Proposed vs Approved

2013 - 2014

Unit Id Unit Name Proposed Income Approved Income Income Difference Proposed Expense Approved Expense Expense Difference
103 Admin General 88,966 88,966 0 142,916 142,524 -392
106 Aggie Reuse 4,531 4,631 100 4,531 4,631 100
104 Aggie Studios 2,200 2,700 500 14,972 16,202 1,230
107 Aggie Threads 40,000 40,000 0 40,700 41,123 423
105 AS Papers 0 0 0 0 0 0
109 Bike Barn 550,100 550,100 0 528,993 529,993 1,000
110 Book Exchange 0 0 0 0 0 0
113 Cal Aggie Camp 38,110 39,390 1,280 78,402 76,674 -1,728
112 California Aggie 113,300 113,300 0 130,422 129,502 -920
114 Campus Center for the Environment 0 0 0 10,180 10,400 220
120 Campus Copies/Classical Notes 84,300 82,300 -2,000 86,072 82,300 -3,772
1191 Center for the Environment "ACE" 0 0 0 0 0 0
118 City/County Affairs 16,000 16,000 0 12,323 12,048 -275
122 Coffee House 4,357,000 4,357,000 0 4,357,000 4,357,000 0
1224 CoHo BioBrew 0 0 0 0 0 0
1222 CoHo South Cafe 442,700 442,700 0 442,700 442,700 0
187 CoHo To Go 125,000 125,000 0 125,000 125,000 0
124 Creative Media 17,408 17,408 0 201,903 152,618 -49,285
128 Entertainment Council 12,800 12,800 0 78,509 76,509 -2,000
1301 Executive Office 0 0 0 0 0 0
132 Experimental College 75,900 76,400 500 98,487 98,064 -423
9999 Experimental Community Gardens 0 0 0 0 0 0
138 General Programs 0 0 0 67,054 48,893 -18,161
140 Grants 0 0 0 118,700 120,839 2,139
141 Grants-EOP 151,560 151,560 0 151,560 151,560 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 89,000 89,000 0 131,885 133,048 1,163
150 Lobby Corps 0 0 0 27,389 26,361 -1,028
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 7,497 7,547 50
152 Picnic Day 22,000 22,000 0 37,216 37,033 -183
154 Post Office 34,000 33,000 -1,000 40,839 40,606 -233
156 President 0 700 700 0 18,315 18,315
1581 Pride Festival 0 0 0 0 0 0
157 Project Compost 0 0 0 11,323 10,471 -852
166 Refrigerator Service 60,366 60,000 -366 37,308 36,527 -781
167 Senate Reserves 0 0 0 0 12,494 12,494
168 STS/Tipsy Taxi 70,000 72,000 2,000 96,821 97,986 1,165
1701 Student Advocate's Office 0 0 0 0 0 0
180 Student Government 0 0 0 0 76,542 76,542
192 Unitrans 4,534,041 4,534,041 0 4,573,242 4,573,242 0
190 University Affairs 1,050 1,223 173 5,354 4,877 -477
194 Vice President 0 0 0 0 10,589 10,589
196 Whole Earth Festival 109,975 105,875 -4,100 110,144 105,875 -4,269
11,040,307 11,038,094 -2,213 11,769,442 11,810,093 40,651