Skip to Main Content

Budget Report


The report below lists the current balances for all budget lines in the 2024-2025 fiscal year's Activity & Service Fee Budget. For more details on a particular line, please contact us. Note that this report updates about every ten minutes. The A&SF Budget legislation can be viewed on the A&SF Financial Information page.

Line SGA, Departments, Cost Centers and Activities Amount Expenditures Remaining
001 Activity & Service Fee Business Office $1,847,905.00 $434,200.98 $1,413,704.02
002 Salaries & Benefits $802,664.00 $339,406.63 $463,257.37
003 OPS $45,504.00 $22,787.25 $22,716.75
004 Operations $592,590.00 $28,405.07 $564,184.93
005 A&SF Repair & Replacement - Specific Projects $407,147.00 $43,602.03 $363,544.97
013 SG Ticket Center $54,369.00 ($180,438.13) $234,807.13
014 OPS $50,294.00 $19,387.50 $30,906.50
015 Operations $2,804,075.00 $2,460,370.06 $343,704.94
017 Estimated Revenue ($2,800,000.00) ($2,660,195.69) ($139,804.31)
020 Campus Activities Board $488,396.00 $565,011.98 ($76,615.98)
021 OPS $21,385.00 $12,582.51 $8,802.49
022 Operations $17,432.00 $12,034.90 $5,397.10
023 Cinema $18,500.00 $15,456.59 $3,043.41
024 Comedy $116,500.00 $122,842.40 ($6,342.40)
025 Concerts $255,579.00 $310,741.32 ($55,162.32)
026 Fine Arts $32,500.00 $49,376.36 ($16,876.36)
027 Impact $32,500.00 $24,112.83 $8,387.17
030 Special Events $29,000.00 $17,865.07 $11,134.93
032 Estimated Revenue ($35,000.00) $0.00 ($35,000.00)
035 Homecoming $343,740.00 $324,701.05 $19,038.95
036 OPS $10,575.00 $3,065.50 $7,509.50
037 Operations $1,200.00 $764.73 $435.27
038 Comedy $58,400.00 $51,629.65 $6,770.35
039 Concert $158,450.00 $120,239.45 $38,210.55
040 Marketing $14,000.00 $16,203.20 ($2,203.20)
041 Movie $1,900.00 $1,859.45 $40.55
042 Knights Got Talent $1,550.00 $656.45 $893.55
043 Fireworks $28,750.00 $33,293.05 ($4,543.05)
044 Splash $15,850.00 $4,559.64 $11,290.36
046 Royalty $850.00 $494.93 $355.07
047 Production $82,215.00 $92,220.00 ($10,005.00)
049 Estimated Revenue ($30,000.00) ($285.00) ($29,715.00)
052 Knights of the Roundtable $62,404.00 $37,827.73 $24,576.27
053 OPS $27,154.00 $9,765.81 $17,388.19
054 Operations $4,100.00 $4,157.94 ($57.94)
055 Programming $31,150.00 $23,903.98 $7,246.02
058 Knight-Thon $59,775.00 $37,054.36 $22,720.64
059 OPS $10,575.00 $0.00 $10,575.00
060 Operations $8,700.00 $3,039.29 $5,660.71
061 Main Event $38,500.00 $32,077.56 $6,422.44
062 Special Events $2,000.00 $1,937.51 $62.49
065 Late Knights $64,979.00 $54,931.98 $10,047.02
066 OPS $11,861.00 $5,628.25 $6,232.75
067 Operations $4,800.00 $3,890.10 $909.90
068 Events $40,954.00 $39,419.44 $1,534.56
069 Programming $4,182.00 $3,116.29 $1,065.71
070 Marketing $3,182.00 $2,877.90 $304.10
073 Multicultural Student Center $445,131.00 $196,381.26 $248,749.74
074 Salaries & Benefits $122,931.00 $37,462.24 $85,468.76
076 OPS $102,836.00 $16,145.10 $86,690.90
077 Operations $44,364.00 $15,813.98 $28,550.02
078 MSC Programming $134,000.00 $96,420.28 $37,579.72
080 LGBTQ+ Services $41,000.00 $30,539.66 $10,460.34
083 Office of Student Involvement $1,838,427.00 $655,952.74 $1,182,474.26
084 Salaries & Benefits $914,636.00 $209,129.43 $705,506.57
086 OPS $412,215.00 $132,801.25 $279,413.75
087 Operations $136,474.00 $34,572.81 $101,901.19
088 Downtown $127,602.00 $85,470.50 $42,131.50
089 OSI Creative Services $19,500.00 $7,241.85 $12,258.15
090 Pegasus Palooza $87,500.00 $100,361.47 ($12,861.47)
091 OSI Assist/Sign Language Interpreters $4,500.00 $1,622.00 $2,878.00
093 Knights of the Connection $25,500.00 $1,544.56 $23,955.44
094 Rosen Life $35,000.00 $25,794.82 $9,205.18
095 Graduate Outreach and Non-Traditional Knights $30,000.00 $18,658.03 $11,341.97
096 Medical School Programming $55,000.00 $45,343.84 $9,656.16
