EXHIBIT 27-C
Monterey Peninsula Water Management District
Second Quarter Report on Financial Activity
Fiscal Year 2004-05
Year-to-Date Year-to-Date Percent of
Revenues Budget Variance Budget
Permit Fees $113,894 $47,500 ($66,394) 239.78%
Connection Charges $303,256 $175,000 ($128,256) 173.29%
Interest $22,498 $37,500 $15,002 59.99%
User Fees $937,519 $1,000,000 $62,481 93.75%
Property Taxes $526,502 $420,000 ($106,502) 125.36%
Grants $0 $25,000 $25,000 0.00%
Project Reimbursements $106,210 $112,000 $5,790 94.83%
Other $35,290 $17,500 ($17,790) 201.66%
     Total Revenues $2,045,169 $1,834,500 ($210,669) 111.48%
Year-to-Date Year-to-Date Percent of
Expenditures Budget Variance Budget
Personnel $1,146,252 $1,292,600 $146,348 88.68%
Supplies & Services $414,416 $277,250 $146,348 149.47%
Fixed Assets $24,788 $51,500 $146,348 48.13%
Project Expenditures $273,693 $584,700 $146,348 46.81%
Contingencies/Reserves $0 $157,100 $146,348 0.00%
     Total Expenditures $1,859,149 $2,363,150 $731,740 78.67%
u/staff/word/committees/Admin/2005/20050404/27/item27_exh27c.xls
3/25/2005