Laserfiche WebLink
City of Orono <br />2016 Line Item Budget <br />Elections <br />Attachment 4 - Expenditure Detail <br />Elections Total 18,130 16,989 1,141 93.70% <br />Page 4 <br />Adjusted <br />2016 <br />Y -T -D <br />Budget <br />Dec 31,2016 <br />Balance <br />Percent <br />Personal Services <br />101-41410-102 <br />102 <br />Full -Time Employees Overtime <br />1,000 <br />0 <br />1,000 <br />0.00% <br />101-41410-104 <br />104 <br />Temporary Employees Regular <br />11,800 <br />12,330 <br />(530) <br />104.49% <br />101-41410-121 <br />121 <br />PERA <br />80 <br />0 <br />80 <br />0.00% <br />101-41410-122 <br />122 <br />FICA <br />80 <br />84 <br />(4) <br />105.43% <br />Total Personal Services <br />12,960 <br />12,414 <br />546 <br />95.79% <br />Supplies <br />& Maintenance <br />101-41410-208 <br />208 <br />Books & Periodicals <br />0 <br />0 <br />0 <br />N/A <br />101-41410-221 <br />221 <br />Equipment Parts & Accessories <br />2,200 <br />2,027 <br />173 <br />92.14% <br />101-41410-240 <br />240 <br />Small Tools and Minor Equip <br />300 <br />281 <br />19 <br />93.77% <br />Total Supplies & Maintenance <br />2,500 <br />2,308 <br />192 <br />92.33% <br />Other Expenses <br />101-41410-319 <br />319 <br />Professional Services <br />0 <br />0 <br />0 <br />N/A <br />101-41410-322 <br />322 <br />Postage <br />800 <br />1,328 <br />(528) <br />165.99% <br />101-41410-331 <br />331 <br />Travel Expenses <br />100 <br />89 <br />11 <br />89.45% <br />101-41410-340 <br />340 <br />General Advertising <br />220 <br />325 <br />(105) <br />147.59% <br />101-41410-412 <br />412 <br />Building Rentals <br />0 <br />0 <br />0 <br />N/A <br />101-41410-415 <br />415 <br />Other Equipment Rentals <br />0 <br />0 <br />0 <br />N/A <br />101-41410-437 <br />437 <br />Training & Development <br />100 <br />0 <br />100 <br />0.00% <br />101-41410-439 <br />439 <br />Meeting Expenses <br />600 <br />36 <br />564 <br />6.06% <br />101-41410-489 <br />489 <br />Other Miscellaneous Charges <br />850 <br />488 <br />362 <br />57.41% <br />Total Other Expenses <br />2,670 <br />2,266 <br />404 <br />84.88% <br />Elections Total 18,130 16,989 1,141 93.70% <br />Page 4 <br />