2012-2013 Budget - City of Saginaw MI
2012-2013 Budget - City of Saginaw MI 2012-2013 Budget - City of Saginaw MI
BLISS PARK EXPENDITURE ENDOWMENT (737)RESOURCE ALLOCATION2012/2013 APPROVED BUDGETOver the years, the city has accepted several bequests or donations to be held in trust to support some publicpurpose. Assets of these trusts are placed in non-expendable trusts and invested by the city. Proceeds fromthese investments are credited to expendable trust funds and are available for expenditures as required tofulfill the obligations of the trust.Bliss Park Expenditure Endowment accounts for this activity. This fund provides for the beautificationactivities that take place seasonally in the park. Activities include the restocking of the gardens and thetemporary caretaker employed to maintain the park. The source of funding is the A.T. Bliss Endowment(expendable).RESOURCESAPPROPRIATIONSOTHER REVENUES 0 BLISS PARK MAINTENANCE 0TOTAL RESOURCES 0 TOTAL APPROPRIATIONS 0325
200220032004200520062007200820092010201120122013REVENUE BUDGET SUMMARYBLISS PARK EXPENDITURE ENDOWMENTThe Bliss Park Expenditure Endowment Fund isrecorded as the only budgeted trust and agency fund.These funds are used to account for property taxescollected by the City for other units of government untilthe tax proceeds are remitted to them. Funds retainedfrom contractors during construction projects andemployee and employer payroll withholdings andbenefits are also recorded here. The fund will no longerbe operational in FY 2013. In FY 2013, the Bliss ParkExpenditure Endowment Fund will be inactive. Theendowment has been exhausted and lawn services willbe absorbed in under the General Fund’s FacilitiesDivision.SUMMARY OF REVENUES2008/09 2009/10 2010/11 2011/12 2011/12 2011/12 2012/13Actual Actual Actual Approved Adjusted Projected ApprovedInterest and Rents 166 44 -9 0 0 10 0Other Revenues 6,921 0 0 8,700 5,800 5,790 0Total Revenues 7,078 44 -9 8,700 5,800 5,800 0REVENUE TRENDS12,000Total Bliss Park Expenditure EndowmentRevenues Since 200210,0008,0006,0004,000Total Bliss Park Revenues2,000-The above graph reflects numerical data from FY 2002 – FY 2011 Actual Revenues, FY 2012 Approved Revenues, andFY 2013 Approved Budget. The revenue trend above illustrates there was a significant drop in endowment fundsavailable for operations 2004 through 2006, with a return to average levels in 2007 through 2012. The revenue stream forthis fund was exhausted in FY 2012.326
- Page 310: EXPENDITURE ANALYSIS DETAIL2012/201
- Page 313 and 314: PUBLIC WORKS BUILDING (641)RESOURCE
- Page 315 and 316: EXPENDITURE BUDGET SUMMARYThe total
- Page 317 and 318: CITY OF SAGINAWDEPARTMENT OF TECHNI
- Page 319 and 320: REVENUE BUDGET SUMMARYDEPARTMENT OF
- Page 321 and 322: EXPENDITURE ANALYSIS DETAIL2012/201
- Page 323 and 324: DEPARTMENT OF TECHNICAL SERVICES (6
- Page 325 and 326: EXPENDITURE BUDGET SUMMARYThe total
- Page 327 and 328: RADIO OPERATIONS (660)RESOURCE ALLO
- Page 329 and 330: EXPENDITURE BUDGET SUMMARYThe total
- Page 331 and 332: MOTOR POOL OPERATIONS (661)RESOURCE
