ABCDEFGHIJKLMNOPQRSTU
1
2
Forecasted Wave of Freedom budget
3
4
 Mar Apr May Jun Jul Aug Sep
5
 Expenses $4,785$4,785$4,785$5,185$5,185$5,185$10,185
6
7
Local Organizing
$2,200$2,200$2,200$2,200$2,200$2,200$2,200
8
Marketing material
$400$400$400$400$400$400$400
9
Community organizer (50%)
$1,500$1,500$1,500$1,500$1,500$1,500$1,500
10
 Organizing tool $200$200$200$200$200$200$200
11
 Miscellanea $100$100$100$100$100$100$100
12
13
 Advocacy $2,185$2,185$2,185$2,185$2,185$2,185$7,185
14
Social Media manager (50%)
$1,500$1,500$1,500$1,500$1,500$1,500$1,500
15
Website Management
$600$600$600$600$600$600$600
16
 Miscellanea $85$85$85$85$85$85$85
17
Democracy conference & hackaton
$5,000
18
19
 Lobbying $400$400$400$800$800$800$800
20
 Travels $100$100$100$500$500$500$500
21
Legal & admin Support
$200$200$200$200$200$200$200
22
 Miscellanea $100$100$100$100$100$100$100
23
24
25
 Total $40,095
26
Internal resources
$15,000
27
Resources needed
$25,095
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100