|
2015
<br />Actual
<br />428,200
<br />115
<br />0
<br />0
<br />31,784
<br />33,318
<br />52,105
<br />0
<br />2,510
<br />Total Personal Services 548,032
<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 />142
<br />Unemployment Benefit Payments
<br />151
<br />Worker's Comp Insurance Prem
<br />2015
<br />Actual
<br />428,200
<br />115
<br />0
<br />0
<br />31,784
<br />33,318
<br />52,105
<br />0
<br />2,510
<br />Total Personal Services 548,032
<br />Total Supplies & Maintenance
<br />Supplies & Maintenance
<br />208
<br />Books & Periodicals
<br />212
<br />Motor Fuels & Lubricants
<br />221
<br />Equipment Parts & Accessories
<br />226
<br />Clothing & personal equipment
<br />240
<br />Small Tools and Minor Equip
<br />402
<br />Repairs/Maint-Auto Equip
<br />403
<br />Repairs/Maint-Misc. Equip
<br />Total Supplies & Maintenance
<br />City of Orono
<br />2019 Line Item Budget
<br />Building & Zoning
<br />42400
<br />2016
<br />Actual
<br />453,753
<br />379
<br />0
<br />0
<br />33,690
<br />34,579
<br />54,774
<br />0
<br />2,620
<br />579,795
<br />2017 2018
<br />Actual Budget
<br />444,881
<br />Professional Services
<br />304
<br />Engineering -Consulting
<br />307
<br />Legal -Consulting
<br />310
<br />Inspection Services
<br />312
<br />Bank Fees
<br />313
<br />IT Services
<br />319
<br />Professional Services
<br />City of Orono
<br />2019 Line Item Budget
<br />Building & Zoning
<br />42400
<br />2016
<br />Actual
<br />453,753
<br />379
<br />0
<br />0
<br />33,690
<br />34,579
<br />54,774
<br />0
<br />2,620
<br />579,795
<br />2017 2018
<br />Actual Budget
<br />444,881
<br />428,441
<br />35
<br />200
<br />0
<br />0
<br />0
<br />0
<br />31,662
<br />32,148
<br />32,626
<br />32,791
<br />65,204
<br />75,840
<br />0
<br />0
<br />2,460
<br />2,419
<br />576,868 571,839
<br />2019 Dollar %
<br />Y -T -D Mar Increase Increase
<br />Oct 31, 2018 Recommd Decrease Decrease
<br />335,175 399,530
<br />0
<br />200
<br />0
<br />0
<br />0
<br />0
<br />24,762
<br />29,980
<br />25,187
<br />30,580
<br />46,256
<br />65,260
<br />0
<br />0
<br />1,814
<br />2,310
<br />433,194 527,860
<br />(28,911)
<br />-6.75%
<br />0
<br />0.00%
<br />0
<br />N/A
<br />0
<br />N/A
<br />(2,168)
<br />-6.74%
<br />(2,211)
<br />-6.74%
<br />(10,580)
<br />-13.95%
<br />0
<br />N/A
<br />(109)
<br />-4.51%
<br />(43,979) -7.69%
<br />262
<br />142
<br />0
<br />500
<br />120
<br />500
<br />0
<br />0.00%
<br />1,876
<br />0
<br />0
<br />1,500
<br />0
<br />1,500
<br />0
<br />0.00%
<br />449
<br />22
<br />4,814
<br />0
<br />3,534
<br />3,000
<br />3,000
<br />N/A
<br />0
<br />50
<br />0
<br />0
<br />0
<br />0
<br />0
<br />N/A
<br />0
<br />0
<br />13
<br />0
<br />0
<br />0
<br />0
<br />N/A
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />N/A
<br />0
<br />0
<br />90
<br />0
<br />130
<br />0
<br />0
<br />N/A
<br />2,587
<br />214
<br />4,917
<br />2,000
<br />3,784
<br />5,000
<br />3,000
<br />150.00%
<br />104
<br />0
<br />3,266
<br />7,500
<br />11,822
<br />5,000
<br />(2,500)
<br />-33.33%
<br />23,886
<br />24,864
<br />19,174
<br />16,000
<br />11,654
<br />16,000
<br />0
<br />0.00%
<br />89,226
<br />85,065
<br />84,509
<br />90,000
<br />80,070
<br />90,000
<br />0
<br />0.00%
<br />0
<br />0
<br />0
<br />5,000
<br />4
<br />0
<br />(5,000)
<br />-100.00%
<br />0
<br />0
<br />0
<br />0
<br />0
<br />8,180
<br />8,180
<br />N/A
<br />3,100
<br />3,175
<br />24,562
<br />20,000
<br />10,247
<br />20,000
<br />0
<br />0.00%
<br />Total Professional Services 116,315 113,104 131,510 138,500 113,796 139,180 680 0.49%
<br />City of Orono - 2019 Budget Page 93
<br />
|