< Ambassadors | EMEA
(41 intermediate revisions by 2 users not shown) | |||
Line 33: | Line 33: | ||
| LinuxTag || $4000|| $3400 || $3069 || [https://fedorahosted.org/emea-swag-tracking/ticket/246 #246: Event budget], [https://fedorahosted.org/emea-swag-tracking/ticket/237 #237: Travel Sebastian Maki], [https://fedorahosted.org/emea-swag-tracking/ticket/238 #238: Travel Benedikt Schäfer], [https://fedorahosted.org/emea-swag-tracking/ticket/245 #245: Travel Dominic Hopf] | | LinuxTag || $4000|| $3400 || $3069 || [https://fedorahosted.org/emea-swag-tracking/ticket/246 #246: Event budget], [https://fedorahosted.org/emea-swag-tracking/ticket/237 #237: Travel Sebastian Maki], [https://fedorahosted.org/emea-swag-tracking/ticket/238 #238: Travel Benedikt Schäfer], [https://fedorahosted.org/emea-swag-tracking/ticket/245 #245: Travel Dominic Hopf] | ||
|- | |- | ||
| Solutions Linux || $350 || $298 || || | | Solutions Linux || $350 || $298 || $207 || [https://fedorahosted.org/emea-swag-tracking/ticket/263 263: Train Ticket - Guillaume Kulakowski] | ||
|- | |- | ||
| LibreGraphics Meetings || $0 || $400 || $392 || [https://fedorahosted.org/emea-swag-tracking/ticket/222 Ticket #222] | | LibreGraphics Meetings || $0 || $400 || $392 || [https://fedorahosted.org/emea-swag-tracking/ticket/222 Ticket #222] | ||
|- | |- | ||
! Total !! $9350 !! $8554 !! $ | ! Total !! $9350 !! $8554 !! $7782 !! | ||
|} | |} | ||
Line 60: | Line 60: | ||
|} | |} | ||
'''Total quarterly budget: Planned: $11, | '''Total quarterly budget: Planned: $11,350, Allocated: $10254, Actually Spent: $9195''' | ||
=== Q2 (June - August 2013) === | === Q2 (June - August 2013) === | ||
Line 69: | Line 69: | ||
! Expense !! Planned !! Allocated !! Actual !! Related tickets/More Info | ! Expense !! Planned !! Allocated !! Actual !! Related tickets/More Info | ||
|- | |- | ||
| | | [[Release Party F19 Berlin]] || $0 || $0 || $78.77 || [https://fedorahosted.org/emea-swag-tracking/ticket/290 #290 - F19 Release party Berlin Reimbursement] | ||
|- | |- | ||
| | | FrOSCon || $1850 || $1573 || $1644 || [https://fedorahosted.org/emea-swag-tracking/ticket/272 #272 - Froscon Budget] | ||
|- | |- | ||
! Total !! $2400 !! $1741 !! !! | | EuroPython 2013 || $550 || $168 || $0 || | ||
|- | |||
! Total !! $2400 !! $1741 !! $1723 !! | |||
|} | |} | ||
Line 81: | Line 83: | ||
! Expense !! Planned !! Allocated !! Actual !! Related tickets/More Info | ! Expense !! Planned !! Allocated !! Actual !! Related tickets/More Info | ||
|- | |- | ||
| F19 media production || $2200 || $1800 || || | | F19 media production || $2200 || $1800 || $1668 || [https://fedorahosted.org/emea-swag-tracking/ticket/248 #248 - F19 media production] | ||
|- | |- | ||
| Other SWAG || $1250|| $500 || || | | Other SWAG || $1250|| $500 || $0 || | ||
|- | |- | ||
! Total !! $3450!! $2300 !! !! | ! Total !! $3450!! $2300 !! $1668 !! | ||
|} | |} | ||
Line 93: | Line 95: | ||
! Expense !! Planned !! Allocated !! Actual !! Related tickets/More Info | ! Expense !! Planned !! Allocated !! Actual !! Related tickets/More Info | ||
