Laserfiche WebLink
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 />101-42400-101 101 Full-Time Employees Regular 405,075 413,663 346,500 261,071 508,800 162,300 46.84% <br />101-42400-102 102 Full-Time Employees Overtime 0 0 200 0 200 0 0.00% <br />101-42400-103 103 Part-Time Employees 0 0 0 0 0 0 N/A <br />101-42400-104 104 Temporary/Seasonal Employees 0 0 0 0 0 0 N/A <br />101-42400-121 121 PERA 29,480 29,783 26,000 19,136 38,200 12,200 46.92% <br />101-42400-122 122 FICA 29,563 29,503 26,500 18,460 39,000 12,500 47.17% <br />101-42400-135 135 City Benefit Contribution 46,758 57,930 57,300 46,078 109,275 51,975 90.71% <br />101-42400-142 142 Unemployment Benefit Payments 0 0 0 0 0 0 N/A <br />101-42400-151 151 Worker's Comp Insurance Prem 2,310 2,600 2,400 1,650 3,300 900 37.50% <br />Total Personal Services 513,186 533,479 458,900 346,395 698,775 239,875 52.27% <br />101-42400-208 208 Books & Periodicals 0 408 500 0 0 (500)-100.00% <br />101-42400-212 212 Motor Fuels & Lubricants 0 0 1,500 0 0 (1,500)-100.00% <br />101-42400-221 221 Equipment Parts & Accessories 0 361 3,000 0 0 (3,000)-100.00% <br />101-42400-226 226 Clothing & personal equipment 0 0 0 0 0 0 N/A <br />101-42400-240 240 Small Tools and Minor Equip 0 0 0 0 0 0 N/A <br />101-42400-402 402 Repairs/Maint-Auto Equip 0 0 0 0 0 0 N/A <br />101-42400-403 403 Repairs/Maint-Misc. Equip 0 0 0 0 0 0 N/A <br />Total Supplies & Maintenance 0 769 5,000 0 0 (5,000)-100.00% <br />Personal Services <br />42400 <br />City of Orono <br />2022 Line Item Budget <br />General Fund - Building & Zoning - Public Safety <br />Supplies & Maintenance <br />City of Orono - 2022 Budget Information <br /> <br />Page 45