|
City of Orono
<br />2018 Line Item Budget
<br />Building & Zoning
<br />42400
<br />Total Personal Services 577,800 576,521 581,420 368,995 571,821 (9,599) -1.65%
<br />Supplies & Maintenance
<br />Dollar
<br />%
<br />208
<br />Books & Periodicals
<br />600
<br />2016
<br />2016
<br />2017
<br />Y -T -D
<br />2018
<br />Increase
<br />Increase
<br />212
<br />Motor Fuels & Lubricants
<br />1,500
<br />Budget
<br />Actual
<br />Budget
<br />Aug 30, 2017
<br />Draft Budget
<br />Decrease
<br />Decrease
<br />221
<br />Personal
<br />Services
<br />22
<br />0
<br />2,656
<br />0
<br />0
<br />N/A
<br />101-42400-226
<br />101-42400-101
<br />101
<br />Full -Time Employees Regular
<br />435,010
<br />452,306
<br />438,290
<br />294,559
<br />428,441
<br />(9,849)
<br />-2.25%
<br />101-42400-102
<br />102
<br />Full -Time Employees Overtime
<br />200
<br />379
<br />200
<br />35
<br />200
<br />0
<br />0.00%
<br />101-42400-103
<br />103
<br />Part -Time Employees
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />N/A
<br />101-42400-104
<br />104
<br />Temporary Employees Regular
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />N/A
<br />101-42400-121
<br />121
<br />PERA
<br />32,640
<br />33,690
<br />32,890
<br />19,777
<br />32,148
<br />(742)
<br />-2.26%
<br />101-42400-122
<br />122
<br />FICA
<br />33,290
<br />34,579
<br />33,540
<br />20,420
<br />32,791
<br />(749)
<br />-2.23%
<br />101-42400-135
<br />135
<br />City Benefit Contribution
<br />74,040
<br />52,947
<br />74,040
<br />34,203
<br />75,822
<br />1,782
<br />2.41%
<br />101-42400-142
<br />142
<br />Unemployment Benefit Payments
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />N/A
<br />101-42400-151
<br />151
<br />Worker's Comp Insurance Prem
<br />2,620
<br />2,620
<br />2,460
<br />0
<br />2,419
<br />(41)
<br />-1.67%
<br />Total Personal Services 577,800 576,521 581,420 368,995 571,821 (9,599) -1.65%
<br />Total Supplies & Maintenance 3,100 214 6,200 2,656 2,000 (4,200) -67.74%
<br />Supplies & Maintenance
<br />101-42400-208
<br />208
<br />Books & Periodicals
<br />600
<br />142
<br />500
<br />0
<br />500
<br />0
<br />0.00%
<br />101-42400-212
<br />212
<br />Motor Fuels & Lubricants
<br />1,500
<br />0
<br />1,500
<br />0
<br />1,500
<br />0
<br />0.00%
<br />101-42400-221
<br />221
<br />Equipment Parts & Accessories
<br />0
<br />22
<br />0
<br />2,656
<br />0
<br />0
<br />N/A
<br />101-42400-226
<br />226
<br />Clothing & personal equipment
<br />0
<br />50
<br />0
<br />0
<br />0
<br />0
<br />N/A
<br />101-42400-240
<br />240
<br />Small Tools and Minor Equip
<br />0
<br />0
<br />3,200
<br />0
<br />0
<br />(3,200)
<br />-100.00%
<br />101-42400-402
<br />402
<br />Repairs/Maint-Auto Equip
<br />1,000
<br />0
<br />1,000
<br />0
<br />0
<br />(1,000)
<br />-100.00%
<br />101-42400-403
<br />403
<br />Repairs/Maint-Misc. Equip
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />N/A
<br />Total Supplies & Maintenance 3,100 214 6,200 2,656 2,000 (4,200) -67.74%
<br />Total Professional Services 121,000 113,104 161,000 43,710 148,500 (12,500) -7.76%
<br />Professional Services
<br />101-42400-304
<br />304
<br />Engineering -Consulting
<br />2,500
<br />0
<br />12,500
<br />0
<br />7,500
<br />(5,000)
<br />-40.00%
<br />101-42400-307
<br />307
<br />Legal -Consulting
<br />16,000
<br />24,864
<br />16,000
<br />11,145
<br />16,000
<br />0
<br />0.00%
<br />101-42400-310
<br />310
<br />Inspection Services
<br />100,000
<br />85,065
<br />100,000
<br />30,886
<br />100,000
<br />0
<br />0.00%
<br />10142400-312
<br />12
<br />Bank Fees
<br />0
<br />0
<br />0
<br />0
<br />5,000
<br />5,000
<br />N/A
<br />101-42400-319
<br />319
<br />Professional Services
<br />2,500
<br />3,175
<br />32,500
<br />1,680
<br />20,000
<br />(12,500)
<br />-38.46%
<br />Total Professional Services 121,000 113,104 161,000 43,710 148,500 (12,500) -7.76%
<br />
|