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 />101-43100-104 104 Temporary/Seasonal Employees 4,167 5,508 10,800 7,788 10,800 0 0.00% <br />101-43100-122 122 FICA 97 115 800 596 800 0 0.00% <br />101-43100-151 151 Worker's Comp Insurance Prem 0 0 0 0 600 600 N/A <br />Total Personal Services 4,264 5,623 11,600 8,384 12,200 600 5.17% <br />101-43100-223 223 Bldg/Grounds Maint. Supplies 124 219 300 127 250 (50)-16.67% <br />101-43100-312 312 Bank Fees 12 0 0 0 0 0 N/A <br />101-43100-313 313 IT Services 0 300 300 225 250 (50)-16.67% <br />101-43100-361 361 General Liability Ins 0 0 100 0 100 0 0.00% <br />101-43100-381 381 Gas & Electric 149 294 300 259 300 0 0.00% <br />101-43100-404 404 Repairs/Maint-Bldgs/Grounds 871 8,183 500 6,367 15,000 14,500 2900.00% <br />101-43100-415 415 Other Equipment Rentals 399 501 0 79 0 0 N/A <br />Total Other Expenses 1,556 9,497 1,500 7,056 15,900 14,400 960.00% <br />5,820 15,120 13,100 15,440 28,100 15,000 114.50%Brush Site Total <br />Other Expenses <br />City of Orono <br />2022 Line Item Budget <br />General Fund - Brush Site <br />43100 <br />Personal Services <br />City of Orono - 2022 Budget Information <br /> <br />Page 56