Budget Planning in EMEA
This page is for budget planning of the Fedora community in EMEA.
Fiscal Year 2013
We didn't do proper budgeting in FY13, but you can find some notes here.
Fiscal Year 2014
Q1 (March - May 2013)
Events
Expense | Planned | Allocated | Actual | Related tickets/More Info |
---|---|---|---|---|
Open Source Days, Copenhagen | $650 | $553 | $596 | Ticket #224 |
CLT | $2500 | $2125 | $2307 | Ticket #225 - Fabian Affolter Ticket #193 - CLT budget Ticket #194 - event sponsorship |
LinuxWochen, Krems | $300 | $255 | $0 | |
LinuxWochen, Graz | $300 | $255 | $0 | |
LinuxWochen, Eisenstadt | $300 | $255 | $0 | |
LinuxWochen, Linz | $300 | $255 | $0 | |
LinuxWochen, Vienna | $650 | $553 | $1018 | Ticket #231 Miro Hroncok-travel #232-Apartment Ticket #241 Christoph Wickert - Travel |
Fosscomm | $0 | $205 | $193 | #229 - Christos Christos Bacharakis - Travel&Lodging |
LinuxTag | $4000 | $3400 | $3069 | #246: Event budget, #237: Travel Sebastian Maki, #238: Travel Benedikt Schäfer, #245: Travel Dominic Hopf |
Solutions Linux | $350 | $298 | $207 | 263: Train Ticket - Guillaume Kulakowski |
LibreGraphics Meetings | $0 | $400 | $392 | Ticket #222 |
Total | $9350 | $8554 | $7782 |
SWAG
Expense | Planned | Allocated | Actual | Related tickets/More Info |
---|---|---|---|---|
Other SWAG | $1500 | $1500 | $1413 | Ticket #228 Ambassador's Polos Ticket #240 - Fedora Buttons #230 - Fedora Balloons |
Total | $1500 | $1500 | $1413 |
Shipping
Expense | Planned | Allocated | Actual | Related tickets/More Info |
---|---|---|---|---|
SWAG&media shipping | $500 | $200 | $0 | |
Total | $500 | $200 | $0 |
Total quarterly budget: Planned: $11,350, Allocated: $10254, Actually Spent: $9195
Q2 (June - August 2013)
Events
Expense | Planned | Allocated | Actual | Related tickets/More Info |
---|---|---|---|---|
Release Party F19 Berlin | $0 | $0 | $78.77 | #290 - F19 Release party Berlin Reimbursement |
FrOSCon | $1850 | $1573 | $1644 | #272 - Froscon Budget |
EuroPython 2013 | $550 | $168 | $0 | |
Total | $2400 | $1741 | $1723 |
SWAG
Expense | Planned | Allocated | Actual | Related tickets/More Info |
---|---|---|---|---|
F19 media production | $2200 | $1800 | $1668 | #248 - F19 media production |
Other SWAG | $1250 | $500 | $0 | |
Total | $3450 | $2300 | $1668 |
Shipping
Expense | Planned | Allocated | Actual | Related tickets/More Info |
---|---|---|---|---|
SWAG&media shipping | $1000 | $1300 | $771 | File:F19-shipping-q2.pdf - Czech Post Invoice 1, File:F19-shipping-q2-2.pdf - Czech Post Invoice 2, [File:Shipping-aug13.png Czech Post Invoice 3] |
Total | $1000 | $1300 | $771 |
Total quarterly budget: Planned: $6850, Allocated: $5341, Actual: $4083
Q3 (September - November 2013)
Events
Expense | Planned | Allocated | Actual | Related tickets/More Info |
---|---|---|---|---|
OSSC/OSOL Szeged | $250 | $213 | $875 | #314 - Thunderbirdtr's travel expenses, #305 - Jsimon's travel expenses, #316 - fuel, dinner, rollup banner, fliers, pens |
LinuxCon Europe 2013 | $2000 | $1200 | $733 | #276 - Lodging, [https://fedorahosted.org/emea-swag-tracking/ticket/310 #310 - Fedora Standup Banner |
LinuxDays in Italy | $300 | $255 | ||
FSCons | $1300 | $1105 | ||
OpenRheinRuhr | $400 | $340 | ||
Software Freedom Day 2013 Hamburg | $50 | $43 | ||
Brandenburger LinuxTage | $50 | $43 | ||
LinuxDay, Dornbirn | $50 | $43 | ||
Total | $4400 | $3242 | $733 |
SWAG
Expense | Planned | Allocated | Actual | Related tickets/More Info |
---|---|---|---|---|
Other SWAG | $1250 | $1000 | $310 | Ticket #301 - Stickers and case badges |
Total | $1250 | $1000 | $310 |
Shipping
Expense | Planned | Allocated | Actual | Related tickets/More Info |
---|---|---|---|---|
SWAG&media shipping | $500 | $500 | $213 | ![]() ![]() |
Total | $500 | $500 | $213 |
Total quarterly budget: Planned: $6150, Allocated: $4742, Actually Spent: $
Q4 (December 2013 - February 2014)
Events
Expense | Planned | Allocated | Actual | Related tickets/More Info |
---|---|---|---|---|
FSF-OSSC | $150 | $128 | ||
Lit-OL | $50 | $43 | ||
FOSDEM 2014 | $2500 | $1250 | ||
OSOM | ||||
Total | $2700 | $1421 |
SWAG
Expense | Planned | Allocated | Actual | Related tickets/More Info |
---|---|---|---|---|
F20 media production | $2200 | $1800 | ||
Other SWAG | $1250 | $500 | ||
Total | $3450 | $2300 |
Shipping
Expense | Planned | Allocated | Actual | Related tickets/More Info |
---|---|---|---|---|
SWAG&media shipping | $1000 | $1000 | ||
Total | $1000 | $1000 |
Total quarterly budget: Planned: $6150, Allocated: $4721
TOTAL FY2014 BUDGET: Planned: $31000, Allocated: $25058 (still above the limit of $22100), Actually Spent: $9195