|
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 />360 Local Roads and Streets 251- 435 400 117 - - - - - - - - 952 1,200 79%
<br />360 Professional Sports Development 377 24,026 - - - - - - - - - - - 24,026 48,263 50%
<br />360 C.O.I.T.404- - 526 - - - - - - - - - 526 - NA
<br />360 Cumulative Capital Improvement 407- - - - - - - - - - - - - - NA
<br />360 UDAG 410- - - - - - - - - - - - - 169,717 0%
<br />360 Code / Animal Control 600 23 - - 6,646 - - - - - - - - 6,669 500 1334%
<br />360 Building Fees 600- - 17 - - - - - - - - - 17 - NA
<br />360 Parking Garage 601- - - 7 - - - - - - - - 7 - NA
<br />360 Solid Waste Fund 610- - 265 - 153 - - - - - - - 418 2,000 21%
<br />360 Waste Water 641/7/9- 2,332 550 6,454 3,473 - - - - - - - 12,809 52,500 24%
<br />360 Water Works Utility 620- - - 11 23,084 - - - - - - - 23,095 77,000 30%
<br />362 Dept. Of Community Investment 212- 1,847 - 1,847 - - - - - - - - 3,694 8,000 46%
<br />362 Palais Royale 101- 2,069 1,849 7,643 10,881 - - - - - - - 22,442 82,500 27%
<br />362 Police 101 7,363 27,562 - - 7,198 - - - - - - - 42,123 - NA
<br />362 Parks & Recreation 201 1,506 2,558 6,226 3,896 5,331 - - - - - - - 19,517 43,000 45%
<br />362 S Bend School Corp Fee 407- - - - - - - - - - - - - 25,000 0%
<br />362 Certified Technology Park 439- - - - - - - - - - - - - - NA
<br />362 TIF Property various 16,786 16,360 16,697 9,116 17,555 - - - - - - - 76,513 303,211 25%
<br />369 Memorial Hosp Leighton Plaza 408 150,000 - - - - - - - - - - - 150,000 150,000 100%
<br />371 Century Center Fees 670 124,325 373,230 204,013 117,602 254,965 - - - - - - - 1,074,135 2,564,688 42%
<br />399 Bosch Retention Project 210 15,160 - - - 15,274 - - - - - - - 30,434 61,786 49%
<br />399 Principal on Loan various 633 19,550 19,146 19,749 19,552 - - - - - - - 78,630 225,288 35%
<br />399 Principal Income various 146,068 586,589 - - - - - - - - - - 732,657 1,361,350 54%
<br />Sub Total 6,198,350 7,958,632 6,324,721 6,105,467 6,507,732 - - - - - - - 33,094,902 80,861,883 41%
<br />Interest Income
<br />361 Bank Account Interest various 364,372 78,487 115,853 175,196 221,033 - - - - - - - 954,941 1,562,383 61%
<br />Sub Total 364,372 78,487 115,853 175,196 221,033 - - - - - - - 954,941 1,562,383 61%
<br />Donations
<br />367 ND Contribution 101- - - - - - - - - - - - - 330,000 0%
<br />367 Donations various- 15 318 100 345 - - - - - - - 778 200,000 0%
<br />Sub Total- 15 318 100 345 - - - - - - - 778 530,000 0%
<br />Historic Preservation
<br />368 Lamppost Program 227- 250 (250) - - - - - - - - - - - NA
<br />368 C.O.I.T.404- - 500 - - - - - - - - - 500 37,500
<br />368 Palais 450- 2,117 298 727 1,110 - - - - - - - 4,252 17,000 25%
<br />Sub Total- 2,367 548 727 1,110 - - - - - - - 4,752 54,500 9%
<br />Sale of Assets
<br />391 TIF various- - 48,755 6,780 243,237 - - - - - - - 298,771 55,550 538%
<br />391 Property Sales 677- - - 48,709 - - - - - - - - 48,709 48,709 100%
<br />391 Water Hydrant Reimbursement 620- - - - - - - - - - - - - 22,500 0%
<br />391 Proceeds F.A. Disposal 600- - - - - - - - - - - - - 3,000 0%
<br />391 Sale of Fixed Assets various- - - - 22 - - - - - - - 22 17,000 0%
<br />391 Vehicle Damage Reimbursement various- - - 4,971 - - - - - - - - 4,971 - NA
<br />Sub Total- - 48,755 60,459 243,259 - - - - - - - 352,473 146,759 240%
<br />Revenue Total 17,266,476 16,250,698 14,743,224 16,490,472 20,073,804 - - - - - - - 84,824,675 285,691,017 30%
<br />report 17,266,476 16,250,697 14,743,225 16,490,472 20,073,804 - - - - - - - 84,824,674 285,691,017
<br />(0) 0 (0) - 1 - - - - - - - 1 -
<br />Fin anc i al Re port May 2016 - Re ven ue Report Page 5 of 25
|