|
2019
<br />Actual
<br />2020
<br />Actual
<br />2021
<br />Budget
<br />Y-T-D
<br />Oct 31, 2021
<br />2022
<br />Draft Budget
<br />Dollar
<br />Increase
<br />(Decrease)
<br />%
<br />Increase
<br />(Decrease)
<br />101-41900-103 103 Part-Time Employees 0 7,064 0 10,149 18,300 18,300 N/A
<br />101-41900-104 104 Temporary/Seasonal Employees 0 700 0 0 0 0 N/A
<br />101-41900-121 121 PERA 0 0 0 0 0 0 N/A
<br />101-41900-122 122 FICA 0 1,110 0 796 1,400 1,400 N/A
<br />101-41900-135 135 City Benefit Contribution 0 0 0 0 1,200 1,200 N/A
<br />101-41900-151 151 Worker's Comp Insurance Prem 0 0 0 0 1,100 1,100 N/A
<br />Total Personal Services 0 8,873 0 10,945 22,000 22,000 N/A
<br />101-41900-201 201 Office supplies 6,186 10,466 12,000 7,879 12,000 0 0.00%
<br />101-41900-221 221 Equipment Parts & Accessories 274 10,201 1,000 669 1,000 0 0.00%
<br />101-41900-223 223 Bldg/Grounds Maint. Supplies 1,984 6,738 3,500 5,134 3,500 0 0.00%
<br />101-41900-401 401 Repairs/Maint-Office Equip 999 363 500 6,253 500 0 0.00%
<br />101-41900-403 403 Repairs/Maint-Misc. Equip 424 2,995 3,000 158 3,000 0 0.00%
<br />101-41900-404 404 Repairs/Maint-Bldgs/Grounds 23,623 32,670 40,000 15,357 45,000 5,000 12.50%
<br />101-41900-407 407 Janitorial Services 17,028 8,281 19,000 26 0 (19,000)-100.00%
<br />101-41900-416 416 Software Licensing 0 473 0 473 0 0 N/A
<br />Total Supplies & Maintenance 50,519 72,186 79,000 35,949 65,000 (14,000)-17.72%
<br />101-41900-301 301 Auditing and Acct'g Services 31,500 24,000 24,000 6,000 25,000 1,000 4.17%
<br />101-41900-311 311 Data Processing Communication 0 0 0 0 0 0 N/A
<br />101-41900-313 313 IT Services 49,000 50,000 51,000 38,250 56,000 5,000 9.80%
<br />101-41900-319 319 Professional Services 8,993 29,378 30,000 65,912 30,000 0 0.00%
<br />101-41900-370 370 Insurance Agent of Record 0 0 0 0 0 0 N/A
<br />Total Professional Services 89,493 103,378 105,000 110,162 111,000 6,000 5.71%
<br />City of Orono
<br />41900
<br />2022 Line Item Budget
<br />General Fund - Central Services - General Government
<br />Supplies & Maintenance
<br />Professional Services
<br />Personal Services
<br />City of Orono - 2022 Budget Information
<br />
<br />Page 37
|