Difference between revisions of "GRASS GIS Budget 2021"

From GRASS-Wiki
Jump to: navigation, search
(Master file: https://nextcloud.osgeo.org/s/dKXfqq4QkMmSkB5)
(Income)
 
(4 intermediate revisions by 2 users not shown)
Line 11: Line 11:
 
Master file: https://nextcloud.osgeo.org/s/dKXfqq4QkMmSkB5
 
Master file: https://nextcloud.osgeo.org/s/dKXfqq4QkMmSkB5
  
== Income ==
+
== Planned Income ==
 
{| {{table}}
 
{| {{table}}
 
| align="center" style="background:#f0f0f0;"|'''Source'''
 
| align="center" style="background:#f0f0f0;"|'''Source'''
Line 18: Line 18:
 
| align="center" style="background:#f0f0f0;"|'''Notes'''
 
| align="center" style="background:#f0f0f0;"|'''Notes'''
 
|-
 
|-
| [[GRASS GIS Budget 2020|Surplus from 2020]]    ||  ... || ||
+
| [[GRASS GIS Budget 2020|Surplus from 2020]]    ||  1,902.18 || 2,311.72 ||
 
|-
 
|-
| [https://grass.osgeo.org/donations/ Donations] || ... || || Fundraising program: see [[Sponsors|Sponsoring]]
+
| [https://grass.osgeo.org/donations/ Donations] || 500 || 607.65 || Fundraising program: see [[Sponsors|Sponsoring]]
 
|-
 
|-
| Request to OSGeo (main budget)    ||  ? || ? ||
+
| Request to OSGeo (main budget)    ||  2,057.11  || 2,500.00 || (planned)
 
|-
 
|-
| Requests to OSGeo (sprint budget) ||  ? ||  ? ||Events/Community Sprints to be requested separately (2000 USD cap!)
+
| Requests to OSGeo (sprint budget) ||  0 ||  0 || Events/Community Sprints to be requested separately (2000 USD cap!)
 
|-
 
|-
| '''Total'''      || '''...'''  ||
+
| '''Total'''      || '''4,459.29'''  || '''5,419.37'''
 
|-
 
|-
 
|}
 
|}
Line 38: Line 38:
 
| align="center" style="background:#f0f0f0;"|'''Notes'''
 
| align="center" style="background:#f0f0f0;"|'''Notes'''
 
|-
 
|-
| ''Exchange rate (as of 31 Dec 2020)'' || ''1.0''|| ''...'' || See: https://www.xe.com/currencyconverter/convert/?Amount=1&From=EUR&To=USD
+
| ''Exchange rate (as of 13 Jan 2021)'' || ''1.0''|| ''1.2153'' || See: https://www.xe.com/currencyconverter/convert/?Amount=1&From=EUR&To=USD
 
|-
 
|-
 
| || || ||  
 
| || || ||  
Line 44: Line 44:
 
| '''Administration'''
 
| '''Administration'''
 
|-
 
|-
| Bank fees (base pkg, wire fees, paypal fees, etc.) || ... || ... || estimated
+
| Bank fees (base pkg, wire fees, paypal fees, etc.) || 50 || 60.77 || estimated
 
|-
 
|-
 
| || || ||  
 
| || || ||  
Line 50: Line 50:
 
| '''Events/Community Sprints'''
 
| '''Events/Community Sprints'''
 
|-
 
|-
| Main GRASS GIS Community Sprint 2021 || ... ||... || based on previous years and sprints by other OSGeo projects (relation to ...)
+
| Main GRASS GIS Community Sprint 2021 || 1000 || 1,215.30 || based on previous years and sprints by other OSGeo projects (relation to ...)
 
|-
 
|-
| Secondary GRASS GIS Community Sprint 2021 || ... || ... || (relation to ...)
+
| Secondary GRASS GIS Community Sprint 2021 || 500 || 607.65 || (relation to ...)
 
|-
 
|-
| Travel grants for community/code sprints || ... || ... || based on assumption of up to 500 per person per event and 6 persons in need of significant sponsorship for 1 event (relation to ...)
+
| Microgrants for bugfixing and documentation  || 2000.00  || 2430.60  || to be organized
 
|-
 
|-
|      '''Subtotal Sprints'''  || '''...''' || '''...''' ||
+
| Travel grants for community/code sprints || 0 || 0 || based on assumption of up to 500 per person per event and 6 persons in need of significant sponsorship for 1 event (relation to ...)
 +
|-
 +
|      '''Subtotal Sprints'''  || '''3550.00''' || '''4,314.32''' ||
 
|-
 
|-
 
| || || ||  
 
| || || ||  
Line 62: Line 64:
 
