Case-Study 4

On-Premise Cloud
IT

Physical Server
-

2x5000 :
10, 000
IT
OS Licensing 2 x
500 =
1
,
000 -

CAPEX Application Licensing 1x3, 000 :

3, 000
-

Web Licensing 1 <500 500

=
-

Integration Cost 2 000 2 000 7 , 000

=

, ,

16 500 7 , 000
,

Per Month OPEX

I
App VM ~

1 x
20 +
30
=
600
Web WM -

1 +
1 + 720 =
720

Storage 140 35
=

0 25 +
-

year

APP Licensinga 2 30 % /3 0007 1 , 800 80

+ = :

OPEX
,
year
2 +
30 % (500) :
300
=
20
month 2355
Labor 36 x 3000
,
=
108 , 000 =
800 /month
year
Maintenance 3 x 15 % (10, 000) 4 500 =

,
-

month
Environmental 36 x
500 =
18, 000 100
=

132 , 600 36 + 2
355
,
84480:

149 , 100 91 , 780