FUDCon:FUDCon Toronto 2009 budget
From FedoraProject
(Difference between revisions)
m (→Execution) |
|||
| Line 39: | Line 39: | ||
| Simon Birtwistle || Airfare || 600|| || || || || | | Simon Birtwistle || Airfare || 600|| || || || || | ||
|- | |- | ||
| − | ! Subtotal || || | + | ! Subtotal || || 3116.00 || || || || |
|- | |- | ||
! colspan=7 align=center | Lodging | ! colspan=7 align=center | Lodging | ||
| Line 87: | Line 87: | ||
| EARMARKED - Simon Birtwistle || Lodging || || 200 || || || | | EARMARKED - Simon Birtwistle || Lodging || || 200 || || || | ||
|- | |- | ||
| − | ! Subtotal || || || 850 || || 2, | + | ! Subtotal || || || 850 || || 2,100 || |
|- | |- | ||
! colspan=7 align=center | Other costs | ! colspan=7 align=center | Other costs | ||
Revision as of 20:57, 15 October 2009
The overall budget from Red Hat for FUDCon:Toronto 2009 is currently $19,000.
- Fedora Engineering (Paul Frields & Tom Callaway): $4,000 in Q4
- Community Architecture (Max Spevack): $5,000 in Q3
- Community Architecture (Max Spevack): $10,000 in Q4
Execution
| Name of Traveler/Vendor | Item Description | Q3 CA | Q4 CA | Q3 FE | Q4 FE | Comments | Done? |
|---|---|---|---|---|---|---|---|
| Airfares | |||||||
| Bill Nottingham | Airfare | |
Y, was already booked from Tim's budget | ||||
| Toshio Kuratomi | Airfare | $307.40 | Flying to Boston and bussing. | Y | |||
| Mike McGrath | Airfare | $324.70 | Y | ||||
| Stephen Smoogen | Airfare | $248.90 | Flying to Boston and bussing. | Y | |||
| Seth Vidal | Airfare | |
Paid for out of FE Q3 -- does not impact bottom line | ||||
| Adam Miller | Airfare | |
Covered by FAmNA sponsorship, flying to Boston and busing. | Y | |||
| Sebastian Dziallas | Airfare | 350 | |||||
| Steven Parrish | Passport | 90 | |||||
| EARMARKED - David Nalley | Airfare | 450 | |||||
| Ian Weller | Airfare | 325 | |||||
| Matthew Daniels | Airfare | 550 | |||||
| Rex Dieter | Airfare | 350 | |||||
| Pascal Calarco | Rental car | 120 | |||||
| Simon Birtwistle | Airfare | 600 | |||||
| Subtotal | 3116.00 | ||||||
| Lodging | |||||||
| Bill Nottingham | Lodging | 150 | |||||
| Toshio Kuratomi | Lodging | 150 | |||||
| Mike McGrath | Lodging | 150 | |||||
| Stephen Smoogen | Lodging | 150 | |||||
| Seth Vidal | Lodging | 150 | |||||
| Paul W. Frields | Lodging | 150 | Airfare already bought by FE | ||||
| Adam Miller | Lodging | |
Covered by FAmNA sponsorship! | ||||
| Mel Chua | Lodging | 400 | Taking bus from BOS | ||||
| Dave Jones | Lodging | 200 | Taking bus from BOS | ||||
| Chuck Ebbert | Lodging | 200 | Taking bus from BOS | ||||
| Luke Macken | Lodging | 200 | Taking bus from BOS | ||||
| Tom 'spot' Callaway | Lodging | 200 | Taking bus from BOS | ||||
| John Palmieri | Lodging | 200 | Taking bus from BOS | ||||
| Mairin Duffy | Lodging | 200 | Taking bus from BOS -- paid by bstevens? | ||||
| Sebastian Dziallas | Lodging | 150 | |||||
| Steven Parrish | Lodging | 150 | |||||
| EARMARKED - David Nalley | Lodging | 150 | |||||
| Ian Weller | Lodging | 150 | |||||
| Matthew Daniels | Lodging | 150 | |||||
| Rex Dieter | Lodging | 150 | |||||
| EARMARKED - Aaron Seigo | Lodging | 150 | |||||
| EARMARKED - Simon Birtwistle | Lodging | 200 | |||||
| Subtotal | 850 | 2,100 | |||||
| Other costs | |||||||
| Dave and Buster's | FUDPub deposit | 1,000 | |||||
| Dave and Buster's | FUDPub balance | 2,550 | |||||
| Local Motion of Boston | Bus deposit (tentative) | 750 | Unsure of requirement/due date, TBD | ||||
| Local Motion of Boston | Bus balance | 2,050 | |||||
| (T-shirt vendor) | T-shirts for pre-reg | 1,000 | |||||
| (Lunch on Saturday) | 1,000 | ||||||
| (Lunch on Sunday) | |
||||||
| (Lunch on Monday) | |
||||||
| Subtotal | 2,750 | 5,600 | |||||
| TOTAL | 6,431 | 7,050 | 2,250 | 15,731 | |||
Needs
Into this total we must fit the following requirements:
- Bus from Westford (~$4K)
- Travel for the following remotees from the Fedora Engineering team ($5.1K)
- Flights:
- Bill Nottingham (~$300)
- Toshio Kuratomi (~$300)
- Mike McGrath (~$300)
- Stephen Smoogen (~$300)
- Paul W. Frields (~$300)
- Seth Vidal (~$300)
- Max Spevack (~$300)
- Greg DeKoenigsberg (~$300)
- Karsten Wade (~$300)
- Mel Chua (~$300)
- Lodging+:
- Bill Nottingham (~$150)
- Toshio Kuratomi (~$150)
- Mike McGrath (~$150)
- Stephen Smoogen (~$150)
- Paul W. Frields (~$150)
- Dave Jones (~$200)
- Chuck Ebbert (~$300) ?
- Luke Macken (~$200)
- Tom 'spot' Callaway (~$200)
- John Palmieri (~$200)
- Max Spevack (~$300) ?
- Greg DeKoenigsberg (~$300) ?
- Karsten Wade (~$300) ?
- Mel Chua (~$300) ?
- did I miss anyone?
- Flights:
- Lunch on Saturday
- Lunch on Sunday
- Lunch on Monday
- Travel and lodging sponsorship for the following people.
- Kevin Higgins (release party contest winner) (~$700)
- Sebastian Dziallas (due to .edu-related opportunities @ FUDCon) (~$700)
- Adam Miller (~$600) [FAmNA sponsored]
- Simon Birtwistle? (note, travel from London) (~$1.2K)
- Matthew Daniels (~$600)
- Eric Christensen (~$600)
- FUDPub on Saturday evening (food + 1 beverage?) -- $3.5K
- Setup costs for venue -- $0
- Advertising?
- Schwag -- ~$7 per pre-registrant? ($1K for t-shirts)
- ESTIMATED TOTAL so far: $19.9K
ARCHIVAL NOTE FROM F11 FUDCON: Why food for some, not for others? Red Hat folks get a per diem. A couple other people get per diem because they're not dayjobbers and don't typically have those expenses either.
Projections
This is based on a total attendance of ~130 people.
| Day | Line Item | Expected Cost | Notes |
|---|---|---|---|
