2013-2014 budget - City of Syracuse

More documents

Recommendations

Info

320 2013-2014 SYRACUSE CITY SCHOOL DISTRICT ADOPTED BUDGET 16800 Central Data Processing 2011-2012 2012-2013 2013-2014 Actual Adopted Adopted Expenditures 1 FTE 2 Budget 3 FTE Budget 3 4650 Equipment Repair 12,285 - 50,000 - 15,000 4740 In-District Staff Travel 1,291 - 3,081 - 3,081 4750 Out-of-District Staff Travel 4,216 - 5,000 - 5,000 4790 Maintenance Agreements 963,267 - 1,631,620 - 1,480,050 4840 BOCES Services 124,835 - 125,292 - 74,602 5010 Office Supplies & Equipment 121,660 - 57,000 - 57,000 5190 Computer Software 86,893 - 160,850 - 230,850 5430 Miscellaneous Supplies 118,591 - 19,000 - 34,000 5760 Repair Supplies & Parts 57,606 - 109,000 - 90,000 8010 State Retirement (ERS) 348,988 - 375,005 - 340,605 8020 Teachers Retirement (TRS) 13,909 - 15,923 - 21,261 8030 Social Security 138,111 - 136,472 - 111,007 8040 Workers' Compensation (454) - - - - 8050 Medical 370,234 - 372,706 - 332,631 8060 Dental 26,405 - 27,450 - 25,830 8090 Medicare 32,300 - 31,912 - 25,958 8110 Unemployment 23,686 - 37,672 - 17,998 Total Central Data Processing $ 6,426,690 38.00 $ 7,388,748 29.00 $ 6,752,775 19100 Unallocated Insurance 4210 Fire Insurance $ 217,403 - $ 244,994 - $ 244,994 4230 Misc Insurance 44,254 - 66,159 - 57,818 4240 Auto/Truck Insurance 114,398 - 123,107 - 123,105 Total Unallocated Insurance $ 376,055 - $ 434,260 - $ 425,917
321 2013-2014 SYRACUSE CITY SCHOOL DISTRICT ADOPTED BUDGET 19300 Judgment and Claims 2011-2012 2012-2013 2013-2014 Actual Adopted Adopted Expenditures 1 FTE 2 Budget 3 FTE Budget 3 4270 Judgments & Claims $ 62,613 - $ 150,000 - $ 500,000 19500 Assessments on School Property 4550 Assessments/Taxes $ 335,959 - $ 215,000 - $ 220,000 20100 Curric Development & Supervision 1015 Senior Administrative Staff $ 127,508 1.00 $ 143,938 1.00 $ 143,938 1030 Director 260,952 2.35 287,019 4.85 585,386 1040 Administrator - Certified - 1.00 66,449 2.00 199,645 1090 Assistant Director - 2.00 212,746 2.00 195,805 1140 Supervisor 24,460 1.50 71,016 3.50 253,385 1170 Staff Development Ext Service - - - - - 1370 Coordinator 440,447 6.50 581,660 3.50 312,596 1600 Support Staff Non Certified 70,739 2.50 169,774 2.00 135,236 1800 Clerical 377,261 9.75 401,756 8.25 341,691 1820 Overtime 6,378 - - - - 1850 Extension/Extra Certified 286,138 - 238,775 - 299,649 4070 Consultant - - 200,000 - - 4450 Contract Services 68,000 - 312,030 - 446,030 4530 Cellular Services 576 - - - - 4740 In-District Staff Travel 656 - 300 - 600
Page 1 and 2:
Fellow Syracusans: April 8, 2013 Pu
Page 3 and 4:
- A wage freeze for City employees,
Page 5 and 6:
C I T Y O F S Y R A C U S E, N E W
Page 7 and 8:
THE CITY OF SYRACUSE 2013/2014 GENE
Page 9 and 10:
TABLE OF CONTENTS Part I Part II Co
Page 11:
TABLE OF CONTENTS Department of Par
Page 15:
iii COMBINED CITY AND SCHOOL DISTRI
Page 18 and 19:
vi HOW THE MONEY WILL BE USED 2013/
Page 20 and 21:
viii TAX RATE 2012/2013 2013/2014 D
Page 22 and 23:
x 2013/2014 GENERAL CITY BUDGET $30
Page 24 and 25:
xii GENERAL CITY-SUMMARY OF APPROPR
Page 26 and 27:
xiv GENERAL CITY-SUMMARY OF APPROPR
Page 28 and 29:
