Page 101 - Beaumont Basin Watermaster
P. 101

Exhibit B



                                                   Beaumont Basin Watermaster
                                              Schedule of Assessments and Expenses
                                                            (Unaudited)
                                                  For the year ended June 30, 2013


                Revenues
                  Assessments                                                                            $    405,080
                  Interest                                                                                              75

                      Total revenues                                                                           405,155


                Expenses
                  Special projects
                    Acquisition/computation and annual report                                                  118,943
                    Engineering                                                                                  50,621
                    Litigation                                                                                     7,466
                  Administrative
                    Meetings and miscellaneous                                                                        289
                    Legal and professional                                                                       28,436
                    Bank charges                                                                                          5

                      Total expenses                                                                           205,760

                Change in net assets                                                                           199,395

                Unrestricted net assets, beginning of year                                                       20,158

                Unrestricted net assets, end of year                                                     $   219,553
   96   97   98   99   100   101   102   103   104   105   106