Budget/2019
< Budget
Overall budget
edit| Item | Amount (CAD) | Remarks |
|---|---|---|
| Membership cards | 600 | Forecasted |
| Donations | 800 | Forecasted |
| Contingency fund from Annual Plan Grant 2018 H2 | 4,760 | Funds transferred to WMCA's budget |
| Annual Plan Grant from Wikimedia Foundation | 78,975 | Approved (includes 10% contingency fund) |
| Project grant from Environment and Climate Change Canada | 45,000 | Subject to approval |
| Total | 130,135 |
| Item | Value (CAD) | Remarks |
|---|---|---|
| Office space at BAnQ Vieux-Montréal | 18,624 | Space donation from BAnQ |
| Room for regular workshops at Grande Bibliothèque de Montréal | 10,560 | Space donation from BAnQ |
| Room for regular workshops at BAnQ Québec | 2,640 | Space donation from BAnQ |
| Room for regular workshops at Université Laval | 312 | Space donation from BAnQ |
| Total | 32,136 |
| Item | Amount (CAD) | Remarks |
|---|---|---|
| Programs | 48,600 | Funds coming from Wikimedia Foundation and Environment and Climate Change Canada's grant |
| Operating costs | 1,195 | Funds coming from Wikimedia Foundation and Environment and Climate Change Canada's grant |
| Staffing for capacity building | 70,000 | Funds coming from Wikimedia Foundation |
| Total | 119,795 |
Detailed Expenses
editPrograms
edit| Item | Amount (CAD) | Remarks |
|---|---|---|
| Host contribution workshops, education programs, outreach events and local activities | 2,000 | Funds from Annual Plan Grant from Wikimedia Foundaion |
| Host outreach events, training sessions and contribution workshops with Indigenous communities | 1,600 | Funds from Annual Plan Grant from Wikimedia Foundaion |
| Project Weather Observations of the Meteorological Service of Canada in Wikimedia projects | 45,000 | Funds from project grant from Environment and Climate Change Canada |
| Total | 48,600 |
Operating Costs
edit| Item | Amount (CAD) | Remarks |
|---|---|---|
| Banking services | 145 | Funds from Annual Plan Grant from Wikimedia Foundaion |
| Phone services | 500 | Funds from Annual Plan Grant from Wikimedia Foundaion |
| IT services | 120 | Funds from Annual Plan Grant from Wikimedia Foundaion |
| General administration fees | 430 | Funds from Annual Plan Grant from Wikimedia Foundaion |
| Total | 1,195 |
Staffing
edit| Item | Amount (CAD) | Remarks |
|---|---|---|
| Contractor for capacity building, administrative support and institutional advancement | 70,000 | Funds from Annual Plan Grant from Wikimedia Foundaion |
| Total | 70,000 |