| Attachment A to AD NOAT 04-51 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| THE
CALIFORNIA STATE UNIVERSITY PARKING PROGRAM |
|
| 2003/04
Estimated Systemwide Transfers |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
Prorated ANNUAL Amounts: |
QUARTERLY |
|
| |
|
Debt Service |
|
Chancellor's |
State Controller Pkg |
ANNUAL |
PFA AMOUNT* |
|
| |
|
Transfers** |
State Prorata |
Office |
Payroll Deductions |
Total |
(1/4th Annual) |
|
| Bakersfield |
|
- |
36,554
|
6,515 |
616 |
43,685 |
10,921.25 |
|
| Channel
Islands |
- |
14,406
|
2,567 |
- |
16,973 |
4,243.25 |
|
| Chico |
|
- |
30,024
|
5,351 |
513 |
35,888 |
8,972.00 |
|
| Dominguez
Hills |
- |
66,401
|
11,835 |
323 |
78,559 |
19,639.75 |
|
| Fresno |
|
- |
116,032
|
20,680 |
1,457 |
138,169 |
34,542.25 |
|
| Fullerton |
|
- |
165,144
|
29,434 |
1,507 |
196,085 |
49,021.25 |
|
| Hayward |
|
- |
75,483
|
13,453 |
706 |
89,642 |
22,410.50 |
|
| Humboldt |
|
- |
31,989
|
5,701 |
668 |
38,358 |
9,589.50 |
|
| Long Beach |
|
- |
242,070
|
43,144 |
1,930 |
287,144 |
71,786.00 |
|
| Los Angeles |
|
- |
139,802
|
24,917 |
1,161 |
165,880 |
41,470.00 |
|
| Maritime
Academy |
- |
5,547 |
989 |
144 |
6,680 |
1,670.00 |
|
| Monterey Bay |
- |
27,640
|
4,926 |
- |
32,566 |
8,141.50 |
|
| Northridge |
|
771,130 |
206,057
|
36,726 |
1,314 |
1,015,227 |
253,806.75 |
|
| Pomona |
|
- |
135,198
|
24,096 |
1,316 |
160,610 |
40,152.50 |
|
| Sacramento |
|
465,070 |
177,061
|
31,557 |
1,567 |
675,255 |
168,813.75 |
|
| San Bernardino |
- |
86,149
|
15,354 |
1,335 |
102,838 |
25,709.50 |
|
| San Diego*** |
- |
391,711
|
69,815 |
2,526 |
464,052 |
116,013.00 |
|
| San Francisco |
- |
69,357
|
12,362 |
846 |
82,565 |
20,641.25 |
|
| San Jose |
|
- |
133,657
|
23,822 |
1,014 |
158,493 |
39,623.25 |
|
| San Luis
Obispo |
- |
113,853
|
20,292 |
1,156 |
135,301 |
33,825.25 |
|
| San Marcos |
|
- |
45,552
|
8,119 |
515 |
54,186 |
13,546.50 |
|
| Sonoma |
|
725,943 |
64,151
|
11,434 |
588 |
802,116 |
200,529.00 |
|
| Stanislaus |
|
- |
35,249
|
6,282 |
442 |
41,973 |
10,493.25 |
|
| Chancellor's Office |
|
- |
0 |
0 |
39 |
39 |
9.75 |
|
| Totals |
|
1,962,143 |
2,409,087 |
429,371 |
21,683 |
4,822,284 |
1,205,571.00 |
|
| |
|
|
|
|
|
|
|
|
| Campus Journal
Entry Required (FIRMS): |
|
|
|
|
|
|
|
| Debit |
|
680126 |
612001 |
660025 |
617001 |
|
|
|
| Credit |
|
305022 |
305022 |
305022 |
305022 |
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Note: |
|
|
|
|
|
|
|
|
| *Transfers
to occur July 15, October 15, January 15 and April 15. |
|
|
|
| **Includes reserve. |
|
|
|
|
|
|
| ***San Diego annual debt service
payment consists of: |
|
|
|
|
|
-
August 2003 transfer of $319,868.50; |
|
|
|
|
|
- November 2003 transfer of
$581,577.75; |
|
|
|
|
|
- February 2004 transfer of
$461,718.50; |
|
|
|
|
|
-
May 2004 transfer of $581,577.75. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|