|
|
EXHIBIT
8-C |
|
|
Monterey Peninsula
Water Management District |
Fourth Quarter
Report on Financial Activity |
Fiscal Year 2007-08 |
|
|
|
Year-to-Date |
Year-to-Date |
|
Percent of |
|
Revenues |
Budget |
Variance |
Budget |
Permit Fees |
$279,581 |
$300,000 |
$20,419 |
93.2% |
Connection Charges |
$604,420 |
$550,000 |
($54,420) |
109.9% |
Interest |
$86,949 |
$75,000 |
($11,949) |
115.9% |
User Fees |
$2,945,384 |
$3,030,000 |
$84,616 |
97.2% |
Property Taxes |
$1,347,342 |
$1,377,000 |
$29,658 |
97.8% |
Grants |
$299,870 |
$304,900 |
$5,030 |
98.4% |
Reimbursements |
$512,137 |
$1,499,500 |
$987,363 |
34.2% |
Other [1] |
$46,963 |
$921,300 |
$874,337 |
5.1% |
Total Revenues |
$6,122,646 |
$8,057,700 |
$1,935,054 |
76.0% |
|
|
|
|
|
|
|
Year-to-Date |
Year-to-Date |
|
Percent of |
|
Expenditures |
Budget |
Variance |
Budget |
Personnel |
$3,003,283 |
$3,027,000 |
$23,717 |
99.2% |
Supplies & Services |
$893,279 |
$925,500 |
$32,221 |
96.5% |
Fixed Assets |
$162,894 |
$262,800 |
$99,906 |
62.0% |
Project Expenditures |
$1,845,995 |
$3,611,200 |
$1,765,205 |
51.1% |
Election Expense |
$97,112 |
$113,000 |
$15,888 |
85.9% |
Contingencies/Reserves |
$32,276 |
$118,200 |
$85,924 |
27.3% |
Total Expenditures |
$6,034,839 |
$8,057,700 |
$2,022,861 |
74.9% |
|
|
|
[1]
Budget column includes $749,700 from fund balance |
|
4thqtrfinancial |
|
10/7/2008 |
|
u/staff/word/committees/Admin/2008/20081010/08/item8_exh8c.xls |
|
|
|
|
|
|