26.04.2014 Views

View - The Municipality of Lambton Shores

View - The Municipality of Lambton Shores

View - The Municipality of Lambton Shores

SHOW MORE
SHOW LESS

Create successful ePaper yourself

Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.

MUNICIPALITY OF LAMBTON SHORES<br />

2012 Draft Operating Year to Date Summary as <strong>of</strong> June 30, 2012<br />

FINAL BUDGET DRAFT YTD AVAILABLE % Used<br />

Recreation - Beach<br />

Revenue<br />

Beach, Beach House, Patrol, P.Lot 720,110.69 175,724.58 544,386.11 24.40%<br />

Expense<br />

Beach, Beach House, Patrol, P.Lot 855,855.33 356,331.52 499,523.81 41.63%<br />

Recreation - Beach Total 135,744.64 180,606.94 (44,862.30) 133.05%<br />

Community Centres & Libraries<br />

Revenue<br />

Community Centres 73,246.04 35,832.37 37,413.67 48.92%<br />

Libraries 9,085.75 4,542.88 4,542.88 50.00%<br />

Sub Total 82,331.79 40,375.25 41,956.55 49.04%<br />

Expense<br />

Community Centres 360,800.89 144,785.85 216,015.04 40.13%<br />

Libraries 79,944.23 22,351.67 57,592.57 27.96%<br />

Sub Total 440,745.12 167,137.52 273,607.61 37.92%<br />

Community Centres & Libraries Total 358,413.33 126,762.27 231,651.06 35.37%<br />

Drainage<br />

Revenue<br />

Drainage 166,031.89 76,040.41 89,991.48 45.80%<br />

Expense<br />

Drainage 245,026.49 185,326.96 59,699.53 75.64%<br />

Drainage Total 78,994.60 109,286.55 (30,291.95) 138.35%<br />

Economic Development<br />

Revenue<br />

Industry Trade and Tourism 27,274.10 21,059.55 6,214.55 77.21%<br />

Expense<br />

Industry Trade and Tourism 90,307.29 41,504.97 48,802.32 45.96%<br />

Economic Development Total 63,033.19 20,445.42 42,587.77 32.44%<br />

Water<br />

Revenue<br />

Water 3,862,047.26 1,485,269.98 2,376,777.28 38.46%<br />

Expense<br />

Water 3,862,047.26 1,294,616.55 2,567,430.71 33.52%<br />

Water Total - (190,653.43) 190,653.43 -<br />

Wastewater<br />

Revenue<br />

Wastewater 1,432,793.96 551,187.07 881,606.89 38.47%<br />

Expense<br />

Wastewater 1,432,793.96 656,760.99 776,032.97 45.84%<br />

Wastewater Total - 105,573.92 (105,573.92) -<br />

Revenue Total 20,247,514.76 8,987,702.90 6,441,982.73 44.39%<br />

Expense Total 20,247,514.76 8,089,748.66 12,157,766.11 39.95%<br />

Grand Total - (897,954.24) 897,954.24 -<br />

244<br />

Page 4 <strong>of</strong> 4<br />

7/04/12

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!