From Fedora Project Wiki
< Ambassadors | EMEA
| Line 106: | Line 106: | ||
{| | {| | ||
! Expense !! Planned | ! Expense !! Planned !! Allocated !! Actual !! Related tickets/More Info | ||
|- | |- | ||
| FrOSCon || $1850 || || | | FrOSCon || $1850 || $1573 || || | ||
|- | |- | ||
| EuroPython 2013 || $550 || || | | EuroPython 2013 || $550 || $468 || || | ||
|- | |- | ||
! Total !! $2400 !! !! | ! Total !! $2400 !! $2041 !! !! | ||
|} | |} | ||
| Line 118: | Line 118: | ||
{| | {| | ||
! Expense !! Planned | ! Expense !! Planned !! Allocated !! Actual !! Related tickets/More Info | ||
|- | |- | ||
| F19 media production || $2200|| || | | F19 media production || $2200 || $1800 || || | ||
|- | |- | ||
| Other SWAG || $ | | Other SWAG || $500|| || || | ||
|- | |- | ||
! Total !! $3450!! !! | ! Total !! $3450!! $2300 !! !! | ||
|} | |} | ||
| Line 130: | Line 130: | ||
{| | {| | ||
! Expense !! Planned | ! Expense !! Planned !! Allocated !! Actual !! Related tickets/More Info | ||
|- | |- | ||
| SWAG&media shipping || $1000 || || | | SWAG&media shipping || $1000 || || || | ||
|- | |- | ||
! Total !! $1000 !! !! | ! Total !! $1000 !! !! !! | ||
|} | |} | ||
'''Total quarterly budget: $6850''' | '''Total quarterly budget: Planned: $6850, Allocated: $5341''' | ||
=== Q3 (September - November 2013) === | === Q3 (September - November 2013) === | ||
Revision as of 17:09, 2 April 2013
Budget Planning in EMEA
This page is for budget planning of the Fedora community in EMEA.
Fiscal Year 2013
Q1 (March - May 2012)
There is no visibility of expenses in this quarter because of transition from CommArch to OSAS.
Q2 (June - August 2012)
Actual Expenses
- Events
- Travel
- SWAG
- Metal Fedora Pins: $981.67 (cwickert)
- Shipping
- Sending swag to jreznik: $50.48 (zoltanh721)
Q3 (September - November 2012)
Budget Draft
Add expenses you expect in this quarter. They don't have to be approved in this phase.
- Swag
- F18 media: $2200 (eischmann)
- Events
- Ticket 312 $ 1.000,00 - FAD Milan 27/10/2012 (Gabriele Trombini)
- Shipping
- Linux Day 2012 media/swag shipments: $200 (Gianluca Sforna)
Q4 (December 2012 - February 2013)
Budget Draft
Add expenses you expect in this quarter. They don't have to be approved in this phase.
Expense description: Estimated amount of $$ (Expense Owner)
- : TRAC FAD EMEA 2012 USD 2'000 (gerold)
Fiscal Year 2014
Q1 (March - May 2013)
Events
| Expense | Planned | Allocated | Actual | Related tickets/More Info |
|---|---|---|---|---|
| Open Source Days, Copenhagen | $650 | $553 | $567 | Ticket #224 |
| CLT | $2500 | $2125 | 2307 | Ticket #225 - Fabian Affolter Ticket #193 - CLT budget Ticket #194 - event sponsorship |
| LinuxWochen, Krems | $300 | $255 | ||
| LinuxWochen, Graz | $300 | $255 | ||
| LinuxWochen, Eisenstadt | $300 | $255 | ||
| LinuxWochen, Linz | $300 | $255 | ||
| LinuxWochen, Vienna | $650 | $553 | ||
| Fosscomm | $0 | $205 | ||
| LinuxTag | $4000 | $3400 | ||
| Solutions Linux | $350 | $298 | ||
| LibreGraphics Meetings | $0 | $400 | ||
| Total | $9350 | $8054 | $2874 |
SWAG
| Expense | Planned | Allocated | Actual | Related tickets/More Info |
|---|---|---|---|---|
| Other SWAG | $1500 | $1500 | ||
| Total | $1500 | $1500 |
Shipping
| Expense | Planned Cost | Actual Cost | Related tickets/More Info | |
|---|---|---|---|---|
| SWAG&media shipping | $500 | $500 | ||
| Total | $500 | $500 |
Total quarterly budget: Planned: $11,100, Allocated: $10540, Actually Spent: $2874
Q2 (June - August 2013)
Events
| Expense | Planned | Allocated | Actual | Related tickets/More Info |
|---|---|---|---|---|
| FrOSCon | $1850 | $1573 | ||
| EuroPython 2013 | $550 | $468 | ||
| Total | $2400 | $2041 |
SWAG
| Expense | Planned | Allocated | Actual | Related tickets/More Info |
|---|---|---|---|---|
| F19 media production | $2200 | $1800 | ||
| Other SWAG | $500 | |||
| Total | $3450 | $2300 |
Shipping
| Expense | Planned | Allocated | Actual | Related tickets/More Info |
|---|---|---|---|---|
| SWAG&media shipping | $1000 | |||
| Total | $1000 |
Total quarterly budget: Planned: $6850, Allocated: $5341
Q3 (September - November 2013)
Events
| Expense | Planned Cost | Actual Cost | Related tickets/More Info |
|---|---|---|---|
| OSSC | $250 | ||
| LibreOffice Conference | |||
| LinuxCon Europe 2013 | $2000 | ||
| LinuxDays in Italy | $300 | ||
| FSCons | $1300 | ||
| OpenRheinRuhr | $400 | ||
| Software Freedom Day 2013 Hamburg | $50 | ||
| Brandenburger LinuxTage | $50 | ||
| LinuxDay, Dornbirn | $50 | ||
| Total | $4400 |
SWAG
| Expense | Planned Cost | Actual Cost | Related tickets/More Info |
|---|---|---|---|
| Other SWAG | $1250 | ||
| Total | $1250 |
Shipping
| Expense | Planned Cost | Actual Cost | Related tickets/More Info |
|---|---|---|---|
| SWAG&media shipping | $500 | ||
| Total | $500 |
Total quarterly budget: $6150
Q4 (December 2013 - February 2014)
Events
| Expense | Planned Cost | Actual Cost | Related tickets/More Info |
|---|---|---|---|
| FSF-OSSC | $150 | ||
| Lit-OL | $50 | ||
| FOSDEM 2014 | $2500 | ||
| OSOM | |||
| Total | $2700 |
SWAG
| Expense | Planned Cost | Actual Cost | Related tickets/More Info |
|---|---|---|---|
| F20 media production | $2200 | ||
| Other SWAG | $1250 | ||
| Total | $3450 |
Shipping
| Expense | Planned Cost | Actual Cost | Related tickets/More Info |
|---|---|---|---|
| SWAG&media shipping | $1000 | ||
| Total | $1000 |
Total quarterly budget: $6150
TOTAL FY2014 BUDGET: $30250