1. ABC COMPANY
Fiscal 2004 IT Plan
ABC Corporate IT is initiating the development of Fiscal 2004 IT Plan worldwide for ABC COMPANY. One important purpose of the
plan is to identify companywide all the costs associated with IT activities so that we can better understand the opportunities for cost
reductions without reducing the value that IT delivers to the businesses. The current worldwide IT costs exceeds
3% of revenue. The executive management of the company has set a goal to reduce the worldwide IT costs
to no more than 2% of revenue. To achieve that target, we will need to look closely at each and every cost component of
the IT operations worldwide and assess the cost-value proposition of the IT assets and services used to support the
businesses.
The Fiscal 2004 IT Plan development involves identifying the current IT initiatives and costs for Fiscal 2003 and defining the IT initiatives and
costs for Fiscal 2004. The Fiscal 2003 costs would include actual costs for nine months (Apr. '02 - Dec. '02) and estimating
costs for the remaining three months ( Jan. '03 - Mar. '03). In planning for the Fiscal year 2004 costs, we need
to look for every opportunity to reduce or eliminate costs. For this effort, we are asking you to use the concept
of Zero Base Budgeting i.e. to justify each and every component of the costs for year 2004 irrespective of
whether the same costs were incurred in previous years.
For this IT plan, you need to report initiatives and costs for the following categories:
Personnel
Computer Hardware
Computer Software
Communication Hardware & Software
Communication Services
Included in this file you will find Excel spreadsheets for each of the above categories for you to fill with costs data.
You will notice the spreadsheets already contain the formulas for summation of the numbers.
Do not include any costs allocated to you from corporate for shared use of corporate computer systems and services.
Include communication services costs as those are costs actually incurred by you, though the Corporate IT
pays the bills and charges the amount to your account in G/L.
Below are further explanations for you to consider when filling these spreadsheets.
Personnel
This spreadsheet should contain costs for all employees performing IT activities including employees
performing IT activities on a part time basis.
Costs for consultants and temporary staff should not be on this spreadsheet.
For part time activities, use prorated costs for the time spent for performing IT activities.
2. The spreadsheet has two parts: Costs and Headcount
For costs, the spreadsheet has already listed the descriptions of the key cost items in this category. If you have
costs in the "other" classification, please identify what they are.
For headcount, count all employees performing IT activities including employees doing it on a part time basis. For
part time work, use fractional headcount on a prorated basis.
Computer Hardware
List all computer hardware by item categories:
- PCs
- Laptops
- PDAs
- Servers
- Printers
- Mini Computers
- Mainframes
- Storage (Mainframe attached, Server attached, Network attached)
List separately items that are quite different in size or specifications even within a category.
List items separately if they are leased or purchased indicating leased or purchased.
If the item was purchased but the cost was not capitalized so that there is no lease, maintenance or
depreciation costs, or if the purchased item is fully depreciated, show the item on the list with zero cost.
If you don't have costs identified by items or categories, show costs at the total level but list the items in
the spreadsheet. If the item list is quite long and you don't want to type it, attach a document containing the
list and indicate that the item list is attached. You would still need to justify each hardware for Fiscal year 2004.
Explanation of some Columns
Lease/Pur: Lease or Purchase costs. If the cost of the purchased item is capitalized, then do not include the Purchase cost here, include
depreciation and maintenance costs here. If the purchased item cost is expensed (does not meet the threshold for capitalization)
then include the purchase cost here if the purchase takes place in 2003 or 2004. If the item is leased, include the lease costs here
Maint: Maintenance costs for leased or purchased hardware
Depr.: Depreciation costs for purchased hardware that is capitalized
Computer Software
List all computer software by item categories:
- Operating System (e.g. WINDOWS, OS/400, VM, MVS)
- Office Productivity Software (e.g. Word, Excel, MS Office Suite)
- Security Software (e.g. Virus Checking, Firewall)
- Utility Software (e.g. Data Backup)
- Database Software ( e.g. MS SQL, Oracle)
3. - Systems Management Software (e.g. CA Unicenter)
- e-Business Software ( e.g. Web Portal)
- Application Software (e.g. ERP, Financial, HR)
- Application Development Tools (e.g. VB, COBOL)
- Etc.
The important point is here is to have the complete inventory of computer software with justification for Fiscal year 2004
Again, if costs can not be identified by individual item or category, show costs at the total level.
List items separately if they are purchased or leased indicating purchased or leased.
If the software was purchased, but the cost was not capitalized so that there is no lease, maintenance or
depreciation costs, or the purchased item is fully depreciated, show the item on the list with zero cost.
If you don't want to type the list of software, attach the list as separate document and indicate as such. The list should have
the justification for Fiscal year 2004 for each software and the number of copies you have. For example, three copies of
Visual Basic programming software are for three application developers.
Explanation of some Columns: (same as in the Computer Hardware section)
Communication Hardware or Software
Many communication devices and systems come with hardware and software packaged; as such, the item inventory and costs
are to be recorded as combination of hardware and software.
