Jo'burgpediA/Budget

From Wikimedia ZA
(Difference between revisions)
Jump to: navigation, search
(Project Cost Portion: Reach-Out)
 
(23 intermediate revisions by one user not shown)
Line 16: Line 16:
 
</div></center>
 
</div></center>
  
The estimated budget for this project is R xxx, xxx.xx and the breakdown is as follows:
+
The estimated budget for this project is '''<s>R 78, 100.00</s> R 58,415.00''' (Rounded up) and the breakdown is as follows:
 +
:* ''Reach-Out Portion: <s>R 63, 000.00</s> R43,400.00''
 +
:* ''QR Plaques Portion: R 15, 015.00''
 +
 
 +
=== Project Cost Portion: Reach-Out ===
  
 
{| class="wikitable"
 
{| class="wikitable"
Line 36: Line 40:
 
|----
 
|----
 
|1.1
 
|1.1
|Telcom costs, including contact with overseas stakeholders
+
|Telcom Costs
 
| align="right" | 1
 
| align="right" | 1
| align="right" | 1,500.00
+
| align="right" | 500.00
| align="right" | 1,500.00
+
| align="right" | 500.00
 
| align="right" |  
 
| align="right" |  
 
| align="right" |
 
| align="right" |
 
| align="right" |
 
| align="right" |
| align="center"| <ref name=nt1> Due to the international nature of this competition we will need to communicate with others overseas. One of our organizers also resides overseas, which further supports this item. </ref>
+
| align="center"|  
 
|----
 
|----
 
|1.2
 
|1.2
|Printed T-shirts, for the competition
+
|Printed project T-shirts
| align="right" | 150
+
| align="right" | 100
 
| align="right" | 100.00
 
| align="right" | 100.00
| align="right" | 15,000.00
+
| align="right" | 10,000.00
 
| align="right" |  
 
| align="right" |  
 
| align="right" |
 
| align="right" |
Line 66: Line 70:
 
|----
 
|----
 
|1.4
 
|1.4
|'''''Transport (Incl flights + Car rental)'''''
+
|Incidental costs & contingencies
| align="right" |  
+
| align="right" | 1
 +
| align="right" | 2,500.00
 +
| align="right" | 2,500.00
 
| align="right" |  
 
| align="right" |  
 +
| align="right" |
 +
| align="right" |
 +
| align="center"|
 +
|----
 +
|1.5
 +
|Project Management
 +
| align="right" | 1
 +
| align="right" | 5,000.00
 +
| align="right" | 5,000.00
 
| align="right" |  
 
| align="right" |  
 +
| align="right" |
 +
| align="right" |
 +
| align="center"|<ref name=nt1> Compensation to project coordinators and Support team for time required during working hours. </ref>
 +
|----
 +
|
 +
|'''TOTAL BILL Number 1'''
 +
|
 +
|
 +
| align="right" | '''20,000.00'''
 +
|
 +
|
 +
|
 +
|
 +
|----
 +
|----
 +
! !! !!Qty !!Rate !!Total (Rand) !!Qty!!Rate!!Total (Rand)!!Notes
 +
|----
 +
|
 +
|'''Bill No. 2 - Editathon (Event 1: Johannesburg CBD)'''
 +
|
 +
|
 +
|
 +
|
 +
|
 +
|
 +
|
 +
|----
 +
|2.1
 +
|Competition pamphlets
 +
| align="right" | 20
 +
| align="right" | 20.00
 +
| align="right" | 400.00
 
| align="right" |  
 
| align="right" |  
 
| align="right" |
 
| align="right" |
 
| align="right" |
 
| align="right" |
| align="center"| <ref name=ph5>Chapter directors (calculated according to the WMF travel policy).</ref>
+
| align="center"|
 
|----
 
|----
|1.5.1
+
|2.2
|''Flights''
+
|Demonstration stations
 
| align="right" | 2
 
| align="right" | 2
| align="right" | 2,500.00
+
| align="right" | 1,000.00
| align="right" | 5,000.00
+
| align="right" | 2,000.00
 
| align="right" |  
 
| align="right" |  
 
| align="right" |
 
| align="right" |
 
| align="right" |
 
| align="right" |
| align="center"| <ref name=ph8>Average cost for economy tickets between Johannesburg and Cape Town.</ref>
+
| align="center"| <ref name=ph4>Stations used to demonstrate the competition and Wikimedia projects in general.</ref>
 
|----
 
|----
|1.5.2
+
|2.3
|''Car rentals''
+
|Snacks & Coffee
 
| align="right" | 1
 
| align="right" | 1
| align="right" | 1,000.00
+
| align="right" | 1,500.00
| align="right" | 1,000.00
+
| align="right" | 1,500.00
 
