From Fedora Project Wiki

m (Q2 budget tracking)
(updated some budget stuff)
Line 50: Line 50:
  
 
{|
 
{|
!Item                                     ||Budget      ||Spend      ||Remaining
+
!Item                               ||Budget      ||Spend      ||Remaining
 
|-
 
|-
|Interns                                 ||$45,000    ||$27,445   ||$17,555
+
|Interns                             ||$45,000    ||$28,245   ||$16,755
 
|-
 
|-
|FUDCon Boston                           ||$20,000    ||$8,175    ||$11,825
+
|FUDCon Boston                       ||$20,000    ||$8,175    ||$11,825
 
|-
 
|-
|Global events & swag *                   ||$15,500    ||$1,925     ||$13,575
+
|Global events & swag *             ||$15,500    ||$2,425     ||$13,075
 
|-
 
|-
|Fedora in the "enterprise"               ||$2,000      ||$0        ||$2,000
+
|Fedora in the "enterprise"         ||$2,000      ||$575      ||$1,425
 
|-
 
|-
|Fedora in India                         ||$8,000      ||$0        ||$8,000
+
|Fedora in India                     ||$8,000      ||$0        ||$8,000
 
|-
 
|-
|                                         ||=          ||=          ||=
+
|                                   ||=          ||=          ||=
 
|-
 
|-
|Total                                   ||$90,500    ||$37,545   ||$52,955
+
|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 -- $1,925
+
* 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.