Difference between revisions of "OSGeo Budget 2018"

From OSGeo
Jump to navigation Jump to search
m (Fix spelling of OSGeoLive (no space or hyphen).)
 
(29 intermediate revisions by 6 users not shown)
Line 1: Line 1:
−
DRAFT - budget subject to approval in december board meet ing, see [[OSGeo Budget 2017]] and [[Finance Committee#Documents]] for prior years.
+
Final budget as discussed in December F2F board meeting, see [[OSGeo Budget 2017]] and [[Finance Committee#Documents]] for prior years.
 +
 
 +
Total Approved Budget for 2018: $151,600
  
 
== OSGeo Board ==
 
== OSGeo Board ==
  
−
OSGeo board operates according to our bylaws providing vision and direction for our foundation. The board has also taken on responsibility setting an annual budget, building partner relationships and a sponsorship program.
+
OSGeo board operates according to our bylaws providing vision and direction for our foundation. The board has also taken on responsibility setting for an annual budget, building partner relationships, sponsorship program and code sprints.
  
 
{|class="wikitable"  border="2" cellspacing="0" cellpadding="6" rules="all" style="margin:1em 1em 1em 0; border:solid 1px #AAAAAAAA; border-collapse:collapse; font-size:95%; empty-cells:show;"  
 
{|class="wikitable"  border="2" cellspacing="0" cellpadding="6" rules="all" style="margin:1em 1em 1em 0; border:solid 1px #AAAAAAAA; border-collapse:collapse; font-size:95%; empty-cells:show;"  
Line 11: Line 13:
 
! 2017
 
! 2017
 
! 2017 Actual
 
! 2017 Actual
−
! 2018 Draft
+
! 2018
 
! Notes
 
! Notes
 
|-  
 
|-  
 
| Admin
 
| Admin
 
| style="text-align:right;" | 12,000
 
| style="text-align:right;" | 12,000
−
| style="text-align:right;" | 5000
+
| style="text-align:right;" | 5,000
−
| style="text-align:right;" | (pending)
+
| style="text-align:right;" | 1,830
−
| style="text-align:right;" | 8000
+
| style="text-align:right;" | 3,000
−
| Operational expenses including insurance, tax filing fees, accountant, bank fees
+
| Operational expenses including insurance, tax filing fees, accountant, bank fees. Liability insurance is covered for officers (confirmed by Mike & Jeff). Cost reduced as Mike was able to file tax returns by hand avoiding employing external accountant.
−
2018 increase to cover increase call for legal support and possible increase in insurance needs to cover committee chairs.
 
 
|-
 
|-
 
| Travel
 
| Travel
 
| style="text-align:right;" | 10,000
 
| style="text-align:right;" | 10,000
 
| style="text-align:right;" | 10,000
 
| style="text-align:right;" | 10,000
−
| style="text-align:right;" | (pending)
+
| style="text-align:right;" | 4,097
 
| style="text-align:right;" | 15,000
 
| style="text-align:right;" | 15,000
 
| Outreach focus
 
| Outreach focus
−
2017: reduced travel costs, some money redirected to rebranding, individual committees picked up a lot of partner travel
 
−
 
 
2018: expect additional travel due to geographic distribution of new directors
 
2018: expect additional travel due to geographic distribution of new directors
 
|-
 
|-
−
| Internal Events
+
| Partners and Sponsors
−
| style="text-align:right;" | 15,000
 
 
| style="text-align:right;" | 0
 
| style="text-align:right;" | 0
 
| style="text-align:right;" | 0
 
| style="text-align:right;" | 0
−
| style="text-align:right;" | 0
+
| style="text-align:right;" | 1,000
−
| budget moved to committees, travel grants and PSC budgets
+
| style="text-align:right;" | 2,000
 +
| relationship building, attending b2b functions, foss4g/foss4ge/foss4gna/foss4g-asia breakfast meetings
 
|-
 
|-
−
| Outreach Events
+
| Code Sprints
−
| style="text-align:right;" | 5,000
+
| style="text-align:right;" | 7,000
−
| style="text-align:right;" | 0
+
| style="text-align:right;" | 17,500
−
| style="text-align:right;" | 0
+
| style="text-align:right;" | 10,000
−
| style="text-align:right;" | 0
+
| style="text-align:right;" | 20,500
−
| budget moved to marketing committee, geoforall, others, ...
+
| board responsible for handling code sprint requests, breakdown covered below
 
|}
 
|}
  
−
The board is also responsible for handling code sprint requests, covered in the OSGeo Projects section below.
+
Total Board Budget for 2018: $40,500
  
−
== OSGeo Comittees ==
+
== OSGeo Committees ==
  
−
The following committees have been formed to fufill out goals as an organization, each committee is provided a mandate, with the chair of the committee represented as an officer of our organization.
+
The following committees have been formed to fulfill out goals as an organization, each committee is provided a mandate, with the chair of the committee represented as an officer of our organization.
  
