From Fedora Project Wiki
Line 102: Line 102:
 
! Expense !! Planned !! Adjusted !! Actual !! Related tickets/More Info  
 
! Expense !! Planned !! Adjusted !! Actual !! Related tickets/More Info  
 
|-
 
|-
| LinuxCon Europe || $2000 || || ||
+
| LinuxCon Europe || $2000 || $1780 || ||
 
|-
 
|-
| Bar Camp Manchester || $800 || || ||
+
| Bar Camp Manchester || $800 || $712 || ||
 
|-
 
|-
| OggCamp || $1700 || || ||
+
| OggCamp || $1700 || $1513 || ||
 
|-  
 
|-  
| T-DOSE || $200 || || ||
+
| T-DOSE || $200 || $178 || ||
 
|-  
 
|-  
| FSCONS || $1300 || || ||
+
| FSCONS || $1300 || $1157 || ||
 
|-
 
|-
| OpenRheinRuhr || $400 || || ||
+
| OpenRheinRuhr || $400 || $356 || ||
 
|-
 
|-
| OSOL Conference || $500 || || ||
+
| OSOL Conference || $500 || $445 || ||
 
|-
 
|-
!Total !! $6900 !! !! !!
+
| FOSSCOMM || $500 || $445 || ||
 +
|-
 +
!Total !! $7400 !! $6586 !! !!
 
|}
 
|}
  
Line 124: Line 126:
 
! Expense !! Planned !! Adjusted !! Actual !! Related tickets/More Info  
 
! Expense !! Planned !! Adjusted !! Actual !! Related tickets/More Info  
 
|-
 
|-
| Other swag || $1200 || || ||
+
| Other swag || $1200 || $1068 || ||
 
|-
 
|-
!Total !! $1200 !! !! !!
+
!Total !! $1200 !! $1068 !! !!
 
|}
 
|}
  
Line 134: Line 136:
 
! Expense !! Planned !! Adjusted !! Actual !! Related tickets/More Info  
 
! Expense !! Planned !! Adjusted !! Actual !! Related tickets/More Info  
 
|-
 
|-
| SWAG&media shipping || $400 || || ||
+
| SWAG&media shipping || $400 || $356 || ||
 
|-
 
|-
!Total !! $400 !! !! !!
+
!Total !! $400 !! $356 !! !!
 
|}
 
|}
  
'''Total quarterly budget: Planned: $8500, Adjusted: $, Actual: $'''
+
'''Total quarterly budget: Planned: $9000, Adjusted: $8010, Actual: $'''
  
 
=== Q4 (December 2015-February 2016) ===
 
=== Q4 (December 2015-February 2016) ===

Revision as of 08:41, 23 December 2015

Note.png
This page is not updated yet
A temporary budget for this fiscal year can be found [here]

Q1 (March - May 2015)

Events

Expense Planned Adjusted Actual Related tickets/More Info
Open Source Weekend in Bratislava $50 $44.5
Chemnitzer Linux Tag $1,300 $1,157.0 $350.15
Open Source Days in Copenhagen $1,000 $890.0
3D expo $120 $106.8
PyCon Italy $1,400 $1,246.0
LinuxWochen Vienna $1,000 $890.0
OSCAL $400 $356.0 $451.28
PlayIT $1,200 $1,068.0
DORS/CLUC $700 $623.0 $525.02
Total $7,170 $6,381.3 $1,326.45


Other Swag

Expense Planned Adjusted Actual Related tickets/More Info
Ambassador Polos $1,000 $890.0 $0.00
Other Swag $2,000 $1,780.0 $602.40
Total $3,000 $2,670.0 $602.40

Shipping

Expense Planned Adjusted Actual Related tickets/More Info
Swag & Media shipping $500 $445.0 $391.10
Total $500 $445 $391.10


Total quarterly budget: Planned: $10,670, Adjusted: $9,496, Actual: $2,319.95

Q2 (June-August 2015)

Events

Expense Planned Adjusted Actual Related tickets/More Info
BarCamp Blackpool $800 $712
LVEE $400 $356
FrOSCon $2000 $1780
Total $3200 $2848

SWAG

Expense Planned Adjusted Actual Related tickets/More Info
F22 media production $1000 $890
Other swag $1200 $1068
Total $2200 $1958

Shipping

Expense Planned Adjusted Actual Related tickets/More Info
SWAG&media shipping $1300 $1157
Total $1300 $1157

Total quarterly budget: Planned: $6700, Adjusted: $, Actual: $

Q3 (September-November 2015)

Events

Expense Planned Adjusted Actual Related tickets/More Info
LinuxCon Europe $2000 $1780
Bar Camp Manchester $800 $712
OggCamp $1700 $1513
T-DOSE $200 $178
FSCONS $1300 $1157
OpenRheinRuhr $400 $356
OSOL Conference $500 $445
FOSSCOMM $500 $445
Total $7400 $6586

SWAG

Expense Planned Adjusted Actual Related tickets/More Info
Other swag $1200 $1068
Total $1200 $1068

Shipping

Expense Planned Adjusted Actual Related tickets/More Info
SWAG&media shipping $400 $356
Total $400 $356

Total quarterly budget: Planned: $9000, Adjusted: $8010, Actual: $

Q4 (December 2015-February 2016)

Events

Expense Planned Adjusted Actual Related tickets/More Info
Chaos Communication Congress $2000
FOSDEM $3000
Total $5000

SWAG

Expense Planned Adjusted Actual Related tickets/More Info
F23 media production $1000
Other swag $1800
Total $2800

Shipping

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

Total quarterly budget: Planned: $9300, Adjusted: $, Actual: $

Total FY2016 budget: Planned: $35,170, Adjusted: $, Actual: $