|- | |- | ||
| SWAG&media shipping || $1000 || $1300 || || | | 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 !! !! | ! Total !! $1000 !! $1300 !! $771 !! | ||
|} | |} | ||
'''Total quarterly budget: Planned: $6850, Allocated: $5341, Actual: $4083''' | |||
'''Total quarterly budget: Planned: $6850, Allocated: $ | |||
=== Q3 (September - November 2013) === | === Q3 (September - November 2013) === | ||
Line 117: | Line 110: | ||
! Expense !! Planned !! Allocated !! Actual !! Related tickets/More Info | ! Expense !! Planned !! Allocated !! Actual !! Related tickets/More Info | ||
|- | |- | ||
| OSSC || $250 || $213 || || | | OSSC/OSOL Szeged || $250 || $213 || $875 || [https://fedorahosted.org/emea-swag-tracking/ticket/314 #314 - Thunderbirdtr's travel expenses], [https://fedorahosted.org/emea-swag-tracking/ticket/305 #305 - Jsimon's travel expenses], [https://fedorahosted.org/emea-swag-tracking/ticket/316 #316 - fuel, dinner, rollup banner, fliers, pens] | ||
|- | |- | ||
| LinuxCon Europe 2013 || $2000 || $1200 || || | | LinuxCon Europe 2013 || $2000 || $1200 || $1060 ||[https://fedorahosted.org/emea-swag-tracking/ticket/276 #276 - Lodging], [https://fedorahosted.org/emea-swag-tracking/ticket/310 #310 - Fedora Standup Banner], [[File:Fedora-cloud-fliers.pdf]] | ||
|- | |- | ||
| LinuxDays in Italy || $300 || $255 || || | | LinuxDays in Italy || $300 || $255 || $0 || Only shipping expenses which are under Shipping | ||
|- | |- | ||
| FSCons || $1300 || $1105 || || | | FSCons || $1300 || $1105 || $0 || | ||
|- | |- | ||
| OpenRheinRuhr || $400 || $340 || || | | OpenRheinRuhr || $400 || $340 || $68 || [https://fedorahosted.org/emea-swag-tracking/ticket/308 #308 - Accommodation for gnokii] | ||
|- | |- | ||
| Software Freedom Day 2013 Hamburg|| $50 || $43 || || | | Software Freedom Day 2013 Hamburg|| $50 || $43 || $0 || | ||
|- | |- | ||
| Brandenburger LinuxTage || $50 || $43 || || | | Brandenburger LinuxTage || $50 || $43 || $0 || | ||
|- | |- | ||
| LinuxDay, Dornbirn || $50 || $43 || || | | LinuxDay, Dornbirn || $50 || $43 || $0 || | ||
|- | |- | ||
! Total !! $4400 !! $3242 !! !! | ! Total !! $4400 !! $3242 !! $2003 !! | ||
|} | |} | ||
Line 141: | Line 134: | ||
! Expense !! Planned !! Allocated !! Actual !! Related tickets/More Info | ! Expense !! Planned !! Allocated !! Actual !! Related tickets/More Info | ||
|- | |- | ||
| Other SWAG || $1250|| $1000 || || | | Other SWAG || $1250|| $1000 || $1453 || [https://fedorahosted.org/emea-swag-tracking/ticket/301 Ticket #301 - Stickers and case badges], [https://fedorahosted.org/emea-swag-tracking/ticket/291 #291 - Fedora Pins], [https://fedorahosted.org/emea-swag-tracking/ticket/287 #287 - Fedora Badges] | ||
|- | |||
| SWAG Transfer || $0 || $0 || $-290 || Transfer of SWAG from EMEA to APAC | |||
|- | |- | ||
! Total !! $1250!! $1000 !! !! | ! Total !! $1250!! $1000 !! $1163 !! | ||
|} | |} | ||
Line 151: | Line 146: | ||
! Expense !! Planned !! Allocated !! Actual !! Related tickets/More Info | ! Expense !! Planned !! Allocated !! Actual !! Related tickets/More Info | ||
