FY25

Projected Income


Actual Income as of Sept 9, 2024


Member fees$ 415,000
Member fees$264,827.25
FY25 EBSCO support$30,000
FY25 EBSCO support0





Total income$ 435,000

Total income$ 264,827.25










Projected Expenses

Actual Expenses as of Sept 9, 2024


AWS$ 240,000.00
AWS$83,157.82
Equinix$ 7,500.00
Equinix$1,794.88
GitHub$ 1000.00
GitHub

$228.00

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

$9000

Dev OPs position$100,000
Dev OPs position$0
OLF Membership

$5000.00


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



Documentation editor     $0
Projected Total Expenses$426,500.00
Actual Total Expenses$145,029.94