HAUS

2019 - 2020

Previous Years
Things To Do
Prepared By
  • Jason Hsu
Budget No.
  • 8041441
Charts
-7.33% Difference from Last Year

Gained Money

No Change

Lost Money

No Last Year Information

2017 - 2018 2018 - 2019 2019 - 2020 Proposed President's Final Approved
Income 21,000 26,050 26,000 28,000 28,000
Expenses
 2017 - 2018 2018 - 2019 2019 - 2020 Proposed President's Final Approved
General Assistance / Benefits 2,992 5,513 6,166 6,166 6,166
Administrative / Programmatic 8,385 8,584 8,757 8,757 8,757
Total Expense 11,377 14,097 14,923 14,923 14,923
Reconciliation
 2017 - 2018 2018 - 2019 2019 - 2020 Proposed President's Final Approved
Subsidy -9,623 -11,953 -11,077 -13,077 -13,077
Transfers To/From Reserve 0 0 0 0 0
Charts
-0.19% Difference from Last Year

Gained Money

No Change

Lost Money

No Last Year Information

Income
 2017 - 2018 2018 - 2019 2019 - 2020 Proposed President's Final Approved
11000 Housing Day

21,000 26,050 26,000 28,000 28,000
12000 Gingerbread HAUS

0 0 0 0 0
Total Income 21,000 26,050 26,000 28,000 28,000
Charts
-2.02% Difference from Last Year

Gained Money

No Change

Lost Money

No Last Year Information

Expenses
 2017 - 2018 2018 - 2019 2019 - 2020 Proposed President's Final Approved
21000 Common Goods Assessment

49 89 102 102 102
30000 Copying & Printing

100 200 200 200 200
31000 Mail

0 0 0 0 0
32000 Office Supplies

20 80 80 80 80
34000 Telephone Equipment

0 0 0 0 0
35000 Telephone Long Distance

0 0 0 0 0
51000 Services Rendered

1,800 750 750 750 750
52000 Publicity

60 175 175 175 175
54000 Housing Day

5,700 6,850 7,000 7,000 7,000
55000 Davis Neighbors Day Out

0 0 0 0 0
55999 Volunteer Incentive/Retention

0 0 0 0 0
57000 Staff Development

25 40 50 50 50
58000 Outreach and Advising

0 0 0 0 0
79000 OP Tax

0 0 0 0 0
88888 Event Supplies/Incentives

0 0 0 0 0
88888 Outreach & Advising

0 0 0 0 0
88888 Room Reservations

0 0 0 0 0
90000 Admin Recharge

431 0 0 0 0
90500 Network Recharge

0 0 0 0 0
90600 Creative Media Recharge

200 0 0 0 0
92700 Creative Media Marketing Recharge

0 0 0 0 0
xxxxxx Uniform

0 400 400 400 400
Total Expenses 8,385 8,584 8,757 8,757 8,757
Charts
-11.84% Difference from Last Year

Gained Money

No Change

Lost Money

No Last Year Information

Stipend
 2017 - 2018 2018 - 2019 2019 - 2020 Proposed President's Final Approved
---

0 0 0 0 0
Director

1,734 0 0 0 0
---

0 0 0 0 0
Assistant for Housing Day

1,214 0 0 0 0
---

0 0 0 0 0
a Unit Director

0 2,170 2,284 2,284 2,284
b Outreach Director

0 1,885 2,047 2,047 2,047
c Advising Director

0 1,320 804 804 804
d Communications Director

0 0 866 866 866
e Operations Director

0 0 0 0 0
f Peer Advisors

0 0 0 0 0
Total Stipend 2,948 5,375 6,001 6,001 6,001
Start-End Weeks Pay Per Week Num. Weeks Quantity Total
--- --- --- 0 0 0 0
Director --- --- 0 0 0 0
--- --- --- 0 0 0 0
Assistant for Housing Day --- --- 0 0 0 0
--- --- --- 0 0 0 0
a Unit Director --- 15 - 51
Excluding 22, 23, 40 - 45		 78.75 29 1 2,284
b Outreach Director --- 17 - 51
Excluding 23, 26 - 29, 40, 41		 73.12 28 1 2,047
c Advising Director --- 17, 19, 21, 24, 30, 32, 34, 36, 38, 42, 44, 46, 48 61.88 13 1 804
d Communications Director --- 18, 20, 22, 25, 31, 33, 35, 37, 39, 43, 45, 47, 49, 51 61.88 14 1 866
e Operations Director --- --- 0 0 0 0
f Peer Advisors --- --- 0 0 0 0
Hourly
 2017 - 2018 2018 - 2019 2019 - 2020 Proposed President's Final Approved
a Unit Director (Summer)

0 0 0 0 0
aa Unit Director (Fall)

0 0 0 0 0
ab Unit Director (Winter/Spring)

0 0 0 0 0
bb Peer Advisors (Summer/Fall)

0 0 0 0 0
bc Peer Advisors (Winter/Spring

0 0 0 0 0
c Vice Unit Director (Summer)

0 0 0 0 0
cc Vice Unit Director (Summer/Fall)

0 0 0 0 0
cd Vice Unit Director (Winter/Spring)

0 0 0 0 0
ce Vice Unit Director (Fall)

0 0 0 0 0
d Outreach Director (Summer)

0 0 0 0 0
dd Outreach Director (Summer/Fall)

0 0 0 0 0
de Outreach Director (Winter/Spring)

