SCI expected funding estimate, non-GiveWell-influenced funding (November 2016)

	A	B	C	D	E
1		GBP	USD	Source	Notes
2	IC Trust funding received (ex-GW), April - July 2016	£225,532	$316,912	"IC Trust August 2015 - July 2016" sheet
3	L-account, ex-GW funding received, 1 April - Oct 10, 2016	£463,251	$627,473	SCI L-account 2016 (unpublished)	Of the 1,477,696 GBP received in the L-account between April 1 and October 10, 2016, SCI's records (SCI L-account 2016)indicate that 984,445 GBP was due to GiveWell.
4
5		Percentage		Source	Notes
6	% of 2015-16 BY IC Trust funding received (ex-GW), April - July 2015	37%		See "Ex-GW income received April 2015 - March 2016" sheet
7	% of 2015-16 L-account, ex-GW, funding received, 1 April - 10 October 2015	42%		See "Ex-GW income received April 2015 - March 2016" sheet
8
9		GBP	USD	Source	Notes
10	Predicted IC Trust funding received, August 2016 - March 2017	£382,137	$536,970	Calculation	We assume that the distribution of non-GiveWell-influenced donations by month in the April 2016 - March 2017 budget year will be the same as the distribution of these donations in the April 2015 to March 2016 budget year.
11	Predicted L-account ex-GW, Oct 11, 2016 - March 31, 2017	£639,295	$865,925	Calculation	We assume that the distribution of non-GiveWell-influenced donations by month in the April 2016 - March 2017 budget year will be the same as the distribution of these donations in the April 2015 to March 2016 budget year.
12	Total expected ex-GiveWell funding	£1,021,432	$1,402,895	Calculation
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
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