FY14 Budget

From FedoraProject

Revision as of 20:18, 17 December 2013 by Rsuehle (Talk | contribs)

(diff) ← Older revision | Latest revision (diff) | Newer revision → (diff)
Jump to: navigation, search

Contents

FY14 Budget

The Regional Support portion of the total FY14 Fedora Budget is $91,600 (USD). Regional Support, for purposes of this budget, includes swag, media, support for events, etc.

This budget does *not* include "Premier Fedora Events" (FADs and FUDCons) or "Discretionary Spending" (items such as the LWN account, recurring AWS bills, etc).

The numbers below are for guidance; they were determined by looking at the amount requested by all regions (approximately $125,600); having an allocation of $91,600; taking each regions' quarterly ask % and shrinking them proportionally to fit in the allocated budget. FAMSCO/Regional Ambassador teams can still work to balance out the budget as they see fit; if significant quarterly changes are expected as a result, please let Ruth Suehle (budget owner) know.

Q1 Budgets (March 1 - May 31, 2013)

  • EMEA: $8,100
  • LATAM: $3,800
  • APAC: $2,800
  • NA: $10,400
  • Q1 Total: $25,100
  • Total Q1 Spend: $11,960.52

Spending

EMEA Spending

  • Budapest release party 127.96
  • Chemnitzer Linuxtage 328.37
  • Devconf.cz 220.8
  • F18 Pescara release party 76.34
  • F18 release parties 42.34
  • FOSDEM 679.09
  • LibreGraphics 392.04
  • Swag 343.65

TOTAL 2210.59

LATAM Spending

  • Media shipping - Brazil 15.03
  • Media shipping - Brazil 14.21
  • Stickers and pins, Venezuela 305.82

TOTAL 335.06

APAC Spending

  • Beijing release party 118.58
  • F18 release party Berastagi 91.22
  • PyCon travel 542.49
  • Release party Malang 136.49 888.78

TOTAL 888.78

NA Spending

  • AWS fees 75.8
  • Postage 261.73
  • FISL 1592.93
  • FOSSCon 500
  • LFNW 1894.7
  • NE Linuxfest 500
  • PyCon 692.2
  • SCALE 878.92
  • SELF 500

TOTAL 6896.28

Q2 (June 1 - August 31, 2013

  • EMEA: $5,000
  • LATAM: $4,200
  • APAC: $7,400
  • NA: $12,200
  • Q2 Total: $28,800
  • Total Q2 Spend: $94,667.04 (This number includes Flock spending, which was budgeted for separately.)

EMEA Spending

  • Media 1381.13
  • Chemnitzer Linuxtage 141.21
  • FOSSComm 197.88
  • LinuxTag 368.56
  • Linuxwochen Wien 358.4
  • OSDays Copenhagen 600.88
  • OSOM 425.57

TOTAL 3473.63

LATAM Spending

  • Media 115.73
  • Postage 105.47
  • Swag 949.72
  • FISL 1189.93

TOTAL 2360.85

APAC Spending

  • Fedora Meetup Denang 181.79
  • Postage 53.74
  • Release party 140.74
  • Tibetan L10n 158.07

TOTAL 534.34

NA Spending

  • AWS fees 1201.22
  • Media 5750
  • Postage 362.6
  • Swag 345.6
  • Indiana LinuxFest 500
  • OSCON 241.47
  • Red Hat Summit 326.1
  • SELF 706.08
  • Texas Linuxfest 1321.78

TOTAL 10754.85

Q3 (September 1 - November 30, 2013)

  • EMEA: $4,500
  • LATAM: $3,500
  • APAC: $1,900
  • NA: $9,200
  • * Q3 Total: $19,100
  • * Total Q3 Spend $22,879.81

EMEA Spending

  • FrOSCon 720.97
  • Linuxwochen Wien 682.16
  • Solutions Libre et Open Souce 220.52
  • Swag $1,189.91

TOTAL $2,813.56

LATAM Spending

  • Media 1123.69
  • Postage 8.57
  • Swag 658.80
  • Latinoware 460.68

TOTAL $2,251.74

APAC Spending

  • GLUG Kolkata 49.36
  • Release party 330.99
  • Tibetan L10n 393.60

TOTAL 773.95

NA Spending

  • Postage 958.29
  • Indiana LinuxFest 471.75
  • LinuxCon Europe 300.36
  • LinuxCon NA 594.53
  • Ohio Linuxfest 947.1

TOTAL $3,272.03

Q4 (December 1 - February 28, 2014)

  • EMEA: $4,500
  • LATAM: $900
  • APAC: $5,200
  • NA: $8,000
  • * Q4 Total: $18,600
  • * Total Q4 Spend as of Dec. 17: $8,604.02

EMEA Spending

  • Release party: $84.24

LATAM Spending

APAC Spending

  • Fedora_Community_Engagement_Can: $260
  • Release parties: $609.76
  • Software Freedom Day: $67.52

NA Spending

  • LWN subscription: $2,400
  • F20 media: 5,400
  • Shipping: 87.38

FADs

Budget: $15,000

  • 2267.35 Systemd FAD
  • 210.48 Mysore FAD
  • 194.05 Greece FAD