Professional Documents
Culture Documents
Case3 Part1and2 Stjohn
Case3 Part1and2 Stjohn
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