| align="right" |  
 
| align="right" |  
 
| align="right" |
 
| align="right" |
 
| align="right" |
 
| align="right" |
| align="center"| <ref name=ph9>Over weekend standard car hire. One car for two board members</ref>
+
| align="center"|
 
|----
 
|----
|1.6
+
|
|''Accommodation - Single room''
+
|'''TOTAL BILL Number 2'''
 +
|
 +
|
 +
| align="right" | '''3,900.00'''
 +
|
 +
|
 +
|
 +
|
 +
|----
 +
|----
 +
! !! !!Qty !!Rate !!Total (Rand) !!Qty!!Rate!!Total (Rand)!!Notes
 +
|----
 +
|
 +
|'''Bill No. 3 - Editathon (Event 2: Soweto)'''
 +
|
 +
|
 +
|
 +
|
 +
|
 +
|
 +
|
 +
|----
 +
|3.1
 +
|Competition pamphlets
 +
| align="right" | 20
 +
| align="right" | 20.00
 +
| align="right" | 400.00
 +
| align="right" |
 +
| align="right" |
 +
| align="right" |
 +
| align="center"|
 +
|----
 +
|3.2
 +
|Demonstration stations
 
| align="right" | 2
 
| align="right" | 2
 +
| align="right" | 1,000.00
 
| align="right" | 2,000.00
 
| align="right" | 2,000.00
| align="right" | 4,000.00
 
 
| align="right" |  
 
| align="right" |  
 
| align="right" |
 
| align="right" |
 
| align="right" |
 
| align="right" |
| align="center"| <ref name=ph10>For out of town board members.</ref>
+
| align="center"| <ref name=ph4>Stations used to demonstrate the competition and Wikimedia projects in general.</ref>
 
|----
 
|----
|1.7
+
|3.3
|Incidental costs & contingencies
+
|Snacks & Coffee
 
| align="right" | 1
 
| align="right" | 1
| align="right" | 2,500.00
+
| align="right" | 1,500.00
| align="right" | 2,500.00
+
| align="right" | 1,500.00
 
| align="right" |  
 
| align="right" |  
 
| align="right" |
 
| align="right" |
Line 115: Line 195:
 
| align="center"|
 
| align="center"|
 
|----
 
|----
|1.8
+
|
|Project Management
+
|'''TOTAL BILL Number 3'''
 +
|
 +
|
 +
| align="right" | '''3,900.00'''
 +
|
 +
|
 +
|
 +
|
 +
|----
 +
|----
 +
! !! !!Qty !!Rate !!Total (Rand) !!Qty!!Rate!!Total (Rand)!!Notes
 +
|----
 +
|
 +
|'''Bill No. 4 - Editathon (Event 3: Johannesburg CBD)'''
 +
|
 +
|
 +
|
 +
|
 +
|
 +
|
 +
|
 +
|----
 +
|4.1
 +
|Competition pamphlets
 +
| align="right" | 20
 +
| align="right" | 20.00
 +
| align="right" | 400.00
 +
| align="right" |
 +
| align="right" |
 +
| align="right" |
 +
| align="center"|
 +
|----
 +
|4.2
 +
|Demonstration stations
 +
| align="right" | 2
 +
| align="right" | 1,000.00
 +
| align="right" | 2,000.00
 +
| align="right" |
 +
| align="right" |
 +
| align="right" |
 +
| align="center"| <ref name=ph4>Stations used to demonstrate the competition and Wikimedia projects in general.</ref>
 +
|----
 +
|4.3
 +
|Snacks & Coffee
 
| align="right" | 1
 
| align="right" | 1
| align="right" | 10,000.00
+
| align="right" | 1,500.00
| align="right" | 10,000.00
+
| align="right" | 1,500.00
 
| align="right" |  
 
| align="right" |  
 
| align="right" |
 
| align="right" |
Line 126: Line 249:
 
|----
 
|----
 
|
 
|
|'''TOTAL BILL Number 1'''
+
|'''TOTAL BILL Number 4'''
 
|
 
|
 
|
 
|
| align="right" | '''29,000.00'''
+
| align="right" | '''3,900.00'''
|  
+
|
 
|
 
|
 
|
 
|
 
|
 
|
 +
|----
 
|----
 
|----
 
! !! !!Qty !!Rate !!Total (Rand) !!Qty!!Rate!!Total (Rand)!!Notes
 
! !! !!Qty !!Rate !!Total (Rand) !!Qty!!Rate!!Total (Rand)!!Notes
 
|----
 
|----
 
|
 
|
|'''Bill No. 2 - QR Plaques procurement and Installation'''
+
|'''Bill No. 5 - Editathon (Event 4: Alexandra)'''
 
