| PAGE 4 | |||||||
| TOWNSHIP OF LOWER MAKEFIELD | |||||||
| 2007 Annual Operating Budget | |||||||
| FUND NO. 05 | PARK & RECREATION EXPENDITURES | ||||||
| PROPOSED | ADOPTED | ||||||
| 2006 | 6/30/2006 | 12/31/2006 | 2007 | 2007 | |||
| DEPT. | ACCOUNT | BUDGET | ACTUAL | PROJECTED | BUDGET | BUDGET | |
| 492 | INTERFUND OPERATING | ||||||
| TRANSFER | |||||||
| 001 - General Fund | 85,734 | 42,870 | 85,734 | 90,021 | |||
| 020 - Debt Service | 165,920 | 45,557 | 165,233 | 170,920 | |||
| DEPARTMENT TOTALS | 251,654 | 88,427 | 250,967 | 260,941 | |||
| TOTAL EXPENDITURES | |||||||
| THIS PAGE | 251,654 | 88,427 | 250,967 | 260,941 | |||
| TOTAL EXPENDITURES | 969,426 | 398,580 | 968,376 | 1,108,203 | |||
| EXCESS REVENUES | |||||||
| OVER EXPENDITURES | (153,211) | 295,703 | (135,758) | (130,850) | |||
| ENDING FUND BALANCE | 66,912 | 564,990 | 133,529 | 2,679 | |||