| VPN Router/Firewall |
| Exchange Server Hardware |
| Front-end Server |
| |
| Windows 2003 R2 license |
| Exchange 2007 license |
| SharePoint license |
| SharePoint license |
| Outlook/Entourage licenses $129
ea. |
| Exchange 2007 Server user licenses |
| Windows 2003 Server user licenses |
| |
| Lease Charges |
| Bandwidth |
| |
| Systems Admin and support |
| |
| Total Cost
- Year 1 |
| Total Savings |
|
|
$1,500
|
Included
|
|
$2,000
|
Included
|
|
$2,000
|
Included
|
|
|
|
|
$700
|
Included
|
|
$1,000
|
Included
|
|
$480
|
Included
|
|
$1,400
|
Included
|
|
$2,580
|
Included
|
|
$1,340
|
Included
|
|
$600
|
Included
|
| |
|
|
N/A
|
$790/mo.
|
|
$300
|
Included
|
|
|
|
|
$55,000
|
Included
|
|
|
|
|
$68,900
|
$9,480
|
|
$59,420.00
|
|
|
|
$3,000
|
Included
|
|
$4,000
|
Included
|
|
$4,000
|
Included
|
|
|
|
|
$1,400
|
Included
|
|
$2,000
|
Included
|
|
$2,400
|
Included
|
|
$2,800
|
Included
|
|
$5,160
|
Included
|
|
$6,700
|
Included
|
|
$3,000
|
Included
|
| |
|
|
N/A
|
$3,400/mo
|
|
$400
|
Included
|
|
|
|
|
$75,000
|
Included
|
|
|
|
|
$109,860
|
$40,800
|
|
$69,060.00
|
|
