Proposed vs Approved

2012 - 2013

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 0 134,182 134,182 0
106 Aggie Reuse 1,489 3,069 1,580 3,069 3,069 0
104 Aggie Studios 1,000 1,000 0 15,621 15,461 -160
107 Aggie Threads 32,000 35,000 3,000 41,572 40,408 -1,164
109 Bike Barn 513,246 513,246 0 515,566 515,066 -500
110 Book Exchange 0 0 0 0 0 0
113 Cal Aggie Camp 36,900 38,110 1,210 70,262 69,212 -1,050
112 California Aggie 213,100 213,100 0 195,279 195,279 0
114 Campus Center for the Environment 0 0 0 9,876 9,876 0
120 Campus Copies/Classical Notes 84,300 84,300 0 86,176 86,176 0
1191 Center for the Environment "ACE" 0 0 0 0 0 0
118 City/County Affairs 15,000 15,000 0 12,363 12,082 -281
1224 CoHo BioBrew 0 0 0 0 0 0
1222 CoHo South Cafe 352,147 352,147 0 352,147 352,147 0
187 CoHo To Go 172,312 172,312 0 172,312 172,312 0
122 Coffee House 4,334,009 4,334,009 0 3,026,073 4,334,009 1,307,936
124 Creative Media 12,000 12,000 0 137,586 130,260 -7,326
128 Entertainment Council 3,000 3,000 0 69,365 66,982 -2,383
1301 Executive Office 0 0 0 0 0 0
132 Experimental College 83,200 83,200 0 110,229 110,876 647
9999 Experimental Community Gardens 0 0 0 0 0 0
138 General Programs 1,000 0 -1,000 40,706 39,969 -737
140 Grants 0 0 0 114,617 116,201 1,584
141 Grants-EOP 142,440 0 -142,440 142,440 0 -142,440
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 93,700 93,700 0 126,687 128,916 2,229
150 Lobby Corps 0 0 0 28,926 27,686 -1,240
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 7,354 7,354 0
152 Picnic Day 22,000 22,000 0 37,766 37,316 -450
154 Post Office 60,165 60,165 0 62,823 62,267 -556
156 President 700 700 0 17,827 18,427 600
1581 Pride Festival 0 0 0 0 0 0
157 Project Compost 0 0 0 14,599 12,135 -2,464
166 Refrigerator Service 55,000 60,366 5,366 40,979 37,308 -3,671
168 STS/Tipsy Taxi 72,000 72,000 0 96,538 96,873 335
167 Senate Reserves 0 0 0 11,917 11,917 0
1701 Student Advocate's Office 0 0 0 0 0 0
180 Student Government 0 0 0 87,557 87,846 289
192 Unitrans 4,490,869 4,490,869 0 4,453,824 4,453,824 0
190 University Affairs 1,050 1,050 0 6,181 6,181 0
194 Vice President 0 0 0 10,713 10,713 0
196 Whole Earth Festival 100,848 100,848 0 101,354 101,354 0
10,979,874 10,847,590 -132,284 10,354,486 11,503,684 1,149,198