 
* Code of Conduct Committee
 
* Code of Conduct Committee
Line 69: Line 68:
 
! 2017
 
! 2017
 
! 2017 Actual
 
! 2017 Actual
−
! 2018 Draft
+
! 2018
 
! Notes
 
! Notes
 
|-  
 
|-  
Line 75: Line 74:
 
| style="text-align:right;" | 13,000
 
| style="text-align:right;" | 13,000
 
| style="text-align:right;" | 15,000
 
| style="text-align:right;" | 15,000
−
| style="text-align:right;" | (pending)
+
| style="text-align:right;" | 6,026
 
| style="text-align:right;" | 20,000
 
| style="text-align:right;" | 20,000
 
| [[SAC:Budget#2018_.28Proposed.29|see wiki page for details]]
 
| [[SAC:Budget#2018_.28Proposed.29|see wiki page for details]]
Line 82: Line 81:
 
| style="text-align:right;" | 0
 
| style="text-align:right;" | 0
 
| style="text-align:right;" | 6,000
 
| style="text-align:right;" | 6,000
−
| style="text-align:right;" | (pending)
+
| style="text-align:right;" | 0
−
| style="text-align:right;" | (pending)
+
| style="text-align:right;" | 5,600
−
| Need: to ask the committee for current chair to act as officer
+
| [[Open_Geoscience_Committee/budget_2018|see details at Budget_2018 wiki]], Need: to ask the committee for current chair to act as officer
 +
|-
 +
| Conference
 +
| style="text-align:right;" |
 +
| style="text-align:right;" |
 +
| style="text-align:right;" |
 +
| style="text-align:right;" |
 +
| (email suggestion of 30k to facilitate video recording for FOSS4G global)
 
|-
 
|-
 
| Marketing
 
| Marketing
 
| style="text-align:right;" | 12,000
 
| style="text-align:right;" | 12,000
 
| style="text-align:right;" | 7,000
 
| style="text-align:right;" | 7,000
−
| style="text-align:right;" | (pending)
+
| style="text-align:right;" | 3,569
−
| style="text-align:right;" | (21,500)
+
| style="text-align:right;" | 21,500
−
|  2017: budget redirected to website initiative (agreement reached w/ board and marketing comittee)
+
|  Please, expect NO return to prior levels to meet demand for new promotional material and increased presence at partner events:
−
2018: please, expect NO return to prior levels to meet demand for new promotional material and increased presence at partner events, 5000 extra for website/logo/other design items to keep it current and not find ourselves again with outdated website in 4 years, which costs more time and money. For details see: [https://docs.google.com/spreadsheets/d/1mUSj6o8wTltnVAUDvoev7qgvC1jipAcNuHEDyCIxiRQ/edit#gid=1577445783 OSGeo Marketing Budget status]
+
* 5000 extra for website/logo/other design items to keep it current and not find ourselves again with outdated website in 4 years, which costs more time and money.
 +
* For details see: [https://docs.google.com/spreadsheets/d/1mUSj6o8wTltnVAUDvoev7qgvC1jipAcNuHEDyCIxiRQ/edit#gid=1577445783 OSGeo Marketing Budget status]
 
|-
 
|-
 
| GeoForAll
 
| GeoForAll
 
| style="text-align:right;" | 3,000
 
| style="text-align:right;" | 3,000
 
| style="text-align:right;" | 3,000
 
| style="text-align:right;" | 3,000
−
| style="text-align:right;" | (pending)
+
| style="text-align:right;" | 0
−
| style="text-align:right;" | 2,000
+
| style="text-align:right;" | 7,000
−
| notes:
+
| 2018 Planning:
−
2017: moved stuident sponsorship here last year, not sure how it worked out;
+
* $2000 for awards ($500  at four FOSS4G events (global, regional))
−
 