|- | |- | ||
| SWAG&media shipping || $500 || $500 || || | | SWAG&media shipping || $500 || $500 || $213 || [[File:Shipping-sept13.png|30px|Czech Post Invoice - Sept 1]], [[File:Shipping-sept13-2.png|30px|Czech Post Invoice - Sept 2]], [https://fedorahosted.org/emea-swag-tracking/ticket/306 #306 - LinuxDays], [https://fedorahosted.org/emea-swag-tracking/ticket/315 #315 - Szabad Szeged] | ||
|- | |- | ||
! Total !! $500 !! $500 !! !! | ! Total !! $500 !! $500 !! $213 !! | ||
|} | |} | ||
'''Total quarterly budget: Planned: $6150, Allocated: $4742, Actually Spent: ''' | '''Total quarterly budget: Planned: $6150, Allocated: $4742, Actually Spent: $3379''' | ||
=== Q4 (December 2013 - February 2014) === | === Q4 (December 2013 - February 2014) === | ||
Line 164: | Line 159: | ||
! Expense !! Planned !! Allocated !! Actual !! Related tickets/More Info | ! Expense !! Planned !! Allocated !! Actual !! Related tickets/More Info | ||
|- | |- | ||
| FSF-OSSC || $150 || $128 || || | | FSF-OSSC || $150 || $128 || $0 || | ||
|- | |- | ||
| Lit-OL || $50 || $43 || || | | Lit-OL || $50 || $43 || $0 || | ||
|- | |||
| FOSDEM 2014 || $2500 || $1250 || $2331 || [https://fedorahosted.org/emea-swag-tracking/ticket/339 #339 - Lodging&Travel for comzeradd], [https://fedorahosted.org/emea-swag-tracking/ticket/337 #337 - Airfare for mailga], [https://fedorahosted.org/emea-swag-tracking/ticket/335 #335 - Train ticket for rugebiker], [https://fedorahosted.org/emea-swag-tracking/ticket/331 #331 - Lodging&Travel for Dimitris Glaros], [[File:Fosdem-accommodation.pdf|Accommodation for Fedora staff]], [File:10years-banner.pdf]] [[https://fedorahosted.org/emea-swag-tracking/ticket/329 #329 - Travel for Constantin Drabo] | |||
|- | |- | ||
| | | F20 release party in Budapest || $0 || $0 || $150 || [https://fedorahosted.org/emea-swag-tracking/ticket/350 #350] | ||
|- | |- | ||
| | | F20 release party in Perugia || $0 || $0 || $143 || [https://fedorahosted.org/emea-swag-tracking/ticket/344 #344] | ||
|- | |- | ||
! Total !! $2700 !! $1421 !! !! | ! Total !! $2700 !! $1421 !! $2624 !! | ||
|} | |} | ||
Line 180: | Line 177: | ||
! Expense !! Planned !! Allocated !! Actual !! Related tickets/More Info | ! Expense !! Planned !! Allocated !! Actual !! Related tickets/More Info | ||
|- | |- | ||
| F20 media production || $2200|| $1800 || || | | F20 media production || $2200|| $1800 || $1695 || [https://fedorahosted.org/emea-swag-tracking/ticket/307 #307 - F20 media production] | ||
|- | |- | ||
| Other SWAG || $1250|| $500 || || | | Other SWAG || $1250|| $500 || $584 || [[https://fedorahosted.org/emea-swag-tracking/ticket/301 #301 - Production of stickers and case badges] | ||
|- | |- | ||
! Total !! $3450 !! $2300 !! !! | ! Total !! $3450 !! $2300 !! $2279 !! | ||
|} | |} | ||
Line 192: | Line 189: | ||
! Expense !! Planned !! Allocated !! Actual !! Related tickets/More Info | ! Expense !! Planned !! Allocated !! Actual !! Related tickets/More Info | ||
|- | |- | ||
