This budget lists Wikimedia DC's planned revenues and expenses for the 2022–23 fiscal year, which began on October 1, 2022 and will end on September 30, 2023.
Summary
| Cash flow
|
|
|
Cash at start of fiscal year
|
|
|
|
|
Unrestricted cash
|
$2,500
|
|
| Restricted cash
|
$13,100
|
Includes unspent funds from prior-year grants and grant funds administered under fiscal sponsorship agreements.
|
| Total cash at start of fiscal year
|
$15,600
|
|
| Cash at end of fiscal year
|
|
|
|
|
Unrestricted cash
|
$1,990
|
|
| Restricted cash
|
$17,100
|
|
| Total cash at end of fiscal year
|
$19,090
|
|
| Revenue
|
|
|
Restricted revenue
|
$95,000
|
A detailed list of restricted revenues is provided below.
|
| Unrestricted revenue
|
$3,500
|
A detailed list of unrestricted revenues is provided below.
|
| Total revenue
|
$98,500
|
|
| Expenses
|
|
|
Program expenses
|
$91,000
|
A detailed list of program expenses is provided below.
|
| Administrative expenses
|
$4,010
|
A detailed list of administrative expenses is provided below.
|
| Total expenses
|
$95,010
|
|
Revenue
| Restricted revenue
|
|
|
Grants
|
$65,000
|
Anticipated annual grant, and a North American Hub and/or WikiConference grant from the WMF
|
| Contracts
|
$30,000
|
From Hacks/Hackers, WikiCred and ARTT grants, already signed and underway
|
| Total restricted revenue
|
$95,000
|
|
| Unrestricted revenue
|
|
|
Member dues and donations
|
$2,500
|
Membership dues and associated donations not exceeding $2,500 per member per year.
|
| Corporate donations
|
$1,000
|
|
| Total unrestricted revenue
|
$3,500
|
|
| Total revenue
|
$98,500
|
|
Expenses
| Program costs
|
|
|
Institutional partnerships
|
|
|
|
|
Staff and contractors
|
$71,000
|
Wages and fringe costs for one full-time staff position, the Institutional Partnerships Manager.
|
| Leadership development and support
|
|
|
|
|
Sponsored programs
|
$20,000
|
North American Hub and/or WikiConference fiscal sponsorship and management
|
| Total program costs
|
$91,000
|
|
| Administrative costs
|
|
|
Finance
|
|
|
|
|
Accounting software
|
$890
|
QuickBooks Online subscription.
|
| Payroll service
|
$650
|
Gusto payroll service.
|
| Transaction fees
|
$100
|
PayPal and bank wire fees.
|
| Total finance costs
|
$1,640
|
|
| Legal costs
|
$600
|
Tax filings.
|
| Coworking space
|
$300
|
Cove.
|
| Post office box and postage
|
$250
|
Rental fees for PO Box 9822, Washington, DC 20016; and possible direct mail fundraising appeal.
|
| Technology
|
$1,220
|
Hosting and domain name registrations.
|
| Total administrative costs
|
$4,010
|
|