|
City of Orono
<br />2018 Line Item Budget
<br />Parks
<br />45200
<br />Supplies & Maintenance
<br />Dollar
<br />%
<br />212
<br />Motor Fuels & Lubricants
<br />0
<br />2016
<br />2016
<br />2017
<br />Y -T -D
<br />2018
<br />Increase
<br />Increase
<br />221
<br />Equipment Parts & Accessories
<br />500
<br />Budget
<br />Actual
<br />Budget
<br />Aug 30, 2017
<br />Draft Budget
<br />Decrease
<br />Decrease
<br />223
<br />Personal
<br />Services
<br />9,875
<br />7,600
<br />3,769
<br />7,600
<br />0
<br />0.00%
<br />101-45200-225
<br />101-45200-101
<br />101
<br />Full -Time Employees Regular
<br />20,070
<br />19,220
<br />20,270
<br />12,250
<br />49,860
<br />29,590
<br />145.98%
<br />101-45200-102
<br />102
<br />Full -Time Employees Overtime
<br />0
<br />231
<br />0
<br />211
<br />0
<br />0
<br />N/A
<br />101-45200-103
<br />103
<br />Part -Time Employees
<br />0
<br />10,023
<br />0
<br />5,528
<br />0
<br />0
<br />N/A
<br />101-45200-104
<br />104
<br />Temporary Employees Regular
<br />10,000
<br />0
<br />10,000
<br />0
<br />10,000
<br />0
<br />0.00%
<br />101-45200-121
<br />121
<br />PERA
<br />1,510
<br />1,419
<br />1,520
<br />935
<br />3,739
<br />2,219
<br />145.99%
<br />101-45200-122
<br />122
<br />FICA
<br />2,300
<br />1,593
<br />2,320
<br />1,050
<br />4,579
<br />2,259
<br />97.37%
<br />101-45200-135
<br />135
<br />City Benefit Contribution
<br />3,600
<br />2,091
<br />3,600
<br />2,152
<br />11,574
<br />7,974
<br />221.50%
<br />101-45200-151
<br />151
<br />Worker's Comp Insurance Prem
<br />1,490
<br />1,490
<br />1,890
<br />0
<br />4,594
<br />2,704
<br />143.07%
<br />Total Personal Services
<br />38,970
<br />36,067
<br />39,600
<br />22,125
<br />84,346
<br />44,746
<br />112.99%
<br />Supplies & Maintenance
<br />101-45200-212
<br />212
<br />Motor Fuels & Lubricants
<br />0
<br />19
<br />0
<br />0
<br />0
<br />0
<br />N/A
<br />101-45200-221
<br />221
<br />Equipment Parts & Accessories
<br />500
<br />908
<br />0
<br />937
<br />500
<br />500
<br />N/A
<br />101-45200-223
<br />223
<br />Bldg/Grounds Maint. Supplies
<br />1,500
<br />9,875
<br />7,600
<br />3,769
<br />7,600
<br />0
<br />0.00%
<br />101-45200-225
<br />225
<br />Misc Park Supplies
<br />10,000
<br />7,309
<br />10,000
<br />1,411
<br />15,000
<br />5,000
<br />50.00%
<br />101-45200-402
<br />402
<br />Repairs/Maint-Auto Equip
<br />0
<br />20
<br />0
<br />246
<br />200
<br />200
<br />N/A
<br />101-45200-403
<br />403
<br />Repairs/Maint-Misc. Equip
<br />0
<br />3,744
<br />0
<br />779
<br />1,000
<br />1,000
<br />N/A
<br />101-45200-404
<br />404
<br />Repairs/Maint-Bldgs/Grounds
<br />52,000
<br />37,472
<br />53,779
<br />23,769
<br />58,000
<br />4,221
<br />7.85%
<br />Total Supplies & Maintenance
<br />64,000
<br />59,349
<br />71,379
<br />30,910
<br />82,300
<br />10,921
<br />15.30%
<br />Professional Services
<br />101-45200-319
<br />319
<br />Professional Services
<br />1,000
<br />8,699
<br />1,140
<br />2,492
<br />1,140
<br />0
<br />0.00%
<br />Total Professional Services
<br />1,000
<br />8,699
<br />1,140
<br />2,492
<br />1,140
<br />0
<br />0.00%
<br />
|