2012-2013 Budget - City of Saginaw MI
2012-2013 Budget - City of Saginaw MI 2012-2013 Budget - City of Saginaw MI
EXPENDITURES BY CATEGORY ANALYSIS2012/2013 APPROVED BUDGET2011/2012APPROVEDBUDGET2012/2013APPROVEDBUDGETCHANGEEXPENDITURE % OF % OFCATEGORY AMOUNT TOTAL AMOUNT TOTAL AMOUNT %* %**Personnel Services 66,245,159 48.52% 67,385,747 50.11% 1,140,588 0.84% 1.72%Operating Expenses 44,187,973 32.37% 50,236,281 37.36% 6,048,308 4.43% 13.69%Capital Outlay 4,049,130 2.97% 3,268,791 2.43% (780,339) -0.57% -19.27%Miscellaneous*** 22,043,317 16.15% 13,591,747 10.11% (8,451,570) -6.19% -38.34%TOTAL FUNDS 136,525,579 100% 134,482,566 100% (2,043,013) -1.50% N/A* Change in each expenditure category as a percentage of the total 2011/2012 Approved Budget.** Change in each expenditure category as a percentage of total 2011/2012 expenditure category.*** Miscellaneous category includes Transfers, Increase in Fund Equity, Debt Service, Grants, and Block Grant Services.80Expenditure by CategoryApproved Budgets70605040302011/2012 Approved2012/2013 Approved20100Personnel Services Operating Expenses Capital Outlay Miscellaneous52
SUMMARY OF (FTE) POSITIONSThe graph listed below summarizes and compares positions in the 2013 Approved Budget with those in the 2012Approved and Adjusted Budgets by department. Additionally, in each department, a positional page has beenconstructed that details changes within these specific areas. The total full time budgeted positions in 2012 were 442compared to 409 in the 2013 budget. This equates to a net decrease of 33 positions from the approved budget.General Government:The Department of General Government will decrease 3 FTE for the 2012/2013 Approved Budget when compared to theFY 2011/2012 Approved Budget. This reduction in personnel for the Offices of General Government is because of theoutsourcing of the City Attorney’s office in FY 2012. The City Attorney, the Legal Assistant I and Legal Assistant IIwere all eliminated. Additionally, the 2013 Budget reflects the redistribution of the following positions: .10 of theAssistant to the City Manager/Budget Administrator from the Office of the City Manager to the Department of FiscalServices’ Administration Division, and .10 of the Assistant City Manager for Public Safety to the Office of CommunityPublic Safety. To mitigate this transfer, .20 of the Administrative Support Clerk was allocated to City Council and .30 ofthe same position was allocated to the Office of the City Manager from the Department of Fiscal Services –Administration.Fiscal Services:The Department of Fiscal Services will increase by 1 FTE for the 2012/2013 Budget. This increase is due to the additionof a Collection Specialist to the Administration Division, and the reallocation of .10 of the Assistant to the CityManager/Budget Administrator to the Administration Division from the Office of the City Manager. Approximately, .50of the Administrative Support Clerk was redistributed to the Offices of General Government.Community Public Safety – Police and Fire:The Community Public Safety – Police will decrease by approximately 12 FTE. In FY 2013, the city will be undergoinga major reorganization of Community Public Safety. In 2012, the City Manager created a Public SafetyFunding/Planning/Sustainability Taskforce to review the City’s Public Safety – Police and Fire Services. This taskforcewill provide recommendations to the City Manager and City Council on how these operations should be structured.These recommendations will be provided to the City by the end of the first quarter. Although this department is currentlybeing evaluated, Community Public Safety – Police reflects the elimination of the following vacant positions: Fire Chief,10 Police Officers, and