People & Culture – FY21 Operating Results & FY22 Budget

For purposes of the VC Administration 2022 Annual Report, here is the financial landscape:

 People & Culture 

2018-19 2019-20 2020-21 2021-22 
Actual  Actual  Actual  Budget 
Total Revenue 1 21 47 14
Operating Transfers 18,134 16,717 13,021 14,440
Total Revenue & Transfers 18,135 16,739 13,068 14,455
Total Compensation AH 12,737 13,155 12,102 12,861
Total Non Compensation without Recharge Income 4,417 2,588 1,402 3,372
Total Expenses without Recharge Income 17,154 15,742 13,504 16,232
Total Recharge Income 0 0 0 0
Net Operating Surplus/(Deficit) 981 996 (436) (1,778)
Changes in Fund Balance - Pos/(Neg) 398 (31) (4,871) 1,495
Change in Net Assets - Pos/(Neg) 1,380 965 (5,307) (282)
Beginning Balance 2,724 4,105 5,070 (237)
Ending Balance 4,103 5,070 (237) (519)
Notes: 
- Source of data: Cal Reporting, POV Current Funds, Year Total, Final, and Amount in $000s. 
- 2020-21 and 2021-22 Changes in Fund Balance include divisional sweep.   
- 2021-22 Operating Transfers and Expenses include adjustments upon the campus budget decisions.