| SWAG&media shipping || $1000 || $1000 || || | | SWAG&media shipping || $1000 || $1000 || $380 || [[File:Postal-service-q4.pdf]] | ||
|- | |- | ||
! Total !! $1000 !! $1000 !! !! | ! Total !! $1000 !! $1000 !! $380 !! | ||
|} | |} | ||
'''Total quarterly budget: Planned: $6150, Allocated: $4721''' | '''Total quarterly budget: Planned: $6150, Allocated: $4721, Actually Spent: $5283''' | ||
'''TOTAL FY2014 BUDGET: Planned: $31000, Allocated: $ | '''TOTAL FY2014 BUDGET: Planned: $31000, Allocated: $25058 (still above the limit of $22100), Actually Spent: $21940''' | ||
[[Category:Ambassadors]] [[Category:EMEA]] | [[Category:Ambassadors]] [[Category:EMEA]] |
Revision as of 14:40, 15 April 2014
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 | $1060 | #276 - Lodging, #310 - Fedora Standup Banner, File:Fedora-cloud-fliers.pdf |
LinuxDays in Italy | $300 | $255 | $0 | Only shipping expenses which are under Shipping |
FSCons | $1300 | $1105 | $0 | |
OpenRheinRuhr | $400 | $340 | $68 | #308 - Accommodation for gnokii |
Software Freedom Day 2013 Hamburg | $50 | $43 | $0 | |
Brandenburger LinuxTage | $50 | $43 | $0 | |
LinuxDay, Dornbirn | $50 | $43 | $0 | |
Total | $4400 | $3242 | $2003 |
SWAG
Expense | Planned | Allocated | Actual | Related tickets/More Info |
---|---|---|---|---|
Other SWAG | $1250 | $1000 | $1453 | Ticket #301 - Stickers and case badges, #291 - Fedora Pins, #287 - Fedora Badges |
SWAG Transfer | $0 | $0 | $-290 | Transfer of SWAG from EMEA to APAC |
Total | $1250 | $1000 | $1163 |
Shipping
Expense | Planned | Allocated | Actual | Related tickets/More Info |
---|---|---|---|---|
SWAG&media shipping | $500 | $500 | $213 | , , #306 - LinuxDays, #315 - Szabad Szeged |
Total | $500 | $500 | $213 |
Total quarterly budget: Planned: $6150, Allocated: $4742, Actually Spent: $3379
Q4 (December 2013 - February 2014)
Events
Expense | Planned | Allocated | Actual | Related tickets/More Info |
---|---|---|---|---|
FSF-OSSC | $150 | $128 | $0 | |
Lit-OL | $50 | $43 | $0 | |
FOSDEM 2014 | $2500 | $1250 | $2331 | #339 - Lodging&Travel for comzeradd, #337 - Airfare for mailga, #335 - Train ticket for rugebiker, #331 - Lodging&Travel for Dimitris Glaros, File:Fosdem-accommodation.pdf, [File:10years-banner.pdf]] [#329 - Travel for Constantin Drabo |
F20 release party in Budapest | $0 | $0 | $150 | #350 |
F20 release party in Perugia | $0 | $0 | $143 | #344 |
Total | $2700 | $1421 | $2624 |
SWAG
Expense | Planned | Allocated | Actual | Related tickets/More Info |
---|---|---|---|---|
F20 media production | $2200 | $1800 | $1695 | #307 - F20 media production |
Other SWAG | $1250 | $500 | $584 | [#301 - Production of stickers and case badges |
Total | $3450 | $2300 | $2279 |
Shipping
Expense | Planned | Allocated | Actual | Related tickets/More Info |
---|---|---|---|---|
SWAG&media shipping | $1000 | $1000 | $380 | File:Postal-service-q4.pdf |
Total | $1000 | $1000 | $380 |
Total quarterly budget: Planned: $6150, Allocated: $4721, Actually Spent: $5283
TOTAL FY2014 BUDGET: Planned: $31000, Allocated: $25058 (still above the limit of $22100), Actually Spent: $21940