Proposed vs Approved

2024 - 2025

Unit Id Unit Name Proposed Income Approved Income Income Difference Proposed Expense Approved Expense Expense Difference
103 Admin General 0 4,500 4,500 0 1,035,372 1,035,372
106 Aggie Reuse 0 0 0 0 83,002 83,002
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 0 526,000 526,000 0 526,189 526,189
110 Book Exchange 0 0 0 0 0 0
113 Cal Aggie Camp 0 0 0 0 0 0
112 California Aggie 0 22,400 22,400 0 335,945 335,945
114 Campus Center for the Environment 0 33,500 33,500 0 79,155 79,155
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 0 4,976,000 4,976,000 45,585 4,976,000 4,930,415
1224 CoHo BioBrew 0 0 0 0 0 0
1222 CoHo South Cafe 0 527,000 527,000 0 353,784 353,784
187 CoHo To Go 0 0 0 0 0 0
124 Creative Media 0 50,000 50,000 0 544,101 544,101
128 Entertainment Council 0 137,500 137,500 0 638,046 638,046
1301 Executive Office 0 0 0 0 71,646 71,646
132 Experimental College 0 0 0 0 0 0
9999 Experimental Community Gardens 0 0 0 0 0 0
138 General Programs 0 25,000 25,000 0 101,500 101,500
140 Grants 0 0 0 0 338,000 338,000
141 Grants-EOP 0 0 0 0 0 0
1441 HAUS 0 15,000 15,000 0 73,598 73,598
1451 Information Technology (I.T.) 0 0 0 0 732,917 732,917
1431 Innovation & Research Lab 0 0 0 0 133,151 133,151
148 KDVS 0 92,320 92,320 0 356,938 356,938
150 Lobby Corps 0 0 0 0 0 0
1491 Mental Health Initiative 0 1,000 1,000 0 97,734 97,734
1081 Office of the External Affairs Vice President "OEAVP" 0 0 0 0 119,709 119,709
1461 Office of the International Student Representative 0 0 0 0 21,449 21,449
147 Office of the Transfer Student Representative 0 0 0 0 28,554 28,554
151 Pantry 0 0 0 0 141,369 141,369
152 Picnic Day 0 132,611 132,611 0 273,811 273,811
154 Post Office 0 0 0 0 40,055 40,055
156 President 0 0 0 0 44,859 44,859
1581 Pride Festival 0 0 0 0 31,744 31,744
157 Project Compost 0 0 0 0 0 0
166 Refrigerator Service 0 0 0 0 0 0
167 Senate Reserves 0 0 0 0 123,280 123,280
168 STS/Tipsy Taxi 0 0 0 0 0 0
1701 Student Advocate's Office 0 0 0 0 33,171 33,171
180 Student Government 0 0 0 0 429,523 429,523
192 Unitrans 0 9,333,138 9,333,138 0 9,377,664 9,377,664
190 University Affairs 0 0 0 0 0 0
194 Vice President 0 0 0 0 0 0
196 Whole Earth Festival 0 102,500 102,500 0 182,761 182,761
0 15,978,469 15,978,469 45,585 21,325,027 21,279,442