Laserfiche WebLink
2022 <br />Actual <br />2023 <br />Actual <br />2024 <br />Budget <br />2025 <br />Preliminary <br />Budget <br />Dollar <br />Increase <br />(Decrease) <br />% <br />Increase <br />(Decrease) <br />Personal Services <br />Full-Time Employees Regular 0 0 5,100 96,450 91,350 1791.18% <br />Full-Time Employees Overtime 0 0 0 1,000 1,000 N/A <br />Temporary/Seasonal Employees 0 0 0 0 0 N/A <br />PERA 0 0 500 7,350 6,850 1370.00% <br />FICA 0 0 400 7,500 7,100 1775.00% <br />City Benefit Contribution 0 0 700 14,350 13,650 1950.00% <br />Worker's Comp Insurance Prem 0 0 0 400 400 N/A <br />Total Personal Services 0 0 6,700 127,050 120,350 1796.27% <br />Other Expenses <br />IT Services 0 0 2,000 2,500 500 25.00% <br />Website Hosting 0 0 7,300 0 (7,300) -100.00% <br />Postage 0 0 4,000 4,000 0 0.00% <br />Newsletters 0 0 12,000 16,000 4,000 33.33% <br />Printing & Publishing 0 0 1,000 0 (1,000) -100.00% <br />Software Licensing 0 0 6,000 0 (6,000) -100.00% <br />Total Other Expenses 0 0 32,300 22,500 (9,800) -30.34% <br />Communications Total 0 0 39,000 149,550 110,550 283.46% <br />City of Orono <br />2025 General Fund Budget - By Line Item <br />Communications <br />41430 <br />Page 34 of 58 36