0 0 0 0 0
e Advising Director (Summer)

0 0 0 0 0
ee Advising Director (Summer/Fall)

0 0 0 0 0
ef Advising Director (Winter/Spring)

0 0 0 0 0
ff Community Housing Manager (Summer/Fall)

0 0 0 0 0
fg Community Housing Manager (Winter/Spring)

0 0 0 0 0
gg Housing Booklet Manager (Summer/Fall)

0 0 0 0 0
gh Housing Booklet Manager (Winter/Spring)

0 0 0 0 0
hh Editor (Summer/Fall)

0 0 0 0 0
hi Editor (Winter/Spring)

0 0 0 0 0
ii Writer (Summer/Fall)

0 0 0 0 0
ij Writer (Winter/Spring)

0 0 0 0 0
jj Graphic Designer (Summer/Fall)

0 0 0 0 0
jk Graphic Designer (Winter/Spring)

0 0 0 0 0
k Communication Director (Summer)

0 0 0 0 0
kk Communication Director (Summer/Fall)

0 0 0 0 0
kl Communication Director (Winter/Spring)

0 0 0 0 0
ll Outreach Officer (Summer/Fall)

0 0 0 0 0
lm Outreach Officer (Winter/Spring)

0 0 0 0 0
m Operations Director (Summer)

0 0 0 0 0
mm Operations Director (Summer/Fall)

0 0 0 0 0
mn Operations Director (Winter/Spring)

0 0 0 0 0
n Marketing & Outreach Director (Summer)

0 0 0 0 0
nn Marketing & Outreach Director (Fall)

0 0 0 0 0
no Marketing & Outreach Director (Winter/Spring)

0 0 0 0 0
Total Hourly 0 0 0 0 0
Start-End Hours/Week Pay Per Hour Num. Weeks Quantity Total
a Unit Director (Summer) --- 0 0 0 0 0
aa Unit Director (Fall) --- 0 0 0 0 0
ab Unit Director (Winter/Spring) --- 0 0 0 0 0
bb Peer Advisors (Summer/Fall) --- 0 0 0 0 0
bc Peer Advisors (Winter/Spring --- 0 0 0 0 0
c Vice Unit Director (Summer) --- 0 0 0 0 0
cc Vice Unit Director (Summer/Fall) --- 0 0 0 0 0
cd Vice Unit Director (Winter/Spring) --- 0 0 0 0 0
ce Vice Unit Director (Fall) --- 0 0 0 0 0
d Outreach Director (Summer) --- 0 0 0 0 0
dd Outreach Director (Summer/Fall) --- 0 0 0 0 0
de Outreach Director (Winter/Spring) --- 0 0 0 0 0
e Advising Director (Summer) --- 0 0 0 0 0
ee Advising Director (Summer/Fall) --- 0 0 0 0 0
ef Advising Director (Winter/Spring) --- 0 0 0 0 0
ff Community Housing Manager (Summer/Fall) --- 0 0 0 0 0
fg Community Housing Manager (Winter/Spring) --- 0 0 0 0 0
gg Housing Booklet Manager (Summer/Fall) --- 0 0 0 0 0
gh Housing Booklet Manager (Winter/Spring) --- 0 0 0 0 0
hh Editor (Summer/Fall) --- 0 0 0 0 0
hi Editor (Winter/Spring) --- 0 0 0 0 0
ii Writer (Summer/Fall) --- 0 0 0 0 0
ij Writer (Winter/Spring) --- 0 0 0 0 0
jj Graphic Designer (Summer/Fall) --- 0 0 0 0 0
jk Graphic Designer (Winter/Spring) --- 0 0 0 0 0
k Communication Director (Summer) --- 0 0 0 0 0
kk Communication Director (Summer/Fall) --- 0 0 0 0 0
kl Communication Director (Winter/Spring) --- 0 0 0 0 0
ll Outreach Officer (Summer/Fall) --- 0 0 0 0 0
lm Outreach Officer (Winter/Spring) --- 0 0 0 0 0
m Operations Director (Summer) --- 0 0 0 0 0
mm Operations Director (Summer/Fall) --- 0 0 0 0 0
mn Operations Director (Winter/Spring) --- 0 0 0 0 0
n Marketing & Outreach Director (Summer) --- 0 0 0 0 0
nn Marketing & Outreach Director (Fall) --- 0 0 0 0 0
no Marketing & Outreach Director (Winter/Spring) --- 0 0 0 0 0
Career
 2017 - 2018 2018 - 2019 2019 - 2020 Proposed President's Final Approved
There are no Career entries.
Total Career 0 0 0 0 0
Start-End Num. Months Paid Pay Per Month Quantity Total
There are no stipend entries.
Employee Benefits
 2017 - 2018 2018 - 2019 2019 - 2020 Proposed President's Final Approved
a Total Stipend + Hourly Salaries 2,948 5,375 6,001 6,001 6,001
b Total Career 0 0 0 0 0
Total General Assistance 2,948 5,375 6,001 6,001 6,001
Employee Benefits Casual (a * 0.01900) 44 92 114 114 114
Employee Benefits Career (b * 0.53980) 0 0 0 0 0
General Automotive Employee Liability ((a+b) * 0.00639) 0 35 38 38 38
Composite Benefit Rate ((a+b) * 0.00220) 0 11 13 13 13
Total Employee Benefits 44 138 165 165 165