EXHIBIT 3-C |
|
Monterey Peninsula
Water Management District |
Fourth Quarter
Report on Financial Activity |
Fiscal Year 2005-06 |
|
|
Year-to-Date |
Year-to-Date |
|
Percent of |
|
Revenues |
Budget |
Variance |
Budget |
Permit Fees |
$251,310 |
$275,000 |
$23,690 |
91% |
Connection Charges |
$622,669 |
$515,500 |
($107,169) |
121% |
Interest |
$89,587 |
$60,000 |
($29,587) |
149% |
User Fees |
$2,163,295 |
$2,370,900 |
$207,605 |
91% |
Property Taxes |
$1,007,061 |
$1,017,000 |
$9,939 |
99% |
Grants |
$1,987 |
$500,000 |
$498,013 |
0% |
Reimbursements |
$49,452 |
$234,600 |
$185,148 |
21% |
Other |
$55,414 |
$48,500 |
($6,914) |
114% |
Total Revenues |
$4,240,775 |
$5,021,500 |
$780,725 |
84% |
|
|
|
|
|
|
|
Year-to-Date |
Year-to-Date |
|
Percent of |
|
Expenditures |
Budget |
Variance |
Budget |
Personnel |
$2,685,780 |
$2,700,300 |
$14,520 |
99% |
Supplies & Services |
$1,759,443 |
$1,880,100 |
$120,657 |
94% |
Fixed Assets |
$16,532 |
$68,600 |
$52,068 |
24% |
Project Expenditures |
$501,835 |
$1,501,500 |
$999,665 |
33% |
Election Expense |
$118,545 |
$118,600 |
$55 |
100% |
Contingencies/Reserves |
$8,745 |
$97,400 |
$88,655 |
9% |
Total Expenditures |
$5,090,880 |
$6,366,500 |
$1,275,620 |
80% |
|
|
|
|
|
u/staff/word/boardpacket/2006/2006boardpacket/20061016/ConsentCal/03/item3_exh3c.xls |
|
|
|
|
|
|