Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 1

Alan Keith StJohn

CIS 146 Summer 2013

On the Spot Courier Service


Equipment List
O
w
r
ne

e
om

e
nc

rs
ve
75,000
70,000
5,000

e
id
es

ri
D

e
ic
ff
O

Monthly Budget
Esitmated Cost
Estimated Free Cash Flow

2,000
1,500
500

500
300
200

Expenses
OC3 Network Connection
Leased Servers (Application/Database)
Leased PC Desktops
Network Switches
Network Cabling
Power Circuits for Server Room
Printers/Paper
System Admin/Network Admin
Database Admin/Application Support
Leased Driver Laptops
Laptop Mounting Brackets
Home Internet Connection
Leased Home Desktop Computer
VPN license for Home Computer
Home Printer

37,000
8,300
600
600
500
1,000
6,200
7,000
7,000
600
1,000
100
85
300
200

Software/Misc
Microsoft Windows Licensing
Microsoft Office Licensing
Network Storage Maintenance Agreement
Server Hardware Maintenance Agreement

Total Expenses

180
75
150
150
68,755

1,600

685

You might also like