ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
2016 Budgeted2016 Actual2017 Budgeted
2
3
REVENUE
4
Donations
5
Bi-Annual Drive Donations - 1st Half of the Year$99,727.54$99,727.54$100,000.00
6
Bi-Annual Drive Donations - 2nd Half of the Year$130,000.00$139,159.45$130,000.00
7
Non-Drive Donations$57,519.60$73,695.85$75,000.00
8
Donations from Matching Programs$839.08$3,573.79$3,500.00
9
Total Revenue$288,086.22$316,156.63$308,500.00
10
11
Transaction Fees$12,635.80$11,786.77$12,000.00
12
13
TOTAL NET REVENUE$275,450.42$304,369.86$296,500.00
14
15
16
EXPENSES
17
Program Services
18
 Archive of Our Own (AO3)$128,458.93$94,934.04$213,339.00
19
 Open Doors$627.16$1,060.69$1,536.47
20
 Transformative Works and Cultures (TWC)$2,040.30$1,870.60$4,383.00
21
 Fanlore$5,187.57$3,995.88$7,487.50
22
 Legal Advocacy$3,196.76$2,196.76$3,500.00
23
 Con Outreach$0.00$0.00$5,000.00
24
Program Services Total$139,510.72$104,057.97$235,245.97
25
26
Fundraising Expenses$21,407.54$15,843.95$19,000.00
27
Membership & Related Expenses$5,330.00$3,624.00$4,060.00
28
Membership & Fundraising Total$26,737.54$19,467.95$23,060.00
29
30
31
Internal Management & Administration
32
OTW Website & Subpages$9,170.07$9,470.89$8,554.03
33
34
Other
35
Professional Services$1,775.80$1,775.80$1,500.00
36
Project Management$1,881.83$0.00$0.00
37
Trademarks$2,750.00$0.00$2,750.00
38
Insurance$2,989.00$3,007.75$3,100.00
39
Bank Fees$53.00$714.55$480.00
40
Accounting Software$522.00$861.25$50.00
41
Postage & Shipping$1,726.79$2,197.34$1,908.00
42
Admin & Management$2,386.00$2,639.70$5,318.80
43
Total$14,084.42$11,196.39$15,106.80
44
45
Internal Management & Administration Total$23,254.49$20,667.28$23,660.83
46
47
TOTAL EXPENSES$189,502.75$144,193.20$281,966.80
48
49
Net Income$98,583.47$171,963.43$26,533.20
50
51
52
53
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