List all communication hardware and software by item categories:
- Routers
- Switches
- Hubs (Repeaters)
- Multiplexers
- PBXs
- Controllers
- VPN Devices
- Etc.
Other guidelines and explanations, as described for the computer hardware and computer software sections, also apply
for the Communications Hardware and Software.
Explanations of some Columns: (same as in the Computer Hardware section)
Communication Services
In this spreadsheet, primarily include the bills paid to communication carriers for voice communication charges, data
communication charges and for move, add & change to telephones. If you have costs other than those,
include those as 'Others' indicating what those are for.
If you have charges from telephone companies for repair of equipments such as telephone, PBX, etc., do not include
4. those costs here; include those as 'Maintenance' costs in the Communication Hardware& Software spreadsheet.
Include the charges or bills that were paid by the corporate IT and charged to your account in the General Ledger.
5. ABC COMPANY
Fiscal 2004 IT Plan: Computer Hardware
Business Unit/Dept. :
Location :
Date:
Fiscal 03 -----Apr.02-Dec.02 Act. Cost($'000)---------- -----Jan.03-Mar.03 Est. Cost($'000)-------------- -----Fiscal 2003 Est. Cost($'000)--------------
Item Description Qty Lease/Pur Maint Depr Total Lease/Pur Maint Depr Total Lease/Pur Maint Depr Total
Amdahl GS755 Mainframe & Spectris DASD 1 197,692.0 197,692.0 55,041.0 55,041.0 252,733.0 0.0 0.0 252,733.0
Amdahl 4745 FEP 1 6,838.0 6,838.0 1,995.0 1,995.0 0.0 8,833.0 0.0 8,833.0
EMC DASD 1 17,600.0 17,600.0 6,600.0 6,600.0 0.0 24,200.0 0.0 24,200.0
StorageTek Tape Silo System 1 82,269.0 56,888.0 139,157.0 27,684.0 28,444.0 56,128.0 109,953.0 85,332.0 0.0 195,285.0
Dell PC's & NAS 1 3,552.0 3,552.0 0.0 0.0 3,552.0 0.0 3,552.0
IBM (printers & controllers) 1 4,646.0 4,646.0 1,131.0 1,131.0 0.0 5,777.0 0.0 5,777.0
Meridian Leasing (Amdahl Spectris & EMC) 1 172,025.0 172,025.0 57,342.0 57,342.0 229,367.0 0.0 0.0 229,367.0
Meridian Leasing (Dell Servers & Notebooks) 1 12,267.0 12,267.0 10,124.1 10,124.1 22,391.1 0.0 0.0 22,391.1
0.0 0.0 0.0 0.0 0.0 0.0
Active PC Hardware: Leased? 0.0 0.0 0.0 0.0 0.0 0.0
OPTIPLEX GX 1 N 180.0 180.0 60.0 60.0 0.0 0.0 240.0 240.0
OPTIPLEX GX 1 N 180.0 180.0 60.0 60.0 0.0 0.0 240.0 240.0
OPTIPLEX GX 1 N 180.0 180.0 60.0 60.0 0.0 0.0 240.0 240.0
PC SERVER 704 N 539.0 539.0 0.0 0.0 0.0 539.0 539.0
PC SERVER 704 N 539.0 539.0 0.0 0.0 0.0 539.0 539.0
PC SERVER 704 N 539.0 539.0 0.0 0.0 0.0 539.0 539.0
PC SERVER 704 N 539.0 539.0 0.0 0.0 0.0 539.0 539.0
PC SERVER 704 N 539.0 539.0 0.0 0.0 0.0 539.0 539.0
PC SERVER 704 N 539.0 539.0 0.0 0.0 0.0 539.0 539.0
Power Edge 1650 Y 0.0 0.0 0.0 0.0 0.0 0.0
Power Edge 1650 Y 0.0 0.0 0.0 0.0 0.0 0.0
Power Edge 1650 Y 0.0 0.0 0.0 0.0 0.0 0.0
Power Edge 2400 N 600.0 600.0 200.0 200.0 0.0 0.0 800.0 800.0
Power Edge 2400 N 0.0 0.0 0.0 0.0 0.0 0.0
Power Edge 2550 N 2,100.0 2,100.0 700.0 700.0 0.0 0.0 2,800.0 2,800.0
Power Edge 2550 N 375.0 375.0 125.0 125.0 0.0 0.0 500.0 500.0
Power Edge 2550 N 900.0 900.0 300.0 300.0 0.0 0.0 1,200.0 1,200.0
Power Edge 2550 N 900.0 900.0 300.0 300.0 0.0 0.0 1,200.0 1,200.0
Power Edge 2550 N 900.0 900.0 300.0 300.0 0.0 0.0 1,200.0 1,200.0
Power Edge 2550 N 900.0 900.0 300.0 300.0 0.0 0.0 1,200.0 1,200.0
