FY25

Projected Income


Actual Income as of Sept 9, 2024


Member fees$ 415,000
Member fees$274,538.95
FY25 EBSCO support$30,000
FY25 EBSCO support0





Total income$ 435,000

Total income$274,538.95










Projected Expenses

Actual Expenses as of Oct 10, 2024


AWS$ 360,000.00
AWS$113,775.40
Equinix$ 7,500.00
Equinix$2,378.24
GitHub$ 1000.00
GitHub

$316.16

Bank fees$0
Bank fees$0
TestRail

$ 37,000.00


TestRail$34,616.61
OCLC Cataloging$ 3,000.00
OCLC Cataloging$0










Developer Advocate position$18,000
Developer Advocate position$18,000.00
Dev OPs position$100,000
Dev OPs position$25000
OLF Membership

$5000.00


OLF Membership$0
WOLFCon registrations$ 15,000.00
WOLFCon registrations$0



Documentation editor     $0
Projected Total Expenses$438,500.00
Actual Total Expenses$151,086.41