2013-2014 budget - City of Syracuse

2013-2014 budget - City of Syracuse 2013-2014 budget - City of Syracuse

syracuse.ny.us
from syracuse.ny.us More from this publisher
08.09.2014 Views

294 DOWNTOWN SPECIAL ASSESSMENT FUND ENVIRONMENTAL MAINTENANCE 03.00530.0.603 2011/2012 2012/2013 2012/2013 2013/2014 DETAIL ANALYSIS OBJECT OF EXPENDITURE Actual Authorized Projected Adopted Salaries and Fringe $135,910 $136,620 $137,500 $143,270 Operations and Administration $26,763 $24,500 $28,000 $27,000 Insurance $5,505 $7,100 $7,100 $7,000 Special Projects $53,398 $20,000 $30,530 $28,000 Depreciation $16,453 $16,500 $23,900 $28,000 Horticulture-Watering Contract $7,873 $6,000 $5,905 $6,000 Alarm $617 $617 $617 $617 TOTAL: $246,519 $211,337 $233,552 $239,887 TOTAL FUNDED BY SPECIAL ASSESSMENT $205,967 $211,337 $211,337 $239,887

295 DOWNTOWN SPECIAL ASSESSMENT FUND ECONOMIC DEVELOPMENT 03.00530.0.604 2011/2012 2012/2013 2012/2013 2013/2014 DETAIL ANALYSIS OBJECT OF EXPENDITURE Actual Authorized Projected Adopted Salaries and Fringe $63,988 $73,955 $47,500 $69,683 Special Projects $2,765 $2,444 $6,000 $2,000 Recruitment $14,328 $15,000 $16,000 $18,000 TOTAL: $81,081 $91,399 $69,500 $89,683 TOTAL FUNDED BY SPECIAL ASSESSMENT $106,600 $91,399 $91,399 $89,683

295<br />

DOWNTOWN SPECIAL ASSESSMENT FUND<br />

ECONOMIC DEVELOPMENT<br />

03.00530.0.604<br />

2011/2012 2012/<strong>2013</strong> 2012/<strong>2013</strong> <strong>2013</strong>/<strong>2014</strong><br />

DETAIL ANALYSIS OBJECT OF EXPENDITURE Actual Authorized Projected Adopted<br />

Salaries and Fringe $63,988 $73,955 $47,500 $69,683<br />

Special Projects $2,765 $2,444 $6,000 $2,000<br />

Recruitment $14,328 $15,000 $16,000 $18,000<br />

TOTAL: $81,081 $91,399 $69,500 $89,683<br />

TOTAL FUNDED BY SPECIAL ASSESSMENT $106,600 $91,399 $91,399 $89,683

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!