| A | B | C | D | E | F | G | |
|---|---|---|---|---|---|---|---|
1 | |||||||
2 | Student Council Fall 2021 Budget Overview | ||||||
3 | |||||||
4 | Expenditures | SAF | Non-SAF | Total | |||
5 | |||||||
6 | Presidential Cabinet Agency Expenses | ||||||
7 | Arts | $8,000.00 | $0.00 | $8,000.00 | |||
8 | Community Engagement | $1,100.00 | $1,500.00 | $2,600.00 | |||
9 | Diversity Engagement | $12,000.00 | $0.00 | $12,000.00 | |||
10 | Financial Accessibility | $7,575.00 | $175.00 | $7,750.00 | |||
11 | International Student Affairs | $5,300.00 | $850.00 | $6,150.00 | |||
12 | Legislative Affairs | $1,975.00 | $200.00 | $2,175.00 | |||
13 | Safety and Wellness | $1,550.00 | $300.00 | $1,850.00 | |||
14 | Student Life | $2,500.00 | $0.00 | $2,500.00 | |||
15 | Sustainability | $400.00 | $50.00 | $450.00 | |||
16 | Subtotal | $40,400.00 | $3,075.00 | $43,475.00 | |||
17 | |||||||
18 | Administrative Committee Expenses | ||||||
19 | Alumni Relations | $100.00 | $500.00 | $600.00 | |||
20 | Data Science | $0.00 | $300.00 | $300.00 | |||
21 | Finance | $100,000.00 | $0.00 | $100,000.00 | |||
22 | Marketing | $1,700.00 | $1,000.00 | $2,700.00 | |||
23 | Membership | $0.00 | $950.00 | $950.00 | |||
24 | Subtotal | $101,800.00 | $2,750.00 | $104,550.00 | |||
25 | |||||||
26 | Support and Access Service Expenses | ||||||
27 | Airbus & International Student Storage | $3,670.00 | $0.00 | $3,670.00 | |||
28 | Next Steps Fund | $10,000.00 | $0.00 | $10,000.00 | |||
29 | UVA Mutual Aid | $3,750.00 | $250.00 | $4,000.00 | |||
30 | Textbook Access Office | $5,710 | $0 | $5,710 | |||
31 | Subtotal | $23,130.00 | $250.00 | $23,380.00 | |||
32 | |||||||
33 | Organizations Committee Expenses | ||||||
34 | CIO Consultants | $19,000.00 | $0.00 | $19,000.00 | |||
35 | Equity and Incentives | $0.00 | $150.00 | $150.00 | |||
36 | Subtotal | $19,000.00 | $150.00 | $19,150.00 | |||
37 | |||||||
38 | Representative Committee Expenses | ||||||
39 | Representative Body | $500.00 | $0.00 | $500.00 | |||
40 | Subtotal | $500.00 | $0.00 | $500.00 | |||
41 | |||||||
42 | Executive & Administrative Operations | $29,100.00 | $1,700.00 | $30,800.00 | |||
43 | |||||||
44 | Coalition Engagement | $1,000.00 | $4,000.00 | $5,000.00 | |||
45 | |||||||
46 | Total Expenses | $214,930.00 | $11,925.00 | $226,855.00 | |||
47 | |||||||