Proposed vs Approved

2024 - 2025

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 0 1,500 1,500 966,905 225,405 -741,500
106 Aggie Reuse 0 0 0 78,063 6,850 -71,213
104 Aggie Studios 0 0 0 0 0 0
107 Aggie Threads 0 0 0 0 0 0
109 Bike Barn 0 526,000 526,000 309,880 205,887 -103,993
110 Book Exchange 0 0 0 0 0 0
113 Cal Aggie Camp 0 0 0 0 0 0
112 California Aggie 0 56,400 56,400 242,325 102,955 -139,370
114 Campus Center for the Environment 0 33,500 33,500 68,500 10,600 -57,900
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 0 0 0 0 0 0
1222 CoHo South Cafe 0 527,000 527,000 262,825 252,784 -10,041
187 CoHo To Go 0 0 0 0 0 0
122 Coffee House 0 4,976,000 4,976,000 2,266,421 2,618,045 351,624
124 Creative Media 0 50,000 50,000 303,305 314,000 10,695
128 Entertainment Council 0 137,500 137,500 106,659 568,625 461,966
1301 Executive Office 0 0 0 73,862 7,100 -66,762
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 0 302,500 302,500
140 Grants 0 0 0 0 387,000 387,000
141 Grants-EOP 0 0 0 0 0 0
1441 HAUS 0 20,000 20,000 38,777 34,200 -4,577
1451 Information Technology (I.T.) 0 0 0 388,872 265,000 -123,872
1431 Innovation & Research Lab 0 0 0 101,888 36,000 -65,888
148 KDVS 0 92,320 92,320 224,076 131,363 -92,713
150 Lobby Corps 0 0 0 0 0 0
1491 Mental Health Initiative 0 1,000 1,000 61,734 39,000 -22,734
1081 Office of the External Affairs Vice President "OEAVP" 0 0 0 58,238 61,000 2,762
1461 Office of the International Student Representative 0 0 0 19,491 1,800 -17,691
147 Office of the Transfer Student Representative 0 0 0 25,448 2,900 -22,548
151 Pantry 0 0 0 171,076 64,320 -106,756
152 Picnic Day 0 132,611 132,611 143,402 148,745 5,343
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 33,085 20,250 -12,835
157 Project Compost 0 0 0 0 0 0
166 Refrigerator Service 0 0 0 0 0 0
168 STS/Tipsy Taxi 0 0 0 0 0 0
167 Senate Reserves 0 0 0 0 100,000 100,000
1701 Student Advocate's Office 0 0 0 38,008 2,000 -36,008
180 Student Government 0 3,000 3,000 473,304 130,950 -342,354
1721 Student Health & Wellness (SHAW) 0 0 0 42,024 23,000 -19,024
192 Unitrans 0 9,333,138 9,333,138 7,089,623 2,008,050 -5,081,573
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 89,258 105,630 16,372
0 16,017,469 16,017,469 13,677,049 8,260,873 -5,416,176