|
 
|
 
|
 
|
Line 147: Line 271:
 
|
 
|
 
|----
 
|----
|2.1
+
|5.1
| Production Cost
+
|Competition pamphlets
| align="right" | 10
+
| align="right" | 20
| align="right" | 4,000.00
+
| align="right" | 20.00
| align="right" | 40,000.00
+
| align="right" | 400.00
 
| align="right" |  
 
| align="right" |  
 
| align="right" |
 
| align="right" |
Line 157: Line 281:
 
| align="center"|
 
| align="center"|
 
|----
 
|----
|2.2
+
|5.2
|Installation and commissioning
+
|Demonstration stations
| align="right" | 10
+
| align="right" | 2
| align="right" | 800.00
+
| align="right" | 1,000.00
| align="right" | 8,000.00
+
| align="right" | 2,000.00
 +
| align="right" |
 +
| align="right" |
 +
| align="right" |
 +
| align="center"| <ref name=ph4>Stations used to demonstrate the competition and Wikimedia projects in general.</ref>
 +
|----
 +
|5.3
 +
|Snacks & Coffee
 +
| align="right" | 1
 +
| align="right" | 1,500.00
 +
| align="right" | 1,500.00
 
| align="right" |  
 
| align="right" |  
 
| align="right" |
 
| align="right" |
Line 168: Line 302:
 
|----
 
|----
 
|
 
|
|'''TOTAL BILL Number 2'''
+
|'''TOTAL BILL Number 5'''
 
|
 
|
 
|
 
|
| align="right" | '''37,300.00'''
+
| align="right" | '''3,900.00'''
 
|
 
|
 
|
 
|
Line 181: Line 315:
 
|----
 
|----
 
|
 
|
|'''Bill No. 2 - Editathon (Event 1)'''
+
|'''Bill No. 6 - Editathon (Event 5: Soweto)'''
 
|
 
|
 
|
 
|
Line 190: Line 324:
 
|
 
|
 
|----
 
|----
|2.1
+
|6.1
 
|Competition pamphlets
 
|Competition pamphlets
| align="right" | 100
+
| align="right" | 20
 
| align="right" | 20.00
 
| align="right" | 20.00
| align="right" | 2,000.00
+
| align="right" | 400.00
 
| align="right" |  
 
| align="right" |  
 
| align="right" |
 
| align="right" |
Line 200: Line 334:
 
| align="center"|
 
| align="center"|
 
|----
 
|----
|2.2
+
|6.2
 
|Demonstration stations
 
|Demonstration stations
| align="right" | 5
+
| align="right" | 2
 
| align="right" | 1,000.00
 
| align="right" | 1,000.00
| align="right" | 5,000.00
+
| align="right" | 2,000.00
 
| align="right" |  
 
| align="right" |  
 
| align="right" |
 
| align="right" |
Line 210: Line 344:
 
| align="center"| <ref name=ph4>Stations used to demonstrate the competition and Wikimedia projects in general.</ref>
 
| align="center"| <ref name=ph4>Stations used to demonstrate the competition and Wikimedia projects in general.</ref>
 
|----
 
|----
|2.3
+
|6.3
|Snacks
+
|Snacks & Coffee
 
| align="right" | 1
 
| align="right" | 1
| align="right" | 2,500.00
+
| align="right" | 1,500.00
| align="right" | 2,500.00
+
| align="right" | 1,500.00
 
| align="right" |  
 
| align="right" |  
 
| align="right" |
 
| align="right" |
Line 221: Line 355:
 
|----
 
|----
 
|
 
|
|'''TOTAL BILL Number 2'''
+
|'''TOTAL BILL Number 6'''
 
|
 
|
 
|
 
|
| align="right" | '''37,300.00'''
+
| align="right" | '''3,900.00'''
 
|
 
|
 
|
 
|
Line 234: Line 368:
 
|----
 
|----
 
|
 
|
|'''Bill No. 2 - Editathon (Event 1)'''
+
|'''Bill No. 7 - Editathon (Event 6: Johannesburg)'''
 
|
 
|
 
|
 
|
Line 243: Line 377:
 
|
 
|
 
|----
 
|----
|2.1
+
|7.1
 
|Competition pamphlets
 
|Competition pamphlets
| align="right" | 100
+
| align="right" | 20
 
| align="right" | 20.00
 
| align="right" | 20.00
| align="right" | 2,000.00
+
| align="right" | 400.00
 
| align="right" |  
 
| align="right" |  
 
| align="right" |
 
| align="right" |
Line 253: Line 387:
 
