Jo'burgpediA/Budget

From Wikimedia ZA
(Difference between revisions)
Jump to: navigation, search
(Project Cost Portion: Reach-Out)
 
(16 intermediate revisions by one user not shown)
Line 16: Line 16:
 
</div></center>
 
</div></center>
  
The estimated budget for this project is '''R 97, 000.00''' 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 43: Line 47:
 
| align="right" |
 
| align="right" |
 
| align="right" |
 
| align="right" |
| align="center"| <ref name=nt1> Compensation to project coordinators. </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 65: Line 69:
 
| align="center"| <ref name=ph3>Actual information kits for press attending the event.</ref>
 
| align="center"| <ref name=ph3>Actual information kits for press attending the event.</ref>
 
|----
 
|----
|1.7
+
|1.4
 
|Incidental costs & contingencies
 
|Incidental costs & contingencies
 
| align="right" | 1
 
| align="right" | 1
Line 75: Line 79:
 
| align="center"|
 
| align="center"|
 
|----
 
|----
|1.8
+
|1.5
 
|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" |
 
| align="right" |
 
| align="right" |
| align="center"|
+
| align="center"|<ref name=nt1> Compensation to project coordinators and Support team for time required during working hours. </ref>
 
|----
 
|----
 
|
 
|
Line 89: Line 93:
 
|
 
|
 
|
 
|
| align="right" | '''30,000.00'''
+
| align="right" | '''20,000.00'''
 
|  
 
|  
 
|
 
|
 
|
 
|
 
|
 
|
 +
|----
 
|----
 
|----
 
! !! !!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. 2 - Editathon (Event 1: Johannesburg CBD)'''
 
|
 
|
 
|
 
|
Line 108: Line 113:
 
|----
 
|----
 
|2.1
 
|2.1
| 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 118: Line 123:
 
|----
 
|----
 
|2.2
 
|2.2
|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>
 +
|----
 +
|2.3
 +
|Snacks & Coffee
 +
| align="right" | 1
 +
| align="right" | 1,500.00
 +
| align="right" | 1,500.00
 
| align="right" |  
 
| align="right" |  
 
| align="right" |
 
| align="right" |
Line 131: Line 146:
 
|
 
|
 
|
 
|
| align="right" | '''48,000.00'''
+
| align="right" | '''3,900.00'''
 
|
 
|
 
|
 
|
Line 141: Line 156:
 
|----
 
|----
 
|
 
|
|'''Bill No. 2 - Editathon (Event 1)'''
+
|'''Bill No. 3 - Editathon (Event 2: Soweto)'''
 
|
 
|
 
|
 
|
Line 150: Line 165:
 
|
 
|
 
|----
 
|----
|2.1
+
|3.1
 
|Competition pamphlets
 
|Competition pamphlets
| align="right" | 100
+
| align="right" | 20
 
| align="right" | 20.00
 
| 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" | 1,000.00
 
| align="right" | 2,000.00
 
| 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>
 +
|----
 +
|3.3
 +
|Snacks & Coffee
 +
| align="right" | 1
 +
| align="right" | 1,500.00
 +
| align="right" | 1,500.00
 
| align="right" |  
 
| align="right" |  
 
| align="right" |
 
| align="right" |
Line 160: Line 195:
 
| align="center"|
 
| align="center"|
 
|----
 
|----
|2.2
+
|
 +
|'''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
 
|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 170: Line 238:
 
| 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
+
|4.3
|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 181: Line 249:
 
|----
 
|----
 
|
 
|
|'''TOTAL BILL Number 2'''
+
|'''TOTAL BILL Number 4'''
 
|
 
|
 
|
 
|
| align="right" | '''9,500.00'''
+
| align="right" | '''3,900.00'''
 
|
 
|
 
|
 
|
Line 194: Line 262:
 
|----
 
|----
 
|
 
|
|'''Bill No. 2 - Editathon (Event 1)'''
+
|'''Bill No. 5 - Editathon (Event 4: Alexandra)'''
 
|
 
|
 
|
 
|
Line 203: Line 271:
 
