From Fedora Project Wiki
No edit summary |
No edit summary |
||
| Line 68: | Line 68: | ||
| ||= ||= ||= | | ||= ||= ||= | ||
|- | |- | ||
|Total | |Total ||$90,500 ||$81,410 ||$9,090 | ||
|} | |} | ||
'''* Global events & swag breakdown by region:''' | '''* Global events & swag breakdown by region:''' | ||
* North America -- $ | * North America -- $8,535 | ||
* Europe, Middle East, Africa -- $6, | * Europe, Middle East, Africa -- $6,405 | ||
* India, Asia, Australia -- $250 | * India, Asia, Australia -- $250 | ||
* South America -- $2,000 | * South America -- $2,000 | ||
== Q1 final breakdown == | == Q1 final breakdown == | ||
Revision as of 13:45, 4 August 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 | $44,000 | $2,500 | $2,500 | = | $49,000 | |
| FUDCon Boston | $20,000 | = | $20,000 | |||
| FUDCon Brno | $20,000 | = | $20,000 | |||
| FUDCon in APAC | $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 | $16,500 | $16,000 | $16,000 | = | $69,000 |
| Internal Red Hat costs | $2,000 | $4,000 | $4,000 | = | $10,000 | |
| College scholarship | $2,000 | = | $2,000 | |||
| LWN subscription | $1,000 | = | $1,000 | |||
| Fedora in India | $8,000 | $8,000 | $9,000 | = | $25,000 | |
| = | = | = | = | = | ||
| Total budget | $67,500 | $90,500 | $84,500 | $82,500 | = | $325,000 |
| Total spend | $64,790 | $0 | $0 | $0 | = | $64,790 |
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, 2009
Q2 budget tracking
As of August 4th:
| Item | Budget | Spend | Remaining |
|---|---|---|---|
| Interns | $44,000 | $33,280 | $10,720 |
| FUDCon Boston | $20,000 | $20,000 | $0 |
| Global events & swag * | $16,500 | $17,190 | $-690 |
| Internal Red Hat costs | $2,000 | $3,255 | $-1,255 |
| Fedora in India | $8,000 | $7,685 | $315 |
| = | = | = | |
| Total | $90,500 | $81,410 | $9,090 |
* Global events & swag breakdown by region:
- North America -- $8,535
- Europe, Middle East, Africa -- $6,405
- India, Asia, Australia -- $250
- South America -- $2,000
Q1 final breakdown
| Item | Budget | Spend | Remaining |
|---|---|---|---|
| University tour | $9,000 | $9,000 | $0 |
| Fedora @ FISL | $15,000 | $14,995 | $5 |
| Fedora @ LinuxTag | $20,000 | $18,365 | $1,635 |
| Global events & swag * | $20,500 | $19,430 | $1,070 |
| College scholarship | $2,000 | $2,000 | $0 |
| LWN subscription | $1,000 | $1,000 | $0 |
| = | = | = | |
| Total | $67,500 | $64,790 | $2,710 |
* 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 Free Media and North America -- $8,175
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.
- 2 new laptops for in FY10?
- What was the breakdown of events per quarter last year? Do some quarters have more than others?
- Intern money for Q1. What will we do the Q2 summer quarter? Q3 and Q4?
Max Spevack is the Community Architecture team's CFO.