|
City of Orono
<br />2020 Line Item Budget
<br />Police Department cont.
<br />42110
<br />Dollar %
<br />2017 2018 2019 Y -T -D 2020 Increase Increase
<br />Actual Actual Budget Jul 31, 2019 Recommended (Decrease) (Decrease)
<br />Professional Services
<br />Engineering -Consulting
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />N/A
<br />Legal -Consulting
<br />5,021
<br />6,233
<br />8,000
<br />2,263
<br />8,000
<br />0
<br />0.00%
<br />LOGIS-Applications
<br />77,988
<br />83,004
<br />110,790
<br />52,337
<br />112,500
<br />1,710
<br />1.54%
<br />Data Processing Communication
<br />8,788
<br />3,511
<br />6,000
<br />2,391
<br />6,000
<br />0
<br />0.00%
<br />IT Services
<br />0
<br />0
<br />72,840
<br />0
<br />80,000
<br />7,160
<br />9.83%
<br />Animal Care
<br />190
<br />1,132
<br />500
<br />772
<br />3,000
<br />2,500
<br />500.00%
<br />Professional Services
<br />13,283
<br />11,187
<br />14,500
<br />10,632
<br />14,500
<br />0
<br />0.00%
<br />Insurance Agent of Record
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />N/A
<br />Total Professional Services
<br />105,269
<br />105,067
<br />212,630
<br />68,395
<br />224,000
<br />11,370
<br />5.35%
<br />Insurances
<br />General Liability Ins
<br />35,000
<br />35,000
<br />40,000
<br />20,000
<br />57,400
<br />17,400
<br />43.50%
<br />Umbrella Liability Ins
<br />10,000
<br />10,000
<br />15,000
<br />7,500
<br />24,900
<br />9,900
<br />66.00%
<br />Property Insurance
<br />1,000
<br />1,000
<br />1,000
<br />500
<br />1,100
<br />100
<br />10.00%
<br />Equipment Floaters Ins
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />N/A
<br />Automotive Insurance
<br />9,000
<br />9,000
<br />15,000
<br />7,500
<br />18,700
<br />3,700
<br />24.67%
<br />Insurance Deductibles
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />N/A
<br />Total Insurances
<br />55,000
<br />55,000
<br />71,000
<br />35,500
<br />102,100
<br />31,100
<br />43.80%
<br />39
<br />
|