From Fedora Project Wiki
Line 92: Line 92:
! Expense !! Planned !! Adjusted !! Actual !! Related tickets/More Info  
! Expense !! Planned !! Adjusted !! Actual !! Related tickets/More Info  
|-
|-
|LinuxCon Europe || $1500 || || ||
|LinuxCon Europe || $1500 || $1182 || ||
|-
|-
|Open World Forum || $150 || || ||
|Open World Forum || $150 || $118 || ||
|-
|-
|FSCons || $1300  || || ||
|FSCons || $1300  || $1024 || ||
|-
|-
|OpenRheinRuhr || $400 || || ||
|OpenRheinRuhr || $400 || $315 || ||
|-
|-
|SFD Berlin || $50 || || ||
|SFD Berlin || $50 || $40 || ||
|-
|-
|OSSC || $2000 || || ||
|OSSC || $2000 || $1576 || ||
|-
|-
|Hardware Freedom Day || $1000 || || ||
|Hardware Freedom Day || $1000 || $788 || ||
|-
|-
| || || || ||
| || || || ||
|-
|-
! Total !! $6400 !! $ !! $ !!  
! Total !! $6400 !! $5043 !! $ !!  
|}
|}



Revision as of 09:10, 29 April 2014

Q1 (March - May 2014)

Events

Expense Planned Adjusted Actual Related tickets/More Info
Open Source Days, Copenhagen $1000 $788
CLT $3000 $2364
IDLELO $4500 $3546
LinuxWochen Graz $350 $276
LinuxWochen Vienna $1000 $788
Fosscomm $250 $197
Libre Graphics Meeting $1200 946
LinuxTag Berlin $4000 3152
Solutions Linux $200 158
Total $15500 $12215 $

SWAG

Expense Planned Adjusted Actual Related tickets/More Info
Other swag $1900 $1497
Total $1900 $1497

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
FrosCon $2000 $1576
Total $2000 $1576 $

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
Open World Forum $150 $118
FSCons $1300 $1024
OpenRheinRuhr $400 $315
SFD Berlin $50 $40
OSSC $2000 $1576
Hardware Freedom Day $1000 $788
Total $6400 $5043 $

SWAG

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

Shipping

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

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

Q4 (Dec 2014 - Feb 2015)

Events

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

SWAG

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

Shipping

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

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


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