Power Edge 2550 Y 0.0 0.0 0.0 0.0 0.0 0.0
Power Edge 2550 Y 0.0 0.0 0.0 0.0 0.0 0.0
Power Edge 2550 Y 0.0 0.0 0.0 0.0 0.0 0.0
Power Edge 2550 N 1,278.0 1,278.0 426.0 426.0 0.0 0.0 1,704.0 1,704.0
Power Edge 2550 N 936.0 936.0 312.0 312.0 0.0 0.0 1,248.0 1,248.0
Power Edge 2550 N 936.0 936.0 312.0 312.0 0.0 0.0 1,248.0 1,248.0
Power Edge 300 (expensed) N 0.0 0.0 0.0 0.0 0.0 0.0
Power Edge 300 (expensed) N 0.0 0.0 0.0 0.0 0.0 0.0
Power Edge 350 Y 0.0 0.0 0.0 0.0 0.0 0.0
Power Edge 350 Y 0.0 0.0 0.0 0.0 0.0 0.0
Power Edge 350 Y 0.0 0.0 0.0 0.0 0.0 0.0
6. ABC COMPANY
Fiscal 2004 IT Plan: Computer Hardware
Business Unit/Dept. :
Location :
Date:
Fiscal 03 -----Apr.02-Dec.02 Act. Cost($'000)---------- -----Jan.03-Mar.03 Est. Cost($'000)-------------- -----Fiscal 2003 Est. Cost($'000)--------------
Item Description Qty Lease/Pur Maint Depr Total Lease/Pur Maint Depr Total Lease/Pur Maint Depr Total
Power Edge 350 N 330.0 330.0 110.0 110.0 0.0 0.0 440.0 440.0
Power Edge 350 Y 0.0 0.0 0.0 0.0 0.0 0.0
Power Edge 350 Y 0.0 0.0 0.0 0.0 0.0 0.0
Power Edge 6300 N 3,150.0 3,150.0 1,050.0 1,050.0 0.0 0.0 4,200.0 4,200.0
Power Edge 6300 N 3,150.0 3,150.0 1,050.0 1,050.0 0.0 0.0 4,200.0 4,200.0
Power Edge 6300 N 3,150.0 3,150.0 1,050.0 1,050.0 0.0 0.0 4,200.0 4,200.0
Power Edge 6300 N 3,150.0 3,150.0 1,050.0 1,050.0 0.0 0.0 4,200.0 4,200.0
Power Edge 6300 N 3,150.0 3,150.0 1,050.0 1,050.0 0.0 0.0 4,200.0 4,200.0
Power Edge 6300 N 3,150.0 3,150.0 1,050.0 1,050.0 0.0 0.0 4,200.0 4,200.0
Power Edge 6300 N 1,650.0 1,650.0 550.0 550.0 0.0 0.0 2,200.0 2,200.0
Power Vault 755N N 1,950.0 1,950.0 650.0 650.0 0.0 0.0 2,600.0 2,600.0
Proliant 800 N 0.0 0.0 0.0 0.0 0.0 0.0
Proliant 800 N 0.0 0.0 0.0 0.0 0.0 0.0
Proliant 800 N 0.0 0.0 0.0 0.0 0.0 0.0
Prolinea 4/33 N 0.0 0.0 0.0 0.0 0.0 0.0
Prolinea 575 N 0.0 0.0 0.0 0.0 0.0 0.0
Prolinea 575 N 0.0 0.0 0.0 0.0 0.0 0.0
Prolinea 575 N 0.0 0.0 0.0 0.0 0.0 0.0
gx100 (Qty = 35) N 0.0 0.0 0.0 0.0 0.0 0.0
Insprion N 0.0 0.0 0.0 0.0 0.0 0.0
c610 y 0.0 0.0 0.0 0.0 0.0 0.0
c610 y 0.0 0.0 0.0 0.0 0.0 0.0
c610 y 0.0 0.0 0.0 0.0 0.0 0.0
c610 y 0.0 0.0 0.0 0.0 0.0 0.0
c610 y 0.0 0.0 0.0 0.0 0.0 0.0
Lattitude N 450.0 450.0 150.0 150.0 0.0 0.0 600.0 600.0
c610 N 300.0 300.0 100.0 100.0 0.0 0.0 400.0 400.0
c610 N 300.0 300.0 100.0 100.0 0.0 0.0 400.0 400.0
c610 N 300.0 300.0 100.0 100.0 0.0 0.0 400.0 400.0
TOTAL 464,253.0 89,524.0 37,779.0 591,556.0 150,191.1 38,170.0 11,515.0 199,876.1 614,444.1 127,694.0 49,294.0 791,432.1
7. ABC COMPANY
Fiscal 2004 IT Plan: Computer Hardware
Business Unit/Dept. :
Location :
Date:
Fiscal 03 -----Apr.02-Dec.02 Act. Cost($'000)---------- -----Jan.03-Mar.03 Est. Cost($'000)-------------- -----Fiscal 2003 Est. Cost($'000)--------------
Item Description Qty Lease/Pur Maint Depr Total Lease/Pur Maint Depr Total Lease/Pur Maint Depr Total
8. ABC COMPANY
Fiscal 2004 IT Plan: Computer Hardware
Business Unit/Dept. :
Location :
Date:
---------- Fiscal 2004 Est. Cost($'000) --------------------
Item Description Qty Lease/Pur Maint Depr Total Justification for 2004
Amdahl GS755 Mainframe & Spectris DASD 220,164.0 220,164.0 Lease contract and business continuity
Amdahl 4745 FEP 8,400.0 8,400.0 Enables mainframe remote communications
