2016-17 Budget Final
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
View only
 
 
Still loading...
ABCDEFHIJKLMNOPQRSTUVWXYZ
1
GRADUATE ASSEMBLY BUDGET
2
CodesItem2011-122012-132014-152015-162016-17 Requested Budgets2016-17 Budget Committee Recommendation20166-17 Treasurer's Budget2016-17 Final BudgetNotes
3
4
Total GA Income 470,243 494,199 538,040 602,000 575,000 585,000 585,000 585,000
5
Student fees 417,743 416,199 425,040 422,000 431,000 431,000 431,000 431,000
*Updated to 431K (4/4/16)
6
Commercial Acct Transfer - - - 95,000 85,000 95,000 95,000 95,000
*Commercial Revenue Transfer
7
Grad Div funding for student groups 12,000 12,000 12,000 12,000 12,000 12,000 12,000 12,000
* Still need to be confirmed
8
Grad Div funding for EAVP Travel 2,000 2,000 2,000 2,000 2,000 2,000 2,000 2,000
9
Grad Div funding for NGSO 4,500 6,000 10,000 10,000
10
CACSSF funding for student groups - - 13,000 - - - -
*Treas: Some of these sources of reveneues aren't applicable anymore
11
CACSSF funding for GA programming - 15,000 45,000 45,000 45,000 45,000 45,000 45,000
*Recurring CACSSF Grant
12
CACSSF funding for GSPA - 15,000 - - - - - -
13
CACSSF funding for room reservations - - 16,000 16,000 - - - - *ended this year
14
CACSSF funding for business advisor 15,000 15,000 15,000 - - - - -
20
21
Executive Officers Expense Schedules
22
23
377President 25,428 41,688 38,600 52,350 58,700 50,700 43,000 50,700
*$43,750 is 15-16 minus NGSO
24
STIPEStipend 10,690 14,688 19,200 21,600 21,600 21,600 21,600 21,600
25
STAFFStaff Stipend 10,000 10,000 10,400 14,400 21,600 14,400 14,400 14,400
26
PROGRPrograms/Events 2,238 5,000 5,000 4,750 5,000 5,000 5,000 5,000
28
COMMLCommittee Meeting Meals - 500 1,500 1,500 1,000 500 500 500
*Due to separate Eboard Meeting Meals line item
29
TRAVLTravel - 500 1,500 1,500 1,500 1,500 1,500 1,500
30
DISCRDiscretionary 500 - - - 8,000 500 - 500
31
SVHP Advocacy Coordinator - 7,200 - 7,200
32
-NGSO Coordinator - - - 3,600 - - - -
* GradDiv manages NGSO now
33
-NGSO Programming - - - 5,000 - - - -
37
38
381CAVP 11,440 11,550 22,200 19,200 19,200 19,200 18,700 19,200
39
STIPEStipend 10,690 10,800 12,600 12,600 12,600 12,600 12,600 12,600
40
STAFFStaff Stipend - - 8,000 5,000 5,000 5,000 5,000 5,000
41
PROGRPrograms/Events - - 600 600 600 600 600 600
42
COMMLCommittee Meeting Meals 250 500 500 500 500 500 500 500
43
DISCRDiscretionary 500 250 500 500 500 500 - 500
46
47
383EAVP 25,940 30,900 36,100 38,600 38,600 38,600 38,100 38,600
48
STIPEStipend 10,690 10,800 12,600 12,600 12,600 12,600 12,600 12,600
49
STAFFStaff Stipend 6,500 8,000 13,000 13,000 13,000 13,000 13,000 13,000
50
UCSA0Hosting UCSA Board Meeting 1,000 700 700 700 700 700 700 700
51
UCSA0UCSA Student Lobby Conf - 1,000 1,000 2,000 2,000 2,000 2,000 2,000
52
COMMLCommittee Meeting Meals 250 300 300 300 300 300 300 300
53
TRAVLState Travel 3,000 2,800 4,000 4,000 4,000 4,000 4,000 4,000
54
TRAVLFederal Travel 4,000 6,800 4,000 4,000 4,000 4,000 4,000 4,000
55
DISCRDiscretionary 500 500 500 500 500 500 - 500
56
UCSA0UCSA Congress - - - 1,000 1,000 1,000 1,000 1,000
57
UCSA0UCSA Students of Color Conference - - - 500 500 500 500 500
58
59
393IVP 11,440 11,300 22,800 22,800 26,200 23,200 22,550 23,200
