ABCDEFGHIJKLMNOPQRSTUVWX
1
2016 Budgeted2016 Actual2017 Budgeted2017 YTD
2
3
REVENUE
4
Donations
5
Bi-Annual Drive Donations - 1st Half of the Year$99,727.54$99,727.54$146,352.80$146,352.80
6
Bi-Annual Drive Donations - 2nd Half of the Year$130,000.00$139,159.45$115,000.00$0.00
7
Non-Drive Donations$57,519.60$64,760.90$55,000.00$40,702.49
8
Donations from Matching Programs$839.08$3,573.79$4,889.97$3,789.97
9
Interest Income$0.00$0.00$288.85$168.85
10
Total Revenue$288,086.22$307,221.68$321,531.62$191,014.11
11
12
Transaction Fees$12,635.80$11,792.44$14,786.12$7,186.12
13
14
TOTAL NET REVENUE$275,450.42$295,429.24$306,745.50$183,827.99
15
16
17
EXPENSES
18
Program Services
19
 Archive of Our Own (AO3)$128,458.93$96,012.59$224,045.79$89,207.44
20
 Open Doors$627.16$1,060.69$1,685.78$402.25
21
 Transformative Works and Cultures (TWC)$2,040.30$1,893.40$3,399.74$819.81
22
 Fanlore$5,187.57$4,052.88$5,688.85$1,389.03
23
 Legal Advocacy & Outreach$3,196.76$2,196.76$1,500.00$0.00
24
 Con Outreach$0.00$0.00$2,013.50$713.50
25
Program Services Total$139,510.72$105,216.33$238,333.66$92,532.03
26
27
Fundraising Expenses$21,407.54$15,849.62$22,802.75$9,902.75
28
Membership & Related Expenses$5,330.00$3,624.00$4,287.19$2,767.19
29
Membership & Fundraising Total$26,737.54$19,473.62$27,089.94$12,669.94
30
31
32
Internal Management & Administration
33
OTW Website & Subpages$9,170.07$8,364.98$6,513.72$2,851.07
34
35
Other
36
Professional Services$1,775.80$1,775.80$10,102.00$1,416.00
37
Auditing$0.00$0.00$15,000.00$0.00
38
Project Management$1,881.83$0.00$0.00$0.00
39
Trademarks$2,750.00$0.00$0.00$0.00
40
Insurance$2,989.00$3,007.75$3,159.76$2,897.76
41
Banking Fees$53.00$649.38$314.08$116.08
42
Accounting Software$522.00$861.25$50.00$0.00
43
Postage & Shipping$1,726.79$2,197.34$3,146.62$2,026.62
44
Travel$0.00$0.00$0.00$0.00
45
Tax Filing$0.00$0.00$2,979.85$197.50
46
Admin & Management$2,386.00$2,146.65$3,608.95$1,388.95
47
Total$14,084.42$10,638.17$38,361.26$8,042.91
48
49
Internal Management & Administration Total$23,254.49$19,003.15$44,874.98$10,893.98
50
51
TOTAL EXPENSES$189,502.75$143,693.10$310,298.58$116,095.95
52
53
Net Income$98,583.47$163,528.58$11,233.04$74,918.16
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