Proposed vs Approved

2016 - 2017

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 14,800 14,800 0 157,855 157,408 -447
106 Aggie Reuse 5,000 6,000 1,000 5,148 4,068 -1,080
104 Aggie Studios 3,075 0 -3,075 10,404 0 -10,404
107 Aggie Threads 0 0 0 0 0 0
109 Bike Barn 407,000 462,047 55,047 399,963 428,696 28,733
110 Book Exchange 0 0 0 0 0 0
113 Cal Aggie Camp 52,234 52,234 0 52,365 52,234 -131
112 California Aggie 303,500 303,500 0 189,932 188,785 -1,147
114 Campus Center for the Environment 1,150 1,150 0 6,174 6,165 -9
120 Campus Copies/Classical Notes 0 0 0 0 0 0
1191 Center for the Environment "ACE" 0 0 0 0 0 0
118 City/County Affairs 0 0 0 0 0 0
1224 CoHo BioBrew 372,000 372,000 0 362,692 364,700 2,008
1222 CoHo South Cafe 681,200 684,880 3,680 681,200 682,580 1,380
187 CoHo To Go 0 0 0 0 0 0
122 Coffee House 5,805,000 5,805,000 0 5,775,616 5,740,114 -35,502
124 Creative Media 18,948 25,648 6,700 142,298 190,940 48,642
128 Entertainment Council 8,800 16,700 7,900 37,697 26,948 -10,749
1301 Executive Office 5,620 5,620 0 24,078 22,070 -2,008
132 Experimental College 48,000 53,000 5,000 44,517 43,186 -1,331
9999 Experimental Community Gardens 0 14,500 14,500 0 6,679 6,679
138 General Programs 0 0 0 0 19,421 19,421
140 Grants 0 0 0 0 40,761 40,761
141 Grants-EOP 0 0 0 0 0 0
1441 HAUS 30,000 30,000 0 10,895 11,002 107
1451 Information Technology (I.T.) 0 0 0 0 0 0
1431 Innovation & Research Lab 0 0 0 0 0 0
148 KDVS 85,500 90,000 4,500 123,320 111,162 -12,158
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" 250 250 0 18,684 18,684 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 3,000 3,000 805 6,798 5,993
152 Picnic Day 33,000 47,600 14,600 38,140 36,014 -2,126
154 Post Office 0 0 0 0 0 0
156 President 5,620 0 -5,620 3,335 0 -3,335
1581 Pride Festival 0 0 0 0 0 0
157 Project Compost 0 0 0 0 0 0
166 Refrigerator Service 60,000 60,000 0 21,730 24,352 2,622
168 STS/Tipsy Taxi 89,660 89,660 0 127,806 127,881 75
167 Senate Reserves 0 0 0 0 17,348 17,348
1701 Student Advocate's Office 0 0 0 0 0 0
180 Student Government 3,600 5,200 1,600 50,717 68,925 18,208
192 Unitrans 5,245,746 5,245,746 0 5,518,094 5,481,738 -36,356
190 University Affairs 0 0 0 0 0 0
194 Vice President 0 0 0 0 0 0
196 Whole Earth Festival 117,200 117,200 0 94,981 95,553 572
13,396,903 13,505,735 108,832 13,898,446 13,974,212 75,766