EMC DASD 27,600.0 27,600.0 Mission critical high performance database storage for mainframe
StorageTek Tape Silo System 110,736.0 41,782.0 152,518.0 Support production batch processing and backups
Dell PC's & NAS 5,000.0 5,000.0 Storage upgrades
IBM (printers & controllers) 6,000.0 6,000.0 Legacy controllers, printers & tape drives
Meridian Leasing (Amdahl Spectris & EMC) 229,368.0 229,368.0 Lease contract and business continuity
Meridian Leasing (Dell Servers & Notebooks) 76,644.2 76,644.2 Lease contract and business continuity +$2500/Mo growth/replacements
0.0
Active PC Hardware: 0.0 Servers, workstations and laptop depreciation
OPTIPLEX GX 1 240.0 240.0
OPTIPLEX GX 1 240.0 240.0
OPTIPLEX GX 1 240.0 240.0
PC SERVER 704 0.0
PC SERVER 704 0.0
PC SERVER 704 0.0
PC SERVER 704 0.0
PC SERVER 704 0.0
PC SERVER 704 0.0
Power Edge 1650 0.0
Power Edge 1650 0.0
Power Edge 1650 0.0
Power Edge 2400 800.0 800.0
Power Edge 2400 0.0
Power Edge 2550 2,800.0 2,800.0
Power Edge 2550 500.0 500.0
Power Edge 2550 1,200.0 1,200.0
Power Edge 2550 1,200.0 1,200.0
Power Edge 2550 1,200.0 1,200.0
Power Edge 2550 1,200.0 1,200.0
Power Edge 2550 0.0
Power Edge 2550 0.0
Power Edge 2550 0.0
Power Edge 2550 1,704.0 1,704.0
Power Edge 2550 1,248.0 1,248.0
Power Edge 2550 1,248.0 1,248.0
Power Edge 300 (expensed) 0.0
Power Edge 300 (expensed) 0.0
Power Edge 350 0.0
Power Edge 350 0.0
Power Edge 350 0.0
9. ABC COMPANY
Fiscal 2004 IT Plan: Computer Hardware
Business Unit/Dept. :
Location :
Date:
---------- Fiscal 2004 Est. Cost($'000) --------------------
Item Description Qty Lease/Pur Maint Depr Total Justification for 2004
Power Edge 350 440.0 440.0
Power Edge 350 0.0
Power Edge 350 0.0
Power Edge 6300 4,200.0 4,200.0
Power Edge 6300 4,200.0 4,200.0
Power Edge 6300 4,200.0 4,200.0
Power Edge 6300 4,200.0 4,200.0
Power Edge 6300 4,200.0 4,200.0
Power Edge 6300 4,200.0 4,200.0
Power Edge 6300 2,200.0 2,200.0
Power Vault 755N 2,600.0 2,600.0
Proliant 800 0.0
Proliant 800 0.0
Proliant 800 0.0
Prolinea 4/33 0.0
Prolinea 575 0.0
Prolinea 575 0.0
Prolinea 575 0.0
gx100 (Qty = 35) 0.0
Insprion 0.0
c610 0.0
c610 0.0
c610 0.0
c610 0.0
c610 0.0
Lattitude 600.0 600.0
c610 400.0 400.0
c610 400.0 400.0
c610 400.0 400.0
TOTAL 642,912.2 82,782.0 46,060.0 771,754.2
10. ABC COMPANY
Fiscal 2004 IT Plan: Computer Hardware
Business Unit/Dept. :
Location :
Date:
---------- Fiscal 2004 Est. Cost($'000) --------------------
Item Description Qty Lease/Pur Maint Depr Total Justification for 2004
13. ABC COMPANY
Fiscal 2004 IT Plan: Computer Software
Business Unit/Dept. :
Location :
Date:
Fiscal 03 -----Apr.02-Dec.02 Act. Cost($'000)-------------- -----Jan.03-Mar.03 Est. Cost($'000)----------- ------Fiscal 2003 Est. Cost($'000)---------------
Item Description Qty Lease/Pur Maint Depr Total Lease/Pur Maint Depr Total Lease/Pur Maint Depr Total
Copycat (tape stacking) 1
Panavalet TSO/ISPF (library management) 1
Roscoe (editor and user scripting) 1
Solve:Acess 1
NetworkIT Management Services 1
14. ABC COMPANY
Fiscal 2004 IT Plan: Computer Software
Business Unit/Dept. :
Location :
Date:
------- Fiscal 2004 Est. Cost($'000) ----------------
Item Description Qty Lease/Pur Maint Depr Total Justification for 2004
0.0
Leased Software: 0.0
Information Builders - Focus 67,649.4 67,649.4 Need to eliminate. SS&MA and HR/Payroll big users.