xvi GENERAL CITY-COMPARISON OF ESTI
Page 30 and 31:
xviii GENERAL CITY-COMPARISON OF ES
Page 32 and 33:
xx CITY OF SYRACUSE: DEBT SERVICE A
Page 34 and 35:
xxii CITY OF SYRACUSE: DEBT SERVICE
Page 36 and 37:
xxiv CITY OF SYRACUSE: DEBT SERVICE
Page 38 and 39:
xxvi CITY OF SYRACUSE: DEBT SERVICE
Page 40 and 41:
xxviii CITY OF SYRACUSE: DEBT SERVI
Page 42 and 43:
xxx CITY OF SYRACUSE: DEBT SERVICE
Page 44 and 45:
xxxii CDBG year - 38 (5/1/13-4/30/1
Page 47 and 48:
3 SUMMARY OF APPROPRIATIONS 2013/20
Page 49 and 50:
5 SUMMARY OF APPROPRIATIONS 2013/20
Page 51 and 52:
7 ESTIMATED REVENUES OTHER THAN REA
Page 53 and 54:
9 ESTIMATED REVENUES OTHER THAN REA
Page 55 and 56:
11 ESTIMATED REVENUES OTHER THAN RE
Page 57 and 58:
Page 59 and 60:
Page 61:
NARRATIVE SUMMARY OF REVENUE ACCOUN
Page 64 and 65:
20 01.1085 PILOT- SYRACUSE UNIVERSI
Page 66 and 67:
22 01.1590 DOME STADIUM REIMBURSEME
Page 68 and 69:
24 01.2547 GAMES OF CHANCE - LICENS
Page 70 and 71:
26 01.2557 BOARD OF ZONING APPEALS:
Page 72 and 73:
28 01.2001 PARK FEES AND CONCESSION
Page 74 and 75:
30 FIRE 01.1538 FIRE DEPARTMENT REI
Page 76 and 77:
32 PUBLIC WORKS 01.1710 CHARGES FOR
Page 78 and 79:
34 01.1733 ONCENTER PARKING GARAGE:
Page 80 and 81:
36 USE OF MONEY AND PROPERTY 01.240
Page 82 and 83:
38 01.3521 AID & INCENTIVES FOR MUN
Page 84 and 85:
40 AVIATION ENTERPRISE FUND OTHER A
Page 86 and 87:
42 SEWER FUND SEWER RENTS: This rep
Page 89 and 90:
NYS - Real Property System Assessor
Page 91:
47 NEW YORK STATE DEPARTMENT OF TAX
Page 95 and 96:
51 COMMON COUNCIL I. Program Respon
Page 97 and 98:
53 PERSONAL SERVICE DETAILS COMMON
Page 99 and 100:
55 CITIZEN REVIEW BOARD 01.10500 20
Page 101 and 102:
57 EXECUTIVE DEPARTMENT SUMMARY OF
Page 103 and 104:
59 EXECUTIVE DEPARTMENT OFFICE OF T
Page 105 and 106:
61 EXECUTIVE DEPARTMENT OFFICE OF A
Page 107 and 108:
63 PERSONAL SERVICE DETAILS EXECUTI
Page 109 and 110:
65 EXECUTIVE DEPARTMENT OFFICE OF P
Page 111 and 112:
67 EXECUTIVE DEPARTMENT OFFICE OF M
Page 113 and 114:
Page 115 and 116:
Page 117 and 118:
73 PERSONAL SERVICE DETAILS OFFICE
Page 119 and 120:
75 EXECUTIVE DEPARTMENT OFFICE OF P
Page 121 and 122:
Page 123 and 124:
79 EXECUTIVE DEPARTMENT BUREAU OF R
Page 125 and 126:
81 EXECUTIVE DEPARTMENT BUREAU OF I
Page 127 and 128:
Page 129 and 130:
85 DEPARTMENT OF FINANCE BUREAU OF
Page 131 and 132:
Page 133 and 134:
Page 135 and 136:
91 FINANCE DEPARTMENT BUREAU OF ACC
Page 137 and 138:
93 DEPARTMENT OF FINANCE PARKING VI
Page 139 and 140:
95 PERSONAL SERVICE DETAILS DEPARTM
Page 141 and 142:
97 DEPARTMENT OF AUDIT 01.13200 201
Page 143 and 144:
99 CITY CLERK'S OFFICE I. Program R
Page 145 and 146:
101 PERSONAL SERVICE DETAILS CITY C
Page 147 and 148:
103 DEPARTMENT OF ASSESSMENT 01.135
Page 149 and 150:
105 DEPARTMENT OF LAW I. Program Re
Page 151 and 152:
107 DEPARTMENT OF LAW 01.14200 2011
Page 153 and 154:
109 DEPARTMENT OF NEIGHBORHOOD & BU
Page 155 and 156:
Page 157 and 158:
Page 159 and 160:
Page 161 and 162:
Page 163 and 164:
119 DEPARTMENT OF ENGINEERING TECHN
Page 165 and 166:
121 DEPARTMENT OF ENGINEERING TECHN
Page 167 and 168:
123 DEPARTMENT OF PUBLIC WORKS SUMM
Page 169 and 170:
