Budget and planning for FY 25-26

Hi Rushabh, Thanks for reminding.

I missed to post here earlier.

Expenses

Operations
Salary 11,993,333
Travel 750,000
Server Bills 200,000
Office Expenses 500,000
Miscellaneous 500,000
Accounting 500,000
Health Insurance 500,000
14,943,333
Programs
IndiaFOSS 500,000
FOSS Hack 500,000
Season of Commits 500,000
City Communities 750,000
FOSS Clubs/Studnet Activities 1,000,000
Public Policy 750,000
Event Grant 200,000
FOSS Grant 2,500,000
6,700,000
Total Expense 21,643,333
Salary
1 Rahul 3,000,000
2 Vishal 2,133,333
3 Ashlesh 1,320,000
4 Ansh 1,200,000
5 Harsh 1,000,000
6 Ruchika 800,000
7 Jeswin 800,000
8 Hari 500,000
9 Interns 240,000
10 SDE yet to hire 1,000,000
Total 11,993,333

Income

Company Name Amount
Samagata 8,871,667
Zerodha 8,871,667
Frappe 2,400,000
The Commit Company 500,000
Sensibull 1,000,000
Total Income 21,643,334

Regarding the SOP and self review, I will start with this and request team members to post the same.

8 Likes