Wikimedia Deutschland/Jahresplanung 2017/Annual Plan 2017/en
Annual Compass 2017 » Focal points and fields of action for 2017 |
Annual Plan 2017 » Goals and objectives for the compass and financial plan 2017 |
This page is a translation of Wikimedia Deutschland's Annual Plan 2017. It includes the goals and objectives resolved by our Supervisory Board and the Financial Plan 2017, which awaits approval from our general assembly on November 26.
WMDE Annual Plan 2017
Focal Point 1: Attract and retain new volunteers for Wikimedia projects
Goal: Increase the number of volunteers active in Wikipedia through an online campaign which motivates the highest possible number of Wikipedia readers to engage as active editors. Objective:
|
Focal Point 2: Support volunteers in Wikimedia projects
Goal 1: Continue volunteer support services and facilitate access to support, including for volunteers active in Wikipedia’s sister projects. Objectives:
|
Goal 2: Further develop volunteer support services to improve the program’s contribution to the viability and quality of Wikimedia projects. Objectives:
|
Focal Point 3: Expand Wikidata and further develop MediaWiki
Goal 1: Continue to assure the technical and social sustainability of Wikidata (software and community) as the central, structured knowledge data base for the Wikimedia movement and beyond. Objectives:
|
Goal 2: Continue to increase the reach of Wikidata into the Wikimedia projects. Objectives:
|
Goal 3: Continue development of MediaWiki jointly with the Wikimedia communities and the Wikimedia Foundation, so that volunteers are able to utilize the software effectively. This work includes the focus on community technical needs, sustained quality assurance and strengthened connections with Wikimedia communities internationally. Objectives:
|
Focal Point 4: Strengthen legal and political conditions for free knowledge
Goal 1: The political climate affecting the Wikimedia movement becomes increasingly conducive to helping promote movement goals around free knowledge. Objectives:
|
Goal 2: The legal and policy conditions for free knowledge have been improved. Objectives:
|
Focal Point 5: Together with communities, liberate content through cooperation with institutions
Goal 1: In order to provide access to content, work with communities to enter into cooperations and sustainable partnerships with cultural and memory institutions. Objectives:
|
Goal 2: Improve our existing resources around information and consultation for cultural and memory institutions, and develop, based on needs, similar resources for the educational and science fields, so institutions are enabled to generate and make available open content. Objectives:
|
Financial Plan 2017
Total | ||
1. | Focal Point 1: Attract and retain new volunteers for Wikimedia projects | 337,018 € |
Goal: Increase the number of volunteers active in Wikipedia through an online campaign which motivates the highest possible number of Wikipedia readers to engage as active editors. | ||
2. | Focal Point 2: Support volunteers in Wikimedia projects | 988,749 € (incl. 492,000 € in subsidies) |
Goal 1: Continue volunteer support services and facilitate access to support, including for volunteers active in Wikipedia’s sister projects. | ||
Goal 2: Further develop volunteer support services to improve the program’s contribution to the viability and quality of Wikimedia projects. | ||
3. | Focal Point 3: Expand Wikidata and further develop MediaWiki | 1,843,434 € |
Goal 1: Continue to assure the technical and social sustainability of Wikidata (software and community) as the central, structured knowledge data base for the Wikimedia movement and beyond. | ||
Goal 2: Continue to increase the reach of Wikidata into the Wikimedia projects. | ||
Goal 3: Continue development of MediaWiki jointly with the Wikimedia communities and the Wikimedia Foundation, so that volunteers are able to utilize the software effectively. This work includes the focus on community technical needs, sustained quality assurance and strengthened connections with Wikimedia communities internationally. | ||
4. | Focal Point 4: Strengthen legal and political conditions for free knowledge | 528,370 € |
Goal 1: The political climate affecting the Wikimedia movement becomes increasingly conducive to helping promote movement goals around free knowledge. | ||
Goal 2: The legal and policy conditions for free knowledge have been improved. | ||
5. | Focal Point 5: Together with communities, liberate content through cooperation with institutions | 341,649 € |