| align="center"|
 
| align="center"|
 
|----
 
|----
|2.2
+
|7.2
 
|Demonstration stations
 
|Demonstration stations
| align="right" | 5
+
| align="right" | 2
 
| align="right" | 1,000.00
 
| align="right" | 1,000.00
| align="right" | 5,000.00
+
| align="right" | 2,000.00
 
| align="right" |  
 
| align="right" |  
 
| align="right" |
 
| align="right" |
Line 263: Line 397:
 
| align="center"| <ref name=ph4>Stations used to demonstrate the competition and Wikimedia projects in general.</ref>
 
| align="center"| <ref name=ph4>Stations used to demonstrate the competition and Wikimedia projects in general.</ref>
 
|----
 
|----
|2.3
+
|7.3
|Snacks
+
|Snacks & Coffee
 
| align="right" | 1
 
| align="right" | 1
| align="right" | 2,500.00
+
| align="right" | 1,500.00
| align="right" | 2,500.00
+
| align="right" | 1,500.00
 +
| align="right" |
 +
| align="right" |
 +
| align="right" |
 +
| align="center"|
 +
|----
 +
|
 +
|'''TOTAL BILL Number 7'''
 +
|
 +
|
 +
| align="right" | '''3,900.00'''
 +
|
 +
|
 +
|
 +
|
 +
|----
 +
|}
 +
<references/>
 +
 
 +
=== Project Cost Portion: Plaques ===
 +
 
 +
{| class="wikitable"
 +
|-
 +
! colspan="5"| Requested Funds
 +
! colspan="4"| Used Funds
 +
|-
 +
! !! !!Qty !!Rate !!Total (Rand) !!Qty!!Rate!!Total (Rand)!!Notes
 +
|-
 +
|
 +
|'''Bill No. 8 - QR Plaques procurement and Installation'''
 +
|
 +
|
 +
|
 +
|
 +
|
 +
|
 +
|
 +
|----
 +
|8.1
 +
| Production Cost
 +
| align="right" | 20
 +
| align="right" | 350.75
 +
| align="right" | 7,015.00
 +
| align="right" |
 +
| align="right" |
 +
| align="right" |
 +
| align="center"|<ref name=ph5>Final Cost to be confirmed by WMUK.</ref>
 +
|----
 +
|8.2
 +
|Air Freight from UK
 +
| align="right" | 20
 +
| align="right" | ''200.00''
 +
| align="right" | ''4,000.00''
 +
| align="right" |
 +
| align="right" |
 +
| align="right" |
 +
| align="center"|  <ref name=ph5>Final Cost to be confirmed by WMUK.</ref>
 +
|----
 +
|8.2
 +
|Installation and commissioning to Municipal Spec
 +
| align="right" | 20
 +
| align="right" | 200.00
 +
| align="right" | 4,000.00
 
| align="right" |  
 
| align="right" |  
 
| align="right" |
 
| align="right" |
Line 277: Line 473:
 
|
 
|
 
|
 
|
| align="right" | '''37,300.00'''
+
| align="right" | '''15,015.00'''
 
|
 
|
 
|
 
|
Line 285: Line 481:
 
|}
 
|}
 
<references/>
 
<references/>
 +
 +
=== Possible Funding Sources ===
 +
 +
 +
# '''Wikimedia Foundation (WMF)''': Funding towards project excluding tiles. Contact: Asaf
 +
# '''Wikimedia United Kingdom (WMUK)''': Funding towards Installation of QR plaques/tiles (production+Shipping) { £ ??? }. Contact: Fae( faewik@gmail.com ) + Andy Mabbet ( Andy@pigsonthefly.org.uk )
 +
# '''Wikimedia Switzerland (WMCH)''': Funding towards QR plaques/tiles (Installation).  { €500 }. Contact: Charles( Charles.andres.wmch@gmail.com )
 +
# '''Wikimedia Deutchland (WMDE)''': Funding towards QR plaques/tiles (Installation). Contact: Nicole( Nicole.ebber@wikimedia.org.de )

Latest revision as of 14:32, 28 April 2013

Home Timeline Budget Activities Report Expenses Report Publicity Team

The estimated budget for this project is R 78, 100.00 R 58,415.00 (Rounded up) and the breakdown is as follows:

  • Reach-Out Portion: R 63, 000.00 R43,400.00
  • QR Plaques Portion: R 15, 015.00