097 Eternal Knights $3,500.00 $0.00 $3,500.00
100 Estimated Revenue ($13,000.00) ($6,587.82) ($6,412.18)
103 Recreation & Wellness Center $6,573,670.00 $2,887,909.78 $3,685,760.22
104 Salaries & Benefits $3,084,305.00 $759,492.27 $2,324,812.73
106 OPS $1,702,347.00 $750,810.68 $951,536.32
108 Operations $2,226,018.00 $1,690,987.88 $535,030.12
113 Estimated Revenue ($439,000.00) ($313,381.05) ($125,618.95)
114 Sport Club Council $356,883.00 $171,992.11 $184,890.89
115 OPS $71,958.00 $19,770.42 $52,187.58
116 Operations $17,125.00 $6,330.15 $10,794.85
117 Programs $267,800.00 $145,891.54 $121,908.46
120 Student Government - A&SF Committee $2,511.00 $779.60 $1,731.40
121 OPS $811.00 $0.00 $811.00
122 Operations $1,700.00 $779.60 $920.40
126 Student Government - Election Committee $10,658.00 $6,135.15 $4,522.85
126 OPS $4,908.00 $169.25 $4,738.75
127 Operations $5,750.00 $5,965.90 ($215.90)
130 Student Government - Executive $578,559.00 $446,945.26 $131,613.74
131 OPS $137,609.00 $43,762.04 $93,846.96
132 Operations $16,300.00 $7,958.83 $8,341.17
133 Student Initiatives $118,000.00 $109,209.50 $8,790.50
134 Govermental Affairs $15,350.00 $10,458.73 $4,891.27
136 Passing of the Gavel $2,500.00 $1,870.00 $630.00
138 Long Term Contracts $41,000.00 $29,392.78 $11,607.22
139 President-Elect Transition Fund $300.00 $0.00 $300.00
140 Scantron & Blue Book Service $7,500.00 $8,358.38 ($858.38)
141 Spring Event $240,000.00 $235,935.00 $4,065.00
144 Student Government - Judical $29,420.00 $11,303.52 $18,116.48
145 OPS $21,220.00 $5,720.02 $15,499.98
146 Operations $8,200.00 $5,583.50 $2,616.50
149 Student Government - Legislative $840,597.00 $561,832.56 $278,764.44
150 OPS $59,597.00 $19,153.91 $40,443.09
151 Operations $11,000.00 $8,558.73 $2,441.27
152 Registration & Travel $510,000.00 $341,423.04 $168,576.96
153 Senate Working Fund $260,000.00 $192,696.88 $67,303.12
160 Student Legal Services $651,445.00 $194,822.85 $456,622.15
161 Salaries & Benefits $584,678.00 $156,341.07 $428,336.93
162 OPS $36,537.00 $17,252.25 $19,284.75
163 Operations $30,230.00 $21,229.53 $9,000.47
166 Student Union $4,457,611.00 $2,484,921.80 $1,972,689.20
167 Salaries & Benefits $1,030,348.00 $304,158.66 $726,189.34
168 OPS $1,131,853.00 $487,600.21 $644,252.79
170 Operations $1,557,500.00 $1,103,855.98 $453,644.02
171 Maintenance and Custodial Costs $1,455,910.00 $1,325,716.23 $130,193.77
174 Estimated Revenue ($718,000.00) ($736,409.28) $18,409.28
177 Volunteer UCF $93,520.00 $54,259.98 $39,260.02
178 OPS $36,204.00 $15,031.72 $21,172.28
179 Operations $5,137.00 $3,688.96 $1,448.04
180 Alternative Break Program $33,829.00 $19,529.27 $14,299.73
181 Social Topic Directors $3,000.00 $996.90 $2,003.10
182 Marketing Initiatives $4,000.00 $2,881.94 $1,118.06
183 Large Scale Events $16,350.00 $12,131.19 $4,218.81
185 Estimated Revenue ($5,000.00) $0.00 ($5,000.00)
188 Nonrecurring Expenses $6,500,000.00 $1,475,885.81 $5,024,114.19
189 Reserve Accounts (Contingencies) $14,989.00 $0.00 $14,989.00
190 Reserve Accounts (Projects) $3,880,000.00 $974,131.62 $2,905,868.38
191 Budget Stabilization $1,680,004.32 $0.00 $1,680,004.32
192 One Time Expenses - ASFBO $3,246.00 $2,956.98 $289.02
195 One Time Expenses - KT $4,000.00 $665.33 $3,334.67
197 One Time Expenses - LK $800.00 $0.00 $800.00
198 One Time Expenses - MSC $14,000.00 $13,000.00 $1,000.00
199 One Time Expenses - OSI $300,000.00 $291,200.78 $8,799.22
200 One Time Expenses - RWC $196,485.00 $132,671.42 $63,813.58
201 One Time Expenses - SCC $5,000.00 $4,999.00 $1.00
204 One Time Expenses - SG - Judicial $3,000.00 $2,126.94 $873.06
206 One Time Expenses - SLS $19,995.68 $17,592.55 $2,403.13
207 One Time Expenses - SU $378,480.00 $36,541.19 $341,938.81
Budget Total: $25,300,000.00 $10,422,412.37 $14,877,587.63