- Page 333 and 334: charge was too high and that enterp
- Page 335 and 336: EXPENDITURE ANALYSIS DETAIL2012/201
- Page 337 and 338: SELF - INSURANCE FUNDREVENUE BUDGET
- Page 339 and 340: CITY OF SAGINAWWORKERS COMPENSATION
- Page 341 and 342: REVENUE BUDGET SUMMARYWORKERS COMPE
- Page 343 and 344: EXPENDITURE ANALYSIS DETAIL2012/201
- Page 345 and 346: UNFUNDED LIABILITIES FUND (674)RESO
- Page 347 and 348: The above graph reflects numerical
- Page 349 and 350: REVENUE BUDGET SUMMARYFOREST LAWN C
- Page 351 and 352: OAKWOOD CEMETERY (712)RESOURCE ALLO
- Page 353 and 354: EXPENDITURE BUDGET SUMMARYOakwood C
- Page 355 and 356: POLICE AND FIRE PENSION FUND (732)R
- Page 357 and 358: The above graph reflects numerical
- Page 359: EXPENDITURE ANALYSIS DETAIL2012/201
- Page 363 and 364: CAPITAL IMPROVEMENT PLAN
- Page 365 and 366: for review and approval. If City Co
- Page 367 and 368: intersection of Tittabawassee and C
- Page 369 and 370: CITY OF SAGINAWCIP PROJECTS FOR FY
- Page 371 and 372: CITY OF SAGINAWCAPITAL IMPROVEMENT
- Page 373 and 374: CITY OF SAGINAWCAPITAL IMPROVEMENT
- Page 375 and 376: CITY OF SAGINAWCAPITAL IMPROVEMENT
- Page 377 and 378: CITY OF SAGINAWCAPITAL IMPROVEMENT
- Page 379 and 380: CITY OF SAGINAWCAPITAL IMPROVEMENT
- Page 381 and 382: CITY OF SAGINAWCAPITAL IMPROVEMENT
- Page 383 and 384: CITY OF SAGINAWCAPITAL IMPROVEMENT
- Page 385 and 386: CITY OF SAGINAWCAPITAL IMPROVEMENT
- Page 387 and 388: CITY OF SAGINAWCAPITAL IMPROVEMENT
- Page 389 and 390: CITY OF SAGINAWCAPITAL IMPROVEMENT
- Page 391 and 392: CITY OF SAGINAWCAPITAL IMPROVEMENT
- Page 393 and 394: CITY OF SAGINAWCAPITAL IMPROVEMENT
- Page 395 and 396: CITY OF SAGINAWCAPITAL IMPROVEMENT
- Page 397 and 398: CITY OF SAGINAWCAPITAL IMPROVEMENT
- Page 399 and 400: CITY OF SAGINAWCAPITAL IMPROVEMENT
- Page 401 and 402: CITY OF SAGINAWCAPITAL IMPROVEMENT
- Page 403 and 404: CITY OF SAGINAWCAPITAL IMPROVEMENT
- Page 405 and 406: CITY OF SAGINAWCAPITAL IMPROVEMENT
- Page 407 and 408: CITY OF SAGINAWCAPITAL IMPROVEMENT
- Page 409 and 410: CITY OF SAGINAWCAPITAL IMPROVEMENT
BLISS PARK EXPENDITURE ENDOWMENT (737)RESOURCE ALLOCATION<strong>2012</strong>/<strong>2013</strong> APPROVED BUDGETOver the years, the city has accepted several bequests or donations to be held in trust to support some publicpurpose. Assets <strong>of</strong> these trusts are placed in non-expendable trusts and invested by the city. Proceeds fromthese investments are credited to expendable trust funds and are available for expenditures as required t<strong>of</strong>ulfill the obligations <strong>of</strong> the trust.Bliss Park Expenditure Endowment accounts for this activity. This fund provides for the beautificationactivities that take place seasonally in the park. Activities include the restocking <strong>of</strong> the gardens and thetemporary caretaker employed to maintain the park. The source <strong>of</strong> funding is the A.T. Bliss Endowment(expendable).RESOURCESAPPROPRIATIONSOTHER REVENUES 0 BLISS PARK MAINTENANCE 0TOTAL RESOURCES 0 TOTAL APPROPRIATIONS 0325