Personal tools
You are here: Home Government Government Documents Budget

ASUCD Budget

ASUCD has a $10.7 million operational budget, running over twenty units and other services.  ASUCD employs more students than any other department of UC Davis, providing a great deal of employment for students in addition to services for students.

Many units operate on a break-even basis -- especially the business units -- though a majority of the programmatic units receive a subsidy from the student government.


Referenda graphic-2008Every quarter, each ASUCD member pays $41 in ASUCD fees.  Due to fee referenda, this money is split in four ways: $30.50 goes directly to Unitrans, to pay for undergraduate riders; $0.50 goes to Cal Aggie Camp, as ASUCD's philanthropic program; $2.00 goes out of ASUCD to the Educational Opportunity Program, and $8.00 goes to ASUCD's General Fund, money the ASUCD Senate can allocate.  Of this, 25% of ASUCD Fees are returned to students for financial aid. For example, over the course of a year Cal Aggie Camp gets 3x$0.50 = $1.50 from each student, but as 25% goes to financial aid, the actual amount is $1.12 annually.


After all is said and done, these fees generate over $600,000 in revenue for the ASUCD Senate to spend on every other program offered by ASUCD.


Coming soon -- a walkthrough of an individual budget!


Budget by Unit

UnitIncomeExpense2009/2010 Subsidy
2008/2009 Subsidy
Difference
Reserve Transfer
Admin General
864001205583415839746-5558 
AGTV0
11016
110165004
6012
 
AS Papers
0
0
09799-9799 
Bike Barn
432151432151
000 
Book Exchange
1400033234
19324183241000 
California Aggie
154400225233000-70833
Cal Aggie Camp
374705792720457164574000 
CCE0763676368336-700 
City/County6000880028002370430 
CC/CN160292160292000 
Coffee House
17405001740500000 
Creative Media
1200097242852426775917483 
EC710097374902747116019114 
Experimental College
151574181338000-29764
General Programs
0414804148048030-6550 
Grants0104607104607974597148 
Grants EOP
140580
140580
000 
KDVS932001376674446745715-1248 
Lobby Corps
02984329843254214422 
Pathfinder00010000-10000 
Picnic Day
141403088916749151991550 
Post Office
8516590838567340921581 
President01945319453194530 
Project Compost
800155501475014240510 
Refrigerator Services
7938139946-39435-28496-10939 
Senate Reserves
0125891258912185404 
STS Tipsy Taxi
1485301684201989020117-227 
Student Gov't
0102373102373109782-7409 
TASS00000 
University Affairs
1000810471049061-1957 
Unitrans4468590402674100
0441849
Vice President
0118701187011114756 
Whole Earth Festival
101372101372000 
Total793464582556236623206523279993 
       
Sources of ASUCD Income
 2009-20102008-2009Difference  
Interest Income
 100000990001000  
Undergraduate Fees
 56232055152010800  
 Total66232065052011800  


UNIT
Expense 08-09
Subsidy

07-08
Subsidy
06-07
Subsidy
Difference Reserves
Transfer
Admin. General (detail)
126492 39746
33837 28755 5909  
AGTV
(detail)
5004
5004
0
0
5004

AS PAPERs (detail) 9447 9447
9347 9486 100  
Bike Barn (detail) 400817 0
0 0 0  
Book Exchange (detail) 171919 17419
16059 14460 1360  
California Aggie (detail) 390569
0
0
0 0  
Cal Aggie Camp (detail) 53927 16457
12679 4157 3778  
CCE (detail) 7886 7786
8421 9291 -635  
City/County Affairs (detail) 8370 2370
1359 2400 1011
 
CC/CN (detail) 163539 0
0 0 0  
Coffee House (detail) 4079000 0
0 0 0  
Creative Media (detail) 78260 67759
70985 71041 -3226  
Entertainment Council (detail) 78260 71160
73914 66526
-2754  
Experimental College (detail) 215082 0
0 0 0
General Programs (detail) 48030 48030
57880 65346 -1741  
Grants (detail) 97459 97459
96459 116233 1000
 
Grants EOP (detail) 137880 0
0 0 0  
KDVS (detail) 138415 45715
43849 41609 1866  
Lobby Corps (detail) 25421 25421
19696 6270 5725  
Pathfinder (detail) 10000 10000
12,680 12,680 -2680  
Picnic Day (detail) 29339 15199
14549 16099 650
 
Post Office (detail) 89257 4092
2172 5496 1920
 
President (detail) 19453 19453
20865 24482
-1412  
Project Compost (detail) 15740 14240
14854 13219 -614  
Refrigerator Services (detail) 34504 -28496
-25582 -30456 -2914  
Senate Reserves (detail) 12185 12185
11484 11712 701
 
STS/Tipsy Taxi (detail) 90765 20117
8109 11974 12008             
Student Government (detail) 109782 109782
135942 127652 -26160  
TASS (detail) 156500 0
0 0 0  
University Affairs
(detail)
       10061
9061
15324
6607
-6253

Unitrans (detail) 3865316 0
0 0 0 547574
Vice President (detail) 11114
11114
9,427 11,208 1687  
WEF (detail) 83360 0
0 0 0
TOTAL
10,778,652 650,520
656200 655600 -5680 60046








Sources of ASUCD Income 2007-2008
2006-2007



Copy Income          0
21000 -21000



Interest Income        99000
100000 -1000



Undergraduate Fees        551520
535200 16320



TOTAL 650520
655200 -5680




2007 Budget Hearing Minutes

Notes

  • This was the first time in many years that the budget available for subsidy actually went down.  Combined with rising prices, this resulted in a very conservative budget, with focused cuts to overhead where appropriate.
  • Copy income is no more, as the contract for photocopiers on campus has expired and no company has sought to pay to provide this service.  This lost $21,000 in income for ASUCD.
  • The ASUCD Student Government Advisor position was cut from the Student Government budget, freeing up nearly $30,552 in salary and benefits to be spent elsewhere.  The Office Manager position was expanded, and a historian and webmaster were created to help compensate for this loss.
  • Monies formerly from the UC Student Association fees were transferred to Lobby Corps, University Affairs, and City/County Affairs in the previous budget.  A sum of $15,000 in the Lobby Corps budget is used to pay MB Public Affairs for legislative support.  As a portion was formerly paid by University Affairs, its budget has gone down accordingly.
  • AGTV was split from Creative Media this year.  As such, Creative Media's budget actually had an increase this year.
  • Aggie Pack receives its grant in General Programs.
  • Extra money accrued under the Unitrans referendum this year will support the service in later years.  Unitrans fees are raised every five to seven years by a vote of the student body.
  • Admin Recharge pays for additional administrative and clerical support (see Admin General); Network Recharge pays for additional computing support (see Creative Media)
  • Interest income is generated by unrestricted reserves and capital reserves.  However, the Reserve has dipped in level due to Senate bills which spend from the reserve, thus lowering the income.
  • Senate reserves are set at 1.75% of the total income available for subsidy, as specified in ASUCD Bylaw 1101E.  This year, the Senate provided slightly more for Senate reserves.


For more budgetey goodness, see the UC Systemwide Budget, provided by UCOP.


Powered by Plone, the Open Source Content Management System