ABCDE
1
2
FOSS4G 1ST JANUARY - 16th December 2013
3
4
5
INCOME
6
7
SPONSORSHIP INCOME£138,693.50$221,909.60
8
DELEGATE INCOME£346,015.04 $553,624.06
9
10
£484,708.54$775,533.66
11
12
COSTS
13
14
MARQUEE COSTS£15,522.94
15
ADDITIONAL ELECTRICS£9,169.97
16
ADDITIONAL FURNITURE£430.00
17
ADDITIONAL LIGHTING£250.00
18
FUEL COSTS£798.66
19
HUBWORKING CENTRE£394.40
20
HOSTING£318.24
21
T/SHIRTS£5,091.26
22
MERCHANDISING£1,919.50
23
HOSTING FOSS4G WEBSITE£218.57
24
POSTAGE OF FLYERS£4.60
25
EVENT INSURANCE£2,665.76
26
CREDIT CARD, PAYPAL REGONLINE COSTS£19,527.645.6%
27
JAZZ BAND£672.00
28
FESTIVAL OF THE SPOKEN NERD£2,905.30
29
ICEBREAKER ENTERTAINMENT£396.20
30
DVD'S£318.95
31
COSTS PAID BY M ILIFFE£388.75
32
COSTS PAID BY A POPE£423.24
33
T&S£4,042.16
34
WRISTBANDS £458.60
35
PROGRAMME £1,700.00
36
ROLLER BANNERS £774.00
37
FOAM BOARDS £320.00
38
PVC BANNERS £239.00
39
FOSS4G CONFERENCE BOOKLETS £2,714.86
40
FOSS4G CONFERENCECARDS £452.65
41
BANNER & PRINTING,BADGES, BUNTING £2,162.64
42
EXTENSION LEADS & PRINTER INK£134.75
43
CONFERENCE FOLDERS£4,046.95
44
Conference Centre Costs£278,163.44
45
46
 £356,625.03
47
48
49
Payment to AGI (5% of costs)£17,831.25$28,530.00
50
CONTINGENCY FOR ADDITIONAL COSTS COMING IN£3,000.00
51
52
Total Costs£377,456.28$603,930.05
53
54
PROFIT BEFORE DISBURSEMENTS£107,252.26$171,603.61
55
56
FOSS4G UK DONATION-£7,500.00-$12,000.00
57
AGI DONATION-£7,500.00-$12,000.00
58
PKP Donation-£499.61
59
Django Donation-£500.21
60
61
NET PROFIT TO OS GEO FOUNDATION£91,252.44$146,003.90