|
Ntech Collaborative Technology Planning Budget Template |
|
|
|
|
|
|
|
|
|
|
|
|
| EXPENSES |
Year 1 |
Year 2 |
Year 3 |
Year 4* |
Year 5* |
|
|
|
|
|
|
| Equipment |
|
|
|
|
|
| Computer Hardware (New Systems) |
|
|
|
|
|
| Computer Hardware (Upgrades - Drives, Memory, Etc.) |
|
|
|
|
|
| Printers, Scanners, CDROM, and Add-Ons |
|
|
|
|
|
| Network Cards/Hubs/Cables |
|
|
|
|
|
| Modems |
|
|
|
|
|
| Other |
|
|
|
|
|
|
|
|
|
|
|
| Software |
|
|
|
|
|
| New |
|
|
|
|
|
| Upgrades |
|
|
|
|
|
|
|
|
|
|
|
| Setup Charges/Other |
|
|
|
|
|
| Wiring |
|
|
|
|
|
| Furniture |
|
|
|
|
|
| Ergonomic Accessories |
|
|
|
|
|
| Facility Modifications |
|
|
|
|
|
|
|
|
|
|
|
| Network Access Fees (ISP, Dedicated Line) |
|
|
|
|
|
|
|
|
|
|
|
| Service contracts and maintenance charges |
|
|
|
|
|
|
|
|
|
|
|
| Insurance |
|
|
|
|
|
|
|
|
|
|
|
| Operating Expenses |
|
|
|
|
|
| Phone lines |
|
|
|
|
|
| Utilities |
|
|
|
|
|
| Security |
|
|
|
|
|
| Supplies (Paper/Toner/Ink/Diskettes/Labels) |
|
|
|
|
|
|
|
|
|
|
|
| Personnel Costs |
|
|
|
|
|
| In-House Staff |
|
|
|
|
|
| Consultants |
|
|
|
|
|
|
|
|
|
|
|
| Staff Development/Training |
|
|
|
|
|
| Workshops/courses |
|
|
|
|
|
| Consultant |
|
|
|
|
|
| Substitute Pay |
|
|
|
|
|
| Books/Materials |
|
|
|
|
|
| Other |
|
|
|
|
|
|
|
|
|
|
|
| TOTAL |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| INCOME |
Year 1 |
Year 2 |
Year 3 |
Year 4* |
Year 5* |
|
|
|
|
|
|
| Cash |
|
|
|
|
|
|
|
|
|
|
|
| Earned Income |
|
|
|
|
|
| Increased sales due to Web site or new system |
|
|
|
|
|
|
|
|
|
|
|
| Unearned Income |
|
|
|
|
|
| Individuals |
|
|
|
|
|
| Foundations (list specific donors and amounts) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Corporations (list specific donors and amounts) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Amount Allocated from General Operations |
|
|
|
|
|
|
|
|
|
|
|
| INKIND |
|
|
|
|
|
| Contributions of Hardware/Software/Internet (List) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Contributions of services |
|
|
|
|
|
| Networking/Hardware/Helpdesk |
|
|
|
|
|
| Custom Programming |
|
|
|
|
|
| Consulting |
|
|
|
|
|
| Training |
|
|
|
|
|
| Other |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| TOTAL |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| *Projections of over three years are at best, educated guesses and should be meant soley for long range planning and strategy purposes with allowances for change. |