Escolar Documentos
Profissional Documentos
Cultura Documentos
FY2008
Account Rollover $9,330
University Allocation $92,466 PROJECTED BALANCE
$5,000
First-Year Record $3,560 (Projected income minus expenses)
PROJECTED ANNUAL INCOME
Table tents $1,200
Other income $3,388
Total projected income $109,944 ACTUAL BALANCE
$105,184
(Actual income minus expenses)
Account Rollover $9,330
University Allocation $92,466
First-Year Record $0
ACTUAL ANNUAL INCOME DIFFERENCE
Table tents $0 $100,184
(Actual minus projected)
Other income $3,388
Total actual income $105,184
PRESIDENT Projected Cost Actual Cost Difference VP OF STUDENT SERVICES Projected Cost Actual Cost Difference
ASG Banquet $1,700 $0 $1,700 Know Your Rights Campaign $75 $0 $75
Executive Council $500 $0 $500 Lobbying
Other $0 $0 $0 Postage $75 $0 $75
Subtotals $2,200 $0 $2,200 Travel Expenses $500 $0 $500
Hosting [Disc.] $0 $0
SEC. TO THE EXECUTIVE CABINET Projected Cost Actual Cost Difference Publicity $100 $0 $100
Transitioning Other $0 $0 $0
Activities $20 $0 $20 Subtotals $750 $0 $750
Food $100 $0 $100
Retreat ACADEMIC AFFAIRS Projected Cost Actual Cost Difference
EXECUTIVE VICE PRESIDENT Projected Cost Actual Cost Difference DIVERSITY AFFAIRS Projected Cost Actual Cost Difference
VICE PRESIDENT FOR MANAGEMENT Projected Cost Actual Cost Difference Red Brick Rasta
Other $0 $0 $0 Lighting and sound $1,300 $0 $1,300
Subtotals $0 $0 $0 Bands $5,000 $0 $5,000
Police $700 $0 $700
COMMUNICATIONS Projected Cost Actual Cost Difference High Street closure & use $1,500 $0 $1,500
Table tents $2,000 $0 $2,000 Food [Disc.] $0 $0
Advertisements $1,200 $0 $1,200 T-Shirts and give-aways $200 $0 $200
Business cards $200 $0 $200 Stage and decorations $250 $0 $250
Computers/Repairs $100 $0 $100 Advertising $100 $0 $100
ASG T-Shirts $800 $0 $800 City dues $95 $0 $95
Other $0 $0 $0 Informational/social sessions $525 $0 $525
Subtotals $4,300 $0 $4,300 Informational materials $250 $0 $250
Other $300 $0 $300
Subtotals $10,220 $0 $10,220
PAYROLL Projected Cost Actual Cost Difference GENERAL EXPENSES Projected Cost Actual Cost Difference
Budget
2007-2008
INCOME
Account Rollover $ 9,330
University Allocation 92,466
Organizational Fundraising
First-Year Record $ 3,560
Table tents 1,200
Other fundraised income 3,388
Total organizational fundraising 8,148
EXPENDITURES
Office of the President
President $ 2,200
Secretary to the Executive Cabinet 420
Total president expenditures $ 2,620