+
* $5000 for website development and maintenance
−
2018: $500 for student awards at four FOSS4G events (global, regional)
 
 
|-
 
|-
 
| UN Committee
 
| UN Committee
 
| style="text-align:right;" | 5,000
 
| style="text-align:right;" | 5,000
 
| style="text-align:right;" | 6,000
 
| style="text-align:right;" | 6,000
−
| style="text-align:right;" | 3,000?
+
| style="text-align:right;" | 636
−
| style="text-align:right;" | 12,000
+
| style="text-align:right;" | 10,000
−
| notes:
+
| Three initiatives (open calls for Capacity Building):
−
2017: hackathon fundraising unsuccessful leaving UN Committee unable to use allocated budget
+
* 2 related to UN Open GIS (training package for the platform and new geospatial functionalities developed within the Initiative)
−
2018: 3 Initiatives (open calls for Capacity Building): 2 related to UN Open GIS (training package for the platform and new geospatial functionalities developed within the Initiative), 1 related to Capacity Building on managing  open global geospatial data with OSGeo products. Travel support for attending UN Open GIS Initiative meetings.
+
* 1 related to Capacity Building on managing  open global geospatial data with OSGeo products
 +
* Travel support for attending UN Open GIS Initiative meetings.
 +
* To support these activities we will list the calls for capacity building as a sponsorship opportunity for 2018.
 
|-
 
|-
 
| OSGeo Incubation
 
| OSGeo Incubation
Line 117: Line 125:
 
| style="text-align:right;" | n/a
 
| style="text-align:right;" | n/a
 
| style="text-align:right;" |  
 
| style="text-align:right;" |  
−
| style="text-align:right;" | 8,000
+
| style="text-align:right;" | 7,500
−
| notes:
+
| $7500 requested by community projects, see below
−
2017: Budget was not organized for incubating or community projects.
 
−
2018: $7000 requested by community projects below, $1000 for projects that did not respond.
 
 
|}
 
|}
 +
 +
Total Committees Budget for 2018: $71,600
  
 
== OSGeo Initiatives ==
 
== OSGeo Initiatives ==
Line 142: Line 150:
 
! 2017
 
! 2017
 
! 2017 Actual
 
! 2017 Actual
−
! 2018 Draft
+
! 2018
 
! Notes
 
! Notes
 
|-  
 
|-  
Line 170: Line 178:
 
| style="text-align:right;" |  
 
| style="text-align:right;" |  
 
| style="text-align:right;" |  
 
| style="text-align:right;" |  
−
| style="text-align:right;" |  
+
| style="text-align:right;" | 3,000
−
| notes:
+
| Request for admins to handle this funding for student "mobility" grants to attend events
−
2017: some questions on handling of money raised, additional code-in activity added
 
−
2018: guidance: ask if budget is useful, or if committee can be formed
 
 
|-
 
|-
 
| OSGeoLive  
 
| OSGeoLive  
Line 180: Line 186:
 
| style="text-align:right;" | 0
 
| style="text-align:right;" | 0
 
| style="text-align:right;" | 0
 
| style="text-align:right;" | 0
−
| notes:
+
| Astrid has been approved as a contact person between OSGeoLive and Marketing committee to help with the printing process. Budget should be assigned to Marketing for printing the USB sticks.
−
2016: budget request (included in Marketing budget at that time) made for printing USB sticks, OSGeo Live / Marketing / Board unable to handle
 
−
2017: No budget request made, since there was no volunteer to handle the requests
 
−
2018: Astrid has been approved as a contact person between OSGeoLive and Marketing committee to help with the printing process. Budget should be assigned to Marketing for printing the USB sticks.
 
 
|-
 
|-
 
| Meta CRS
 
| Meta CRS
Line 190: Line 193:
 
| style="text-align:right;" |  
 
| style="text-align:right;" |  
 
| style="text-align:right;" |  
 
| style="text-align:right;" |  
−
| Long standing initiative, formed as a project to take advantage of early OSGeo infrastructure
+
| Critical group for our interoperability goal, ask participants if they need any assistance
−
2018: Critical group for our interoperability goal, ask participants if they need any assistance
 
 
|-
 
|-
−
| Trave; Grant Program  
+
| Travel Grant Program  
 
| style="text-align:right;" |  
 
| style="text-align:right;" |  
 
| style="text-align:right;" | 20,000
 
| style="text-align:right;" | 20,000
−
| style="text-align:right;" | 10,000
+
| style="text-align:right;" | 8,515
−
| style="text-align:right;" | 20,000
+
| style="text-align:right;" | 13,000
−
| New initiative taken on by the conference committee:
+
| 10K + 10K matching - Travel grant program for foss4g 2017 a success, global travel grant program has 6k remaining funds to use. Ask conference chair for update, unclear how to handle funds raised across annual budget. +$1500 (OSGeo UK)
−
- 2017: Travel grant program for foss4g a success, global travel grant program as 6k remaining funds to use in 2017
 
