| Attachment A to AD NOAT
05-26 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| THE
CALIFORNIA STATE UNIVERSITY PARKING PROGRAM |
| 2004/05
Estimated Systemwide Transfers |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
15% Debt |
Prorated ANNUAL Amounts: |
QUARTERLY |
|
| |
|
Debt Service |
Service |
|
Chancellor's |
State Controller Pkg |
ANNUAL |
PFA AMOUNT* |
|
| |
|
Payments |
Reserve |
State Prorata |
Office |
Payroll Deductions |
Total |
(1/4th Annual) |
|
| Bakersfield |
|
- |
-
|
50,901 |
7,235 |
1,972 |
60,108 |
15,027.00 |
|
| Channel
Islands |
- |
-
|
28,474 |
4,047 |
263 |
32,784 |
8,196.00 |
|
| Chico |
|
- |
-
|
47,861 |
6,803 |
1,912 |
56,576 |
14,144.00 |
|
| Dominguez
Hills |
- |
-
|
89,422 |
12,711 |
1,871 |
104,004 |
26,001.00 |
|
| Fresno |
|
- |
-
|
151,482 |
21,532 |
4,373 |
177,387 |
44,346.75 |
|
| Fullerton |
|
496,915 |
74,537 |
350,703 |
49,851 |
5,217 |
977,223 |
244,305.75 |
|
| Hayward |
|
- |
-
|
98,729 |
14,034 |
2,883 |
115,646 |
28,911.50 |
|
| Humboldt |
|
- |
-
|
41,784 |
5,939 |
2,281 |
50,004 |
12,501.00 |
|
| Long Beach |
- |
-
|
299,395 |
42,557 |
6,101 |
348,053 |
87,013.25 |
|
| Los Angeles |
266,731 |
40,010 |
220,963 |
31,408 |
3,662 |
562,774 |
140,693.50 |
|
| Maritime
Academy |
- |
-
|
5,286 |
751 |
558 |
6,595 |
1,648.75 |
|
| Monterey Bay |
- |
-
|
24,007 |
3,412 |
1,490 |
28,909 |
7,227.25 |
|
| Northridge |
|
668,635 |
100,295 |
362,239 |
51,491 |
5,469 |
1,188,129 |
297,032.25 |
|
| Pomona |
|
- |
-
|
235,081 |
33,415 |
4,194 |
272,690 |
68,172.50 |
|
| Sacramento |
404,934 |
60,740 |
296,859 |
42,197 |
5,495 |
810,225 |
202,556.25 |
|
| San Bernardino |
- |
-
|
120,340 |
17,106 |
3,890 |
141,336 |
35,334.00 |
|
| San Diego** |
- |
-
|
436,651 |
62,068 |
6,986 |
505,705 |
126,426.25 |
|
| San Francisco |
- |
-
|
113,994 |
16,203 |
3,036 |
133,233 |
33,308.25 |
|
| San Jose |
|
- |
-
|
243,344 |
34,590 |
3,476 |
281,410 |
70,352.50 |
|
| San Luis
Obispo |
- |
-
|
159,457 |
22,666 |
3,686 |
185,809 |
46,452.25 |
|
| San Marcos |
- |
-
|
102,856 |
14,620 |
2,023 |
119,499 |
29,874.75 |
|
| Sonoma |
|
630,805 |
94,621 |
89,160 |
12,674 |
2,662 |
829,922 |
207,480.50 |
|
| Stanislaus |
|
- |
-
|
41,311 |
5,872 |
1,629 |
48,812 |
12,203.00 |
|
| Chancellor's
Office |
- |
-
|
4,173 |
593 |
1,523 |
6,289 |
1,572.25 |
|
| |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
| |
Total |
2,468,020 |
370,203 |
3,614,472 |
513,775 |
76,652 |
7,043,122 |
1,760,780.50 |
|
| |
|
|
|
|
|
|
|
|
|
| Campus Journal
Entry Required (FIRMS): |
|
|
|
|
|
|
| Sub-Code
Debit: |
680126 |
680126 |
612001 |
660025 |
617001 |
|
|
|
| Acct. Control
Credit: |
305022 |
305022 |
305022 |
305022 |
305022 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Note: |
|
|
|
|
|
|
|
|
|
| *Transfers to occur July 15,
October 15, January 15 and April 15 (Note: if state budget approval process is delayed, the first
PFA |
|
| will be delayed). |
|
|
|
|
|
|
|
| **In addition to the quarterly PFA
amount, San Diego is charged for 2004/05 debt service payment as noted below: |
|
|
-
$313,718.50 in August 2004; |
|
|
|
|
|
|
|
-
$582,657.75 in November 2004; |
|
|
|
|
|
|
|
-
$465,938.50 in February 2005; |
|
|
|
|
|
|
|
-
$582,657.75 in May 2005. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|