| A | B | C | D | E | F | G | H | I | J | K | L | M | N | O | P | Q | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1 | Budget | Actuals | Audit for Actuals | ||||||||||||||
2 | Revenue | Expense | Total | Revenue | Expense | Total | Revenue | Expense | Total | ||||||||
3 | General | ||||||||||||||||
4 | Membership Fee | 452 | 5050 | 0 | $177,000 | $170,000 | |||||||||||
5 | Miscellaneous Revenue | 452 | 5075 | 0 | $20,000 | **surplus from 2022/23 school year | |||||||||||
6 | Photocopying & Printing | 452 | 7112 | 0 | -$7,125 | ||||||||||||
7 | Telephone Expenses | 452 | 7103 | 0 | -$500 | Necessary, legal requirement | |||||||||||
8 | Office Expenses | 452 | 7108 | 0 | -$155 | **2 square readers $77.28*2 | |||||||||||
9 | Canva Pro | 452 | 7108 | 0 | -$220 | **1 account for each of (Academic, Arts Caucus, Internal, Engagement, Presidential) | |||||||||||
10 | Zoom Pro | 452 | 7108 | 0 | -$250 | 150 | |||||||||||
11 | Special Projects Fund | 452 | 7107 | 0 | -$6,000 | ||||||||||||
12 | AMS Annual Fee | -$50 | |||||||||||||||
13 | |||||||||||||||||
14 | $189,825 | ||||||||||||||||
15 | Arts Caucus | Totals | |||||||||||||||
16 | Arts Caucus Events | -$2,000 | *5-6 interfaculty collabs, student groups, collectives, food, decorations, acessibility toys | ||||||||||||||
17 | Food and Refreshments | 452 | 7081 | 2 | -$1,250 | (5*250 per event for food) | |||||||||||
18 | Decor and Entertainment | 452 | 7210 | 2 | -$500 | (5*100 decorations, merch) | |||||||||||
19 | Promotional Giveaways | 452 | 7107 | 2 | -$200 | ||||||||||||
20 | Miscellaneous Expens | 452 | 7107 | 2 | -$50 | ||||||||||||
21 | |||||||||||||||||
22 | First Year Committee | -$4,600 | *based on last years expenses of 3900 | ||||||||||||||
23 | Decor and Entertainmnets | 452 | 7081 | 2 | *8 events 1 per month (scrapbooking, paint nights, 150 per event) | ||||||||||||
24 | Food and Refreshments | 452 | 7081 | 2 | -$1,200 | ||||||||||||
25 | Giveaways | 452 | 7107 | 2 | -$300 | -$14,400 | |||||||||||
26 | |||||||||||||||||
27 | Yule Interfaculty Ball | ||||||||||||||||
28 | Revenue | 452 | 5075 | 0 | $3,900 | ||||||||||||
29 | Decoration and Entertainment | 452 | 7210 | 2 | -$400 | -$7,400 | |||||||||||
30 | Venue Rentals and Licenses | 452 | 7200 | 15 | -$4,000 | ||||||||||||
31 | Food and Refreshments | 452 | 7081 | 2 | -$2,600 | ||||||||||||
32 | |||||||||||||||||
33 | Meet your Major | food and profs | |||||||||||||||
34 | Food and Refreshments | 452 | 7081 | 2 | -$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 event | 452 | 7107 | 2 | -$500 | ||||||||||||
38 | Giveaway Money | 452 | 7107 | 2 | -$1,000 | * to set up partnership with UBC Alumni mentorship program to navigate their post-degree career | |||||||||||
39 | Miscelaneous Expenses | 452 | 7107 | 2 | |||||||||||||
40 | |||||||||||||||||
41 | Honoraiums + Training | 452 | 7107 | 2 | -$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) | 452 | 7510 | 1 | -$750 | *Indigenous Rep -- $750 starting event budget with room for reallocation | |||||||||||
47 | Miscellaneous | 452 | 7107 | 1 | -$440 | *SLC conference sign up/other exec opportunities (allocated $40 x 11 execs, incl. Equity Commisionner) | |||||||||||
