A summary of income and expenses for the CAcert Audit Project.
Income
Tr |
Name |
Retainer |
Expenses |
Work |
Target Date |
Received |
Comments |
0. |
on agreement |
3000 |
3000 |
3000 |
2008 Jan |
20080505 |
Paid on agreement of MoU with NLnet |
1. |
Milestone 1: policies review |
3000 |
3000 |
3000 |
2008 May |
20081020 |
AP to DRAFT and/or systems moved to NL |
2. |
Milestone 2: operational review |
- |
- |
- |
2008 Nov |
- |
terminated |
3. |
Milestone 3: audit completion |
- |
- |
- |
2009 Jan |
- |
terminated |
= |
Received in total |
6000 |
6000 |
6000 |
|
|
M1 complete, audit terminated 20090612. |
Expenditure
Account |
Retainer |
Expenses |
Work |
Who |
Date Paid |
CAcert Date |
CAcert AUD |
FY subtotals |
Retainer 1 |
3000 |
|
|
Iang |
20080505 |
20080505 |
4950 |
|
Security Manual |
|
|
1000 |
Paw |
20080523 |
20080523 |
1670.39 |
6620.39 |
Expenses 2 |
|
964.75 |
1240.07 |
Iang |
20081029 |
20081029 |
4517.42 |
|
Retainer 2 |
3000 |
|
|
Iang |
20081224 |
20081223, 20081229 |
5000 + 1136.22 |
|
Expenses 3 |
|
2839.83 |
56.46 |
Iang |
20090105 |
20090105, 20090105 |
5000 + 741 |
|
Expenses 4 |
|
790.02 |
379.89 |
Iang |
20090420 |
20090420 |
2142.15 |
|
Expenses 5 |
|
23.70 |
1065.37 |
Iang |
20090504 |
20090503 |
1992.30 |
|
Expenses 6 |
|
776.92 |
1437.23 |
Iang |
20090605 |
20090606 |
3966.15 |
24495.24 |
Expenses 7 |
|
295.00 |
|
Iang |
submitted |
unpaid |
|
|
Spent |
6000 |
5690.22 |
5179.02 |
|
|
|
$31115.63 |
|
available |
0 |
309.78 |
820.98 |
|
surplus |
|
|
estimated, by sub-Project
Name |
Expenses |
Work |
comment |
Date |
Security Manual |
|
1000.00 |
first cut written by Pat |
200802xx |
Server Move |
|
1240.70 |
hotels, from Vienna to Ede, Netherlands |
20081001 |
computer |
2452.44 |
|
Mac Air |
20081116 |
Software Camp #1 |
|
1445.26 |
Innsbruck, 4 people, 1 week |
20090420 |
Assurance Spring Tour |
|
1437.23 |
hotels, travel, 6 countries. note that this was originally in "expenses" and was moved to "work" |
20090417 - 20090517 |
Systems Review #1 |
776.92 |
|
Netherlands, 6 days |
20090503 - 20090509 |
Systems Review #2 |
295.00 |
|
Netherlands, cancelled |
20090503 - 20090509 |
Notes
- This page represents one view only of the budget for CAcert's Audit Project.
- This wiki page is a manual copy of a spreadsheet that is submitted with invoices. This copy is not an authoritive rendition. Errors have been spotted.
- This above acounting only covers those invoices directly submitted against NLnet funding. There were other costs.
- The Audit budget was primarily financed by NLnet.
That funding is documented in the NLnet Memorandum.
- numbers above are Euros, except where identified as AUD.
- CAcert provided other funds for various things, around AUD 5000 worth. However those funds are not documented here, nor was Iang accounting for them.
- The CAcert Audit Project is the responsibility of CAcert.
- Audit project was terminated 20090612. This probably terminates future tranches from NLnet.