Goal 1: In order to provide access to content, work with communities to enter into cooperations and sustainable partnerships with cultural and memory institutions. | ||
Goal 2: Improve our existing resources around information and consultation for cultural and memory institutions, and develop, based on needs, similar resources for the educational and science fields, so institutions are enabled to generate and make available open content. | ||
6. | Indirect Cost & Program Support Cost | 3,235,537 € |
7. | Risik Liquidity | 133,326 € |
Total(s) | 7,408,082 € |
Additional Information
Revenues
Wikimedia Deutschland e. V. (WMDE) | Updated plan 2017 | Plan 2017 | Plan 2016 | Change |
Donations | 2,500,000 € | 2,500,000 € | 2,489,528 € | 0% |
Membership fees | 2,450,000 € | 2,166,163 € | 1,260,000 € | 94% |
WMF APG | 139,599 € | 279,198 € | 1,500,000 € | -91% |
WMF (Wikidata) | 1,267,500 € | 1,200,000 € | 0 € | |
WMF PEG (Wikimedia Conference) | 251,066 € | 145.365 € | 152,193 € | 65% |
BMBF contract (OER) | 0 € | 0 € | 65,000 € | -100% |
Fundraising management overhead | 30,417 € | 30,417 € | 217,274 € | -86% |
Major Gifts | 0 € | 0 € | 0 € | |
External Grants | 282,000 € | 0 € | 15,000 € | 1780% |
Other Revenue | 50,000 € | 41,000 € | 0 € | |
Wikidata Grant | 437,500 € | 437,500 € | 501,600 € | -13% |
Carry over | 0 € | 0 € | 0 € | |
Total Revenue | 7,408,082 € | 6,799,643 € | 6,200,595 € | 19% |
Total Expenses | 7,408,082 € | |||
Balance | 0 € | |||
WMFG | Plan 2017 | Plan 2016 | Change | |
Projected Revenue from donations July-December (1) | 9,600,000 € | 9,441,647 € | 2% | |
Donations January - June | 789,000 € | 2,014,993 € | -61% | |
Donations July-December | 10,320,000 € | 9,441,647 € | 9% | |
Interest | 200 € | 8.000 € | -98% | |
Total Revenue | 20,709,200 € | 20,906,287 € | -1% | |
thereof fundraising management overhead for operations | 841,236 € | 1,122,077 € | -25% | |
Total Expenses | 20,709,200 € | 20,906,287 € | -1% | |
thereof transfer payments to WMDE and WMF | 19,867,964 € | 19,784,210 € | 0% | |
thereof expenses for operations | 841,236 € | 1,122,077 € | -25% | |
Balance | 0 € | |||
Balance of operations | 0 € | |||
(1) Projected revenue from donations to be collected July to December 2016 to be expected in 2017. |
Expenses
Wikimedia Deutschland e. V. (WMDE) | Updated plan 2017 | Plan 2017 | Plan 2016 | Change |
Education, Science & Culture | 551,682 € | 549,598 € | 607,758 € | -9% |
Volunteer Support | 1,054,818 € | 942,772 € | 901,469 € | 17% |
International Relations | 237,693 € | 215,106 € | 218,982 € | 8% |
Communications | 794,741 € | 714,114 € | 412,374 € | 93% |
Legal / Policy | 311,182 € | 216,640 € | 141,570 € | 120% |
Board of Directors | 157,526 € | 107,497 € | 111,414 € | 41% |
Software Development | 1,923,613 € | 1,852,373 € | 1,682,159 € | 14% |
Administration - Finance | 232,143 € | 208,425 € | 118,242 € | 96% |
Administration - Front Office | 731,632€ | 621,516 € | 605,414 € | 21% |
Administration - IT | 294,455 € | 298,515 € | 297,176 € | -1% |
Administration - HR (incl. Works Council) | 271,363 € | 235,298 € | 227,328 € | 19% |
Administration - Event Management | 166,280 € | 153,976 € | 131,590 € | 26% |
Office of the ED | 319,993 € | 315,576 € | 388,653 € | -18% |
Partnerships and Development | 227,634€ | 234,910 € | 241,527 € | -6% |
Risk Liquidity | 133,326 € | 133,326 € | 114,940 € | 16% |
Total | 7,408,082 € | 6,799,643 € | 6,200,595 € | 19% |
Wikimedia Fördergesellschaft (WMFG) | Plan 2017 | Plan 2016 | Change | |
Transfer payments to WMDE und WMF (2) | 19,867,964 € | 19,784,210 € | 0.4% | |
Operations | 841,236 € | 1,122,077 € | -25% | |
Total | 20,709,200 € | 20,906,287 € | -1% | |
2) Projected revenue from donations to be collected July to December 2016. |
FTE
FTEs (incl work study students, excl. interns) | Plan 2017 | Plan 2016 | Change |
Education, Science & Culture | 7.550 | 10.050 | -25% |
Volunteer Support | 7.200 | 6.400 | 13% |
International relations | 1.800 | 1.800 | 0% |
Communications | 6.125 | 4.625 | 32% |
Legal / Policy | 2.000 | 1.000 | 100% |
Board of Directors | 0.925 | 0.925 | 0% |
Software Development | 26.125 | 24.250 | 8% |
Administration - Finance | 2.725 | 1.745 | 56% |
Administration - Front Office | 2.675 | 2.630 | 2% |
Administration - IT | 2.125 | 2.125 | 0% |
Administration - HR (incl. Works Council) | 2.525 | 2.505 | 1% |
Administration - Event Management | 2.950 | 3.000 | -2% |
Office of the ED | 2.750 | 3.750 | -27% |
Partnerships & Development | 3.600 | 3.600 | 0% |
Total WMDE | 71.075 | 68.405 | 4% |
Total WMFG | 6.125 | 5.100 | 20% |
Total WMDE+WMFG | 77.200 | 73.505 | 5% |