Proposed vs Approved

2011 - 2012

Unit Id Unit Name Proposed Income Approved Income Income Difference Proposed Expense Approved Expense Expense Difference
105 AS Papers 0 0 0 0 0 0
103 Admin General 86,399 86,399 0 129,187 129,187 0
106 Aggie Reuse 0 1,489 1,489 0 1,489 1,489
104 Aggie Studios 500 1,000 500 14,776 15,516 740
107 Aggie Threads 0 0 0 0 0 0
109 Bike Barn 462,427 462,427 0 462,427 462,427 0
110 Book Exchange 0 0 0 0 0 0
113 Cal Aggie Camp 36,610 39,110 2,500 67,318 67,262 -56
112 California Aggie 250,300 250,300 0 196,296 196,296 0
114 Campus Center for the Environment 0 0 0 10,234 9,883 -351
120 Campus Copies/Classical Notes 123,579 124,431 852 131,495 124,431 -7,064
1191 Center for the Environment "ACE" 0 0 0 0 0 0
118 City/County Affairs 11,429 11,702 273 11,352 11,702 350
1224 CoHo BioBrew 0 0 0 0 0 0
1222 CoHo South Cafe 0 0 0 0 0 0
187 CoHo To Go 152,366 152,366 0 152,367 152,367 0
122 Coffee House 4,419,425 4,419,426 1 4,419,426 4,419,426 0
124 Creative Media 5,000 6,500 1,500 101,656 101,656 0
128 Entertainment Council 27,500 4,000 -23,500 118,678 71,148 -47,530
1301 Executive Office 0 0 0 0 0 0
132 Experimental College 122,868 122,868 0 128,888 128,888 0
9999 Experimental Community Gardens 0 0 0 0 0 0
138 General Programs 1,000 1,000 0 43,265 43,265 0
140 Grants 0 0 0 114,377 114,447 70
141 Grants-EOP 142,440 142,440 0 142,440 142,440 0
1441 HAUS 0 0 0 0 0 0
1451 Information Technology (I.T.) 0 0 0 0 0 0
1431 Innovation & Research Lab 0 0 0 0 0 0
148 KDVS 93,250 94,830 1,580 135,509 135,887 378
150 Lobby Corps 0 0 0 29,802 28,424 -1,378
1491 Mental Health Initiative 0 0 0 0 0 0
1081 Office of the External Affairs Vice President "OEAVP" 0 0 0 0 0 0
1461 Office of the International Student Representative 0 0 0 0 0 0
147 Office of the Transfer Student Representative 0 0 0 0 0 0
151 Pantry 0 0 0 6,994 6,204 -790
152 Picnic Day 19,000 19,000 0 33,073 33,573 500
154 Post Office 80,165 60,165 -20,000 93,028 67,078 -25,950
156 President 2,200 2,200 0 20,734 20,052 -682
1581 Pride Festival 0 0 0 0 0 0
157 Project Compost 0 0 0 14,854 14,799 -55
166 Refrigerator Service 60,366 60,366 0 35,634 35,634 0
168 STS/Tipsy Taxi 62,500 62,500 0 90,075 90,707 632
167 Senate Reserves 0 0 0 0 0 0
1701 Student Advocate's Office 0 0 0 0 0 0
180 Student Government 0 0 0 97,006 93,060 -3,946
192 Unitrans 4,561,230 4,561,230 0 4,297,543 4,297,543 0
190 University Affairs 1,050 1,050 0 6,779 6,479 -300
194 Vice President 0 0 0 11,646 11,702 56
196 Whole Earth Festival 101,372 100,848 -524 101,372 100,848 -524
10,822,976 10,787,647 -35,329 11,218,231 11,133,820 -84,411