Budget
this is the budget for the MiniDebConf 2019 in Hamburg:
What |
real income/expenses |
estimated/approved expense on June 1st |
income from sponsors |
6200€ |
6200€ |
income from corporate registrations |
1000€ |
750€ |
costs for dock europe |
-2000€ |
-2000€ |
extra costs for dock europe for extra room behind floor kitchen |
-120€ |
0 |
total estimate for food cantina wed-sat |
-3070€ |
-3070€ |
projected costs for food cantina wed |
-458€ |
|
projected costs for food cantina thu |
-753€ |
|
projected costs for food cantina fri |
-798€ |
|
projected costs for food cantina sat |
-880€ |
|
total projected costs for food cantina |
+2889€ |
|
costs for lunch on sunday (estimate 300€) |
-390€ |
-300€ |
costs for dinner on sunday (estimate 350€) |
-354.10€ |
-350€ |
costs for tshirts |
-1184.05€ |
-1184.05€ |
costs for misc stuff |
-57.38€ |
-45.34€ |
total |
estimate: +24.47€ |
+0.61€ |
An additional buffer of 1000€ for misc expenses was also approved on June 1st bt the DPL.
Costs for dock europe
Conference costs
What |
Amount |
Costs per unit |
Total costs |
PA Anlage mit Mikrofon |
5 days |
35€ |
175€ |
Miete Seminarraum 143m² |
5 days |
300€ |
1500€ |
2 Videoprojectors |
2x5 days |
15€ |
150€ |
support |
5 days |
35€ |
175€ |
*total* |
|
|
2000€ |
estimated costs for cantina / food
- approx: lunch 7€ per person, dinner 13€ per person
- 20190604: 2 arriving, 0 leaving, 2 people at venue at the end of the day.
- 20190605: 35 arriving, 0 leaving, 37 people at venue at the end of the day.
- 20190606: 7 arriving, 0 leaving, 44 people at venue at the end of the day.
- 20190607: 11 arriving, 1 leaving, 54 people at venue at the end of the day.
- 20190608: 5 arriving, 3 leaving, 56 people at venue at the end of the day.
- 20190609: 0 arriving, 37 leaving, 19 people at venue at the end of the day.
- 20190610: 0 arriving, 18 leaving, 1 people at venue at the end of the day.
- 191 people days counted, though probably on 75 people days people only eat one meal. There's no food in cantina on the 4th, 9th and 10th.
- estimate: (116*20)+(75*10)=3070€
- estimate for pizza lunch on the 9th: 300€
- estimate for dinner on the 9th: 350€
Costs for T-Shirts
- 1184,05 € for 100 T-Shirts
Misc. costs
- 33.36€ for batteries and gaffa tape for the videoteam
- 12.98€ for additional nametag supplies (we have leftovers from 2018) and DIN A4 laminating pouches (for signs)
- 12.04€ for pouches for mailing shirts to sponsors
Sponsors, supporting this event
So far we have:
- from our 5 sponsors: 6.200€ in total (update from 13 may 2019)
- 4 x corporate registration for 250€
-> 7200€ in total
Attendee costs
these are paid by those who use these ressources
What |
Amount |
Costs per unit |
Total costs |
Gästeetage komplett (34 beds) |
5 days |
800€ |
4000€ |
Bettwäsche und Händtucher |
34 |
6€ |
204€ |
Frühstück |
170 |
5€ |
850€ |