|
Total Other Expenses
<br />Other Expenses
<br />331
<br />Travel Expenses
<br />381
<br />Gas & Electric
<br />386
<br />Street Lighting
<br />414
<br />EDP/Communications Equip Rent
<br />415
<br />Other Equipment Rentals
<br />416
<br />Software Licensing
<br />433
<br />Memberships
<br />437
<br />Training & Development
<br />441
<br />Licenses & Taxes
<br />489
<br />Other Miscellaneous Charges
<br />Total Other Expenses
<br />32,724 36,413 42,546 38,045 29,737 43,480 5,435 14.29%
<br />Public Works Total 496,239 480,765 486,187 525,893 451,664 513,180 (12,713) -2.42%
<br />City of Orono - 2019 Budget Page 97
<br />City of Orono
<br />Dollar
<br />2019 Line Item Budget
<br />2018
<br />Public Works Department cont
<br />Mar
<br />Increase
<br />43000
<br />2015
<br />2016
<br />2017
<br />Actual
<br />Actual
<br />Actual
<br />352
<br />0
<br />169
<br />3,027
<br />4,686
<br />2,000
<br />24,612
<br />26,064
<br />27,996
<br />0
<br />775
<br />4,938
<br />254
<br />1,309
<br />3,849
<br />0
<br />0
<br />0
<br />284
<br />180
<br />25
<br />3,498
<br />2,867
<br />2,888
<br />50
<br />280
<br />63
<br />647
<br />252
<br />617
<br />32,724 36,413 42,546 38,045 29,737 43,480 5,435 14.29%
<br />Public Works Total 496,239 480,765 486,187 525,893 451,664 513,180 (12,713) -2.42%
<br />City of Orono - 2019 Budget Page 97
<br />2019
<br />Dollar
<br />%
<br />2018
<br />Y -T -D
<br />Mar
<br />Increase
<br />Increase
<br />Budget
<br />Oct 31, 2018
<br />Recommd
<br />Decrease
<br />Decrease
<br />175
<br />205
<br />175
<br />0
<br />0.00%
<br />4,880
<br />1,706
<br />4,880
<br />0
<br />0.00%
<br />25,000
<br />20,833
<br />29,000
<br />4,000
<br />16.00%
<br />750
<br />1,276
<br />1,145
<br />395
<br />52.67%
<br />960
<br />3,215
<br />4,000
<br />3,040
<br />316.67%
<br />2,000
<br />0
<br />0
<br />(2,000)
<br />-100.00%
<br />250
<br />309
<br />250
<br />0
<br />0.00%
<br />3,500
<br />1,965
<br />3,500
<br />0
<br />0.00%
<br />250
<br />176
<br />250
<br />0
<br />0.00%
<br />280
<br />51
<br />280
<br />0
<br />0.00%
<br />32,724 36,413 42,546 38,045 29,737 43,480 5,435 14.29%
<br />Public Works Total 496,239 480,765 486,187 525,893 451,664 513,180 (12,713) -2.42%
<br />City of Orono - 2019 Budget Page 97
<br />
|