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 |
|
|
|
|
|