−
- 2018: Guidance: Ask conference chair for update, unclear how to handle funds raised across annual budget
 
 
|-
 
|-
 
| Website / Rebranding
 
| Website / Rebranding
 
| style="text-align:right;" |  
 
| style="text-align:right;" |  
 
| style="text-align:right;" | 40,000
 
| style="text-align:right;" | 40,000
−
| style="text-align:right;" | 50,000
+
| style="text-align:right;" | 51,026
 
| style="text-align:right;" |  
 
| style="text-align:right;" |  
−
| 2017: One time activity with marketing committee and OSGeo board, successful fundraising to meet budget requirement
+
| activity completed on budget in 2017, supported by sponsorship callout
 
|}
 
|}
 +
 +
Total Initiatives Budget for 2018: $23,000
  
 
==  OSGeo Projects ==
 
==  OSGeo Projects ==
Line 225: Line 227:
 
! 2017
 
! 2017
 
! 2017 Actual
 
! 2017 Actual
−
! 2018 Draft
+
! 2018
 
! Notes
 
! Notes
 
|-  
 
|-  
−
| deegree
 
−
| style="text-align:right;" |
 
−
| style="text-align:right;" |
 
−
| style="text-align:right;" |
 
−
| style="text-align:right;" |
 
−
|
 
−
|-
 
 
| deegree
 
| deegree
 
| style="text-align:right;" |  
 
| style="text-align:right;" |  
Line 266: Line 261:
 
| style="text-align:right;" |  
 
| style="text-align:right;" |  
 
| style="text-align:right;" | 3,000
 
| style="text-align:right;" | 3,000
 +
| style="text-align:right;" | 0
 
| style="text-align:right;" |  
 
| style="text-align:right;" |  
−
| style="text-align:right;" |
+
| Plans 2018: TODO
−
| Spending 2017: TODO
 
−
Plans 2018: TODO
 
 
|-
 
|-
 
| GeoNetwork
 
| GeoNetwork
Line 296: Line 290:
 
| style="text-align:right;" |  
 
| style="text-align:right;" |  
 
| style="text-align:right;" | 500
 
| style="text-align:right;" | 500
−
| style="text-align:right;" | 1000
+
| style="text-align:right;" | 1,000
−
| 2017 Planning was focused on sprint, $500 used for developer travel
+
| 2018 general project expenses
−
2018 general project expenses
 
 
|-
 
|-
 
| GeoTools
 
| GeoTools
Line 304: Line 297:
 
| style="text-align:right;" |  
 
| style="text-align:right;" |  
 
| style="text-align:right;" |  
 
| style="text-align:right;" |  
−
| style="text-align:right;" |  
+
| style="text-align:right;" | 3,000
−
|  
+
| https://github.com/geotools/geotools/wiki/GeoTools-Budget-Request-2018 ($1500 for QGIS to GeoServer SLD integration)
 
|-
 
|-
 
| GRASS
 
| GRASS
Line 311: Line 304:
 
| style="text-align:right;" | 1,500
 
| style="text-align:right;" | 1,500
 
| style="text-align:right;" | 1,872
 
| style="text-align:right;" | 1,872
−
| style="text-align:right;" | 5,875
+
| style="text-align:right;" | 1,500
−
| Spending 2017: [https://grasswiki.osgeo.org/wiki/GRASS_GIS_Budget_2017 Itemized Budget 2017] (as of 21 Oct 2017)
+
| Plans 2018: [https://grasswiki.osgeo.org/wiki/GRASS_GIS_Budget_2018 Itemized Budget 2018] (sprints, travel for developers, marketing) (Currency here: USD, 1 EUR = 1.18 USD)
−
Plans 2018: [https://grasswiki.osgeo.org/wiki/GRASS_GIS_Budget_2018 Itemized Budget 2017] (sprints, travel for developers, marketing) (Currency here: USD, 1 EUR = 1.18 USD)
 
 
|-
 
|-
 
| gvSIG
 
| gvSIG
Line 346: Line 338:
 
| style="text-align:right;" |  
 
| style="text-align:right;" |  
 
| style="text-align:right;" | 2,000
 
| style="text-align:right;" | 2,000
−
| style="text-align:right;" |  
+
| style="text-align:right;" | 0
−
| style="text-align:right;" |  
+
| style="text-align:right;" | 2,000
−
| 2017: 5000 request with 3000 going to c-tribe code sprint (see next section)
+
| 2018: TODO
−
2018: TODO
 
 
|-
 
|-
 
| Marble
 
| Marble
Line 363: Line 354:
 
| style="text-align:right;" | 0
 
| style="text-align:right;" | 0
 
| style="text-align:right;" | 2,000
 
| style="text-align:right;" | 2,000
−
| Spending 2017: TODO
+
| Plans 2018: One codesprint
−
Plans 2018: One codesprint
 
 
|-
 
|-
 
| OSSIM
 
| OSSIM
Line 377: Line 367:
 
