OGP Ireland Budget

1

Click here to load reader

Transcript of OGP Ireland Budget

Page 1: OGP Ireland Budget

OGP PROJECT EXPENDITURE € €

Item Expenditure Quantities Per item Total

StaffProject Manager 60 days 235.00 14,100.00 Administrative Assistant 22 days 105.00 2,310.00 Subtotal 16,410.00

Activities & MaterialsCivil society inaugural meeting - catering Sandwiches, tea & coffee for up to 60 people (1 x full day event) 10.00 600.00 Civil society inaugural meeting - venue hire 400.00 400.00

Technical provisions and support for civil society inaugural meeting Equipment 900.00 900.00 Follow up civil society meetings Tea & Coffee for up to 10 people x 6 meetings 2.00 120.00 Second civil society meeting - catering Tea & coffee for 60 people (1 x half day event) 3.00 180.00 Second civil society meeting - venue hire 300.00 300.00

Technical provisions and support for second civil society meeting Equipment 400.00 400.00 Website & newsletter 1 x website & newsletter design 1,200.00 1,200.00 Pop up stand 1 120.00 120.00

200.00 200.00 Subtotal 4,420.00

Subtotal Expenditure 20,830.00 Overheads @ 7.5 per cent of expenditure 1,562.25 Contingency @ 10 per cent of expenditure 2,083.00 TOTAL EXPENDITURE 24,475.25

ADDITIONAL Activities and Materials

Live streaming of inaugural civil society meeting 360 minutes 550.00 550.00 Video production for inaugural civil society meeting 160.00 160.00

Electronic voting equipment 4 x tablet hire and 4 x polls 200.00 200.00 Live streaming of second civil society meeting 180 minutes 350.00 350.00 Subtotal Additional Optional Activities and Materials 1,260.00

Miscellaneous – local transport, stationary, name tags etc

1 x video and YouTube upload