Administration Division FY23 Operating Results and FY24 Budget

For purposes of the 2024 Annual Report, here is the financial landscape for the Division:

 Administration Division

2020-21 2021-22 2022-23 2023-24
Actual Actual Actual Budget
Total Revenue 19,650 22,521 27,262 28,804
Operating Transfers 242,139 253,855

291,239

243,372
Total Revenue & Transfers 261,789 276,377 318,501 272,176
Total Compensation 213,178 216,251 241,807 267,307
Total Non Compensation without Recharge Income 97,731 106,162 127,904 103,606
Total Expenses without Recharge Income 310,909 322,413 369,712 370,913
Total Recharge Income 58,149 67,459 48,841 50,889
Net Operating Surplus/(Deficit) 9,029 21,422 (2,370) (47,849)
Changes in Fund Balance - Pos/(Neg) (9,827) (19,471) (500) 44,011
Change in Net Assets - Pos/(Neg) (799) 1,951 (2,870) (3,838)
Beginning Balance 15,985 15,187 17,138 14,268
Ending Balance 15,187 17,138 14,268 10,430
Notes:    
1. Source of data: Cal Reporting, POV Current Funds, Year Total, Final, and Amount in $000s. 
2. International House has a special arrangement with an Agency Fund. This table only includes its activities in Current Funds. 
3. Recharge Income is recorded as a credit of Non-Comp in the ledger.  These tables present them separately. 
4. Changes in Fund Balance include divisional sweep.   
5. 2023-24 Operating Transfers and Expenses include adjustments upon the campus budget decisions.