|
Other Expenses
<br />321 Telephone
<br />322 Postage
<br />340 General Advertising
<br />352 Printing & Publishing
<br />381 Gas & Electric
<br />382 Water Utilities
<br />387 Intergovernmental Services
<br />409 Depreciation & Amortization
<br />415 Other Equipment Rentals
<br />433 Memberships
<br />437 Training & Development
<br />438 Administrative Charge
<br />441 Licenses & Taxes
<br />488 Fines & Penalties
<br />489 Other Miscellaneous Charges
<br />City of Orono
<br />2019 Line Item Budget
<br />Water cont.
<br />49400
<br />Total Other Expenses
<br />250,157
<br />326,478
<br />265,600
<br />2019
<br />Dollar
<br />%
<br />2016
<br />2017
<br />2018
<br />Y -T -D
<br />Mgr
<br />Increase
<br />Increase
<br />Actual
<br />Actual
<br />Budget
<br />Oct 31, 2018
<br />Recommd
<br />Decrease
<br />Decrease
<br />2,046
<br />2,398
<br />2,500
<br />3,346
<br />2,500
<br />0
<br />0.00%
<br />358
<br />729
<br />350
<br />694
<br />1,050
<br />700
<br />200.00%
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />N/A
<br />0
<br />143
<br />1,000
<br />468
<br />1,000
<br />0
<br />0.00%
<br />60,251
<br />74,461
<br />73,000
<br />63,300
<br />73,000
<br />0
<br />0.00%
<br />1,393
<br />880
<br />1,100
<br />626
<br />1,100
<br />0
<br />0.00%
<br />25,171
<br />40,618
<br />30,000
<br />16,936
<br />30,000
<br />0
<br />0.00%
<br />133,177
<br />178,222
<br />130,000
<br />0
<br />207,400
<br />77,400
<br />59.54%
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />N/A
<br />596
<br />657
<br />650
<br />452
<br />650
<br />0
<br />0.00%
<br />2,878
<br />3,442
<br />3,500
<br />3,701
<br />3,500
<br />0
<br />0.00%
<br />16,000
<br />16,000
<br />16,000
<br />12,000
<br />102,660
<br />86,660
<br />541.63%
<br />3,011
<br />2,644
<br />3,500
<br />872
<br />3,500
<br />0
<br />0.00%
<br />0
<br />0
<br />0
<br />7,031
<br />0
<br />0
<br />N/A
<br />5,275
<br />6,286
<br />4,000
<br />2,653
<br />4,000
<br />0
<br />0.00%
<br />Total Other Expenses
<br />250,157
<br />326,478
<br />265,600
<br />112,079
<br />430,360
<br />164,760
<br />62.03%
<br />612 Other Long -Term Oblig Interest
<br />(1,486)
<br />0
<br />0
<br />0
<br />0
<br />0
<br />Total Operating Expenses
<br />600,752
<br />640,611
<br />636,611
<br />502,161
<br />852,670
<br />216,059
<br />33.94%
<br />Non -Operating Expenses
<br />612 Other Long -Term Oblig Interest
<br />(1,486)
<br />0
<br />0
<br />0
<br />0
<br />0
<br />N/A
<br />613 Other Interest Expense
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />N/A
<br />720 Operating Transfers
<br />55,000
<br />55,000
<br />55,000
<br />0
<br />55,000
<br />0
<br />0.00%
<br />Total Non -Operating Expenses
<br />53,514
<br />55,000
<br />55,000
<br />0
<br />55,000
<br />0
<br />0.00%
<br />Total Water Fund
<br />31.24%
<br />654,266
<br />695,611
<br />691,611
<br />502,161
<br />907,670
<br />216,059
<br />City of Orono - 2019 Budget
<br />Page 113
<br />
|