Budget Summary
FY 2024 - 2025
Budget Number Unit Name Income Expense 2024 - 2025 Subsidy 2023 - 2024 Subsidy Difference Reserve Transfer
8041031 Admin General 4,500 1,035,372 1,030,872 655,779 375,093 0
8041061 Aggie Reuse 0 83,002 83,002 84,303 -1,301 0
8041042 Aggie Studios 0 0 0 115,309 -115,309 0
8041071 Aggie Threads 0 0 0 0 0 0
8041051 AS Papers 0 0 0 0 0 0
8041091 Bike Barn 526,000 526,189 189 -84 273 0
8041101 Book Exchange 0 0 0 0 0 0
8041131 Cal Aggie Camp 0 0 0 0 0 0
8041121 California Aggie 22,400 335,945 0 0 0 -313,545
8041141 Campus Center for the Environment 33,500 79,155 45,655 42,046 3,609 0
8041201 Campus Copies/Classical Notes 0 0 0 0 0 0
8041191 Center for the Environment "ACE" 0 0 0 0 0 0
8041181 City/County Affairs 0 0 0 0 0 0
8041221 Coffee House 4,976,000 4,976,000 0 0 0 0
8041224 CoHo BioBrew 0 0 0 0 0 0
8041222 CoHo South Cafe 527,000 353,784 -173,216 0 -173,216 0
8041223 CoHo To Go 0 0 0 0 0 0
8041241 Creative Media 50,000 544,101 494,101 284,233 209,868 0
8041281 Entertainment Council 137,500 638,046 500,546 145,312 355,234 0
8041301 Executive Office 0 71,646 71,646 74,174 -2,528 0
8041321 Experimental College 0 0 0 0 0 0
8041331 Experimental Community Gardens 0 0 0 0 0 0
8041381 General Programs 25,000 101,500 76,500 120,735 -44,235 0
8041401 Grants 0 338,000 338,000 173,000 165,000 0
8041411 Grants-EOP 0 0 0 0 0 0
8041441 HAUS 15,000 73,598 58,598 34,556 24,042 0
8041451 Information Technology (I.T.) 0 732,917 732,917 611,447 121,470 0
8041431 Innovation & Research Lab 0 133,151 133,151 53,256 79,895 0
8041481 KDVS 92,320 356,938 264,618 196,795 67,823 0
8041501 Lobby Corps 0 0 0 0 0 0
8041491 Mental Health Initiative 1,000 97,734 96,734 70,692 26,042 0
8041081 Office of the External Affairs Vice President "OEAVP" 0 119,709 119,709 79,669 40,040 0
8041461 Office of the International Student Representative 0 21,449 21,449 20,252 1,197 0
8041471 Office of the Transfer Student Representative 0 28,554 28,554 26,317 2,237 0
8041511 Pantry 0 141,369 141,369 237,771 -96,402 0
8041521 Picnic Day 132,611 273,811 141,200 132,256 8,944 0
8041541 Post Office 0 40,055 40,055 0 40,055 0
8041561 President 0 44,859 44,859 0 44,859 0
8041581 Pride Festival 0 31,744 31,744 26,859 4,885 0
8041571 Project Compost 0 0 0 0 0 0
8041661 Refrigerator Service 0 0 0 0 0 0
8041991 Senate Reserves 0 123,280 123,280 89,946 33,334 0
8041681 STS/Tipsy Taxi 0 0 0 0 0 0
8041701 Student Advocate's Office 0 33,171 33,171 27,217 5,954 0
8041801 Student Government 0 429,523 429,523 364,746 64,777 0
80419XX Unitrans 9,333,138 9,377,664 0 0 0 -44,526
8041901 University Affairs 0 0 0 0 0 0
8041941 Vice President 0 0 0 0 0 0
8041961 Whole Earth Festival 102,500 182,761 80,261 71,811 8,450 0
15,978,469 21,325,027 4,988,487 3,738,397 1,250,090 -358,071