|
City of South Bend Period Ending:May 31, 2016
<br />Revenue by Type Report
<br />$
<br />Fund%
<br />Recipient Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Year Budget of Budget
<br />Property Tax
<br />311 Property Tax Civil City various- - - - - - - - - - - - 46,414,758 0%
<br />311 Property Tax TIF Districts various- - - - - - - - - - - - 25,562,223 0%
<br />Sub Total- - - - - - - - - - - - - 71,976,981 0%
<br />Income Tax
<br />315 Econ Development Income Tax 408 799,550 799,550 799,550 799,550 799,550 - - - - - - - 3,997,751 9,594,602 42%
<br />316 Rainy Day Fund 102- - - - 1,405,850 - - - - - - - 1,405,850 1,405,850 100%
<br />316 Local Option Income Tax - PS 249 565,930 565,930 565,930 565,930 565,930 - - - - - - - 2,829,650 6,791,160 42%
<br />316 LOIT 2016 Special Distribution 257- - - - 4,217,550 - - - - - - - 4,217,550 4,217,550 100%
<br />316 County Option Income Tax 404 787,835 787,835 787,835 787,835 787,835 - - - - - - - 3,939,176 9,454,023 42%
<br />Sub Total 2,153,315 2,153,315 2,153,315 2,153,315 7,776,715 - - - - - - - 16,389,977 31,463,185 52%
<br />St Joseph County (Remitted by)
<br />312 Auto Excise Tax various- - - - - - - - - - - - - 3,195,000 0%
<br />312 Commercial Vehicle Tax various- - - - - - - - - - - - - 824,700 0%
<br />317 Hotel Motel Tax Century Center 670 656,725 - - - - - - - - - - - 656,725 1,313,436 50%
<br />317 Hotel Motel Tax Century Center 324- 198,500 - - - - - - - - 198,500 396,000 50%
<br />317 Hotel Motel Tax Cum Cap Imprv 407 150,000 - - - - - - - - - - - 150,000 150,000 100%
<br />Sub Total 806,725 - - 198,500 - - - - - - - - 1,005,225 5,879,136 17%
<br />State of Indiana (Remitted by)
<br />312 CRED Tax 434- - - - - - - - - - - - - - NA
<br />335 Cigarette Tax 101/407- - - - - - - - - - - - - 331,000 0%
<br />335 State Pension Subsidy 701/702- - - - - - - - - - - - - 11,568,092 0%
<br />335 Gaming Proceeds 101- - - - - - - - - - - - - 600,000 0%
<br />335 Gasoline Tax 202/251 364,876 317,613 402,674 503,137 412,761 - - - - - - - 2,001,060 4,118,000 49%
<br />335 Liquor Excise tax 101 44,798 - - - - - - - - - - - 44,798 70,000 64%
<br />335 Liquor Gallonage Tax 101 57,692 - - 46,627 - - - - - - - - 104,319 200,000 52%
<br />335 Prof Sports Development Tax 377 149,007 47,449 64,753 42,616 110,536 - - - - - - - 414,361 660,000 63%
<br />335 Wheel Tax 202- - 510,537 217,294 223,843 - - - - - - - 951,674 2,050,000 46%
<br />Sub Total 616,372 365,062 977,964 809,675 747,140 - - - - - - - 3,516,212 19,597,092 18%
<br />Other Intergovernmental Sources
<br />336 Federal Drug 299- - - - - - - - - - - - - 160,000 0%
<br />337 State Drug 216 11,910 3,173 - 764 - - - - - - - - 15,847 35,000 45%
<br />338 Payment in Lieu of Tax various 475,984 475,984 475,984 475,984 475,984 - - - - - - - 2,379,920 5,711,803 42%
<br />339 Contractual Service 211 33,285 2,800 73,688 70,185 14,297 - - - - - - - 194,255 249,000 78%
<br />Sub Total 521,179 481,957 549,672 546,933 490,281 - - - - - - - 2,590,023 6,155,803 42%
<br />Charge for Service Internal City
<br />340 Liability Insurance 226 183,301 185,290 183,301 189,268 183,301 - - - - - - - 924,461 2,223,483 42%
<br />340 General Government Misc Chgs 101/289 35 20 - - - - - - - - - - 55 6,000 1%
<br />340 Police Take Home Vehicle 278 4,470 4,480 4,440 4,430 4,370 - - - - - - - 22,190 60,400 37%
<br />349 Central Service 222 45,449 49,306 55,097 49,813 48,540 - - - - - - - 248,205 760,564 33%
<br />380 Central Service 222 173,853 194,647 195,047 196,211 226,068 - - - - - - - 985,826 2,832,181 35%
<br />380 Energy Office Reimbursements 222 338,206 425,619 387,718 342,687 355,964 - - - - - - - 1,850,194 4,589,542 40%
<br />380 Internal Service Reimbursement various 332,216 151,731 95,086 261,942 144,655 - - - - - - - 985,629 2,068,468 48%
<br />392 Administration Fee 101/279 357,493 357,917 358,676 358,565 358,996 - - - - - - - 1,791,648 4,323,915 41%
<br />392 Internal Fund Transfers various 3,384,665 2,063,476 950,537 2,621,591 937,936 - - - - - - - 9,958,204 24,336,375 41%
<br />395 Employee Benefits 711 1,380,393 1,364,636 1,389,431 1,404,154 1,395,299 - - - - - - - 6,933,913 17,257,182 40%
<br />Fin anc i al Re port May 2016 - Re ven ue Report Page 3 of 25
|