| 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 | ||||