|
 
|
 
|----
 
|----
|2.1
+
|5.1
 
|Competition pamphlets
 
|Competition pamphlets
| align="right" | 100
+
| align="right" | 20
 
| align="right" | 20.00
 
| align="right" | 20.00
 +
| align="right" | 400.00
 +
| align="right" |
 +
| align="right" |
 +
| align="right" |
 +
| align="center"|
 +
|----
 +
|5.2
 +
|Demonstration stations
 +
| align="right" | 2
 +
| align="right" | 1,000.00
 
| align="right" | 2,000.00
 
| 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 213: Line 301:
 
| align="center"|
 
| align="center"|
 
|----
 
|----
|2.2
+
|
 +
|'''TOTAL BILL Number 5'''
 +
|
 +
|
 +
| align="right" | '''3,900.00'''
 +
|
 +
|
 +
|
 +
|
 +
|----
 +
|----
 +
! !! !!Qty !!Rate !!Total (Rand) !!Qty!!Rate!!Total (Rand)!!Notes
 +
|----
 +
|
 +
|'''Bill No. 6 - Editathon (Event 5: Soweto)'''
 +
|
 +
|
 +
|
 +
|
 +
|
 +
|
 +
|
 +
|----
 +
|6.1
 +
|Competition pamphlets
 +
| align="right" | 20
 +
| align="right" | 20.00
 +
| align="right" | 400.00
 +
| align="right" |
 +
| align="right" |
 +
| align="right" |
 +
| align="center"|
 +
|----
 +
|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 223: 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 234: Line 355:
 
|----
 
|----
 
|
 
|
|'''TOTAL BILL Number 2'''
+
|'''TOTAL BILL Number 6'''
 +
|
 +
|
 +
| align="right" | '''3,900.00'''
 +
|
 +
|
 +
|
 +
|
 +
|----
 +
|----
 +
! !! !!Qty !!Rate !!Total (Rand) !!Qty!!Rate!!Total (Rand)!!Notes
 +
|----
 +
|
 +
|'''Bill No. 7 - Editathon (Event 6: Johannesburg)'''
 +
|
 +
|
 +
|
 +
|
 +
|
 +
|
 +
|
 +
|----
 +
|7.1
 +
|Competition pamphlets
 +
| align="right" | 20
 +
| align="right" | 20.00
 +
| align="right" | 400.00
 +
| align="right" |
 +
| align="right" |
 +
| align="right" |
 +
| align="center"|
 +
|----
 +
|7.2
 +
|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>
 +
|----
 +
|7.3
 +
|Snacks & Coffee
 +
| align="right" | 1
 +
| align="right" | 1,500.00
 +
| align="right" | 1,500.00
 +
| align="right" |
 +
| align="right" |
 +
| align="right" |
 +
| align="center"|
 +
|----
 +
|
 +
|'''TOTAL BILL Number 7'''
 
|
 
|
 
|
 
|
| align="right" | '''9,500.00'''
+
| align="right" | '''3,900.00'''
 
|
 
|
 
|
 
|
Line 246: Line 420:
 
<references/>
 
<references/>
  
 +
=== Project Cost Portion: Plaques ===
  
 
{| class="wikitable"
 
{| class="wikitable"
Line 255: Line 430:
 
|-
 
|-
 
|
 
|
|'''Bill No. 2 - QR Plaques procurement and Installation'''
+
|'''Bill No. 8 - QR Plaques procurement and Installation'''
 
|
 
|
 
|
 
|
Line 264: Line 439:
 
|
 
|
 
|----
 
|----
|2.1
+
|8.1
 
| Production Cost
 
| Production Cost
| align="right" | 10
+
| align="right" | 20
| align="right" | 4,000.00
+
| align="right" | 350.75
| align="right" | 40,000.00
+
| align="right" | 7,015.00
 
| align="right" |  
 
| align="right" |  
 
| align="right" |
 
| align="right" |
 
| align="right" |
 
| align="right" |
| align="center"|
+
| align="center"|<ref name=ph5>Final Cost to be confirmed by WMUK.</ref>
 
|----
 
|----
|2.2
+
|8.2
|Installation and commissioning
+
|Air Freight from UK
| align="right" | 10
+
| align="right" | 20
| align="right" | 800.00
+
| align="right" | ''200.00''
| align="right" | 8,000.00
+
| 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 288: Line 473:
 
|
 
|
 
|
 
|
| align="right" | '''48,000.00'''
+
| align="right" | '''15,015.00'''
 
|
 
|
 
|
 
|

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