Expenses
|
Q3
|
Q4
|
H2
|
|
Salaries
|
Subtotals of salaries
|
6,672,816
|
6,025,114
|
12,697,930
|
|
Office expenses
|
Services
|
428,100
|
428,100
|
856,200
|
Electricity
|
80,077
|
176,921
|
256,998
|
Telephone
|
34,000
|
21,000
|
55,000
|
Internet
|
346,720
|
327,778
|
674,498
|
Office supplies
|
139,690
|
190,320
|
330,010
|
Hygiene
|
190,270
|
108,110
|
298,380
|
Accounting
|
570,000
|
510,000
|
1,080,000
|
Bank services
|
77,536
|
142,591
|
220,126
|
Domain/web services
|
604,326
|
211,560
|
815,88
|
Legal services
|
530,250
|
525,000
|
1,055,250
|
Costs of repair and maintenance of PCs
|
352,100
|
63,400
|
415,500
|
Unexpected expenses
|
163,993
|
80,034
|
244,027
|
Transport
|
63,147
|
76,300
|
139,447
|
Office expenses/PCs
|
115,50
|
0
|
115,50
|
Subtotal
|
3,695,708
|
2,861,114
|
6,556,822
|
|
Community Expenses
|
Community meeting/transport
|
0
|
1,025,000
|
1,025,000
|
Community meeting/transport
|
0
|
340,000
|
340,000
|
WLS/other expenses
|
30,000
|
108,300
|
138,300
|
Souvenir printing
|
67,500
|
14,040
|
81,540
|
Wikipedia Day, New Year
|
|
623,20
|
623,20
|
Subtotal
|
97,500
|
2,110,540
|
2,208,040
|
|
Education
|
Teachers' training/other expenses
|
1,281,033
|
754,842
|
2,035,875
|
Winter Wikicamp/accommodation
|
0
|
4,950,000
|
4,950,000
|
Winter Wikicamp/transport
|
0
|
380,000
|
380,000
|
Summer Wikicamp/T-shirts
|
415,800
|
0
|
415,800
|
Winter Wikicamp/T-shirts
|
0
|
346,080
|
346,080
|
Wikicamp/other expenses/stationery
|
160․000
|
210,380
|
370,380
|
Wikicamp/prize
|
201,600
|
50,000
|
251,600
|
Wikicamp/other expenses
|
557,291
|
1,260,020
|
1,817,311
|
Wikiclubs expenses
|
3,706,766
|
3,551,482
|
7,258,248
|
Wikiclubs/Unexpected expenses
|
0
|
134,000
|
134,000
|
Subtotal
|
6,322,490
|
11,636,804
|
17,959,294
|
|
Organizational development
|
Hackathon prizes
|
30,000
|
55,000
|
85,000
|
Wiki Loves Monuments/prizes
|
134,200
|
511,900
|
646,100
|
Wiki Loves Monuments
|
378,122
|
0
|
378,122
|
Subtotal
|
542,322
|
566,900
|
1,109,222
|
|
Total
|
17,330,836
|
23,200,472
|
40,531,308
|