| |
|
|
|
|
|
PAGE 1 |
| |
|
TOWNSHIP OF LOWER MAKEFIELD |
|
|
| |
|
2008 Annual Operating Budget |
|
|
| |
|
GENERAL FUND - CENTRAL |
|
|
| FUND
NO. 01 |
GOVERNMENT EXPENDITURES |
|
|
| |
|
|
|
| |
|
|
|
|
|
ADOPTED |
| |
|
2007 |
6/30/2007 |
12/31/2007 |
2008 |
2008 |
| DEPT. |
ACCOUNT |
BUDGET |
ACTUAL |
PROJECTED |
BUDGET |
BUDGET |
| |
|
|
|
|
|
|
| 400 |
CENTRAL GOVERNMENT |
|
|
|
|
|
| |
100 - Personal Services |
190,985 |
101,150 |
189,985 |
198,577 |
|
| |
101 - Supervisor Salaries |
26,015 |
13,008 |
26,015 |
26,015 |
|
| |
210 - Office/Administration |
6,000 |
5,154 |
9,946 |
6,800 |
|
| |
260 - Minor Equipment |
3,000 |
3,128 |
3,240 |
3,000 |
|
| |
300 - Contracted Services |
3,525 |
12,638 |
4,405 |
3,525 |
|
| |
311 - Auditing & Accounting |
20,000 |
11,300 |
18,774 |
20,000 |
|
| |
312 - Mgmt. Consultation |
36,000 |
30,362 |
33,205 |
36,000 |
|
| |
313 - Engineering Fees |
125,000 |
63,844 |
125,000 |
125,000 |
|
| |
314 - Legal Fees |
125,000 |
71,811 |
145,000 |
125,000 |
|
| |
316 - Payroll Service Fees |
12,100 |
6,590 |
12,100 |
12,600 |
|
| |
317 - Education & Training |
7,500 |
1,772 |
2,772 |
5,000 |
|
| |
321 - Telephone |
8,000 |
4,482 |
8,000 |
8,500 |
|
| |
325 - Postage |
14,000 |
9,149 |
17,385 |
14,000 |
|
| |
337 - Auto Allowance |
3,600 |
2,192 |
3,600 |
3,600 |
|
| |
340 - Advertising & Printing |
42,000 |
14,950 |
28,348 |
30,000 |
|
| |
353 - Bonding Fees |
6,200 |
5,929 |
6,200 |
6,200 |
|
| |
420 - Dues & Subscriptions |
8,060 |
8,531 |
8,531 |
8,600 |
|
| |
480 - Misc Expense |
10,000 |
6,872 |
10,000 |
10,000 |
|
| |
|
|
|
|
|
|
| |
|
|
|
|
|
|
| |
|
|
|
|
|
|
| |
|
|
|
|
|
|
| |
|
|
|
|
|
|
| |
|
|
|
|
|
|
| |
|
|
|
|
|
|
| |
|
|
|
|
|
|
| |
|
|
|
|
|
|
| |
|
|
|
|
|
|
| |
|
|
|
|
|
|
| |
|
|
|
|
|
|
| |
|
|
|
|
|
|
| |
|
|
|
|
|
|
| |
|
|
|
|
|
|
| |
|
|
|
|
|
|
| |
|
|
|
|
|
|
| |
|
|
|
|
|
|
| |
|
|
|
|
|
|
| |
|
|
|
|
|
|
| |
|
|
|
|
|
|
| |
|
|
|
|
|
|
| |
|
|
|
|
|
|
| |
|
|
|
|
|
|
| |
|
|
|
|
|
|
| |
|
|
|
|
|
|
| |
|
|
|
|
|
|
| |
|
|
|
|
|
|
| |
|
|
|
|
|
|
| |
|
|
|
|
|
|
| |
|
|
|
|
|
|
| |
TOTAL EXPENDITURES |
646,985 |
372,862 |
652,506 |
642,417 |
|
| |
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|