| style="text-align:right;" | 0
 
| style="text-align:right;" | 0
 
| style="text-align:right;" | 0
 
| style="text-align:right;" | 0
−
| style="text-align:right;" | 5,000
+
| style="text-align:right;" | 3,000
−
| Spending 2017: 0
+
| 2018: $2,000 moved to Code Sprint section
−
Plans 2018: TODO Code Sprint, Developer Meeting
 
 
|-
 
|-
 
| pycsw
 
| pycsw
 
| style="text-align:right;" |  
 
| style="text-align:right;" |  
 
| style="text-align:right;" | 2,000
 
| style="text-align:right;" | 2,000
−
| style="text-align:right;" |  
+
| style="text-align:right;" | 1,080
 
| style="text-align:right;" | 2,000
 
| style="text-align:right;" | 2,000
−
| Spending 2017: Pending approval from PSC about spending ~1200 within December
+
| Fund Project Officer to reach AGM, Code sprint expenses and some promotional materials (e.g. t-shirts) ACTUAL: 400 (new logo design) + 481 (stickers) + 1100 (pycsw roadmap meeting) = 1981
−
Plans 2018: Fund Project Officer to reach AGM, Code sprint expenses and some promotional materials (e.g. t-shirts)
 
−
|-
 
−
| MapGuide Open Source
 
−
| style="text-align:right;" |
 
−
| style="text-align:right;" |
 
−
| style="text-align:right;" |
 
−
| style="text-align:right;" |
 
−
|
 
 
|-
 
|-
 
| QGIS
 
| QGIS
Line 401: Line 382:
 
| style="text-align:right;" | 3,500
 
| style="text-align:right;" | 3,500
 
| style="text-align:right;" | 3,500
 
| style="text-align:right;" | 3,500
−
| Spending 2017: [[QGIS 2017 3rd User Conference and Developer Meeting budget| User Conference and Developer Meeting]] ([https://www.loomio.org/d/3FZePfsu/approve-qgis-code-sprint-budget-request Voting]) <br/>
+
| Plans 2018: TODO
−
Plans 2018: TODO
 
 
|}
 
|}
 +
 +
Total Projects Budget for 2018: $16500
  
 
==  Community Projects ==
 
==  Community Projects ==
Line 415: Line 397:
 
! 2017
 
! 2017
 
! 2017 Actual
 
! 2017 Actual
−
! 2018 Draft
+
! 2018
 
! Notes
 
! Notes
 
|-  
 
|-  
Line 423: Line 405:
 
| style="text-align:right;" | 2,000
 
| style="text-align:right;" | 2,000
 
| style="text-align:right;" | 3,000
 
| style="text-align:right;" | 3,000
−
| Spending 2017: FOSS4G Boston attendance
+
| 2018: Guidance: coordinate with incubation committee
−
2018: Guidance: coordinate with incubation committee
 
 
|-
 
|-
 
| PyWPS
 
| PyWPS
Line 431: Line 412:
 
| style="text-align:right;" |  
 
| style="text-align:right;" |  
 
| style="text-align:right;" | 2,000
 
| style="text-align:right;" | 2,000
−
| Spending 2017: 0,-
+
| Plans 2018: 2000e Bonn code sprint
−
Plans 2018: 2000e Bonn code sprint
 
 
|-
 
|-
 
| pgRouting
 
| pgRouting
Line 439: Line 419:
 
| style="text-align:right;" |  
 
| style="text-align:right;" |  
 
| style="text-align:right;" | 500
 
| style="text-align:right;" | 500
−
| Spending 2017: $0
+
| 2018: (TODO) traveling expenses for FOSS4G 2018
−
2018: TODO
 
 
|-
 
|-
 
| istSOS
 
| istSOS
Line 446: Line 425:
 
| style="text-align:right;" |  
 
| style="text-align:right;" |  
 
| style="text-align:right;" |  
 
| style="text-align:right;" |  
−
| style="text-align:right;" | 1,500
+
| style="text-align:right;" | 2,000
 
| incubation sprint
 
| incubation sprint
 
|-
 
|-
 
|}
 
|}
 +
 +
Total Community Projects Budget for 2018: $7500
 +
The above funds are approved as Incubation Committee budget.
  
