2012-2013 Budget - City of Saginaw MI
2012-2013 Budget - City of Saginaw MI 2012-2013 Budget - City of Saginaw MI
EXPENDITURE ANALYSIS DETAIL2012/2013 APPROVED BUDGET101-3513 CPS - Police InvestigationAllocation PlanPosition Control2012/JOB 2013PERSONNEL SERVICES CLASSIFICATION BUDGET ALLOCATIONSalaries 604,395 Police Sergeant 3.00 186,810Overtime 47,250 Police Officers 8.00 417,585Fringe Benefits 953,224Total Personnel 11.00 604,395TOTAL1,604,869OPERATING EXPENSESOvertime 47,250Supplies 0 FICA 9,517Internal Services 32,830 Healthcare Benefits - Active 166,565Other Services Healthcare Benefits - Retirees 0Professional Fees 77,490 Pension - Sworn 777,142Maintenance Fees 0Other Contracted Fees 550 Total Fringe Benefits 953,224TOTAL110,870 TOTAL 11.00 1,604,869CAPITAL OUTLAY 0TOTAL0TOTAL APPROPRIATION 1,715,73996
EXPENDITURE ANALYSIS DETAIL2012/2013 APPROVED BUDGET101-3514 Building MaintenanceAllocation PlanPosition Control2012/JOB 2013PERSONNEL SERVICES CLASSIFICATION BUDGET ALLOCATIONSalaries 0Overtime 1,500 Total Personnel 0.00 0Fringe Benefits 115TOTAL1,615 Overtime 1,500FICA 115OPERATING EXPENSES Healthcare Benefits - Active 0Healthcare Benefits - Retirees 0Supplies 277,077 Pension - Civilian 0Internal Services 0Other Services Total Fringe Benefits 115Professional Fees 24,900Maintenance Fees 258,073 TOTAL 0.00 1,615Other Contracted Fees 0TOTAL560,050CAPITAL OUTLAY 0TOTAL0TOTAL APPROPRIATION 561,66597
- Page 60 and 61: EXPENDITURES BY CATEGORY ANALYSIS20
- Page 62 and 63: Public Services:In FY 2012, the Dep
- Page 64: UNASSIGNED FUND BALANCE ANALYSIS201
- Page 67 and 68: RESOURCE ALLOCATION2012/2013 APPROV
- Page 69 and 70: General Fund RevenuesTotal 2012/201
- Page 71 and 72: STATE SHARED REVENUESThe City of Sa
- Page 73 and 74: The chart above reveals that the am
- Page 75 and 76: REVENUE ANALYSIS DETAIL2012/2013 AP
- Page 77 and 78: REVENUE ANALYSIS DETAIL2012/2013 AP
- Page 79 and 80: REVENUE ANALYSIS DETAIL2012/2013 AP
- Page 81 and 82: GENERAL FUND REVENUE AND EXPENDITUR
- Page 83 and 84: GENERAL GOVERNMENT
- Page 85 and 86: GENERAL FUND’S OFFICES OF GENERAL
- Page 87 and 88: EXPENDITURE ANALYSIS DETAIL2012/201
- Page 89 and 90: EXPENDITURE ANALYSIS DETAIL2012/201
- Page 91 and 92: EXPENDITURE ANALYSIS DETAIL2012/201
- Page 94 and 95: DEPARTMENT OF FISCAL SERVICES
- Page 96 and 97: DEPARTMENT OF FISCAL SERVICESEXPEND
- Page 98 and 99: EXPENDITURE ANALYSIS DETAIL2012/201
- Page 100 and 101: EXPENDITURE ANALYSIS DETAIL2012/201
- Page 102 and 103: EXPENDITURE ANALYSIS DETAIL2012/201
- Page 104 and 105: CITY OF SAGINAWCOMMUNITY PUBLIC SAF
- Page 106 and 107: SUMMARY OF POSITIONS2008/09 2009/10
- Page 108 and 109: EXPENDITURE ANALYSIS DETAIL2012/201
- Page 112 and 113: EXPENDITURE ANALYSIS DETAIL2012/201
- Page 114 and 115: COMMUNITY PUBLIC SAFETY - FIREEXPEN
- Page 116 and 117: EXPENDITURE ANALYSIS DETAIL2012/201
- Page 118: EXPENDITURE ANALYSIS DETAIL2012/201
- Page 121 and 122: CITY OF SAGINAWDEPARTMENT OF DEVELO
- Page 123 and 124: EXPENDITURE ANALYSIS DETAIL2012/201
- Page 125: EXPENDITURE ANALYSIS DETAIL2012/201
- Page 128 and 129: CITY OF SAGINAWDEPARTMENT OF PUBLIC
- Page 130 and 131: SUMMARY OF POSITIONS2008/09 2009/10
- Page 132 and 133: EXPENDITURE ANALYSIS DETAIL2012/201
- Page 134 and 135: EXPENDITURE ANALYSIS DETAIL2012/201
- Page 136: EXPENDITURE ANALYSIS DETAIL2012/201
- Page 139: OTHER GENERAL FUNDEXPENDITURE BUDGE
- Page 142 and 143: CITY OF SAGINAWMAJOR STREETS FUNDPh
- Page 144 and 145: MAJOR STREETS FUNDREVENUE BUDGET SU
- Page 146 and 147: FUNDING LEVEL SUMMARY2008/09 2009/1
- Page 148 and 149: EXPENDITURE ANALYSIS DETAIL2012/201
- Page 150 and 151: EXPENDITURE ANALYSIS DETAIL2012/201
- Page 152 and 153: EXPENDITURE ANALYSIS DETAIL2012/201
- Page 154 and 155: EXPENDITURE ANALYSIS DETAIL2012/201
- Page 156 and 157: EXPENDITURE ANALYSIS DETAIL2012/201
- Page 158 and 159: LOCAL STREETS FUND (203)RESOURCE AL
EXPENDITURE ANALYSIS DETAIL<strong>2012</strong>/<strong>2013</strong> APPROVED BUDGET101-3513 CPS - Police InvestigationAllocation PlanPosition Control<strong>2012</strong>/JOB <strong>2013</strong>PERSONNEL SERVICES CLASSIFICATION BUDGET ALLOCATIONSalaries 604,395 Police Sergeant 3.00 186,810Overtime 47,250 Police Officers 8.00 417,585Fringe Benefits 953,224Total Personnel 11.00 604,395TOTAL1,604,869OPERATING EXPENSESOvertime 47,250Supplies 0 FICA 9,517Internal Services 32,830 Healthcare Benefits - Active 166,565Other Services Healthcare Benefits - Retirees 0Pr<strong>of</strong>essional Fees 77,490 Pension - Sworn 777,142Maintenance Fees 0Other Contracted Fees 550 Total Fringe Benefits 953,224TOTAL110,870 TOTAL 11.00 1,604,869CAPITAL OUTLAY 0TOTAL0TOTAL APPROPRIATION 1,715,73996