From Fedora Project Wiki
(fy09 is finished, i hope/think) |
(had a number wrong) |
||
| Line 36: | Line 36: | ||
|Total budget ||$67,500 ||$90,500 ||$84,500 ||$82,500 ||=||$325,000 | |Total budget ||$67,500 ||$90,500 ||$84,500 ||$82,500 ||=||$325,000 | ||
|- | |- | ||
|Total spend ||$63,790 ||$80,540 ||$72,860 ||$66, | |Total spend ||$63,790 ||$80,540 ||$72,860 ||$66,175 ||=||$283,365 | ||
|} | |} | ||
| Line 56: | Line 56: | ||
|Interns ||$2,500 ||$2,340 ||$160 | |Interns ||$2,500 ||$2,340 ||$160 | ||
|- | |- | ||
|FUDCons and FADs ||$20,000 ||$9, | |FUDCons and FADs ||$20,000 ||$9,780 ||$10,220 | ||
|- | |- | ||
|Global events & swag * ||$30,000 ||$27,670 ||$2,330 | |Global events & swag * ||$30,000 ||$27,670 ||$2,330 | ||
| Line 66: | Line 66: | ||
| ||= ||= ||= | | ||= ||= ||= | ||
|- | |- | ||
|Total ||$82,500 ||$66, | |Total ||$82,500 ||$66,175 ||$16,325 | ||
|} | |} | ||
Revision as of 11:53, 20 February 2009
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 | $2,500 | $2,500 | = | $50,000 | |
| FUDCon Boston | $20,000 | = | $20,000 | |||
| FUDCon Brno | $20,000 | = | $20,000 | |||
| FUDCons and FADs | $20,000 | = | $20,000 | |||
| Fedora @ FISL | $15,000 | = | $15,000 | |||
| Fedora @ LinuxTag | $20,000 | = | $20,000 | |||
| Global events & swag | $20,500 | $15,500 | $16,000 | $30,000 | = | $82,000 |
| Internal Red Hat costs | $2,000 | $4,000 | $5,000 | = | $11,000 | |
| 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 | $63,790 | $80,540 | $72,860 | $66,175 | = | $283,365 |
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
Q4 final breakdown
| Item | Budget | Spend | Remaining |
|---|---|---|---|
| Seneca College | $16,000 | $16,000 | $0 |
| Interns | $2,500 | $2,340 | $160 |
| FUDCons and FADs | $20,000 | $9,780 | $10,220 |
| Global events & swag * | $30,000 | $27,670 | $2,330 |
| Internal Red Hat costs | $5,000 | $4,805 | $195 |
| Fedora in India | $9,000 | $5,580 | $3,420 |
| = | = | = | |
| Total | $82,500 | $66,175 | $16,325 |
* Global events & swag breakdown by region:
- EMEA -- $13,935
- NA -- $10,230
- India/APJ -- $2,505
- LATAM -- $1,000
Q3 final breakdown
| Item | Budget | Spend | Remaining |
|---|---|---|---|
| Seneca College | $34,000 | $34,000 | $0 |
| Interns | $2,500 | $2,340 | $160 |
| FUDCon Brno | $20,000 | $14,885 | $5,115 |
| Global events & swag * | $16,000 | $11,355 | $4,645 |
| Internal Red Hat costs | $4,000 | $3,590 | $410 |
| Fedora in India | $8,000 | $6,690 | $1,310 |
| = | = | = | |
| Total | $84,500 | $72,860 | $11,640 |
* Global events & swag breakdown by region:
- EMEA -- $3,710
- NA -- $3,490
- LATAM -- $3,000
- India/APJ -- $1,155
Q2 final breakdown
| Item | Budget | Spend | Remaining |
|---|---|---|---|
| Interns | $45,000 | $33,080 | $11,920 |
| FUDCon Boston | $20,000 | $20,000 | $0 |
| Global events & swag * | $15,500 | $17,840 | $-2,340 |
| Internal Red Hat costs | $2,000 | $2,785 | $-785 |
| Fedora in India | $8,000 | $6,835 | $1,165 |
| = | = | = | |
| Total + | $90,500 | $80,540 | $9,960 |
+ Our revised goal for this quarter was to have our final spend between $80k - $82k.
* Global events & swag breakdown by region:
- NA -- $9,245
- EMEA -- $6,595
- LATAM -- $2,000
- India/APJ -- $0
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 | $18,430 | $2,070 |
| College scholarship | $2,000 | $2,000 | $0 |
| LWN subscription | $1,000 | $1,000 | $0 |
| = | = | = | |
| Total | $67,500 | $63,790 | $3,710 |
* Global events & swag breakdown by region:
- Fedora 9 CDs and DVDs for Free Media and North America -- $8,175
- NA -- $5,250
- EMEA -- $3,030
- India/APJ -- $1,975
- LATAM -- $0
Max Spevack is the Community Architecture team's CFO.