Q1 (March - May 2014)
Events
Expense |
Planned |
Adjusted |
Actual |
Related tickets/More Info
|
Open Source Days, Copenhagen |
$1000 |
|
|
|
CLT |
$3000 |
|
|
|
IDLELO |
$4500 |
|
|
|
LinuxWochen Graz |
$350 |
|
|
|
LinuxWochen Vienna |
$1000 |
|
|
|
Fosscomm |
$250 |
|
|
|
Libre Graphics Meeting |
$500 |
|
|
|
LinuxTag Berlin |
$4000 |
|
|
|
Solutions Linux |
$200 |
|
|
|
Total |
$14800 |
$ |
$ |
|
SWAG
Expense |
Planned |
Adjusted |
Actual |
Related tickets/More Info
|
Other swag |
$1900 |
|
|
|
Total |
$1900 |
|
|
|
Shipping
Expense |
Planned |
Adjusted |
Actual |
Related tickets/More Info
|
SWAG&media shipping |
$500 |
$200 |
$0 |
|
Total |
$500 |
$200 |
$0 |
|
Q2 (June - Aug 2014)
Events
Expense |
Planned |
Adjusted |
Actual |
Related tickets/More Info
|
FrosCon |
$2000 |
|
|
|
Total |
$2000 |
$ |
$ |
|
SWAG
Expense |
Planned |
Adjusted |
Actual |
Related tickets/More Info
|
F21 media production |
$1800 |
|
|
|
Other swag |
$1200 |
|
|
|
Total |
$3000 |
|
|
|
Shipping
Expense |
Planned |
Adjusted |
Actual |
Related tickets/More Info
|
SWAG&media shipping |
$ |
$ |
$ |
|
Total |
$ |
$ |
$ |
|
Total quarterly budget: Planned: $, Allocated: $, Actually Spent: $
Q3 (Sept - Nov 2014)
Events
Expense |
Planned |
Adjusted |
Actual |
Related tickets/More Info
|
LinuxCon Europe |
$1500 |
|
|
|
Open World Forum |
$150 |
|
|
|
FSCons |
$1300 |
|
|
|
OpenRheinRuhr |
$400 |
|
|
|
SFD Berlin |
$50 |
|
|
|
OSSC |
$2000 |
|
|
|
Hardware Freedom Day |
$1000 |
|
|
|
|
|
|
|
|
Total |
$6400 |
$ |
$ |
|
SWAG
Expense |
Planned |
Adjusted |
Actual |
Related tickets/More Info
|
Other swag |
$1200 |
|
|
|
Total |
$1200 |
|
|
|
Shipping
Expense |
Planned |
Adjusted |
Actual |
Related tickets/More Info
|
SWAG&media shipping |
$500 |
$200 |
$0 |
|
Total |
$500 |
$200 |
$0 |
|
Q4 (Dec 2014 - Feb 2015)
Events
Expense |
Planned |
Adjusted |
Actual |
Related tickets/More Info
|
FSF-OSSC |
$100 |
|
|
|
FOSDEM |
$2500 |
|
|
|
|
|
|
|
|
Total |
$2600 |
$ |
$ |
|
SWAG
Expense |
Planned |
Adjusted |
Actual |
Related tickets/More Info
|
F22 media production |
$1800 |
|
|
|
Other swag |
$1900 |
|
|
|
Total |
$3700 |
|
|
|
Shipping
Expense |
Planned |
Adjusted |
Actual |
Related tickets/More Info
|
SWAG&media shipping |
$500 |
$200 |
$0 |
|
Total |
$500 |
$200 |
$0 |
|