60
STIPEStipend 10,690 10,800 13,200 13,200 14,400 13,200 13,200 13,200
61
PROGRProgramming - - 3,500 3,500 3,500 3,500 3,500 3,500
62
SUPPLSupplies/Swag 5,000 5,000 2,500 2,500 2,500 2,500
63
TRAVLTravel - - - - - - - -
64
COMMLCommittee Meeting Meals 250 250 600 600 500 500 350 500
65
DISCRDiscretionary 500 250 500 500 500 500 - 500
66
STAFFStaff (Proposed) - Archivist/COS 4,800 3,000 3,000 3,000
67
68
VP of Finance 7,250 6,780 7,550 9,450 9,450 9,450 9,450 9,450
69
STIPEStipend 7,000 6,480 7,200 9,000 9,000 9,000 9,000 9,000
70
COMMLCommittee Meeting Meals 250 300 350 450 450 450 450 450
71
72
Exec Office total expenses 81,498 102,218 127,250 142,400 152,150 141,150 131,800 141,150
73
Change in total expenses-25.42%4.06%11.91%19.57%10.92%3.58%10.92%
74
Payroll 56,260 61,568 96,200 101,400 109,800 101,400 101,400 101,400
75
Non-Stipend Expenses 25,238 40,650 31,050 41,000 42,350 39,750 30,400 39,750
76
Programming as % of total30.97%39.77%24.40%28.79%27.83%28.16%23.07%28.16%
77
78
79
Committee Officers Expense Schedules
80
81
387Rules Committee 1,440 1,440 1,740 1,740 7,500 4,620 4,620 4,620
82
STIPEStipend 1,190 1,190 1,440 1,440 7,200 4,320 4,320 4,320
* Starts at 1.8K and up to 4,320 contingent on a bylaw change, either via resolution or Rules Committee Suggestion
83
COMMLCommittee Meeting Meals 250 250 300 300 300 300 300 300
84
85
392Environmental Sustainability 1,150 650 2,490 2,490 3,840 3,200 3,200 3,200
86
STIPEStipend 250 250 1,440 1,440 2,160 1,800 1,800 1,800
* Expanded scope beyond social hours, real initiatives
87
COMMLCommittee Meeting Meals 100 100 250 250 480 400 400 400
88
PROGRPrograms/Events 800 300 800 800 1,200 1,000 1,000 1,000
* Expanded scope beyond social hours, real initiatives
89
90
395Funding Committee 2,350 2,942 5,400 5,400 6,600 6,600 6,600 6,600
91
STIPEStipend 2,000 2,592 4,800 4,800 6,000 6,000 6,000 6,000
* Starts at 4.8K and up to 6K contingent on a bylaw change that extends the scope to a Lead Center/RSO Liaison
92
COMMLCommittee Meeting Meals 250 250 600 600 600 600 600 600
93
DISCRDiscretionary 100 100 - - - - - -
94
106
107
Committee officer's total 11,290 15,592 9,630 9,630 17,940 14,420 14,420 14,420
108
Change in total expense38.10%-24.95%0.00%86.29%49.74%49.74%49.74%
109
Payroll 8,440 9,792 7,680 7,680 15,360 12,120 12,120 12,120
110
Non-stipend expenses 2,850 5,800 1,950 1,950 2,580 2,300 2,300 2,300
111
Programming as % of total25.24%37.20%20.25%20.25%14.38%15.95%15.95%15.95%
112
113
114
PD Expense Schedules
115
116
374Grad Women's Project: 17,104 11,010 17,220 15,400 15,400 15,400 15,400 15,400
117
STIPEStipend 9,354 5,760 10,920 9,900 9,900 9,900 9,900 9,900
118
PROGRPrograms/Events 7,500 5,000 4,500 4,500 4,500 4,500 4,500 4,500
119
COMMLMeeting Meals 250 250 300 500 500 500 500 500
*Organizational & Planning Meals, not Event Meals
120
PSA00PSA 1,500 500 500 500 500 500
121
122
375Grad Minority Student Project: 17,604 11,010 18,690 17,150 17,150 17,150 17,150 17,150
Loading...
 
 
 
16-17 BUDGET
Salary Explanations
Savings
Commercial Revenues
President
CAVP
EAVP
IVP
Treasurer
Rules
Environmental Sustainability
Funding Chair
GWP
GMSP
QTAP
GSSP
GMOR
WOCI
TBG
GSPA
GSC
IT_Web
Bus. Office
Grants
Miscellaneous Accounts