IBM S/390 OS &Utilities 720,000.0 720,000.0 Business continuity to support mainframe
StorageTek Tape Silo Software 9,132.0 9,132.0 Lease contract and support of tape silos
Purchased Software:
ALLEN SYSTEMS (data dictionary) 0.0 0.0 Trying to eliminate prior to 6/30/03
BMC SOFTWARE (mainframe monitors) 60,000.0 60,000.0 Mainframe performance monitoring
CINCOM SYSTEM 323,343.0 323,343.0 ABC standard ERP system
CLEARCROSS (SPEX 6/5 - 6/4) 3,068.1 1,083.0 4,151.1 Needed for International documentation
COMPUTER ASSOC (see list below) 365,598.2 132,796.0 498,394.2 Contract through 12/31/2004
COMPUTER ASSOC (Help Desk 530 - 5/29) 6,300.0 6,300.0 Support Help Desk incident reporting
COMPUTER ASSOC (Netwk IT 3/31 - 3/30) 2,000.0 2,000.0 Network monitoring tool
Covast EDI Accelerator (see captial) 0.0
Document Mgmt System (see capital) 0.0
EBOTS (Ebiz Kanban) $182K 52,000.0 52,000.0 Allocated?????
ESKER INC (Faxgate) 4,410.0 4,410.0 Invoice and Order Ack forms (as well as faxing support)
Fischer Interntional (TSO editor 1/15-1/14)) 4,800.0 4,800.0 Mainframe editor for technical support
FUJITSU SOFTW (OAI 6/1 -5/31)) 15,000.0 15,000.0 Needed to connect VB forms to O*
FUJITSU SOFTW (Objectstar 1/1 - 12/31) 70,000.0 70,000.0 Needed for ABCLink
FUNK SOFTWARE (Radius 2/1/01) 0.0 1,440.0 1,440.0 Depreciation
GT SOFTWARE (CICS map generator) 0.0 0.0 CICS BMS map generator
H & M SYSTEMS (CICS compression) 4,500.0 4,500.0 CICS compression for performance & bandwidth reduction
HYPERION 38,509.8 4,890.1 43,399.9 Hyperion Contract
INTERBIX (SSA Global - G/L from CA) 100,064.0 100,064.0 General Ledger Contract
LANTECH (Citrix upgrade) 0.0 0.0
LEVI RAY & SHOUPE (VTAM print support) 12,000.0 12,000.0 Mainframe print support
LEVI RAY & SHOUPE (VPS/PC NT & DRS) 4,500.0 4,500.0 Used to support printing to LAN printers from mainframe (I.e., ABCLink)
LOGILITY INC (supply chain planning) 50,000.0 50,000.0 Used for replenishment planning for warehouses
MERRILL CONSULTANTS (perfomance rep) 1,500.0 1,500.0 Needed for SAS performance reporting
Microsoft BizTalk (see capital) 16,666.7 16,666.7
Microsoft Enterprise Agreement 412,324.0 412,324.0 Maintenance (Office Pro, Core CAL, Desktop OS)
NETEC INTERNA (CICS file control) 4,100.0 4,100.0 Required for mainframe VSAM dataset allocation
NORTAN ANTIVIRUS 13,000.0 13,000.0 Prevent viruses and business interruption
PILOT SOFTWAR 0.0 Trying to eliminate using SQL server
PORNSWEEP (email filtering) 6,000.0 6,000.0
PROGINET (TCS file transfer) 6,500.0 6,500.0 Being used for all file transfers between mainframe and LAN
ABC DEPRECIATION 2,937,840.0 2,937,840.0
Rochester Software (Xerox printing) 2,700.0 2,700.0 Xerox laser forms support
15. ABC COMPANY
Fiscal 2004 IT Plan: Computer Software
Business Unit/Dept. :
Location :
Date:
------- Fiscal 2004 Est. Cost($'000) ----------------
Item Description Qty Lease/Pur Maint Depr Total Justification for 2004
SAS (performance statistics 2/15) 5,782.4 5,782.4 Statistical performance reporting ported from mainframe to NT
SMC (freight calc for traffic) 3,200.0 3,200.0 Freight calculation required by traffic dept
Software Diversified (STASH compression 4/15) 3,299.1 3,299.1 Compression product like ZIP for mainframe
SOFTWARE SPEC (20 XP Pro Upg) 0.0
SOFTWARE SPEC W2000 Server) 5,000.0 5,000.0
SOFTWARE SPEC (500 WinZip V8.x) 0.0
SOFTWARE SPEC (50 NAV for servers) 0.0
SOFTWARE SPEC (W2000 esource kit) 0.0
