Membership services Annual Annual Budget Budget 2012/2013 2011/2012 SALES (INCOME) Subvention 956,966 736,561 Ede Ravenscr<strong>of</strong>t 45,000 45,000 Support from Trading Services 74,617 TOTAL INCOME 1,001,966 856,178 OPERATIONAL COSTS Photocopier Exp/Printing 15,000 15,000 Bank Charges 2,000 2,000 Insurance 18,500 18,500 Travel 1,000 1,000 IT 35,000 25,000 Telephone 3,000 3,000 Audit Fees 3,500 3,500 Expenses Sabb/Staff 4,000 4,000 Legal Fees 3,000 2,000 HR & Payroll 21,000 0 Freshers Fayre 26,000 26,000 Rent 59,500 59,500 Grants 5,000 10,000 Elections 4,000 4,000 <strong>Student</strong> Training 2,500 2,500 Research & Representation 2,750 3,500 Committee Training 6,000 5,500 Trutees Expenses 2,000 2,000 Committee Fund 1,500 500 Minibus 40,000 38,000 <strong>Student</strong> Trips GIAG 2,000 2,000 Colours Ball 3,500 3,500 <strong>Student</strong> Awards 4,000 3,500 International Events 4,000 4,000 Society start up 500 1,500 Varsity 2,000 2,000 NUS Affilations 40,000 44,000 USSU Societies 10,500 7,200 USSU Sports ( None Bucs) 27,185 21,862 Amenities 7,110 Media Amenities 19,500 11,500 Moving In Day 4,000 4,000 Conferences 2,000 2,000 Faculty Reps 3,500 Academic Reps 1,500 2,500 Depreciation 20,000 Volunteering /Rag 8,000 4,000 SSP 0 0 TOTAL 407,435 346,172 STAFF COSTS Sabb Salaries 102,812 97,544 2 New Staff Members 50,688 0 Membership Salaries 440,031 411,462 Sabb Clothing 1,000 1,000 TOTAL 594,531 510,006 Surplus / (Deficit) 0 0
This budget requires approval from the Board <strong>of</strong> Trustees, and is subject to a successful subvention request. The AMM are asked to delegate authority to the board <strong>of</strong> trustees to adapt this budget in light <strong>of</strong> a different subvention settlement. Receiving the Annual Report from Board <strong>of</strong> Trustees The trustees report is contained within agenda item 4. Approving changes to Finance Policy (if applicable) There are no changes to the Finance Policy Approval <strong>of</strong> External Affiliations