The unified budget is now as follows. The board intends to update its budget about quarterly and re-use this year's budget as a template for longer projections.
All figures are in British Pounds.
Expected income:
Amount | Description | Remark |
---|---|---|
521 000 | Donations | Planned target of the donation drive |
14 500 | Individual Members | |
145 500 | Corporate Members | Numbers according to the levels announced on wiki.osmfoundation.org plus TomTom platinum. |
0 | SotM | No SotM takes place. |
681 000 | Total | Expected total income |
Expected spending:
Amount | Description | Remark |
---|---|---|
169 197 | OWG budget | high option from the OWG proposal |
40 000 | OWG Reserve | Flatten out below-average capital expenses of the OWG |
275 000 | Personnel | Our SSRE, Administrative Assistant, and iD development |
50 000 | EWG budget | |
6 000 | other WGs budget | combined budget of CWG, DWG, LWG, MWG, SotM-WG, and LCCWG, 1000 ₤ each |
40 500 | Organizational Overhead | Insurance, accounting, travel expenses etc., breakdown see below |
0 | SotM | No SotM takes place. |
100 000 | Reserve | General Reserve |
681 000 | Total | Planned total expenses, rounded to thousand pounds |
The Organizational Overhead is broken down as follows:
Amount | Description | Remark |
---|---|---|
12000 | Accountancy | |
8000 | Insurance | |
3000 | Software Subscriptions | |
2500 | Various Service Fees | Legal fees, professional fees, consultancy fees |
4000 | Bank charges | |
2500 | Computer sundries and peripherals | |
500 | Printing, Postage, and Carriage | |
8000 | Travel expenses |