ABCDEFGHIJKLMNOPQ
1
Budget Actuals Audit for Actuals
2
RevenueExpenseTotalRevenueExpenseTotalRevenueExpenseTotal
3
General
4
Membership Fee45250500$177,000$170,000
5
Miscellaneous Revenue
45250750$20,000
**surplus from 2022/23 school year
6
Photocopying & Printing
45271120-$7,125
7
Telephone Expenses45271030-$500
Necessary, legal requirement
8
Office Expenses45271080-$155
**2 square readers $77.28*2
9
Canva Pro45271080-$220
**1 account for each of (Academic, Arts Caucus, Internal, Engagement, Presidential)
10
Zoom Pro45271080-$250150
11
Special Projects Fund45271070-$6,000
12
AMS Annual Fee-$50
13
14
$189,825
15
Arts CaucusTotals
16
Arts Caucus Events -$2,000
*5-6 interfaculty collabs, student groups, collectives, food, decorations, acessibility toys
17
Food and Refreshments
45270812-$1,250
(5*250 per event for food)
18
Decor and Entertainment
45272102-$500
(5*100 decorations, merch)
19
Promotional Giveaways45271072-$200
20
Miscellaneous Expens45271072-$50
21
22
First Year Committee
-$4,600
*based on last years expenses of 3900
23
Decor and Entertainmnets
45270812
*8 events 1 per month (scrapbooking, paint nights, 150 per event)
24
Food and Refreshments
45270812-$1,200
25
Giveaways45271072-$300-$14,400
26
27
Yule Interfaculty Ball
28
Revenue45250750$3,900
29
Decoration and Entertainment
45272102-$400-$7,400
30
Venue Rentals and Licenses
452720015-$4,000
31
Food and Refreshments
45270812-$2,600
32
33
Meet your Majorfood and profs
34
Food and Refreshments
45270812-$400
35
*no events, focused on advocacy
36
Upper Year Commitee
-$500-$2,000
* year reps do outreach for upper year to bring to the table
37
Kickoff event45271072-$500
38
Giveaway Money45271072-$1,000
* to set up partnership with UBC Alumni mentorship program to navigate their post-degree career
39
Miscelaneous Expenses
45271072
40
41
Honoraiums + Training
45271072-$750
* training for anti racism training
42
-$750
* Colonialism, Reconcilliation, and Indigenous Training
43
-$10,500
44
Executive Portfolio
45
EXECUTIVE
46
Special Projects (IASR)45275101-$750
*Indigenous Rep -- $750 starting event budget with room for reallocation
47
Miscellaneous45271071-$440
*SLC conference sign up/other exec opportunities (allocated $40 x 11 execs, incl. Equity Commisionner)
48
Student Initiative Fund45275101-$1,000
*new project -- replaces last year's E&I grant. For general student-led initiatives, with favourability towards Equity; can inquire with Faculty for contribution
49
50
E&I DEPARTMENT
51
BIPOC Community Market
452708118-$750
*slightly higher contribution as last year to support scale
52
Brushes & Buchanan-$800
*$125 x 4 days food budget (will work with sponsorship or other partners to keep low) + $300 to replenish last year's paint
53
E&I Giveaways45271072-$400
*one giveaway per semester at $200 (2 winners x $100) budget/ea
54
Miscellaneous Expenses
45271072-$1,300
*anticipating approx 2 smaller events per semester, at $200/ea ($125 food, $75 supplies) -- ideally interfaculty, which will make this budget go further + $500 towards training
55
-$5,440
56
Academic Portfolio
57
HEWE
58
Events452708118-$3,500
Wellness Market, workshops with ASC Food Hub, Interfaculty Mental Health Week, monthly events
59
Merch452720918-$500
small-scale merch, will collab with Pro&AD for exam care packages
60
Giveaways452710716-$500
essential to @ubcaushewe, gives back to students directly! want to have at least 2
61
Training452710716-$1,000
mental health, wellbeing and EDI training for ALL members of HeWe - last year, directors were trained in wellness only - led to issues like squirrels and directors not fully trusting their coordinators to lead events; also spoke to Ayesha - ballpark range for training is like $700+ for a group, and we will have multiple rounds of recruiting - training can also be given to E&I team if theres spots (there should be)
62
-$5,500
63
64
Professional Academic Development
65
Events452708118-$6,000
large scale events like Arts Career Fair (will take $1-2000+) and Meet Your Major Expo (hopefully collab with FYC, will take $500+), Volunteer Fair (collab with Philanthropy, allocated only $700 last year - want it to be bigger this year!), workshops for academic development, collabs with APAC and Compass
66
URO Award45271072-$1,500
gave $1200 in past years, want to give more this year
67
-$7,500
68
69
Special Projects452751016-$1,000
70
-$14,000
71
Administration Portfolio
72
Vending Machine Revenue
45250750$100$3,100-$6,600
73
Booking Revenue45250800$1,700-15120
74
Locker Revenue452515111$1,300
75
Office Administration45271050-$900
<-- locks for lockers, organizers, Calendly for room bookings, mini fridge, building emergencies
76
Systems Administration45271050-$3,400
<-- Google Workspace (emails), IT/AV issues
77
78
Council
79
Food and Refreshments
45270816-$1,700
<-- Council food (100/meeting), approximately 16 meetings throughout the year
80
81
ASC Services-$15,120
82
ASC Food Fund45270813-$8,000
<-- Cost per month (8 months for Winter Term): 1000 + 300 + 400 + 40 = 1740
83
ASC Community Meal45270813-$3,200
84
ASC Community Pantry45270813-$2,400
85
ASC Food Hub Events45270813-$320
86
Special Projects45275103-$1,200
<-- ASC events: This is HAUS (500), ASC Clubs Events 2 per year (500), & Awards Night (200)
87
88
Sustainability452751215-$600
<-- ASC Greenify Project, external-facing events
89
-$18,620
90
Engagement Portfolio
91
Communications-$13,800
92
Printing and Photocopying
452711212$0-$6,100
93
Promotion and Advertising
452720912$0
94
Special Projects452751012-$300
*2 internally facing workshops for marketing and graphics development for AUS (but could be open to others too!), this money will go towards refreshments and snacks
95
Guest Speaker Merch452720912-$1,000
mug, pen, flowers, hand written cards, etc (so every speaker has a standardized gift bundle)
96
97
Merchandise
98
Revenue452521210$1,000
from selling student designed merch
99
100
Non-council Merch