| Attachment B - AD NOAT 04-13 | |||||||||||||||||
| THE CALIFORNIA STATE UNIVERSITY | |||||||||||||||||
| SYSTEMWIDE FINANCIAL OPERATIONS | |||||||||||||||||
| DORMITORY REVENUE FUND-CAMPUS UNIONS | |||||||||||||||||
| PRO-RATA DISTRIBUTION OF INCOME AND EXPENSES | |||||||||||||||||
| FOR THE PERIOD JULY 1 THRU DECEMBER 31, 2003 | |||||||||||||||||
| TR039150 | TR039149 | ||||||||||||||||
| SCO | PS | INTEREST | LEGAL | STATE | STATE | CREDIT | RETURN OF | ADMIN. | TRANS TO | TRANS TO | TOTAL | TOTAL | |||||
| CAMPUS | FUND | FUND | INCOME | FEES | TREASURER | PRO RATA | CARD COSTS | SURPLUS | SERVICES | CONSTR. | I & R | TRANSFERS | EXPENSES | ||||
| 507001 | 613842 | 617001 | 612001 | 660818 | 660833 | 661801 | 680010 | 680011 | |||||||||
| Bakersfield | 580-045 | BK265 | 4,883.55 | 13.91 | 3,390.50 | 306,300.00 | 3,240.79 | 87,996.88 | 87,996.88 | 400,942.08 | |||||||
| Chico | 580-007 | CH265 | 15,582.64 | 1,815.14 | (13,581.01) | 21,574.50 | 1,669,178.00 | 13,012.45 | 1,468,100.00 | 1,468,100.00 | 3,160,099.08 | ||||||
| Dominguez Hills | 580-057 | DH265 | 16,227.03 | 55.65 | 16,663.00 | 1,125,000.00 | 8,222.99 | 133,495.00 | 133,495.00 | 1,283,436.64 | |||||||
| Fresno | 580-004 | FR265 | 17,620.89 | 1,321.91 | (2,639.69) | 13,298.00 | 1,803,712.00 | 11,678.42 | 301,200.00 | 301,200.00 | 2,128,570.64 | ||||||
| Fullerton | 580-027 | FL265 | 148,982.54 | 1,731.82 | (5,314.95) | 42,794.50 | 3,600,000.00 | 19,620.27 | 596,600.00 | 596,600.00 | 4,255,431.64 | ||||||
| Hayward | 580-056 | HW265 | 15,920.23 | 1,673.07 | 15,118.50 | 3,156.27 | 930,000.00 | 8,669.86 | 500,000.00 | 101,128.75 | 601,128.75 | 1,559,746.45 | |||||
| Humboldt | 580-020 | HM265 | 11,775.98 | 12.17 | 6,114.00 | 637,760.00 | 5,565.66 | 149,454.38 | 149,454.38 | 798,906.21 | |||||||
| Long Beach | 580-003 | LB265 | 36,254.77 | 1,986.18 | 4,040.65 | 21,421.00 | 2,556,479.00 | 12,339.15 | 802,300.00 | 802,300.00 | 3,398,565.98 | ||||||
| Los Angeles | 580-014 | LA265 | 20,369.76 | 548.32 | (3,600.64) | 24,077.50 | 2,433,000.00 | 11,121.95 | 250,000.00 | 336,600.00 | 586,600.00 | 3,051,747.13 | |||||
| Northridge | 580-032 | NR265 | 52,725.70 | 1,098.72 | (7,779.65) | 36,672.00 | 4,500,000.00 | 36,941.47 | 800,000.00 | 631,500.00 | 1,431,500.00 | 5,998,432.54 | |||||
| Pomona | 580-018 | PO265 | 38,647.72 | 3,587.08 | (13,569.15) | 16,062.50 | 1,844,025.00 | 6,663.86 | 0.00 | 1,856,769.29 | |||||||
| Sacramento | 580-015 | SA265 | 70,154.20 | 1,659.24 | (12,311.60) | 25,769.50 | 2,434,493.00 | 21,604.24 | 1,648,779.38 | 1,648,779.38 | 4,119,993.76 | ||||||
| San Bernardino | 580-028 | SB265 | 32,522.43 | 1,022.39 | 24,650.00 | 1,629,256.00 | 9,098.34 | 163,040.63 | 163,040.63 | 1,827,067.36 | |||||||
| San Diego | 580-006 | SD265 | 42,902.17 | 2,420.97 | (18,077.37) | 31,976.00 | 1,002.58 | 2,701,201.00 | 36,590.19 | 2,368,900.00 | 2,368,900.00 | 5,124,013.37 | |||||
| San Francisco | 580-019 | SF265 | 40,768.50 | 988.37 | (7,521.61) | 18,933.00 | 2,221,390.00 | 24,447.15 | 536,000.00 | 536,000.00 | 2,794,236.91 | ||||||
| San Jose | 580-005 | SJ265 | 14,171.41 | 1,673.93 | (12,124.74) | 33,268.00 | 2,636,837.00 | 38,673.36 | 1,386,900.00 | 1,386,900.00 | 4,085,227.55 | ||||||
| San Luis Obispo | 580-008 | SL265 | 37,411.54 | 25,588.60 | (3,013.39) | 33,592.50 | 5,493,612.00 | 24,717.88 | 440,500.00 | 440,500.00 | 6,014,997.59 | ||||||
| San Marcos | 580-058 | SM265 | 11,813.99 | 11.30 | 4,863.00 | 223,708.75 | 223,708.75 | 228,583.05 | |||||||||
| Sonoma | 580-033 | SO265 | 20,005.11 | 979.34 | 15,138.50 | 1,408,364.00 | 5,302.87 | 91,000.00 | 91,000.00 | 1,520,784.71 | |||||||
| Stanislaus | 580-043 | ST265 | 6,785.45 | 16.96 | 5,108.00 | 613,169.00 | 4,137.25 | 43,065.00 | 43,065.00 | 665,496.21 | |||||||
| Total | $655,525.61 | $48,205.07 | ($95,493.15) | $410,484.50 | $4,158.85 | $40,543,776.00 | $301,648.15 | $1,641,000.00 | $11,419,268.77 | $13,060,268.77 | $54,273,048.19 | ||||||
| Campus Journal Entry Required (Firms Object Code): | |||||||||||||||||
| Debit | 305022 | 613001 | 617001 | 612001 | 660003 | 660090 | 660025 | 680126 | |||||||||
| Credit | 507001 | 305022 | 305022 | 305022 | 305022 | 305022 | 305022 | 305022 | |||||||||
| Note: Reverse the entry for abnormal account balances (e.g. credit amounts) | |||||||||||||||||