ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
2
Sources of CashNote 2025-2026 2026-2027
3
Student Union Fees $ 1,003,600.00 $ 1,024,650.00
4
Student Center Fund $ 228,800.00 $ 238,050.00
5
Event Programming $ 30,000.00 $ 30,000.00
6
Health Plan Late Opt Outs
 $ 4,000.00 $ 4,000.00
7
Other Revenues $ 8,000.00 $ 8,000.00
8
Total Operating Revenues:
 $ 1,274,400.00 $ 1,304,700.00
9
10
Uses of Cash
11
Operations $ 737,180.26 $ 760,583.00
12
Executives $ 175,724.65 $ 182,724.65
13
Fox & Crow $ 37,445.00 $ 29,167.00
14
Services $ 51,915.00 $ 52,716.00
15
Council $ 13,400.00 $ 13,600.00
16
Student Centre $ 265,981.00 $ 265,981.00
17
Total Operating Expenses
 $ 1,281,645.91 $ 1,304,771.65
18
19
Net Cash Inflow (Outflow)
 $ (7,245.91) $ (71.65)
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