.00

SystemHard/SoftwareTests

$14,000.00

ProjectDocumentation

$3,120.00

IntegrationAcceptanceTesting
Total

$131,200.00

$297,200.00

Page1

$175,960.00

$99,360.00

$117,440.00

$56,000.00

3rdQua

CashFlowasofSat3/23/13
ConveyorBelt3Estevez_testforgettingbackto530days_part4
3rdQuarter

4thQuarter

1stQuarter

2ndQuarter

Total

ConveyorBeltProject
Hardware
HardwareSpecification

$68,000.00

HardwareDesign

$95,200.00

HardwareDocumentation

$38,400.00

Protoypes

$89,600.00

OrderCircuitBoards
AssemblePreproductionModels

$640.00
$13,440.00

$1,600.00
$20,160.00

$33,600.00

OperatingSystem
KernelSpecifications

$20,000.00

Drivers
DiskDrivers

$112,000.00

SerialI/ODrivers

$124,800.00

MemoryManagement

$50,400.00

OperatingSystemDocumentation

$32,000.00

NetworkInterface

$35,840.00

$12,880.00

$50,400.00

Utilities
UtilitiesSpecifications

$33,320.00

RoutineUtilities

$45,600.00

ComplexUtilities

$44,800.00

UtilitiesDocumentation
Shell

$25,600.00
$31,920.00

$33,600.00

SystemIntegration
ArchitecturalDecisions

$20,000.00

IntegrationFirstPhase

$56,000.00

SystemHard/SoftwareTests
ProjectDocumentation

$14,000.00
$48,880.00

IntegrationAcceptanceTesting
Total

$130,720.00

$52,000.00
$43,680.00

$23,520.00

$67,200.00

$76,720.00

$23,520.00

$1,108,120.00

Page2

You might also like