2015 Budget Vote/G&A - CTO
Jump to navigation
Jump to search
Area Budget Proposal | ||||
Area: | Office of the CTO | |||
Prepare by: | Tom Judge | |||
Account Breakdown | ||||
Expenses | ||||
Account | Monthly | Annual | Annual Total | |
Advertising | $ - | $ - | $ - | |
Disposal Fees | $ - | $ - | $ - | |
Education | $ - | $ - | $ - | |
Equipment | $ - | $ 1,600.00 | $ 1,600.00 | |
Furniture | $ - | $ - | $ - | |
Job Materials | $ - | $ - | $ - | |
Office Supplies | $ 225.00 | $ 1,740.00 | $ 4,440.00 | |
Repair & Maintenance | $ - | $ 500.00 | $ 500.00 | |
Safety Equipment | $ - | $ - | $ - | |
Supplies | $ - | $ - | $ - | |
Tools | $ - | $ - | $ - | Total Budget Required |
Total | $ 225.00 | $ 3,840.00 | $ 6,540.00 | $ 6,540.00 |
Equipment | |||
Description | Large Long Lived Equipment | ||
Equipment Name | Equipment Description | Annual Cost | Monthly Cost |
Server Upgrades | $1,300.00 | ||
Switch Upgrades | $300.00 |
Office Expenses | |||
Description | Office Supplies and Expenses | ||
Item Name | Item Description | Annual Cost | Monthly Cost |
Quickbooks | Accounting Software | $ 42.45 | |
Pagely | Blog Software/Hosting | $ 1,440.00 | |
Creative Cloud | $ 55.00 | ||
Concur | $ 80.00 | ||
Quickbooks Upgrades | $ 40.00 | ||
SSL Certificates | SSL Wildcart certificate to protect *.pumpingstationone.org domains. | $ 200.00 | |
Domain renewal | Domain renewal for pumping station one domain names. | $ 100.00 | |
3rd party hosting | Hosting of any off-site services | $ 50.00 |
Repair and Maintenance | |||
Description | Costs for planned and unplanned repairs to tools in the area | ||
Repair Name | Repair Description | Annual Cost | Monthly Cost |
Emergency System Maintenance | $ 500.00 |