48 | Student Initiative Fund | 452 | 7510 | 1 | -$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 | 452 | 7081 | 18 | -$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 Giveaways | 452 | 7107 | 2 | -$400 | *one giveaway per semester at $200 (2 winners x $100) budget/ea | |||||||||||
54 | Miscellaneous Expenses | 452 | 7107 | 2 | -$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 | Events | 452 | 7081 | 18 | -$3,500 | Wellness Market, workshops with ASC Food Hub, Interfaculty Mental Health Week, monthly events | |||||||||||
59 | Merch | 452 | 7209 | 18 | -$500 | small-scale merch, will collab with Pro&AD for exam care packages | |||||||||||
60 | Giveaways | 452 | 7107 | 16 | -$500 | essential to @ubcaushewe, gives back to students directly! want to have at least 2 | |||||||||||
61 | Training | 452 | 7107 | 16 | -$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 | Events | 452 | 7081 | 18 | -$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 Award | 452 | 7107 | 2 | -$1,500 | gave $1200 in past years, want to give more this year | |||||||||||
67 | -$7,500 | ||||||||||||||||
68 | |||||||||||||||||
69 | Special Projects | 452 | 7510 | 16 | -$1,000 | ||||||||||||
70 | -$14,000 | ||||||||||||||||
71 | Administration Portfolio | ||||||||||||||||
72 | Vending Machine Revenue | 452 | 5075 | 0 | $100 | $3,100 | -$6,600 | ||||||||||
73 | Booking Revenue | 452 | 5080 | 0 | $1,700 | -15120 | |||||||||||
74 | Locker Revenue | 452 | 5151 | 11 | $1,300 | ||||||||||||
75 | Office Administration | 452 | 7105 | 0 | -$900 | <-- locks for lockers, organizers, Calendly for room bookings, mini fridge, building emergencies | |||||||||||
76 | Systems Administration | 452 | 7105 | 0 | -$3,400 | <-- Google Workspace (emails), IT/AV issues | |||||||||||
77 | |||||||||||||||||
78 | Council | ||||||||||||||||
79 | Food and Refreshments | 452 | 7081 | 6 | -$1,700 | <-- Council food (100/meeting), approximately 16 meetings throughout the year | |||||||||||
80 | |||||||||||||||||
81 | ASC Services | -$15,120 | |||||||||||||||
82 | ASC Food Fund | 452 | 7081 | 3 | -$8,000 | <-- Cost per month (8 months for Winter Term): 1000 + 300 + 400 + 40 = 1740 | |||||||||||
83 | ASC Community Meal | 452 | 7081 | 3 | -$3,200 | ||||||||||||
84 | ASC Community Pantry | 452 | 7081 | 3 | -$2,400 | ||||||||||||
85 | ASC Food Hub Events | 452 | 7081 | 3 | -$320 | ||||||||||||
86 | Special Projects | 452 | 7510 | 3 | -$1,200 | <-- ASC events: This is HAUS (500), ASC Clubs Events 2 per year (500), & Awards Night (200) | |||||||||||
87 | |||||||||||||||||
88 | Sustainability | 452 | 7512 | 15 | -$600 | <-- ASC Greenify Project, external-facing events | |||||||||||
89 | -$18,620 | ||||||||||||||||
90 | Engagement Portfolio | ||||||||||||||||
91 | Communications | -$13,800 | |||||||||||||||
92 | Printing and Photocopying | 452 | 7112 | 12 | $0 | -$6,100 | |||||||||||
93 | Promotion and Advertising | 452 | 7209 | 12 | $0 | ||||||||||||
94 | Special Projects | 452 | 7510 | 12 | -$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 Merch | 452 | 7209 | 12 | -$1,000 | mug, pen, flowers, hand written cards, etc (so every speaker has a standardized gift bundle) | |||||||||||
96 | |||||||||||||||||
97 | Merchandise | ||||||||||||||||
98 | Revenue | 452 | 5212 | 10 | $1,000 | from selling student designed merch | |||||||||||
99 | |||||||||||||||||
100 | Non-council Merch | ||||||||||||||||