FY25

Projected Income


Actual Income as of December 19, 2024


Member fees$ 405,000
Member fees$359,529.95
FY25 EBSCO support$30,000
FY25 EBSCO support

$15000






Total income$ 435,000

Total income$374,529.95










Projected Expenses

Actual Expenses as of November 27, 2024


AWS$ 360,000.00
AWS

$179,141.76

Equinix$ 7,500.00
Equinix$3,565.81
GitHub$ 1000.00
GitHub

$398.24

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$22,500
Developer Advocate position$21,375.00
Dev OPs position$100,000
Dev OPs position

$50000

OLF Membership

$5000.00


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



Documentation editor     $0
Projected Total Expenses$434,000.00
Actual Total Expenses$217,722.42