Jo'burgpediA/Budget

From Wikimedia ZA
(Difference between revisions)
Jump to: navigation, search
(Project Cost Portion: Reach-Out)
(Project Cost Portion: Reach-Out)
 
(2 intermediate revisions by one user not shown)
Line 16: Line 16:
 
</div></center>
 
</div></center>
  
The estimated budget for this project is '''R 78, 100.00''' (Rounded up) 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: R 63, 000.00''
+
:* ''Reach-Out Portion: <s>R 63, 000.00</s> R43,400.00''
 
:* ''QR Plaques Portion: R 15, 015.00''
 
:* ''QR Plaques Portion: R 15, 015.00''
  
Line 82: Line 82:
 
|Project Management
 
|Project Management
 
| align="right" | 1
 
| align="right" | 1
| align="right" | 10,000.00
+
| align="right" | 5,000.00
| align="right" | 10,000.00
+
| align="right" | 5,000.00
 
| align="right" |  
 
| align="right" |  
 
| align="right" |
 
| align="right" |
Line 93: Line 93:
 
|
 
|
 
|
 
|
| align="right" | '''25,000.00'''
+
| align="right" | '''20,000.00'''
 
|  
 
|  
 
|
 
|
Line 114: Line 114:
 
|2.1
 
|2.1
 
|Competition pamphlets
 
|Competition pamphlets
| align="right" | 50
+
| align="right" | 20
 
| align="right" | 20.00
 
| align="right" | 20.00
| align="right" | 1,000.00
+
| align="right" | 400.00
 
| align="right" |  
 
| align="right" |  
 
| align="right" |
 
| align="right" |
Line 135: Line 135:
 
|Snacks & Coffee
 
|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 146: Line 146:
 
|
 
|
 
|
 
|
| align="right" | '''5,500.00'''
+
| align="right" | '''3,900.00'''
 
|
 
|
 
|
 
|
Line 167: Line 167:
 
|3.1
 
|3.1
 
|Competition pamphlets
 
|Competition pamphlets
| align="right" | 50
+
| align="right" | 20
 
| align="right" | 20.00
 
| align="right" | 20.00
| align="right" | 1,000.00
+
| align="right" | 400.00
 
| align="right" |  
 
| align="right" |  
 
| align="right" |
 
| align="right" |
Line 188: Line 188:
 
|Snacks & Coffee
 
|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 199: Line 199:
 
|
 
|
 
|
 
|
| align="right" | '''5,500.00'''
+
| align="right" | '''3,900.00'''
 
|
 
|
 
|
 
|
Line 220: Line 220:
 
|4.1
 
|4.1
 
|Competition pamphlets
 
|Competition pamphlets
| align="right" | 50
+
| align="right" | 20
 
| align="right" | 20.00
 
| align="right" | 20.00
| align="right" | 1,000.00
+
| align="right" | 400.00
 
| align="right" |  
 
| align="right" |  
 
| align="right" |
 
| align="right" |
Line 241: Line 241:
 
|Snacks & Coffee
 
|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 252: Line 252:
 
|
 
|
 
|
 
|
| align="right" | '''5,500.00'''
+
| align="right" | '''3,900.00'''
 
|
 
|
 
|
 
|
 
|
 
|
 
|
 
|
|----
 
 
|----
 
|----
 
|----
 
|----
Line 274: Line 273:
 
|5.1
 
|5.1
 
|Competition pamphlets
 
|Competition pamphlets
| align="right" | 50
+
| align="right" | 20
 
| align="right" | 20.00
 
| align="right" | 20.00
| align="right" | 1,000.00
+
| align="right" | 400.00
 
| align="right" |  
 
| align="right" |  
 
| align="right" |
 
| align="right" |
Line 295: Line 294:
 
|Snacks & Coffee
 
|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 306: Line 305:
 
|
 
|
 
|
 
|
| align="right" | '''5,500.00'''
+
| align="right" | '''3,900.00'''
 
|
 
|
 
|
 
|
Line 316: Line 315:
 
|----
 
|----
 
|
 
|
|'''Bill No. 6 - Editathon (Event 5: Johannesburg)'''
+
|'''Bill No. 6 - Editathon (Event 5: Soweto)'''
 
|
 
|
 
|
 
|
Line 327: Line 326:
 
|6.1
 
|6.1
 
|Competition pamphlets
 
|Competition pamphlets
| align="right" | 50
+
| align="right" | 20
 
| align="right" | 20.00
 
| align="right" | 20.00
| align="right" | 1,000.00
+
| align="right" | 400.00
 
| align="right" |  
 
| align="right" |  
 
| align="right" |
 
| align="right" |
Line 348: Line 347:
 
|Snacks & Coffee
 
|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 359: Line 358:
 
|
 
|
 
|
 
|
| align="right" | '''5,500.00'''
+
| align="right" | '''3,900.00'''
 
|
 
|
 
|
 
|
Line 369: Line 368:
 
|----
 
|----
 
|
 
|
|'''Bill No. 7 - Editathon (Event 6: Soweto)'''
+
|'''Bill No. 7 - Editathon (Event 6: Johannesburg)'''
 
|
 
|
 
|
 
|
Line 380: Line 379:
 
|7.1
 
|7.1
 
|Competition pamphlets
 
|Competition pamphlets
| align="right" | 50
+
| align="right" | 20
 
| align="right" | 20.00
 
| align="right" | 20.00
| align="right" | 1,000.00
+
| align="right" | 400.00
 
| align="right" |  
 
| align="right" |  
 
| align="right" |
 
| align="right" |
Line 401: Line 400:
 
|Snacks & Coffee
 
|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 412: Line 411:
 
|
 
|
 
|
 
|
| align="right" | '''5,500.00'''
+
| align="right" | '''3,900.00'''
 
|
 
|
 
|
 
|
 
|
 
|
 
|
 
|
|----
 
 
|----
 
|----
 
|}
 
|}

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