Laserfiche WebLink
2019 <br />Actual <br />2020 <br />Actual <br />2021 <br />Budget <br />Y-T-D <br />Jul 31, 2021 <br />2022 <br />Recommended <br />Dollar <br />Increase <br />(Decrease) <br />% <br />Increase <br />(Decrease) <br />Full-Time Employees Regular 11,487 14,425 7,700 7,514 8,650 950 12.34% <br />Full-Time Employees Overtime 0 0 0 0 0 0 N/A <br />Part-Time Employees 0 0 0 0 0 0 N/A <br />Temporary/Seasonal Employees 0 98 0 0 0 0 N/A <br />PERA 863 1,039 600 575 650 50 8.33% <br />FICA 862 1,128 600 573 660 60 10.00% <br />City Benefit Contribution 1,212 1,767 1,800 884 1,860 60 3.33% <br />Worker's Comp Insurance Prem 50 100 100 50 60 (40)-40.00% <br />Total Personal Services 14,473 18,558 10,800 9,595 11,880 1,080 10.00% <br />Equipment Parts & Accessories 0 34 0 0 0 0 N/A <br />Repairs/Maint-Office Equip 0 0 0 0 0 0 N/A <br />Total Supplies & Maintenance 0 0 0 0 0 0 N/A <br />Legal-Consulting 620 0 0 0 0 0 N/A <br />IT Services 0 2,500 2,550 1,275 2,800 250 9.80% <br />Contract Recycling Pickup 140,385 189,981 200,000 115,055 210,000 10,000 5.00% <br />Professional Services 0 0 0 0 0 0 N/A <br />Total Professional Services 141,005 192,481 200,000 116,330 212,800 10,250 5.13% <br />49500 <br />Professional Services <br />City of Orono <br />2022 Line Item Budget <br />Contracted Recycling Fund - Recycling - Enterprise <br />Personal Services <br />Supplies & Maintenance <br />2022 Enterprise Expenditures <br />Page Page 8 of 13