a Staff Professional.Similarly, in Community Public Safety – Fire, the total FTE will decrease approximately 10 positions. In FY 2013,Community Public Safety – Fire reflects the elimination of the following vacant positions: one Fire Captain, one FireEngineer, two Fire Lieutenants, and two Firefighter positions, as well as the savings of not budgeting for four vacantfirefighter positions. This reduction is possible due to retirement of senior employeesDevelopment:The Department of Development’s personnel complement decreases approximately 3 FTE for FY 2012/2013. In theGeneral Fund the Code Enforcement Specialist will be eliminated due to retirement. Additionally, in the CommunityDevelopment Block Grant Funds, the Rehabilitation Application Specialist and Residential Rehabilitation Specialist willnot be funded due to the decrease in Community Development Block Grant entitlement funding in FY 2013. Please notethat in the General Fund two part time Parking Enforcement Officers will be added to the complement. These employeeswill generate additional revenues to cover their positions.53
- Page 9 and 10: FY 2013 Budget HighlightsGeneral Fu
- Page 11 and 12: Safety Funding/Planning/Sustainabil
- Page 13 and 14: City of Saginaw -Goals and Objectiv
- Page 15 and 16: HOW TO USE THE BUDGET DOCUMENTThis
- Page 17 and 18: CITY OF SAGINAWMANAGEMENT TEAMDarne
- Page 19 and 20: CITY OF SAGINAWORGANIZATIONAL STRUC
- Page 21 and 22: in compliance with federal and stat
- Page 23 and 24: CITY OF SAGINAW2012/2013 APPROVED B
- Page 25 and 26: approved by City Council. In all ot
- Page 27 and 28: What Neighborhoods Were Meant to Be
- Page 29: They include natural and man-made f
- Page 32 and 33: BUDGET AND FINANCESCOPE OF THE BUDG
- Page 34 and 35: A percent of 2012 revenues are dete
- Page 36 and 37: Chapter VII, Section 47 Budget Cont
- Page 38 and 39: Boat Launch Operation Fund:This fun
- Page 40 and 41: Motor Pool Operations Fund:This fun
- Page 42 and 43: RESOURCE ALLOCATION2012/2013 APPROV
- Page 44 and 45: mills. For FY 2013, the city will r
- Page 46 and 47: INTERNAL SERVICE FUNDSThe total Int
- Page 48 and 49: GENERAL FUNDSUMMARY OF REVENUES2012
- Page 50 and 51: SUMMARY OF EXPENDITURESGENERAL FUND
- Page 52 and 53: ealized through the reduction of op
- Page 54 and 55: ENTERPRISE FUNDSThe total Enterpris
- Page 56 and 57: GENERAL FUND2010/2011 2011/2012 201
- Page 58 and 59: Summary of RevenuesCITY OF SAGINAWS
- 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
EXPENDITURES BY CATEGORY ANALYSIS<strong>2012</strong>/<strong>2013</strong> APPROVED BUDGET2011/<strong>2012</strong>APPROVEDBUDGET<strong>2012</strong>/<strong>2013</strong>APPROVEDBUDGETCHANGEEXPENDITURE % OF % OFCATEGORY AMOUNT TOTAL AMOUNT TOTAL AMOUNT %* %**Personnel Services 66,245,159 48.52% 67,385,747 50.11% 1,140,588 0.84% 1.72%Operating Expenses 44,187,973 32.37% 50,236,281 37.36% 6,048,308 4.43% 13.69%Capital Outlay 4,049,130 2.97% 3,268,791 2.43% (780,339) -0.57% -19.27%Miscellaneous*** 22,043,317 16.15% 13,591,747 10.11% (8,451,570) -6.19% -38.34%TOTAL FUNDS 136,525,579 100% 134,482,566 100% (2,043,013) -1.50% N/A* Change in each expenditure category as a percentage <strong>of</strong> the total 2011/<strong>2012</strong> Approved <strong>Budget</strong>.** Change in each expenditure category as a percentage <strong>of</strong> total 2011/<strong>2012</strong> expenditure category.*** Miscellaneous category includes Transfers, Increase in Fund Equity, Debt Service, Grants, and Block Grant Services.80Expenditure by CategoryApproved <strong>Budget</strong>s70605040302011/<strong>2012</strong> Approved<strong>2012</strong>/<strong>2013</strong> Approved20100Personnel Services Operating Expenses Capital Outlay Miscellaneous52