[edit] Project Cost Portion: Reach-Out

Requested Funds Used Funds
Qty Rate Total (Rand) Qty Rate Total (Rand) Notes
Bill No. 1 - Preliminaries and General
1.1 Telcom Costs 1 500.00 500.00
1.2 Printed project T-shirts 100 100.00 10,000.00
1.3 Press Kits 10 200.00 2,000.00 [1]
1.4 Incidental costs & contingencies 1 2,500.00 2,500.00
1.5 Project Management 1 5,000.00 5,000.00 [2]
TOTAL BILL Number 1 20,000.00
Qty Rate Total (Rand) Qty Rate Total (Rand) Notes
Bill No. 2 - Editathon (Event 1: Johannesburg CBD)
2.1 Competition pamphlets 20 20.00 400.00
2.2 Demonstration stations 2 1,000.00 2,000.00 [3]
2.3 Snacks & Coffee 1 1,500.00 1,500.00
TOTAL BILL Number 2 3,900.00
Qty Rate Total (Rand) Qty Rate Total (Rand) Notes
Bill No. 3 - Editathon (Event 2: Soweto)
3.1 Competition pamphlets 20 20.00 400.00
3.2 Demonstration stations 2 1,000.00 2,000.00 [3]
3.3 Snacks & Coffee 1 1,500.00 1,500.00
TOTAL BILL Number 3 3,900.00
Qty Rate Total (Rand) Qty Rate Total (Rand) Notes
Bill No. 4 - Editathon (Event 3: Johannesburg CBD)
4.1 Competition pamphlets 20 20.00 400.00
4.2 Demonstration stations 2 1,000.00 2,000.00 [3]
4.3 Snacks & Coffee 1 1,500.00 1,500.00
TOTAL BILL Number 4 3,900.00
Qty Rate Total (Rand) Qty Rate Total (Rand) Notes
Bill No. 5 - Editathon (Event 4: Alexandra)
5.1 Competition pamphlets 20 20.00 400.00
5.2 Demonstration stations 2 1,000.00 2,000.00 [3]
5.3 Snacks & Coffee 1 1,500.00 1,500.00
TOTAL BILL Number 5 3,900.00
Qty Rate Total (Rand) Qty Rate Total (Rand) Notes
Bill No. 6 - Editathon (Event 5: Soweto)
6.1 Competition pamphlets 20 20.00 400.00
6.2 Demonstration stations 2 1,000.00 2,000.00 [3]
6.3 Snacks & Coffee 1 1,500.00 1,500.00
TOTAL BILL Number 6 3,900.00
Qty Rate Total (Rand) Qty Rate Total (Rand) Notes
Bill No. 7 - Editathon (Event 6: Johannesburg)
7.1 Competition pamphlets 20 20.00 400.00
7.2 Demonstration stations 2 1,000.00 2,000.00 [3]
7.3 Snacks & Coffee 1 1,500.00 1,500.00
TOTAL BILL Number 7 3,900.00
  1. Actual information kits for press attending the event.
  2. Compensation to project coordinators and Support team for time required during working hours.
  3. 3.0 3.1 3.2 3.3 3.4 3.5 Stations used to demonstrate the competition and Wikimedia projects in general.

[edit] Project Cost Portion: Plaques

Requested Funds Used Funds
Qty Rate Total (Rand) Qty Rate Total (Rand) Notes
Bill No. 8 - QR Plaques procurement and Installation
8.1 Production Cost 20 350.75 7,015.00 [1]
8.2 Air Freight from UK 20 200.00 4,000.00 [1]
8.2 Installation and commissioning to Municipal Spec 20 200.00 4,000.00
TOTAL BILL Number 2 15,015.00
  1. 1.0 1.1 Final Cost to be confirmed by WMUK.

[edit] Possible Funding Sources

  1. Wikimedia Foundation (WMF): Funding towards project excluding tiles. Contact: Asaf
  2. Wikimedia United Kingdom (WMUK): Funding towards Installation of QR plaques/tiles (production+Shipping) { £ ??? }. Contact: Fae( faewik@gmail.com ) + Andy Mabbet ( Andy@pigsonthefly.org.uk )
  3. Wikimedia Switzerland (WMCH): Funding towards QR plaques/tiles (Installation). { €500 }. Contact: Charles( Charles.andres.wmch@gmail.com )
  4. Wikimedia Deutchland (WMDE): Funding towards QR plaques/tiles (Installation). Contact: Nicole( Nicole.ebber@wikimedia.org.de )
Personal tools
Namespaces

Variants
Actions
Organization
Get Involved
Connect
Toolbox