| '''Marketing/Other'''
 
| '''Marketing/Other'''
 
|-
 
|-
| T-shirts and/or swag for promotion/users/meetups/conferences || ... || ... || community members will be able to get swag for local or global events (e.g., GIS Day)
+
| T-shirts and/or swag for promotion/users/meetups/conferences || 0 || 0 || 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...) || ... || ... ||
+
| Flyers and other printed materials for events (FOSS4Gs, EGU, FOSDEM...) || 0 || 0 ||
 
|-
 
|-
| Stickers and magnets (conferences, talks, general promotion) || ... || ... || increased amount for different kinds and sizes
+
| Stickers and magnets (conferences, talks, general promotion) || 0 || 0 || increased amount for different kinds and sizes
 
|-
 
|-
 
| || || ||  
 
| || || ||  
 
|-
 
|-
|      '''Subtotal Marketing'''              || '''...''' || '''...''' ||
+
|      '''Subtotal Marketing'''              || '''0''' || '''0''' ||
 
|-
 
|-
 
| || || ||  
 
| || || ||  
Line 76: Line 78:
 
| || || ||  
 
| || || ||  
 
|-
 
|-
| '''TOTAL'''                            ||  '''?''' ||  '''?''' ||
+
| '''TOTAL'''                            ||  '''3550.00''' ||  '''4,314.32''' ||
 
|-
 
|-
 
| || || ||  
 
| || || ||  
 
|-
 
|-
| '''Request to OSGeo (main budget)'''   ||  '''...''' ||  '''...''' || = Total minus Events/Community Sprints
+
| '''Delta to be fundraised (planned - OSGeo contribution)''' ||  '''1,492.89''' ||  '''1,814.32''' || To be covered by 2020 leftover + fundraising (https://www.paypal.com/pools/c/86YKZiIEPV)
 
|-
 
|-
| '''Requests to OSGeo (sprint budget)''' ||  '''...''' ||  '''...''' || = Events/Community Sprints to be requested separately (2000 USD cap!)
+
| '''Result at the end of the year''' ||  '''909.29''' ||  '''1,105.05''' ||  
|-
 
| '''Delta to be fundraised (planned - OSGeo contribution)''' ||  '''...''' ||  '''...''' || To be covered by 2020 leftover + fundraising (https://www.paypal.com/pools/c/86YKZiIEPV)
 
 
|-
 
|-
 
|}
 
|}
  
 +
<!--
 
== Actual expenses ==
 
== Actual expenses ==
  
Line 135: Line 136:
 
|-
 
|-
 
|}
 
|}
 +
 +
-->
  
 
[[Category: Budget]]
 
[[Category: Budget]]
 
[[Category: 2021]]
 
[[Category: 2021]]

Latest revision as of 04:08, 4 February 2021

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.

Master file: https://nextcloud.osgeo.org/s/dKXfqq4QkMmSkB5

Planned Income

Source Amount € Amount USD Notes
Surplus from 2020 1,902.18 2,311.72
Donations 500 607.65 Fundraising program: see Sponsoring
Request to OSGeo (main budget) 2,057.11 2,500.00 (planned)
Requests to OSGeo (sprint budget) 0 0 Events/Community Sprints to be requested separately (2000 USD cap!)
Total 4,459.29 5,419.37

Planned Expenses

Source Amount € Amount USD Notes
Exchange rate (as of 13 Jan 2021) 1.0 1.2153 See: https://www.xe.com/currencyconverter/convert/?Amount=1&From=EUR&To=USD
Administration
Bank fees (base pkg, wire fees, paypal fees, etc.) 50 60.77 estimated
Events/Community Sprints
Main GRASS GIS Community Sprint 2021 1000 1,215.30 based on previous years and sprints by other OSGeo projects (relation to ...)
Secondary GRASS GIS Community Sprint 2021 500 607.65 (relation to ...)
Microgrants for bugfixing and documentation 2000.00 2430.60 to be organized
Travel grants for community/code sprints 0 0 based on assumption of up to 500 per person per event and 6 persons in need of significant sponsorship for 1 event (relation to ...)
     Subtotal Sprints 3550.00 4,314.32
Marketing/Other
T-shirts and/or swag for promotion/users/meetups/conferences 0 0 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...) 0 0
Stickers and magnets (conferences, talks, general promotion) 0 0 increased amount for different kinds and sizes
     Subtotal Marketing 0 0
TOTAL 3550.00 4,314.32
Delta to be fundraised (planned - OSGeo contribution) 1,492.89 1,814.32 To be covered by 2020 leftover + fundraising (https://www.paypal.com/pools/c/86YKZiIEPV)
Result at the end of the year 909.29 1,105.05