ABCDEFGHOPQRSTUVWXYZ
1
2
ItemSub Item16/17 Budget% of revenueProjected 17/18% of revenueComments
3
Revenue:
4
1
Measure 8 Funds
($7 per student per quarter)$349,289.00$349,289.0068.73%
5
2Summer Fees$12,303.00$0.00
6
3Accumulated Reserves for Unanticipated Loss $40,967.20$40,967.208.06%
Amount we need to add to ARUL in total
-$9,849.61
7
4Carry ForwardReserves$0.00$0.00Amount we should add to Reserves$5,895.60
8
5General Fund$29,765.34$35,373.576.96%
Total Reserves
9
6SUA Programming$69,452.45$82,538.3316.24%$117,911.90
10
Revenues$501,776.99$508,168.10Amount we need in ARUL$50,816.81
11
Expenses:
12
100Stipends and Staff
13
101SUA Advisor Salary and Benefits$77,000.00$79,310.00
14
$81,689.30
15
102
SUA Advi. Slry and Ben. 3% for 3 year incr.
$2,310.00$2,379.30
16
110
Office of the President
17
111President Pay$9,450.00$10,800.00
18
112Treasurer Pay$3,000.00$3,250.00
19
113Recording Clerk Pay$3,000.00$3,250.00
20
114Parliamentarian Pay$3,000.00$3,250.00
21
115Intern (x3) Pay$6,000.00$9,750.00
22
120
Office of the Internal Vice President
23
121IVP Pay$10,800.00$10,800.00
24
25
123Intern (x2) Pay$6,000.00$6,500.00
26
130Office of the External Vice President
27
131EVP Pay$10,800.00$10,800.00
28
132Legislative Liaison Pay$3,000.00$3,250.00
29
133Campus Organizing Director Pay$3,000.00$3,250.00
30
134Local Affairs Director Pay$3,000.00$3,250.00
31
135Intern Pay$3,000.00$3,250.00
32
140
Office of the Vice President of Diversity
33
141VPD Pay$10,800.00$10,800.00
34
142Interns (x2) Pay$6,000.00$6,500.00
35
150
Office of the Vice President of Academic Affairs
36
151VPAA Pay$10,800.00$10,800.00
37
152Interns (x2) Pay$6,000.00$6,500.00
38
160
Vice President of Student Life
39
161VPSL Pay$10,800.00$10,800.00
40
162Historian/Media Coordinator Pay$3,000.00$3,250.00
41
163Interns (x2) Pay$6,000.00$6,500.00
42
170
Elections Commission
43
171Elections Commissioner$850.00$850.00
44
172Associate Elections Commissioner$650.00$650.00
45
173
Candidate Campaign Reimbursements
$5,500.00$5,500.00
46
180Student Staff Benefits$3,537.00$3,537.00
47
Sub-total for stipends and staff: $207,297.0041.31%$218,776.3043.05%
48
49
200
Office and Supplies
50
201Phone and Internet$500.00$500.00
51
202Office Supplies Expense$1,000.00$1,000.00
52
203Mail Services Expense$1,800.00$1,800.00
53
204Print and Copy Expenses$2,000.00$2,000.00
54
205Moving$800.00$0.00
55
Sub-total for Office and Supplies:$6,100.001.22%$5,300.001.20%
56
57
300
Memberships, Conferences, and Travel
58
310UCSA
59
311Dues$32,000.00$32,000.00
60
312Congress$7,000.00$7,000.00
61
313Student of Color Conference$14,557.04$14,000.00
62
314Student Lobby Conference$12,000.00$12,000.00
63
315Board Meetings Travel$5,000.00$5,500.00
64
Board Meetings$1,500.00
65
316Voter Registration $1,000.00$0.00
66
320USSA
67
321Dues$8,314.50$0.00
68
322Congress$0.00$0.00
69
323Leg Con (UCSA Federal Trip)$6,000.00$8,000.00
70
324Board Meetings Travel$2,500.00$0.00
71
330Other
72
331UC Advocacy and Lobbying
73
332President Travel$2,000.00$400.00
74
334Womxn of Color Conference$6,000.00$6,000.00
75
340
76
341
77
Sub-total for Memberships, Conferences, and Travel:$96,371.5419.21%$86,400.0017.00%
78
79
400
Funding Requests
80
410
Sponsorship for Undergrad Programming
81
411Fall SOFA $11,630.00$16,000.00
82
412Winter SOFA$13,000.00$19,000.00
83
413Spring SOFA$8,000.00$13,000.00
84
420Other
85
421
Sponsorship for Other Undergraduate Programming
86
Sub-total for Funding Requests:$32,630.006.50%$48,000.009.45%
87
88
500Programming
89
510
Officer Programming
90
511President$2,666.70$3,000.00
91
512IVP/Outreach$2,666.66$3,000.00
92
513EVP/Lobby Corps$2,666.66$3,000.00
93
514VPD/Diversity Commission$2,666.66$3,000.00
94
515VPAA/Student Academic Senate$2,666.66$3,000.00
95
516VPSL/Student Power$2,666.66$3,000.00
96
518OPERS Food Pantry$15,000.00$21,000.00
97
520
SUA Programming
$71,645.91$58,024.91
98
Sub-total for Programming:$102,645.9120.46%$97,024.9119.09%
99
100
600Miscellaneous