 
== Code Sprints ==
 
== Code Sprints ==
Line 466: Line 448:
 
! 2017
 
! 2017
 
! Actual
 
! Actual
−
! 2018 Draft
+
! 2018
 
! Notes
 
! Notes
 
|-
 
|-
−
| general code-sprint budget
+
| OSGeo annual code sprint
−
| style="text-align:right;" |
 
−
| style="text-align:right;" | 12,500
 
−
| style="text-align:right;" |
 
−
| style="text-align:right;" |
 
−
| 2017: 17,500 was budgeted across all projects
 
−
2018: broken out by project below
 
−
|-
 
−
|-
 
−
| MapServer
 
 
| style="text-align:right;" | 5,000 EUR
 
| style="text-align:right;" | 5,000 EUR
 
| style="text-align:right;" | 3,000
 
| style="text-align:right;" | 3,000
 
| style="text-align:right;" | 3,000
 
| style="text-align:right;" | 3,000
−
| style="text-align:right;" |  
+
| style="text-align:right;" | 2,000*
−
| Paris 2016: [[Paris_Code_Sprint_2016]] ([[Paris_Code_Sprint_2016_:_Budget budget]]
+
| Bonn 2018: * prior funding available from the Vienna sprint
−
Dayton 2017: [[Daytona_Beach_Code_Sprint_2017|C Tribe Code Sprint]] ([https://www.loomio.org/p/B8gesODN/approve-daytona-code-sprint-funding-request-for-3000-usd Voting])
 
−
Bonn 2018: TODO
 
 
|-
 
|-
 
| GeoServer
 
| GeoServer
Line 492: Line 463:
 
| style="text-align:right;" | 3,000
 
| style="text-align:right;" | 3,000
 
| style="text-align:right;" | 3,000
 
| style="text-align:right;" | 3,000
−
| Spending 2016:  [[GeoServer_Code_Sprint_2016]]
+
| Plans 2018: currently planning
−
Spending 2017: [[Java 2017 Code Sprint|Java Tribe Code Sprint]] ([https://www.loomio.org/p/LmnPEsAh/approve-geoserver-code-sprint-funding-request-for-3000-usd Voting])
 
−
Plans 2018: currently planning
 
 
|-
 
|-
 
| GLTN Sprint
 
| GLTN Sprint
Line 501: Line 470:
 
| style="text-align:right;" | 3,000
 
| style="text-align:right;" | 3,000
 
| style="text-align:right;" |  
 
| style="text-align:right;" |  
−
| 2017: Request from our strategic  partnership with UN global land tools network: ([https://www.loomio.org/d/vlbUMzcC/stdm-2017-code-sprint Voting]). Since it was not budgeted for up front expenses were split between outreach (because partnership) and code-sprint budget
+
|  
 
|-
 
|-
 
| FOSS4GE Code Sprint
 
| FOSS4GE Code Sprint
Line 507: Line 476:
 
| style="text-align:right;" |  
 
| style="text-align:right;" |  
 
| style="text-align:right;" | 1,000
 
| style="text-align:right;" | 1,000
−
| style="text-align:right;" | 0
+
| style="text-align:right;" |
−
| 2017: Unplanned request to cover food at FOSS4GE event: ([https://www.loomio.org/d/pzaRVBJX/foss4g-europe-2017-code-sprint-support Voting]), ended up being covered by event surplus.
+
|  
 +
|-
 +
| GeoTools Code Sprint
 +
| style="text-align:right;" |
 +
| style="text-align:right;" |
 +
| style="text-align:right;" |
 +
| style="text-align:right;" |
 +
| 4000 request withdrawn
 +
|-
 +
| GRASS Code Sprint
 +
| style="text-align:right;" |
 +
| style="text-align:right;" |
 +
| style="text-align:right;" |
 +
| style="text-align:right;" | 3,500
 +
|
 +
|-
 +
| PostGIS Code Sprint
 +
| style="text-align:right;" |
 +
| style="text-align:right;" |
 +
| style="text-align:right;" |
 +
| style="text-align:right;" | 2,000
 +
|
 
|-
 
|-
−
| istSOS
+
| Bolsena Code Sprint
 
| style="text-align:right;" |  
 
| style="text-align:right;" |  
 
| style="text-align:right;" |  
 
| style="text-align:right;" |  
 
| style="text-align:right;" |  
 
| style="text-align:right;" |  
−
| style="text-align:right;" | 1,500
+
| style="text-align:right;" |
−
| code sprint
+
| https://wiki.osgeo.org/wiki/Bolsena_Code_Sprint_2017
 
|-
 
|-
−
| OSGeo Annual Code Sprint
+
| Small Code Sprints
 
| style="text-align:right;" |  
 
| style="text-align:right;" |  
 
| style="text-align:right;" |  
 
| style="text-align:right;" |  
 
| style="text-align:right;" |  
 
| style="text-align:right;" |  
−
| style="text-align:right;" | 5,000
+
| style="text-align:right;" | 10,000
−
| OSGEo code sprint Bonn March 2018 see https://wiki.osgeo.org/wiki/Talk:OSGeo_Code_Sprint_2018
+
| Budget available for further supporting OSGeo Code Sprints around the world
 
|}
 
|}
 +
 +
Total Code Sprint Budget for 2018: $20,500. These funds are approved as part of the board budget for 2018.
 +
 +
== Approval and Amendments ==
 +
* Budget Meeting:  https://wiki.osgeo.org/wiki/Board_Meeting_2017-12-23
 +
* Amendments: From OSGeo UK
 +
** $1,500 For GeoServer PSC
 +
** $1,500 For Travel Grant Program
  
