| On time cloud solution costs |
| | Initial | 1st year | 2nd Yesr | 3rd Year |
| Total Initial software / Hardware cost | $0 | $0 | $0 | $0 |
| Total initial configuration/implemetation costs | $0 | $0 | $0 | $0 |
| Additional implementation costs | $5,000 | $0 | $0 | $0 |
| Total ontime costs | 5000 |
| Annual upfront Reccurings |
| | Initial | 1st year | 2nd Yesr | 3rd Year |
| upfront maintainances/Labour | $5,500 | $0 | $0 | $0 |
| upfront maintainances/Licnnsing | $30,500 | $0 | $0 | $0 |
| Total Ontime Cost | 360000 |
| Annual og going Reccurings |
| | Initial | 1st year | 2nd Yesr | 3rd Year |
| Ongoing maintainances/Environmental | $0 | $750 | $0 | $0 |
| Ongoing maintainances/Licnnsing | $0 | $520 | $0 | $0 |
| Ongoing maintainances/Labor | $0 | $2,600 | $0 | $0 |
| Ongoing Internal Support/Maintainance | $0 | $100 | $0 | $0 |
| Opportunity Cost | $0 | $0 | $0 | $0 |
| Total Ontime Cost | | $3,970 |
| Total Cloud solution Cost |
| | Initial | 1st year | 2nd Yesr | 3rd Year |
| Total Ontime Cost | 41000 | 3970 | 0 | 0 |
karen123@
CloudTCOcalculation.xlsx
