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