OSGeo Budget 2015
Revision as of 02:45, 19 May 2015 by Aghisla (talk | contribs) (→Expenses: ICA-OSGeo-ISPRS Student travel fund becomes FOSS4G 2015 student travel fund and GeoForAll website development)
The printable version is no longer supported and may have rendering errors. Please update your browser bookmarks and please use the default browser print function instead.
DRAFT - a lot/most of the numbers here were pasted from 2014 budget, and need updating for 2015
Note: all numbers are written as is in the page. Please edit sums and totals accordingly.
Income
Source | Qty | Unit $ | 2015 Amount | Notes |
Foundation Sponsorships | ||||
Sustaining Sponsorships (50K) | 0 | 50,000 | 0 | |
Principal Sponsorships (20K) | 0 | 20,000 | 0 | |
Supporting Sponsorships (10K) | 1 | 10,000 | 10,000 | Not paid yet |
Associate Sponsorships (3K) | 9 | 3,000 | 27,000 | lost 2 in 2012, gained 2 in 2013 |
FOSS4G Conferences | ||||
FOSS4G Portland | 100,000 | |||
FOSS4G NA | 5,000 (maybe more) | |||
GSoC | ||||
GSoC (mentorships) | 13 | 500 | 6,500 | |
GSoC mentor summit reimbursement | 2,000 | |||
Total | 150,500 |
Expenses
Source | Qty | Unit $ | 2015 Amount | Notes |
Administration | ||||
Bank fees (base pkg, wire fees, paypal feels, etc.) | 12 | 75 | 900 | |
Quickbooks (yearly fee, renews in Oct) | 301.54 | |||
EarthClassMail (monthly pkg + charges) | 12 | 40 | 480 | |
Office supplies | 100 | |||
Accounting/tax filing support | 5,000 | |||
501c3 support | 2,000 | |||
Other professional services (as needed) | 5,000 | |||
Directors and Officers insurance | 1,500 | |||
15,281.54 | ||||
SAC | ||||
OSUOSL hosting | 3,500 | |||
More hardware at OSUOSL | 5,000 | |||
Domain registrations | 200 | |||
SSL Cert ($1499 in 2011, every 5 years) | 0 | |||
GeoForAll website development | 3,500 | |||
12,200.00 | ||||
Outreach committee | ||||
General events support (starter kits, LiveDVD/USB matching funds) | 10,000 | |||
OSGeo Students Award | 4,000 | Ica-osgeo-isprs_award | ||
14,000.00 | ||||
Travel expenses | ||||
GSoC Mentor Summit expenses reimbursement | 2,000 | |||
FOSS4G Seoul 2015 Travel Grant for students | 1,500 | was ICA-OSGeo-ISPRS Labs Students Travel, see email to Board | ||
Yearly Board F2F | 0 | |||
Strategic travel (case by case) | 7,500 | For example, to send an OSGeo Advocate (such as a board member) to negotiate on behalf of OSGeo at the founding of the LocationTech foundation. (This typically doesn't extend to sponsorship of OSGeo speakers at conferences). | ||
11,000.00 | ||||
Events | ||||
Code Sprint Support | 15,000 | (approximately $10K already committed to Vienna sprint) | ||
FOSS4G Seed Money | FOSS4G seed money (inc regional events). Requires ~ $50K capital per global event of 800 attendees. Less for smaller. Seed money should be returned with a modest profit. | |||
Other Sponsorship Opportunities | 5,000 | a small amount for other events | ||
20,000.00 | ||||
Total | 72481.54 | |||
. | ||||
Surplus/Loss | 78018.46 |
Notes
- All amounts are in US dollars.