SOFTWARE SPEC (winzip self extractor) 0.0
SOFTWARE SPEC (5 NAV for notebooks) 0.0
SOFTWARE SPEC (3 W2000 Server) 0.0
SOFTWARE SPEC (12 W2000 Server) 0.0
SOFTWARE SPEC (8 NAV desktop) 0.0
SOFTWARE SPEC (20 W2000 CAL) 0.0
SOFTWARE SPEC (3 NAV, Office XP Pro, W2000 &SQL CAL) 0.0
SOFTWARE SPEC (media kits) 0.0
SOFTWARE SPEC (13 Veritas Rmt Agents 0.0
SOFTWARE SPEC (Exchange 2000 resource kit) 0.0
SOPHOS INC (Winframe server antivirus) 9,000.0 9,000.0
STERLING COMMERCE (EDI GENTRAN) 0.0 0.0 Will eliminate with Biztalk/Covast (5/31/03)
STERLING SOFT (disk mgmt & backup) 36,408.2 36,408.2 Required for mainframe DASD support and backups
TSI LOGISTICS (traffic system) 17,529.8 17,529.8 New Traffic system just installed and deployed
SYNCSORT 5,300.0 5,300.0 Mainframe sort utility used throughout production batch systems
Veritas 2,500.0 2,500.0 LAN backup system
Websense Filtering 0.0 3,024.0 3,024.0 Not needed with AT&T firewall
XEROX (support Michigan printer forms) 1,800.0 1,800.0
0.0
TOTAL 796,781.4 1,652,036.6 3,097,739.8 5,546,557.8
Computer Associates Detail:
Deliver (report distribution)
Filesave/RCS
Intertest (debugging for CICS)
Jobtrac (automated scheduling)
ACF2 (security)
PMO (program mgmt optimizer)
View (on-line report viewing)
Easytrieve plus (reporting)
One (tape management)
16. ABC COMPANY
Fiscal 2004 IT Plan: Computer Software
Business Unit/Dept. :
Location :
Date:
------- Fiscal 2004 Est. Cost($'000) ----------------
Item Description Qty Lease/Pur Maint Depr Total Justification for 2004
Copycat (tape stacking)
Panavalet TSO/ISPF (library management)
Roscoe (editor and user scripting)
Solve:Acess
NetworkIT Management Services
17. ABC COMPANY
Fiscal 2004 IT Plan: Communication Hdwr & Sfwr
Business Unit/Dept. :
Location :
Date:
Fiscal 03
-----Apr.02-Dec.02 Act. Cost($'000)------------- -----Jan.03-Mar.03 Est. Cost($'000)------ ------Fiscal 2003 Est. Cost($'000)--------------
Item Description Qty Lease/Pur Maint Depr Total Lease/Pur Maint Depr Total Lease/Pur Maint Depr Total
Visual Networks & Adtran ISDN NT1 1 20,277.0 20,277.0 6,759.0 7,007.7 13,766.7 27,036.0 7,007.7 0.0 34,043.7
Cisco 7507 Router 2 26,910.0 5,648.0 32,558.0 0.0 0.0 26,910.0 5,648.0 32,558.0
Cisco 2520 Router 2 662.0 256.0 918.0 0.0 0.0 662.0 256.0 918.0
Cisco 4500 Internet Router 1 1,300.0 1,300.0 0.0 0.0 1,300.0 0.0 1,300.0
Cisco 5000 Catalyst Switch 1 2,000.0 1,736.0 3,736.0 0.0 0.0 2,000.0 1,736.0 3,736.0
Cisco 2900 Switch 1 160.0 160.0 0.0 0.0 160.0 0.0 160.0
Cisco VPN 3005 2 1,844.0 1,844.0 678.0 678.0 0.0 0.0 2,522.0 2,522.0
Cisco & IBM Cabling For AT&T Conversion 1 0.0 4,506.1 4,506.1 0.0 4,506.1 0.0 4,506.1
Channel Bank Maintenance 11 0.0 0.0 0.0 0.0 0.0 0.0
Expanets MAC's 716.0 716.0 238.7 238.7 0.0 954.7 0.0 954.7
AT&T Internet Data Center Costs:
AVTS 0.0 0.0 0.0 0.0 0.0 0.0
Sprint Managed Firewall 19,521.0 6,600.0 6,600.0 26,121.0 0.0 0.0 26,121.0
AT&T Managed Network Based Firewall 0.0 0.0 0.0 0.0 0.0 0.0
AT&T Data Center Rack Space & One Time Cost 0.0 0.0 0.0 0.0 0.0 0.0
AT&T Site Install Costs 0.0 0.0 0.0 0.0 0.0 0.0
Netgate DSL/VPN 0.0 0.0 0.0 0.0 0.0 0.0
Netgate One Time Costs 0.0 0.0 0.0 0.0 0.0 0.0
AT&T Managed Router at Indy
AT&T Managed Router at Milwaukee
TOTAL 39,798.0 31,748.0 9,484.0 61,509.0 13,359.0 11,752.4 678.0 25,789.4 53,157.0 43,500.4 10,162.0 ###
18. ABC COMPANY
Fiscal 2004 IT Plan: Communication Hdwr & Sfwr
Business Unit/Dept. :
