| PAGE 2 | |||||||
| TOWNSHIP OF LOWER MAKEFIELD | |||||||
| 2010 Annual Operating Budget | |||||||
| STREET LIGHT FUND | |||||||
| FUND NO. 02 | EXPENDITURES | ||||||
| 2008 | 2009 | 6/30/2009 | 2009 | 2010 | |||
| DEPT. | ACCOUNT | ACTUAL | BUDGET | ACTUAL | PROJECTED | BUDGET | |
| 434 | STREET LIGHTING | ||||||
| 361-Electricity | 30,685 | 31,600 | 15,288 | 31,900 | 32,857 | ||
| 374-Repairs & Maintenance | 4,508 | 3,500 | 2,484 | 3,500 | 1,000 | ||
| TOTAL EXPENDITURES | 35,193 | 35,100 | 17,772 | 35,400 | 33,857 | ||
| EXCESS REVENUES | |||||||
| OVER EXPENDITURES | (4,997) | 213 | 15,125 | 13,653 | 201 | ||
| ENDING FUND | |||||||
| BALANCE | (13,913) | (1,958) | 1,212 | (260) | (59) | ||