From Fedora Project Wiki
(updated some budget stuff) |
|||
| Line 50: | Line 50: | ||
{| | {| | ||
!Item | !Item ||Budget ||Spend ||Remaining | ||
|- | |- | ||
|Interns | |Interns ||$45,000 ||$28,245 ||$16,755 | ||
|- | |- | ||
|FUDCon Boston | |FUDCon Boston ||$20,000 ||$8,175 ||$11,825 | ||
|- | |- | ||
|Global events & swag * | |Global events & swag * ||$15,500 ||$2,425 ||$13,075 | ||
|- | |- | ||
|Fedora in the "enterprise" | |Fedora in the "enterprise" ||$2,000 ||$575 ||$1,425 | ||
|- | |- | ||
|Fedora in India | |Fedora in India ||$8,000 ||$0 ||$8,000 | ||
|- | |- | ||
| | | ||= ||= ||= | ||
|- | |- | ||
|Total | |Total ||$90,500 ||$39,420 ||$51,080 | ||
|} | |} | ||
'''* Global events & swag breakdown by region:''' | '''* Global events & swag breakdown by region:''' | ||
* North America -- $0 | * North America -- $0 | ||
* Europe, Middle East, Africa -- $ | * Europe, Middle East, Africa -- $2,425 | ||
* India, Asia, Australia -- $0 | * India, Asia, Australia -- $0 | ||
* South America -- $0 | * South America -- $0 | ||
Revision as of 10:01, 11 June 2008
Community Architecture budget and expenses
FY09 total budget
| Item | Q1 | Q2 | Q3 | Q4 | = | Total |
|---|---|---|---|---|---|---|
| University tour | $9,000 | = | $9,000 | |||
| Seneca College | $34,000 | $16,000 | = | $50,000 | ||
| Interns | $45,000 | $5,000 | $5,000 | = | $55,000 | |
| FUDCon Boston | $20,000 | = | $20,000 | |||
| FUDCon Prague | $20,000 | = | $20,000 | |||
| FUDCon @ LCA | $20,000 | = | $20,000 | |||
| Fedora @ FISL | $15,000 | = | $15,000 | |||
| Fedora @ LinuxTag | $20,000 | = | $20,000 | |||
| Fedora @ FOSDEM | $15,000 | = | $15,000 | |||
| Global events & swag | $20,500 | $15,500 | $15,500 | $15,500 | = | $67,000 |
| Fedora in the "enterprise" | $2,000 | $2,000 | $2,000 | = | $6,000 | |
| College scholarship | $2,000 | = | $2,000 | |||
| LWN subscription | $1,000 | = | $1,000 | |||
| Fedora in India | $8,000 | $8,000 | $9,000 | = | $25,000 | |
| = | = | = | = | = | ||
| Total | $67,500 | $90,500 | $84,500 | $82,500 | $325,000 |
Q1: March 1, 2008 - May 31, 2008
Q2: June 1, 2008 - August 31, 2008
Q3: September 1, 2008 - November 30, 2008
Q4: December 1, 2008 - February 28, 20089
Q2 budget tracking
| Item | Budget | Spend | Remaining |
|---|---|---|---|
| Interns | $45,000 | $28,245 | $16,755 |
| FUDCon Boston | $20,000 | $8,175 | $11,825 |
| Global events & swag * | $15,500 | $2,425 | $13,075 |
| Fedora in the "enterprise" | $2,000 | $575 | $1,425 |
| Fedora in India | $8,000 | $0 | $8,000 |
| = | = | = | |
| Total | $90,500 | $39,420 | $51,080 |
* Global events & swag breakdown by region:
- North America -- $0
- Europe, Middle East, Africa -- $2,425
- India, Asia, Australia -- $0
- South America -- $0
- FAMSCo budget tracker
Q1 final breakdown
| Item | Budget | Spend | Remaining |
|---|---|---|---|
| University tour | $9,000 | $8,980 | $20 |
| Fedora @ FISL | $15,000 | $14,995 | $5 |
| Fedora @ LinuxTag | $20,000 | $18,365 | $1,635 |
| Global events & swag * | $20,500 | $18,915 | $1,585 |
| College scholarship | $2,000 | $2,000 | $0 |
| LWN subscription | $1,000 | $1,000 | $0 |
| = | = | = | |
| Total | $67,500 | $64,255 | $3,245 |
* Global events & swag breakdown by region:
- North America -- $5,250
- Europe, Middle East, Africa -- $3,030
- India, Asia, Australia -- $1,975
- South America -- $1,000
- Fedora 9 CDs and DVDs for FreeMedia and North America -- $7,660
Future
Items that we need to remember to include in the budget for future years:
- Renew the LWN Fedora subscription: $2,000 (FY10+).
- Fedora College Scholarships & Travel: $6,000 (FY10), $9,000 (FY11), $12,000 (FY12+).
- Specific, separate line items for Fedora media (CDs, DVDs, USBs) in Q1 and Q3 ($10k each would be nice).
- Need to do a better way of insulating FAMSCo's budget from RH travel costs.
MaxSpevack is the Community Architecture team's CFO.