 
[[Category:Budget]]
 
[[Category:Budget]]
 
[[Category:Finance]]
 
[[Category:Finance]]

Latest revision as of 13:41, 26 December 2018

Final budget as discussed in December F2F board meeting, see OSGeo Budget 2017 and Finance Committee#Documents for prior years.

Total Approved Budget for 2018: $151,600

OSGeo Board

OSGeo board operates according to our bylaws providing vision and direction for our foundation. The board has also taken on responsibility setting for an annual budget, building partner relationships, sponsorship program and code sprints.

Board 2016 2017 2017 Actual 2018 Notes
Admin 12,000 5,000 1,830 3,000 Operational expenses including insurance, tax filing fees, accountant, bank fees. Liability insurance is covered for officers (confirmed by Mike & Jeff). Cost reduced as Mike was able to file tax returns by hand avoiding employing external accountant.
Travel 10,000 10,000 4,097 15,000 Outreach focus

2018: expect additional travel due to geographic distribution of new directors

Partners and Sponsors 0 0 1,000 2,000 relationship building, attending b2b functions, foss4g/foss4ge/foss4gna/foss4g-asia breakfast meetings
Code Sprints 7,000 17,500 10,000 20,500 board responsible for handling code sprint requests, breakdown covered below

Total Board Budget for 2018: $40,500

OSGeo Committees

The following committees have been formed to fulfill out goals as an organization, each committee is provided a mandate, with the chair of the committee represented as an officer of our organization.

  • Code of Conduct Committee
  • Conference Committee
  • GeoForAll - committee acting as advisory board for the GeoForAll Initiative
  • Incubation Committee - committee providing hands-on support for project teams adopting open source principles and practice.
  • Marketing Committee - outreach and advocacy support
  • Open GeoScience Committee
  • System Administration Committee - foundation infrastructure
  • UN Committee - committee responsible for our participation in the UN Open GIS program


OSGeo Committees 2016 2017 2017 Actual 2018 Notes
SAC 13,000 15,000 6,026 20,000 see wiki page for details
Open GeoScience 0 6,000 0 5,600 see details at Budget_2018 wiki, Need: to ask the committee for current chair to act as officer
Conference (email suggestion of 30k to facilitate video recording for FOSS4G global)
Marketing 12,000 7,000 3,569 21,500 Please, expect NO return to prior levels to meet demand for new promotional material and increased presence at partner events:
  • 5000 extra for website/logo/other design items to keep it current and not find ourselves again with outdated website in 4 years, which costs more time and money.
  • For details see: OSGeo Marketing Budget status
GeoForAll 3,000 3,000 0 7,000 2018 Planning:
  • $2000 for awards ($500 at four FOSS4G events (global, regional))
  • $5000 for website development and maintenance
UN Committee 5,000 6,000 636 10,000 Three initiatives (open calls for Capacity Building):
  • 2 related to UN Open GIS (training package for the platform and new geospatial functionalities developed within the Initiative)
  • 1 related to Capacity Building on managing open global geospatial data with OSGeo products
  • Travel support for attending UN Open GIS Initiative meetings.
  • To support these activities we will list the calls for capacity building as a sponsorship opportunity for 2018.
OSGeo Incubation n/a n/a 7,500 $7500 requested by community projects, see below

Total Committees Budget for 2018: $71,600

OSGeo Initiatives

OSGeo initiatives have formed to pursue a specific short term, or long term goal. Initiatives maybe formed by a committee or the board as required. Iniativies a great way to collaborate with projects, committees and partners.

