|
Total Personal Services
<br />2015
<br />Actual
<br />2016
<br />Actual
<br />City of Orono
<br />2019 Line Item Budget
<br />Parks
<br />45200
<br />2017
<br />Actual
<br />Attachment E
<br />Dollar %
<br />2018 Y -T -D 2019 Increase Increase
<br />Budget Jun 30, 2018 Draft Budget Decrease Decrease
<br />21,368
<br />Personal Services
<br />101
<br />Full -Time Employees Regular
<br />102
<br />Full -Time Employees Overtime
<br />103
<br />Part -Time Employees
<br />104
<br />Temporary Employees Regular
<br />121
<br />PERA
<br />122
<br />FICA
<br />135
<br />City Benefit Contribution
<br />151
<br />Worker's Comp Insurance Prem
<br />Total Personal Services
<br />2015
<br />Actual
<br />2016
<br />Actual
<br />City of Orono
<br />2019 Line Item Budget
<br />Parks
<br />45200
<br />2017
<br />Actual
<br />Attachment E
<br />Dollar %
<br />2018 Y -T -D 2019 Increase Increase
<br />Budget Jun 30, 2018 Draft Budget Decrease Decrease
<br />21,368
<br />19,286
<br />19,951
<br />49,860
<br />25,111
<br />57,000
<br />7,140
<br />14.32%
<br />0
<br />231
<br />465
<br />0
<br />347
<br />0
<br />0
<br />N/A
<br />0
<br />10,023
<br />0
<br />0
<br />0
<br />0
<br />0
<br />N/A
<br />8,713
<br />0
<br />10,082
<br />10,000
<br />4,644
<br />14,650
<br />4,650
<br />46.50%
<br />1,420
<br />1,419
<br />1,531
<br />3,739
<br />1,909
<br />4,280
<br />541
<br />14.47%
<br />1,589
<br />1,593
<br />1,734
<br />4,579
<br />2,136
<br />5,490
<br />911
<br />19.90%
<br />2,701
<br />2,091
<br />2,620
<br />11,574
<br />5,242
<br />11,840
<br />266
<br />2.30%
<br />740
<br />1,490
<br />1,890
<br />4,594
<br />1,149
<br />5,950
<br />1,356
<br />29.52%
<br />1,447
<br />1,000
<br />114
<br />1,200
<br />200
<br />20.00%
<br />404
<br />Repairs/Maint-Bldgs/Grounds
<br />36,530
<br />36,133
<br />38,272
<br />84,346
<br />40,538
<br />99,210
<br />14,864
<br />17.62%
<br />Professional Services
<br />319 Professional Services 9,645 8,699 3,650 1,140 6,188 1,140 0 0.00%
<br />Total Professional Services 9,645 8,699 3,650 1,140 6,188 1,140 0 0.00%
<br />Supplies & Maintenance
<br />212
<br />Motor Fuels & Lubricants
<br />0
<br />19
<br />0
<br />0
<br />0
<br />500
<br />500
<br />N/A
<br />221
<br />Equipment Parts & Accessories
<br />1,629
<br />908
<br />1,407
<br />500
<br />567
<br />500
<br />0
<br />0.00%
<br />223
<br />Bldg/Grounds Maint. Supplies
<br />3,163
<br />9,875
<br />11,890
<br />7,600
<br />762
<br />10,000
<br />2,400
<br />31.58%
<br />225
<br />Park Initiatives
<br />6,573
<br />7,309
<br />1,411
<br />15,000
<br />3,021
<br />10,000
<br />(5,000)
<br />-33.33%
<br />402
<br />Repairs/Maint-Auto Equip
<br />0
<br />20
<br />1,044
<br />200
<br />0
<br />0
<br />(200)
<br />-100.00%
<br />403
<br />Repairs/Maint-Misc. Equip
<br />0
<br />3,744
<br />1,447
<br />1,000
<br />114
<br />1,200
<br />200
<br />20.00%
<br />404
<br />Repairs/Maint-Bldgs/Grounds
<br />46,088
<br />37,472
<br />46,895
<br />58,000
<br />19,704
<br />58,000
<br />0
<br />0.00%
<br />Total Supplies & Maintenance
<br />57,453
<br />59,349
<br />64,094
<br />82,300
<br />24,168
<br />80,200
<br />(2,100)
<br />-2.55%
<br />Professional Services
<br />319 Professional Services 9,645 8,699 3,650 1,140 6,188 1,140 0 0.00%
<br />Total Professional Services 9,645 8,699 3,650 1,140 6,188 1,140 0 0.00%
<br />
|