EXHIBIT 3-C | ||||
Monterey Peninsula Water Management District | ||||
Fourth Quarter Report on Financial Activity | ||||
Fiscal Year 2004-05 | ||||
Year-to-Date | Year-to-Date | Percent of | ||
Revenues | Budget | Variance | Budget | |
Permit Fees | $256,593 | $105,000 | ($151,593) | 244.37% |
Connection Charges | $576,356 | $375,000 | ($201,356) | 153.69% |
Interest | $57,704 | $55,000 | ($2,704) | 104.92% |
User Fees | $1,842,612 | $2,100,000 | $257,388 | 87.74% |
Property Taxes | $892,909 | $1,090,000 | $197,091 | 81.92% |
Grants | $0 | $50,000 | $50,000 | 0.00% |
Project Reimbursements | $214,365 | $299,000 | $84,635 | 71.69% |
Other | $74,903 | $35,000 | ($39,903) | 214.01% |
Total Revenues | $3,915,442 | $4,109,000 | $193,558 | 95.29% |
Year-to-Date | Year-to-Date | Percent of | ||
Expenditures | Budget | Variance | Budget | |
Personnel | $2,531,220 | $2,585,200 | $53,980 | 97.91% |
Supplies & Services | $1,046,126 | $855,500 | ($190,626) | 122.28% |
Fixed Assets | $74,270 | $104,200 | $29,930 | 71.28% |
Project Expenditures | $576,520 | $1,172,300 | $595,780 | 49.18% |
Contingencies/Reserves | $19,680 | $321,800 | $302,120 | 6.12% |
Total Expenditures | $4,247,816 | $5,039,000 | $791,184 | 84.30% |
4thqtrfinancial | ||||
9/28/2005 |