Threaded Case Study Price List



Classroom:

WS-c2950SX-24 2950 Switch $1,489 +5 for spares: (49 total)
24 port patch panel $69.99
3port 1000baseSX patch panel $~1000
rackmount for 1000baseSX patch panel $~100
2630 cabinet $1243
10560m (34645 feet) total
(5m avg run x 2 runs/computer x 24 computers/room x 44 rooms)
36boxes1000ft
$2114
RJ45 connectors 4224 total
(2/per computer * 24 computers/room * 44 rooms)
$18.91/100 43 packs
$813
APC Smart UOS 2200VA SU2200RM3U
x10 for replacement purposes and mission-critical workstations/access switches
$1050
total : $192,560

IDF:

Catalyst 4006 WS-C4006-(S2)
2x/IDF
$5395 ($10,790/IDF)
      WS-X4424-SX-MT (24 port 1000baseSX blade) 4x/IDF $4000 ($16,000/IDF)
      WS-X4013 (supervisor module) 2x/IDF $3250 ($6,500/IDF)
APC Smart UOS 2200VA SU2200RM3U $1050
patch panel 32-port SC Fiber Rack 4x/IDF $395 ($1,580/IDF)
19" rackmount RL1045 45u $126 ($504/IDF)
cable management panel 4x $24 ($96/IDF)
cable tray Middle Atlantic HCT1 4x/IDF $18 ($72/IDF)
class fiber 8800m
(avg50m/run, x4 runs/switch, x44 switches)
$146/run * 4 runs/switch * 44 switches
~$26000
total : ($36,592/IDF) ($73,184 for both) + fiber = $99,184

MDF:

Cisco 3745 Multiaccess Router 2x Cost: $8418
      Content Engine Network Module (NM-CE-BP) Cost: $3039
      T3/E3 Network Module (NM-1T3/E3) Cost: $6140
      1-Port T1/Fractional T1 DSU/CSU WAN Interface Card (WIC-1DSU-T1) Cost: $395
      2x 1-port Gigabit Ethernet Network Module (NM-1GE) Cost: $3548
      2x Gigabit Ethernet Network Module (WS-G5484) Cost: $195
Catalyst 4006 WS-C4006-(S2)
2x/IDF
$5395 ($10,790/IDF)
      WS-X4424-SX-MT (24 port 1000baseSX blade) 4x/IDF $4000 ($16,000/IDF)
      WS-X4013 (supervisor module) 2x/IDF $3250 ($6,500/IDF)
APC Smart UOS 2200VA SU2200RM3U $1050
patch panel 32-port SC Fiber Rack 4x/IDF $395 ($1,580/IDF)
19" rackmount RL1045 45u $126 ($504/IDF)
cable management panel 4x $24 ($96/IDF)
cable tray Middle Atlantic HCT1 4x/IDF $18 ($72/IDF)
backbone fiber 8runs, 120m average length $2500
6x Servers $15,000 each ($90,000 total)
MDF total= $180,048

Printers and Miscellaneous

4x network printers hp LaserJet 4300n (Q2432A) $1,879.00x4 ($7,516)
+ 44 printers for classes hp LaserJet 4300 $1,399.00x44 ($61,556)
misc equipment (conduits, wall paneling, etc) $50,000
equipment total = $590,864

Services:

176 runs x $100/run (class fiber) $17,600
8 runs x $100/run (backbone) $8,000
2112 runs x $45/run (copper) $95,000
service contract, 24hr response time = $125/mo
+$30/hr 2 hour minimum. Debited from monthly fee (basically 4 hours/month free)
$125/mo
T3 Service $10,000/mo
Fractional T1 Service $500/mo
services total = $120,600 + $10,625/month

grand total = $711,464 + $10,625/month