125 DEPARTMENT OF PUBLIC WORKS MAIN
Page 171 and 172:
127 PERSONAL SERVICE DETAILS DEPART
Page 173 and 174:
129 DEPARTMENT OF PUBLIC WORKS DIVI
Page 175 and 176:
Page 177 and 178:
Page 179 and 180:
Page 181 and 182:
Page 183 and 184:
Page 185 and 186:
Page 187 and 188:
Page 189 and 190:
Page 191 and 192:
Page 193 and 194:
Page 195 and 196:
Page 197 and 198:
Page 199 and 200:
155 DEPARTMENT OF FIRE SUMMARY OF A
Page 201 and 202:
157 DEPARTMENT OF FIRE MAIN FIRE 01
Page 203 and 204:
159 DEPARTMENT OF FIRE FIRE PREVENT
Page 205 and 206:
Page 207 and 208:
163 DEPARTMENT OF FIRE AIRPORT CRAS
Page 209 and 210:
165 DEPARTMENT OF FIRE FIRE EMS 01.
Page 211 and 212:
167 DEPARTMENT OF POLICE GENERAL SE
Page 213 and 214:
Page 215 and 216:
Page 217 and 218:
Page 219 and 220:
175 DEPARTMENT OF POLICE UNIFORM BU
Page 221 and 222:
Page 223 and 224:
Page 225 and 226:
181 DEPARTMENT OF PARKS, RECREATION
Page 227 and 228:
Page 229 and 230:
Page 231 and 232:
Page 233 and 234:
Page 235 and 236:
Page 237 and 238:
Page 239 and 240:
Page 241 and 242:
Page 243 and 244:
199 TEMPORARY PERSONAL SERVICE DETA
Page 245 and 246:
201 TEMPORARY PERSONAL SERVICE DETA
Page 247 and 248:
Page 249:
Page 253 and 254:
209 SPECIAL OBJECTS OF EXPENSE 2011
Page 255:
DEBT SERVICE AND CAPITAL APPROPRIAT
Page 258 and 259:
214 GENERAL FUND DEBT SERVICE SUMMA
Page 260 and 261:
216 SERIAL BONDS-PRINCIPAL GENERAL
Page 262 and 263:
218 GENERAL FUND DEBT SERVICE SERIA
Page 264 and 265:
Page 266 and 267:
Page 268 and 269:
Page 270 and 271:
Page 272 and 273:
Page 274 and 275:
Page 276 and 277:
Page 278 and 279:
Page 280 and 281:
Page 283 and 284:
239 AVIATION ENTERPRISE FUND SUMMAR
Page 285 and 286:
241 AVIATION ENTERPRISE FUND DEPART
Page 287 and 288:
Page 289 and 290:
245 AVIATION ENTERPRISE FUND SERIAL
Page 291 and 292:
247 AVIATION ENTERPRISE FUND BOND A
Page 293:
WATER FUND APPROPRIATIONS
Page 296 and 297:
252 DEPARTMENT OF WATER DIVISION OF
Page 298 and 299:
Page 300 and 301:
256 DEPARTMENT OF WATER DIVISION OF
Page 302 and 303:
Page 304 and 305:
260 WATER FUND WATER QUALITY MANAGE
Page 306 and 307:
262 DEPARTMENT OF WATER SKANEATELES
Page 308 and 309:
Page 310 and 311:
266 DEPARTMENT OF WATER PLANT SECTI
Page 312 and 313:
Page 314 and 315: 270 WATER FUND SPECIAL OBJECTS OF E
Page 316 and 317: 272 WATER FUND DEBT SERVICE SERIAL
Page 318 and 319: 274 WATER FUND DEBT SERVICE SERIAL
Page 321: SEWER FUND APPROPRIATIONS
Page 324 and 325: 280 DEPARTMENT OF PUBLIC WORKS DIVI
Page 326 and 327: 282 SEWER FUND D.P.W. BUREAU OF SEW
Page 328 and 329: 284 SEWER FUND SPECIAL OBJECTS OF E
Page 330 and 331: 286 SEWER FUND DEBT SERVICE SERIAL
Page 333: DOWNTOWN SPECIAL ASSESSMENT FUND
Page 336 and 337: 292 DOWNTOWN SPECIAL ASSESSMENT FUN
Page 344 and 345: 300 CROUSE - MARSHALL SPECIAL ASSES
Page 347 and 348: 303 CITY SCHOOL DISTRICT BUDGET FOR
Page 349 and 350: 305 SYRACUSE CITY SCHOOL DISTRICT T
Page 351 and 352: 307 2013-2014 SYRACUSE CITY SCHOOL
Page 363: 319 2013-2014 SYRACUSE CITY SCHOOL
Page 385: 341 2013-2014 SYRACUSE CITY SCHOOL
show all

2013-2014 budget - City of Syracuse

You also want an ePaper? Increase the reach of your titles

Delete template?

Save as template?