Subscribe to
Posts
Comments

Budget

The general shape and form of the budget for this project is available in the budget sheet below.  All data is anonymous.  But for those more keen on graphics than numbers here’s a pie chart showing a simplified version of where the money is allocated.

M-biblio Budget

M-biblio Budget

 

m-biblio
Directly Incurred
Aug 11 – Jul 12
      TOTAL £
Actual grant
Project Management £5,741.00 £5,741.00 £5,741.00
Technical Development £19,727.00 £19,727.00 £19,727.00
Total Directly Incurred Staff (A) £25,468.00 £25,468.00 £25,468.00
Non-Staff
Aug 11 – Jul 12
      TOTAL £
RFID tag readers £600.00 £600.00 £600.00
User incentives £250.00 £250.00 £0.00
Travel to JISC meetings £300.00 £300.00 £300.00
User Engagement £1,500.00 £1,500.00 £1,500.00
Website design £1,400.00 £1,400.00 £1,400.00
Total Directly Incurred Non-Staff (B) £4,050.00 £4,050.00 £3,800.00
Directly Incurred Total (A+B=C) (C) £29,518.00 £29,518.00 £29,268.00
Directly Allocated
Aug 11 – Jul 12
      TOTAL £
Advisory Group Member £1,519.00 £1,519.00
Advisory Group Member £1,264.00 £1,264.00
Advisory Group Member £1,264.00 £1,264.00
Central staff salary costs £1,761.57 £1,761.57
Estates – Bristol £3,517.03 £3,517.03
Directly Allocated Total (D) £9,325.60 £9,325.60
Indirect
Aug 11 – Jul 12
      TOTAL £
Bristol £26,024.36 £26,024.36 £732.00
Indirect Costs (E) £26,024.36 £26,024.36 £732.00
Total Project Cost (C+D+E) £64,867.96 £64,867.96 £30,000.00
Amount Requested from JISC £30,000.02 £30,000.02
Institutional Contributions £34,867.94 £34,867.94
Total cost of project £64,867.96 £64,867.96
Percentage Contributions over the life of the project              JISC         Partner           Total
0.46 0.54 1

Leave a Reply