Location :
Date:
------- Fiscal 2004 Est. Cost($'000) --------
Item Description Qty Lease/Pur Maint Depr Total Justification for 2004
Visual Networks & Adtran ISDN NT1 24,783.0 7,357.4 32,140.4 Lease expires 2/29/04
Cisco 7507 Router 15,000.0 15,000.0 Support ABC data communications
Cisco 2520 Router 0.0
Cisco 4500 Internet Router 0.0
Cisco 5000 Catalyst Switch 2,100.0 2,100.0 Required for server LAN interface
Cisco 2900 Switch 0.0 Required for server LAN interface
Cisco VPN 3005 2,712.0 2,712.0
Cisco & IBM Cabling For AT&T Conversion 0.0 AT&T data conversion requirement
Channel Bank Maintenance 5,771.7 5,771.7 AT&T Voice conversion
Expanets MAC's 1,000.0 1,000.0 Indy PBX move/adds/changes
AT&T Internet Data Center Costs:
AVTS 28,345.2 28,345.2 Centralized VPN server at AT&T
Sprint Managed Firewall
Price includes firewall and 3M back-end
connectivity (previously listed as 3M port at
AT&T Managed Network Based Firewall 59,211.6 59,211.6 Internet Data Center); includes URL filtering
Price includes rack space for AVTS and
AT&T Data Center Rack Space & One Time Cost 15,454.8 15,454.8 Firewall and also OTC of $2580
AT&T Site Install Costs 26,400.0 26,400.0
Netgate DSL/VPN 23,786.4 23,786.4 22 Network DSL/VPN sites
Netgate One Time Costs 3,124.9 3,124.9 One time configuration costs
AT&T Managed Router at Indy 2,411.5 AT&T managed router
AT&T Managed Router at Milwaukee 2,411.5 AT&T managed router
TOTAL 181,105.9 36,052.1 2,712.0 ###
19. ABC COMPANY
Fiscal 2004 IT Plan: Communication Services
Business Unit/Dept. :
Location :
Date:
Apr.02-Dec.02 Jan.03-Mar.03 Fiscal 2003
Description of Services Cost Act.($000)Cost Est.($000) Cost Est.($000)
Voice Communication Charges:
Ameritech 1,139.0 405.0 1,544.0
Time Warner Local Service 42,152.0 16,299.0 58,451.0
AT&T Loccal Service
Verizon Wireless 644.0 214.7 858.7
Data Communication Charges:
AT&T PRI Lines & Distributor Frame Relay 53,609.0 22,000.0 75,609.0
GEISCO EDI 47,968.0 23,200.0 71,168.0
Hancock Telecom local line 266.0 135.0 401.0
MCI Frame Relay 111,922.0 38,520.0 150,442.0
Sprint Distributor Network 36,599.0 20,800.0 57,399.0
Verizon local line 429.0 144.0 573.0
MCI 800#'s 1,429.0 435.0 1,864.0
MCI PAL/VPN Dial 7,297.0 1,110.0 8,407.0
AT&T Indy: 0.0
4.5M IMA Port 0.0
3 Access T1s 0.0
1.152 ePVC 0.0
AT&T 128K ePVC to Sungard 0.0
AT&T Internet Data Center
Internet Ports 0.0
VPN Dial Accounts 0.0
0.0
TOTAL 303,454.0 123,262.7 426,716.7
20. ABC COMPANY
Fiscal 2004 IT Plan: Communication Services
Business Unit/Dept. :
Location :
Date:
Fiscal 2004
Description of Services Cost Est.($000) Justification for Fiscal 2004
Voice Communication Charges:
Ameritech 1,500.0 Backup Centrex lines for Michigan
Time Warner Local Service 0.0
AT&T Loccal Service 55,000.0 AT&T Local service
Verizon Wireless 900.0 Indy cellular service contract
Data Communication Charges:
AT&T PRI Lines & Distributor Frame Relay 37,804.5 Distributor access & ISDN backup
GEISCO EDI 72,000.0 EDI
Hancock Telecom local line 540.0 Empoyee work at home
MCI Frame Relay 38,520.0 Through conversion & billing overlap
Sprint Distributor Network 55,200.0 Customer access and Milwaukee printing
Verizon local line 0.0
MCI 800#'s 0.0
MCI PAL/VPN Dial 0.0
AT&T Indy: Central data network access at Indy
4.5M IMA Port 20,802.3
3 Access T1s 14,758.4
1.152 ePVC 9,670.3
AT&T 128K ePVC to Sungard 2,391.4 Disaster recovery network connection
