EXHIBIT 6-C | ||||
Monterey Peninsula Water Management District | ||||
First Quarter Report on Financial Activity | ||||
Fiscal Year 2005-06 | ||||
Year-to-Date | Year-to-Date | Percent of | ||
Revenues | Budget | Variance | Budget | |
Permit Fees | $62,460 | $87,500 | $25,040 | 71.38% |
Connection Charges | $175,617 | $60,125 | ($115,492) | 292.09% |
Interest | $20,124 | $10,000 | ($10,124) | 201.24% |
User Fees | $379,891 | $592,725 | $212,834 | 64.09% |
Property Taxes | $0 | $286,125 | $286,125 | 0.00% |
Grants | $0 | $12,500 | $12,500 | 0.00% |
Project Reimbursements | $11,802 | $54,900 | $43,098 | 21.50% |
Other | $24,922 | $12,125 | ($12,797) | 205.54% |
Total Revenues | $674,816 | $1,116,000 | $441,184 | 60.47% |
Year-to-Date | Year-to-Date | Percent of | ||
Expenditures | Budget | Variance | Budget | |
Personnel | $662,053 | $674,325 | $12,272 | 98.18% |
Supplies & Services | $157,951 | $182,925 | $24,974 | 86.35% |
Fixed Assets | $2,531 | $8,400 | $5,869 | 30.13% |
Project Expenditures | $107,431 | $270,800 | $163,369 | 39.67% |
Contingencies/Reserves | $0 | $26,250 | $26,250 | 0.00% |
Total Expenditures | $929,966 | $1,162,700 | $232,734 | 79.98% |
1stqtrfinancial | ||||
11/28/2005 |