EXHIBIT 4-C | ||||
Monterey Peninsula Water Management District | ||||
First Quarter Report on Financial Activity | ||||
Fiscal Year 2007-08 | ||||
Year-to-Date | Year-to-Date | Percent of | ||
Revenues | Budget | Variance | Budget | |
Permit Fees | $68,441 | $75,000 | $6,559 | 91.25% |
Connection Charges | $181,304 | $137,500 | ($43,804) | 131.86% |
Interest | $2,280 | $18,750 | $16,470 | 12.16% |
User Fees | $576,327 | $712,500 | $136,173 | 80.89% |
Property Taxes | $0 | $344,250 | $344,250 | 0.00% |
Grants | $0 | $36,250 | $36,250 | 0.00% |
Reimbursements | $16,452 | $383,925 | $367,473 | 4.29% |
Other | $8,536 | $5,500 | ($3,036) | 155.20% |
Total Revenues | $853,340 | $1,713,675 | $860,335 | 49.80% |
Year-to-Date | Year-to-Date | Percent of | ||
Expenditures | Budget | Variance | Budget | |
Personnel | $746,643 | $730,800 | ($15,843) | 102.17% |
Supplies & Services | $134,848 | $223,800 | $88,952 | 60.25% |
Fixed Assets | $20,305 | $65,700 | $45,395 | 30.91% |
Project Expenditures | $93,320 | $1,031,275 | $937,955 | 9.05% |
Debt Service | $0 | $21,250 | $21,250 | 0.00% |
Contingencies/Reserves | $5,000 | $57,800 | $52,800 | 8.65% |
Total Expenditures | $1,000,116 | $2,130,625 | $1,130,509 | 46.94% |
1stqtrfinancial | ||||
1/7/2008 |