AT&T Internet Data Center Price includes 3M Internet port and 1M
Internet Ports 27,398.9 Internet port plus cross-connects
VPN Dial Accounts $69,766.20 This is for 7889 user Ids for VPN dial access paid by corporate
TOTAL 406,251.9
21. ABC COMPANY
Fiscal 2004 IT Plan: Others
Business Unit/Dept. :
Location :
Date:
Apr.02-Dec.02 Jan.03-Mar.03 Fiscal 2003 Fiscal 2004
Description Cost Act.($000) Cost Est.($000) Cost Est.($000) Cost Est.($000) Justification for Fiscal 2004
M & R - Building:
Roof Maintenance 473.0 473.0 500.0 T&M for roof repairs
Computer Room Flloor Cleaning 2,710.0 2,710.0 2,800.0 Computer room raised floor & sub-floor claening
Cummins Diesel Test/Maint 10,540.0 10,540.0 11,000.0 Diesel backup maintenance - 2 generators
Enersys UPS Battery Maint 3,489.0 1,163.0 4,652.0 4,800.0 Quarterly battery backup maint. - 180 Exide batteries
Indiana Underground Tank Permit 90.0 90.0 100.0 State permit for underground diesel feul tank
Peine HVAC Maint 11,574.0 2,800.0 14,374.0 15,000.0 HVAC maintenance and repairs
Pierce UPS Maint 4,800.0 4,800.0 5,000.0 IPM 300KVA UPS bi-annual maintenance
Reece Paving Seal Coat/Stripes 250.0 250.0 2,300.0 Parking lot maintenance & striping
Storms Electrical Contracting 976.0 5,900.0 6,876.0 2,500.0 Electrical contract work T&M
Building & Office Furn Depreciation 19,876.0 9,696.0 29,572.0 29,088.0 Depreciation
Other Expenses:
Utilities 64,816.0 19,800.0 84,616.0 82,000.0 Electricity, water and sewers
Office Supplies 3,771.0 1,257.0 5,028.0 5,000.0 Office supplies
Computer Supplies 17,702.0 5,900.7 23,602.7 23,000.0 Computer related supplies
Cleaning Services 14,385.0 6,300.0 20,685.0 25,200.0 Building cleaning service
Property Taxes 60,000.0 20,000.0 80,000.0 85,000.0 Personal property taxes
Courier Service 1,877.0 625.7 2,502.7 2,500.0 Courier service for tapes
Security Alarm Service 933.0 311.0 1,244.0 1,300.0 Security monitoring service
Plant Service 1,340.0 390.0 1,730.0 1,560.0 Office plants mainenance
Koorsen Fire Protection Svc 1,174.0 3,000.0 4,174.0 4,500.0 Alarm and fire service maintenance
Metzler Plumbing 110.0 110.0 250.0 Restrooms and kitchen repairs
Midwest Telephone Wiring 211.0 211.0 500.0 LAN Cabling T&M
NTC Surveillance Cameras 374.0 374.0 400.0 Building surveilance cameras maintenance
Orkin Pest Control 241.0 200.0 441.0 600.0 Pest contrl
Recall Offsite Tape Storage 15,464.0 4,800.0 20,264.0 11,200.0 Off-site backup tape vault service
Taylor Oil (diesel fuel) 1,235.0 1,235.0 1,500.0 Diesel fuel
Waste Service 1,905.0 636.0 2,541.0 2,600.0 Trash service
Mat Cleaning Service 1,451.0 480.0 1,931.0 2,000.0 Mat cleaning service
Snow Removal Service 1,195.0 4,530.0 5,725.0 6,000.0 Snow removal and salt
Lawn Care Service 2,587.0 2,587.0 3,000.0 Lawn maintenance
0.0
TOTAL 245,549.0 87,789.3 333,338.3 331,198.0
22. ABC COMPANY
Fiscal 2004 IT Plan: Costs Summary
Business Unit/Dept:
Location:
Date:
Apr. '02- Jan. '03- Fiscal Fiscal
Dec. '02 Mar. '03 2003 2004
Description Est.($000) Est.($000) Est.($000) Est.($000)
Personnel 0.0 0.0 2,003.0 1,221,000.0
Computer Hardware 591,556.0 199,876.1 791,432.1 771,754.2
Computer Software 3,607,034.1 2,109,643.5 5,716,677.6 5,546,557.8
Communication Hardware & Software 61,509.0 25,789.4 87,298.4 215,047.0
Communication Services 303,454.0 123,262.7 426,716.7 406,251.9
Others 245,549.0 87,789.3 333,338.3 331,198.0
TOTAL IT COSTS 4,809,102.1 2,546,361.0 7,357,466.1 8,491,808.9
