ABCDEFGHIJKLMNOPQRSTUVWXY
1
UPEI Student Union Budget
2
3
Sources of CashNote
Amended 2021-2022
 2022-2023
Amended 2022-2023
 2023-2024
Amended 2023-2024
 2024-2025
4
Student Union Fees $ 860,000.00 $ 883,750.00 $ 910,000.00 $ 928,200.00 $ 982,800.00 $ 963,900.00
5
Student Center Fund $ 200,000.00 $ 202,000.00 $ 208,000.00 $ 214,200.00 $ 226,800.00 $ 219,300.00
6
Event Programming $ - $ - $ - $ 40,000.00 $ 40,000.00 $ 40,000.00
7
Health Plan Late Opt Outs $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00
8
Government Funding $ 20,000.00 $ 5,000.00
9
COVID-19 Loan $ - $ - $ - $ - $ - $ -
10
Other Revenue $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00
11
Total Operating Revenues:
 $ 1,092,000.00 $ 1,097,750.00 $ 1,135,000.00 $ 1,194,400.00 $ 1,261,600.00 $ 1,235,200.00
12
13
Uses of Cash
Amended 2021-2022
 2022-2023
Amended 2022-2023
 2023-2024
Amended 2023-2024
 2024-2025
14
Operations $ 432,756 $ 435,119 $ 410,349 $ 481,566 $ 502,632 $ 496,883
15
Office of the President $ 47,669 $ 56,277 $ 50,448 $ 58,487 $ 65,487 $ 62,307
16
Office of the VPA $ 41,133 $ 53,788 $ 60,682 $ 63,270 $ 66,270 $ 28,327
17
Office of the VPE $ 49,827
18
Office of the VPFA $ 70,844 $ 78,478 $ 83,848 $ 92,110 $ 99,484 $ 102,465
19
Office of the VPSL $ 87,896 $ 99,888 $ 105,304 $ 109,167 $ 113,667 $ 114,988
20
Student Center Debt $ 97,035 $ 97,035 $ 97,035 $ 23,264 $ 23,264
21
Student Center Operations$204,317.00$230,000.00$230,000.00$230,000.00$247,889.00$247,889.00
22
Student Council $ 25,490 $ 29,780 $ 26,291 $ 26,316 $ 28,816 $ 28,383
23
Services $ (27,068) $ (28,098) $ (31,848) $ 46,808 $ 46,808 $ 56,475
24
The Fox & Crow $ 101,350 $ 45,170 $ 45,875 $ 66,417 $ 65,169 $ 47,655
25
Total Operating Expenses
 $ 1,081,422 $ 1,097,437 $ 1,077,985 $ 1,197,405 $ 1,259,486 $ 1,235,200
26
27
Net Cash Inflow (Outflow)
 $ 10,578 $ 313 $ 57,015 $ (3,005) $ 2,114 $ 0
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