|
2022
<br />Actual
<br />2023
<br />Actual
<br />2024
<br />Budget
<br />2025
<br />Adopted
<br /> Budget
<br />Dollar
<br />Increase
<br />(Decrease)
<br />%
<br />Increase
<br />(Decrease)
<br />Personal Services
<br />Full-Time Employees Regular 11,987 15,006 13,700 13,700 - 0.00%
<br />PERA 899 978 1,000 1,050 50 5.00%
<br />FICA 838 911 1,100 1,050 (50) -4.55%
<br />City Benefit Contribution 1,966 2,058 2,100 2,100 - 0.00%
<br />Worker's Comp Insurance Prem 244,445 233,726 - 235,000 235,000 N/A
<br />Total Personal Services 260,135 252,680 17,900 252,900 235,000 1312.85%
<br />Insurance
<br />General Liability Ins 188,836 265,764 177,644 235,000 57,356 32.29%
<br />Umbrella Liability Ins - - 63,104 - (63,104) -100.00%
<br />Insurance Agent of Record 8,000 8,000 8,000 8,000 - 0.00%
<br />Other Insurance Related Exp 250 (7,609) - 3,500 3,500 N/A
<br />Insurance Deductibles 20,221 93,423 10,000 50,000 40,000 400.00%
<br />Automotive Equipment - - 25,016 27,000 1,984 7.93%
<br />Total Insurance 217,307 359,578 283,764 323,500 39,736 14.00%
<br />Total Insurance Fund 477,442 612,258 301,664 576,400 274,736 91.07%
<br />City of Orono
<br />2025 Internal Service Fund Expenditure Budget - Line Item Budget
<br />Insurance
<br />49960
<br />Page 111 of 113 257
|