Proposed vs Approved

2014 - 2015

Unit Id Unit Name Proposed Income Approved Income Income Difference Proposed Expense Approved Expense Expense Difference
103 Admin General 27,300 27,300 0 145,184 154,881 9,697
106 Aggie Reuse 4,000 4,000 0 4,481 4,481 0
104 Aggie Studios 4,200 4,200 0 15,388 15,388 0
107 Aggie Threads 0 0 0 0 0 0
105 AS Papers 0 0 0 0 0 0
109 Bike Barn 447,753 447,753 0 447,753 447,753 0
110 Book Exchange 0 0 0 0 0 0
113 Cal Aggie Camp 41,890 41,890 0 74,043 74,043 0
112 California Aggie 0 0 0 0 0 0
114 Campus Center for the Environment 0 0 0 9,729 9,729 0
120 Campus Copies/Classical Notes 68,450 91,850 23,400 51,712 75,145 23,433
1191 Center for the Environment "ACE" 0 0 0 0 0 0
118 City/County Affairs 0 0 0 0 0 0
122 Coffee House 5,140,000 5,140,000 0 5,140,000 5,140,000 0
1224 CoHo BioBrew 0 0 0 0 0 0
1222 CoHo South Cafe 598,600 598,600 0 598,600 598,600 0
187 CoHo To Go 59,603 59,603 0 59,603 59,603 0
124 Creative Media 14,000 14,000 0 157,037 157,037 0
128 Entertainment Council 5,000 5,000 0 45,518 45,518 0
1301 Executive Office 0 0 0 0 0 0
132 Experimental College 0 67,000 67,000 0 59,830 59,830
9999 Experimental Community Gardens 0 14,000 14,000 0 5,844 5,844
138 General Programs 0 0 0 0 31,100 31,100
140 Grants 0 0 0 0 112,750 112,750
141 Grants-EOP 0 151,560 151,560 0 151,560 151,560
1441 HAUS 0 18,000 18,000 0 7,419 7,419
1451 Information Technology (I.T.) 0 0 0 0 0 0
1431 Innovation & Research Lab 0 0 0 0 0 0
148 KDVS 99,000 99,000 0 141,048 141,048 0
150 Lobby Corps 0 0 0 0 0 0
1491 Mental Health Initiative 0 0 0 0 0 0
1081 Office of the External Affairs Vice President "OEAVP" 0 0 0 21,847 21,847 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 7,537 7,151 -386
152 Picnic Day 25,500 25,500 0 38,338 38,338 0
154 Post Office 24,000 0 -24,000 33,299 0 -33,299
156 President 0 600 600 0 15,674 15,674
1581 Pride Festival 0 0 0 0 0 0
157 Project Compost 100 100 0 10,514 9,584 -930
166 Refrigerator Service 50,000 50,000 0 37,081 35,227 -1,854
167 Senate Reserves 0 0 0 0 11,840 11,840
168 STS/Tipsy Taxi 77,000 77,000 0 109,061 109,061 0
1701 Student Advocate's Office 0 0 0 0 0 0
180 Student Government 0 0 0 0 68,861 68,861
192 Unitrans 4,700,512 4,700,512 0 4,961,900 4,961,900 0
190 University Affairs 0 0 0 0 0 0
194 Vice President 0 0 0 0 8,074 8,074
196 Whole Earth Festival 97,200 97,200 0 97,305 97,305 0
11,484,108 11,734,668 250,560 12,206,978 12,676,591 469,613