Proposed vs Approved

2015 - 2016

Unit Id Unit Name Proposed Income Approved Income Income Difference Proposed Expense Approved Expense Expense Difference
103 Admin General 14,500 14,500 0 105,925 171,028 65,103
106 Aggie Reuse 0 4,500 4,500 0 3,963 3,963
104 Aggie Studios 3,000 3,000 0 6,838 6,130 -708
107 Aggie Threads 0 0 0 0 0 0
105 AS Papers 0 0 0 0 0 0
109 Bike Barn 506,969 506,969 0 409,709 409,709 0
110 Book Exchange 0 0 0 0 0 0
113 Cal Aggie Camp 0 44,799 44,799 49,849 52,631 2,782
112 California Aggie 13,200 13,200 0 11,230 11,339 109
114 Campus Center for the Environment 0 150 150 13,955 14,018 63
120 Campus Copies/Classical Notes 69,600 65,600 -4,000 41,800 40,192 -1,608
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 5,985,000 5,985,000 0 5,951,281 5,939,281 -12,000
1224 CoHo BioBrew 0 0 0 0 0 0
1222 CoHo South Cafe 686,000 686,000 0 645,454 645,454 0
187 CoHo To Go 0 0 0 0 0 0
124 Creative Media 18,948 18,948 0 129,795 172,501 42,706
128 Entertainment Council 0 8,000 8,000 32,096 30,983 -1,113
1301 Executive Office 0 0 0 0 0 0
132 Experimental College 44,000 42,000 -2,000 43,006 45,810 2,804
9999 Experimental Community Gardens 0 13,000 13,000 0 6,174 6,174
138 General Programs 0 0 0 0 28,109 28,109
140 Grants 0 0 0 0 92,471 92,471
141 Grants-EOP 0 151,560 151,560 0 151,560 151,560
1441 HAUS 0 23,000 23,000 0 7,091 7,091
1451 Information Technology (I.T.) 0 0 0 0 0 0
1431 Innovation & Research Lab 0 0 0 0 0 0
148 KDVS 81,500 81,500 0 113,725 106,680 -7,045
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" 0 260 260 20,775 20,775 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 6,952 6,557 -395
152 Picnic Day 25,500 30,500 5,000 34,529 35,819 1,290
154 Post Office 0 0 0 0 0 0
156 President 0 600 600 0 13,698 13,698
1581 Pride Festival 0 0 0 0 0 0
157 Project Compost 150 0 -150 3,150 0 -3,150
166 Refrigerator Service 0 55,000 55,000 0 23,608 23,608
167 Senate Reserves 0 0 0 0 10,904 10,904
168 STS/Tipsy Taxi 41,000 66,899 25,899 92,399 92,401 2
1701 Student Advocate's Office 0 0 0 0 0 0
180 Student Government 0 1,200 1,200 0 66,495 66,495
192 Unitrans 5,044,819 5,044,819 0 5,203,377 5,212,377 9,000
190 University Affairs 0 0 0 0 0 0
194 Vice President 0 0 0 0 6,610 6,610
196 Whole Earth Festival 112,250 115,000 2,750 106,780 105,464 -1,316
12,646,436 12,976,004 329,568 13,022,625 13,529,832 507,207