From Fedora Project Wiki
Line 6: Line 6:
! Expense !! Planned !! Adjusted !! Actual !! Related tickets/More Info  
! Expense !! Planned !! Adjusted !! Actual !! Related tickets/More Info  
|-
|-
|Open Source Days, Copenhagen  || $1000 || $788 || ||
|Open Source Days, Copenhagen  || $1000 || $788 || $0 || The event was postponed.
|-
|-
|CLT || $3000 || $2364 || $657 || [https://fedorahosted.org/emea-swag-tracking/ticket/357 #357 - Miro Hroncok], [https://fedorahosted.org/emea-swag-tracking/ticket/351 #351 - Fabian Affolter], [https://fedorahosted.org/emea-swag-tracking/ticket/359 #359 - Joerg Stephan]
|CLT || $3000 || $2364 || $657 || [https://fedorahosted.org/emea-swag-tracking/ticket/357 #357 - Miro Hroncok], [https://fedorahosted.org/emea-swag-tracking/ticket/351 #351 - Fabian Affolter], [https://fedorahosted.org/emea-swag-tracking/ticket/359 #359 - Joerg Stephan]

Revision as of 11:59, 20 October 2014

Q1 (March - May 2014)

Events

Expense Planned Adjusted Actual Related tickets/More Info
Open Source Days, Copenhagen $1000 $788 $0 The event was postponed.
CLT $3000 $2364 $657 #357 - Miro Hroncok, #351 - Fabian Affolter, #359 - Joerg Stephan
IDLELO $4500 $3546 $0 The event participation was cancelled due to unreliability of conference organizers.
LinuxWochen Graz $350 $276 $0 No one volunteered to attend in the end.
LinuxWochen Vienna $1000 $788
Fosscomm $250 $197 $223 Ticket #373, Ticket #374
Libre Graphics Meeting $1200 $946 $885 #369 - Apartment for Fedorans, #370 - Hostel for Sarup and Onyeibo
LinuxTag Berlin $4000 $3152
Solutions Linux $200 $158
PlayIT $0 $0 $880 #361 - Swag Production #362 - Travel Subsidy for Onuralp SEZER
Bulgarian Websummit $0 $0 $296 #358 - Travel Subsidy for Joerg Simon
Fedora Elazığ $0 $0 $152 #365 - Meals, stickers
Total $15500 $12215 $3093

SWAG

Expense Planned Adjusted Actual Related tickets/More Info
Ambassador Polos $0 $0 $764 #367
Other swag $1900 $1497 $1940 #356 - sticker, case badges, badges production in Q1, #377 - Second swag production in Q1
Total $1900 $1497 $2704

Shipping

Expense Planned Adjusted Actual Related tickets/More Info
SWAG&media shipping $500 $394 $
Total $500 $394 $

Total quarterly budget: Planned: $17,900, Adjusted: $14106, Actually Spent: $

Q2 (June - Aug 2014)

Events

Expense Planned Adjusted Actual Related tickets/More Info
Flock $0 $0 $1370 Ticket #385, Ticket #388, Ticket #284, Ticket #386, Ticket #387, Ticket #391
FrosCon $2000 $1576 $700 Ticket #403
Total $2000 $1576 $2070

SWAG

Expense Planned Adjusted Actual Related tickets/More Info
F21 media production $1800 $1418
Other swag $1200 $946
Total $3000 $2364

Shipping

Expense Planned Adjusted Actual Related tickets/More Info
SWAG&media shipping $1500 $1182 $
Total $1500 $1182 $

Total quarterly budget: Planned: $6500, Allocated: $5122, Actually Spent: $

Q3 (Sept - Nov 2014)

Events

Expense Planned Adjusted Actual Related tickets/More Info
LinuxCon Europe $1500 $1182 $1008 Ticket #390, File:Linuxcon2014-accommodation.pdf
Open World Forum $150 $118
FSCons $1300 $1024
OpenRheinRuhr $400 $315
SFD Berlin $50 $40
OSSC $2000 $1576
Hardware Freedom Day $1000 $788
Barcamp Manchester $0 $0 $873 Ticket #405
Total $6400 $5043 $1881

SWAG

Expense Planned Adjusted Actual Related tickets/More Info
Other swag $1200 $946
Total $1200 $946

Shipping

Expense Planned Adjusted Actual Related tickets/More Info
SWAG&media shipping $500 $394 $0
Total $500 $394 $0

Total quarterly budget: Planned: $8100, Allocated: $6383, Actually Spent: $

Q4 (Dec 2014 - Feb 2015)

Events

Expense Planned Adjusted Actual Related tickets/More Info
FSF-OSSC $100 $79
FOSDEM $2500 $1970
Total $2600 $2049 $

SWAG

Expense Planned Adjusted Actual Related tickets/More Info
F22 media production $1800 $1418
Other swag $1900 $1497
Total $3700 $2915

Shipping

Expense Planned Adjusted Actual Related tickets/More Info
SWAG&media shipping $1800 $1418 $
Total $1800 $1418 $

Total quarterly budget: Planned: $8100, Adjusted: $6382, Actually Spent: $


TOTAL FY2015 BUDGET: Planned: $40600, Adjusted: $31993, Actually Spent: $