  • GeoForAll - education and research program produced in collaboration with our partners
  • FOSS4G - event series produced in collaboration with the conference committee and local chapters
  • Local Chapters - outreach initiative establishing regional OSGeo groups for direct grassroots advoacacy
  • Open GeoScience - outreach and advocacy geoscience community
  • GSoC - coordinate participation in google-summer-of-code and code-in activities
  • OSGeoLive - outreach initiative providing
  • Meta CRS - interoperability initiative promoting data sharing with cross project spatial reference system compatibility
  • Trave Grant Program - provides assistance for attending OSGeo events
OSGeo Initiatives 2016 2017 2017 Actual 2018 Notes
FOSS4G Managed by Conference Committee
Local Chapters Managed by board, no direct funding requests
Open GeoScience Managed by Open Geo Science Committee
GSoC 3,000 Request for admins to handle this funding for student "mobility" grants to attend events
OSGeoLive 0 0 0 0 Astrid has been approved as a contact person between OSGeoLive and Marketing committee to help with the printing process. Budget should be assigned to Marketing for printing the USB sticks.
Meta CRS Critical group for our interoperability goal, ask participants if they need any assistance
Travel Grant Program 20,000 8,515 13,000 10K + 10K matching - Travel grant program for foss4g 2017 a success, global travel grant program has 6k remaining funds to use. Ask conference chair for update, unclear how to handle funds raised across annual budget. +$1500 (OSGeo UK)
Website / Rebranding 40,000 51,026 activity completed on budget in 2017, supported by sponsorship callout

Total Initiatives Budget for 2018: $23,000

OSGeo Projects

OSGeo Projects each have a project steering committee, the chair of which is acknowledged as a foundation officer.

Notes:

  • Note this is a budget, representing planned spending in 2018 - actual balance available to each PSC (from fundraising, donations and sponsorship) should be considered when planning.
  • Anita has organized initial to collect feedback from all PSCs concerning planned event sponsorship requests:
OSGeo Project 2016 2017 2017 Actual 2018 Notes
deegree
FDO
GDAL/OGR
geomajas
GeoMOOSE 3,000 0 Plans 2018: TODO
GeoNetwork
GeoNode
GEOS
GeoServer 500 1,000 2018 general project expenses
GeoTools 3,000 https://github.com/geotools/geotools/wiki/GeoTools-Budget-Request-2018 ($1500 for QGIS to GeoServer SLD integration)
GRASS 1,500 1,872 1,500 Plans 2018: Itemized Budget 2018 (sprints, travel for developers, marketing) (Currency here: USD, 1 EUR = 1.18 USD)
gvSIG
Mapbender
MapFish
MapGuide Open Source
MapServer 2,000 0 2,000 2018: TODO
Marble
OpenLayers 2,000 0 2,000 Plans 2018: One codesprint
OSSIM
PostGIS 0 0 3,000 2018: $2,000 moved to Code Sprint section
pycsw 2,000 1,080 2,000 Fund Project Officer to reach AGM, Code sprint expenses and some promotional materials (e.g. t-shirts) ACTUAL: 400 (new logo design) + 481 (stickers) + 1100 (pycsw roadmap meeting) = 1981
QGIS 3,000 3,500 3,500 Plans 2018: TODO

Total Projects Budget for 2018: $16500

Community Projects

Community projects, including those in incubation, are included in the incubation committee budget:

Community Project 2016 2017 2017 Actual 2018 Notes
ZOO-Project 2,000 2,000 3,000 2018: Guidance: coordinate with incubation committee
PyWPS 2,000 Plans 2018: 2000e Bonn code sprint
pgRouting 500 2018: (TODO) traveling expenses for FOSS4G 2018
istSOS 2,000 incubation sprint

Total Community Projects Budget for 2018: $7500 The above funds are approved as Incubation Committee budget.

Code Sprints

We have asked project teams for guidance to help set our code sprint budget:

  • please note our Code Sprint Guidelines ask for event details, budget and fundraising on your part.
  • Code sprint funding is setup to help carry funds from one event to the next allowing us to hold more code-sprints with a smaller annual budget.
  • Out priority is to share the risk with organizers allowing access to funds early to book facilities as required
  • We had requests to fund sprints that were part of larger events, these escaped our 2017 planning but were still funded to the best of our abilities
Sprint Request 2016 2017 Actual 2018 Notes
OSGeo annual code sprint 5,000 EUR 3,000 3,000 2,000* Bonn 2018: * prior funding available from the Vienna sprint
GeoServer 2,000 2,000 3,000 3,000 Plans 2018: currently planning
GLTN Sprint 3,000
FOSS4GE Code Sprint 1,000
GeoTools Code Sprint 4000 request withdrawn
GRASS Code Sprint 3,500
PostGIS Code Sprint 2,000
Bolsena Code Sprint https://wiki.osgeo.org/wiki/Bolsena_Code_Sprint_2017
Small Code Sprints 10,000 Budget available for further supporting OSGeo Code Sprints around the world

Total Code Sprint Budget for 2018: $20,500. These funds are approved as part of the board budget for 2018.

Approval and Amendments

Retrieved from "http://wiki.osgeo.org/w/index.php?title=OSGeo_Budget_2018&oldid=118941"