|
City of Orono - 2018 Budget City of Orono General Fund Line Item
<br />2018 Line Item Budget
<br />Special Projects -Contingencies
<br />43290
<br />Dollar %
<br />2014 2015 2016 2017 Y -T -D 2018 Increase Increase
<br />Actual Actual Actual Budget Nov 30, 2017 Draft Budget Decrease Decrease
<br />Capital & Transfers
<br />Personal Services
<br />101-43290-510 510 Land
<br />101-43290-101
<br />101 Full -Time Employees Regular
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />N/A
<br />679,000
<br />Total Personal Services
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />N/A
<br />0
<br />Professional Services
<br />375,639
<br />380,000
<br />5,000
<br />1.33%
<br />Contingency Items
<br />101-43290-304
<br />304 Engineering -Consulting
<br />0
<br />0
<br />0
<br />0
<br />408
<br />0
<br />0
<br />N/A
<br />101-43290-319
<br />319 Professional Services
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />N/A
<br />0
<br />Total Professional Services
<br />0
<br />0
<br />0
<br />0
<br />408
<br />0
<br />0
<br />N/A
<br />(35,990)
<br />Other Expenses
<br />GENERAL FUND TOTAL
<br />7,320,435
<br />7,565,334
<br />6,987,717
<br />7,988,364
<br />7,081,847
<br />8,193,114
<br />204,749
<br />101-43290-489
<br />489 Other Miscellaneous Charges
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />N/A
<br />Total Other Expenses
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />N/A
<br />Capital & Transfers
<br />101-43290-510 510 Land
<br />0
<br />0
<br />0
<br />0
<br />639
<br />0
<br />0
<br />N/A
<br />101-43290-720 720 Operating Transfers
<br />506,548
<br />679,000
<br />0
<br />375,000
<br />375,000
<br />380,000
<br />5,000
<br />1.33%
<br />Total Capital & Transfers
<br />506,548
<br />679,000
<br />0
<br />375,000
<br />375,639
<br />380,000
<br />5,000
<br />1.33%
<br />Contingency Items
<br />101-43290-800 800 Special Projects, Contingency
<br />45,001
<br />24,500
<br />8,004
<br />40,990
<br />56,357
<br />0
<br />(40,990)
<br />-100.00%
<br />Total Contingency Items
<br />45,001
<br />24,500
<br />8,004
<br />40,990
<br />56,357
<br />0
<br />(40,990)
<br />-100.00%
<br />Special Projects -Contingencies Total
<br />551,549
<br />703,500
<br />8,004
<br />415,990
<br />432,404
<br />380,000
<br />(35,990)
<br />-8.65%
<br />GENERAL FUND TOTAL
<br />7,320,435
<br />7,565,334
<br />6,987,717
<br />7,988,364
<br />7,081,847
<br />8,193,114
<br />204,749
<br />2.56%
<br />Page 58
<br />
|