Proposed vs Approved

2022 - 2023

Unit Id Unit Name Proposed Income Approved Income Income Difference Proposed Expense Approved Expense Expense Difference
103 Admin General 1,500 1,500 0 448,027 448,027 0
106 Aggie Reuse 0 0 0 61,203 62,262 1,059
104 Aggie Studios 0 0 0 0 0 0
107 Aggie Threads 0 0 0 0 0 0
105 AS Papers 0 0 0 0 0 0
109 Bike Barn 472,000 472,000 0 467,488 466,288 -1,200
110 Book Exchange 0 0 0 0 0 0
113 Cal Aggie Camp 0 0 0 0 0 0
112 California Aggie 415,400 415,400 0 331,184 331,184 0
114 Campus Center for the Environment 27,500 27,500 0 55,873 58,883 3,010
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
122 Coffee House 4,436,000 4,436,000 0 4,435,306 4,435,306 0
1224 CoHo BioBrew 211,500 211,500 0 211,011 211,011 0
1222 CoHo South Cafe 540,000 540,000 0 539,911 539,911 0
187 CoHo To Go 0 0 0 0 0 0
124 Creative Media 21,000 21,000 0 415,176 415,676 500
128 Entertainment Council 45,500 53,000 7,500 361,907 362,107 200
1301 Executive Office 0 0 0 87,380 91,947 4,567
132 Experimental College 0 0 0 0 0 0
9999 Experimental Community Gardens 0 0 0 0 0 0
138 General Programs 25,000 25,000 0 51,900 53,070 1,170
140 Grants 0 0 0 163,000 173,000 10,000
141 Grants-EOP 0 0 0 0 0 0
1441 HAUS 27,250 27,250 0 55,668 57,474 1,806
1451 Information Technology (I.T.) 0 0 0 480,960 440,960 -40,000
1431 Innovation & Research Lab 0 0 0 0 0 0
148 KDVS 98,720 98,720 0 261,331 261,800 469
150 Lobby Corps 0 0 0 0 0 0
1491 Mental Health Initiative 0 0 0 64,484 66,493 2,009
1081 Office of the External Affairs Vice President "OEAVP" 0 0 0 82,829 62,485 -20,344
1461 Office of the International Student Representative 0 0 0 19,838 19,898 60
147 Office of the Transfer Student Representative 0 0 0 14,768 18,488 3,720
151 Pantry 17,000 17,000 0 290,423 312,264 21,841
152 Picnic Day 103,111 123,111 20,000 232,714 233,702 988
154 Post Office 0 0 0 0 0 0
156 President 0 0 0 0 0 0
1581 Pride Festival 0 0 0 0 0 0
157 Project Compost 0 0 0 0 0 0
166 Refrigerator Service 0 0 0 0 0 0
167 Senate Reserves 0 0 0 69,915 69,951 36
168 STS/Tipsy Taxi 0 0 0 0 0 0
1701 Student Advocate's Office 0 0 0 0 0 0
180 Student Government 0 0 0 264,904 273,349 8,445
192 Unitrans 8,708,677 8,708,677 0 8,708,677 8,708,677 0
190 University Affairs 0 0 0 0 0 0
194 Vice President 0 0 0 0 0 0
196 Whole Earth Festival 102,300 102,300 0 139,691 162,009 22,318
15,252,458 15,279,958 27,500 18,315,568 18,336,222 20,654