| Item/ Subitem | Budgeted Fall Present Year |
| Game Nights | $125 |
| Game Library | $50 |
| Other Events | $50 |
| Tech | $500 |
| Kitchen | $50 |
| Misc | $150 |
| Prorated Dues | $0 |
| Total | $925 |
| Expected Dues: | $800 |
| Dues Collected: | |
| Dues Rollover: | |
| Beginning of the Semester Balance: | $1,242.55 |
| Expected balance at the End of the Semester: | $1,117.55 |
| End of the Semester Balance: | |
| Treasury Net Change: |