GRASS GIS Budget 2020
Note: all numbers are written as is in the page. Please edit sums and totals accordingly. Or use LibreOffice/Excel and convert with http://excel2wiki.net
--- DRAFT ---
Currency: Euro
Note that OSGeo budget is in US Dollars.
Income
| Source | Amount € | Notes |
| Surplus from 2019 | 482,82 | |
| Donations | 220,00 | New fundraising program: Sponsoring |
| Total | 702,82 |
Planned Expenses
| Source | Amount € | Amount USD | Notes |
| Exchange rate (as of 31 Dec 2019) | 1.0 | 1.12196 | See: https://www.xe.com/currencyconverter/convert/?Amount=1&From=EUR&To=USD |
| Administration | |||
| Bank fees (base pkg, wire fees, paypal fees, etc.) | 50 | 56 | estimated |
| Events/Community Sprints | |||
| Main GRASS GIS Community Sprint 2020 | 2,000 | 2,243 | based on previous years and sprints by other OSGeo projects (relation to OSGeo budget 2020 TBD) |
| Secondary GRASS GIS Community Sprint 2020 | 500 | 561 | (relation to OSGeo budget 2020 TBD) |
| GRASS GIS Raleigh meetups 2020 | 500 | 561 | one or more Community Events, see 2015, 2016, and 2017 (record in OSGeo budget 2020 TBD) |
| Travel grants for community/code sprints | 3,000 | 3,366 | based on assumption of up to 500 per person per event and 6 persons in need of significant sponsorship for 1 event (relation to OSGeo budget 2020 TBD) |
| Subtotal Sprints | 6,000 | 6,731 | |
| Marketing/Other | |||
| T-shirts and/or swag for promotion/users/meetups/conferences | 1,500 | 1,683 | community members will be able to get swag for local or global events (e.g., GIS Day) |
| Flyers and other printed materials for events (FOSS4Gs, EGU, FOSDEM...) | 100 | 112 | |
| Stickers and magnets (conferences, talks, general promotion) | 1,000 | 1,122 | increased amount for different kinds and sizes |
| Subtotal Marketing | 2,600 | 2,917 | |
| TOTAL | 8,650 | 9,704 | |
| Request to OSGeo (main budget) | 2,650 | 2,973 | = Total minus Events/Community Sprints |
| Requests to OSGeo (sprint budget) | 1,783 | 2,000 | = Events/Community Sprints to be requested separately (2000 USD cap!) |
| Delta to be fundraised | 4,217 | 4,731 | To be covered by 2019 leftover + fundraising (https://www.paypal.com/pools/c/86YKZiIEPV) |
Actual expenses
| Source | Amount € | Notes |
| Administration | ||
| Bank fees (base pkg, wire fees, paypal fees, etc.) | 20 | |
| Events | ||
| ... | ... | |
| Travel grants for community sprints | ... | see TBD |
| Other | ||
| T-shirts for community sprints | ... | |
| T-shirts for promotion/users | ... | |
| Flyers for events (Community sprint, FOSS4G conferences, EGU, FOSDEM...) | ... | |
| Stickers (conferences, talks, general promotion) | ... | |
| TOTAL | 20 |
Informative only
This section is not directly affecting the GRASS GIS project budget.
| Source | Amount € | Amount USD | Notes |
| Exchange rate (as of 31 Dec 2019) | 1.0 | 1.12196 | See: https://www.xe.com/currencyconverter/convert/?Amount=1&From=EUR&To=USD |
| Marketing/Other | |||
| Design and implementation of a complete GRASS GIS Website (draft site) | 5,348 | 6,000 | shifted here from 2019, see Website migration plan 2019 |
| TOTAL (directly paid by OSGeo to contractor) | 5,348 | 6,000 |