| PAGE 1 | ||||||
| TOWNSHIP OF LOWER MAKEFIELD | ||||||
| 2007 Annual Operating Budget | ||||||
| PARK AND RECREATION FEE IN LIEU | ||||||
| FUND NO. 06 | REVENUES | |||||
| PROPOSED | ADOPTED | |||||
| 2006 | 6/30/2006 | 12/31/2006 | 2007 | 2007 | ||
| DEPT. | ACCOUNT | BUDGET | ACTUAL | PROJECTED | BUDGET | BUDGET |
| 279 | 1/1 FUND BALANCE | 5,466 | 4,854 | 4,854 | 5,154 | |
| REVENUES: | ||||||
| 341 | INTEREST EARNINGS | |||||
| 000-Interest Earnings | 400 | 132 | 300 | 2,500 | ||
| 387 | CONTRIBUTIONS | |||||
| 061 - North | 85,444 | 0 | 0 | 60,728 | ||
| 062 - North Central | 0 | 0 | 0 | 0 | ||
| 063 - North Central South | 15,725 | 0 | 0 | 0 | ||
| 064 - South Central | 13,552 | 0 | 0 | 25,889 | ||
| 065 - South | 0 | 0 | 0 | 0 | ||
| DEPARTMENT TOTAL | 114,721 | 0 | 0 | 86,617 | ||
| TOTAL REVENUES | 115,121 | 132 | 300 | 89,117 | ||
| TOTAL FUNDS | ||||||
| AVAILABLE | 120,587 | 4,986 | 5,154 | 94,271 | ||