Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
Home
My WebLink
About
2020-04 - Monthly Cash Report
Period Ending: Issued by: Page Number(s) Contents 2 Narrative 3 - 5 Controller's Cash Report 6 - 7 Cash Reserves Summary by Fund Status 8 - 9 Cash Trends - All Funds 10 Cash Trends - Enterprise Funds 11 Cash Trends - Redevelopment Funds 12 Cash Trends - Civil City Funds Distribution Mayor Chief of Staff Deputy Chief of Staff Common Council Department Heads Fiscal Officers April 30, 2020 Controller's Office City of South Bend Monthly Cash Report 2020-04 - Monthly Cash Report 1 Questions If you should have additional questions, please contact the Department of Administration & Finance by calling 311. Narrative Fiscal Responsibility The City’s management team is responsible for establishing and maintaining an internal control structure designed to ensure that the assets of the City are protected from loss, theft, or misuse and to ensure that adequate accounting data is compiled to allow for the preparation of financial statements in conformity with generally accepted accounting principles. Controller's Cash Report (pages 3-5) The Controller’s Cash Report is a monthly summary of cash and investment transactions within the current period by Fund. It summarizes the cash received, interest earned, cash disbursed, and cash transferred between Funds within the City of South Bend as well as any loans between Funds. The report provides a month-end view of the City’s cash balance in the reporting period. Cash Reserves Summary (pages 6-7) The purpose of the Cash Reserves Summary Report is keep track of whether the City's funds are meeting their cash reserve requirement. Cash reserve requirements are set for each fund by the City of South Bend or other governing body (e.g. bond counsel, Century Center Board of Managers). Cash Trends Summary (pages 9-12) The purpose of the Cash Trends Summary is to track trends in cash balances for the City of South Bend over an extended period of time, from January 1, 2007 through the present date. Charts and graphs for the cash balances are provided in four areas--total cash, enterprise fund cash, redevelopment fund cash, and civil city fund cash. Cash Reserve Requirements Cash reserve requirements are typically based on fund type. - Most City funds are assigned a cash reserve requirement of a percentage of the fund's annual expenditures. - The Rainy Day Fund 102 has a reserve requirement of 3% of the City's prior year operational expenditures, excluding one-time capital expenditures and interfund transfers. - Some funds have a set dollar amount as the reserve requirement, such as the Police Take Home Vehicle Fund 278 and the Century Center Capital Fund 671. - Capital project funds, grant funds, and bond capital funds do not have reserve requirements as they are spent down to zero. - The IT/Innovation/311 Call Center Fund 279 does not have a reserve requirement because it is an internal service fund, reimbursed by departments within other City funds. Its budgeted revenues are equal to its budgeted expenditures. - Debt service reserve funds are required to hold all reserves until the respective debt has been paid in full. The amount is often defined in bond covenants. Pooled Cash The City utilities pooled cash, the majority of the City's money being held in a single bank account. Although the money is in a single account, each fund retains ownership of its own cash. Any interest earned on the bank account is distributed amongst the funds based on each funds' cash balance. Trustee Cash The City also has cash maintained by trustees or escrow agents at financial institutions and expended upon the provision by the City of a proper claim form and invoice. These funds are typically for debt service payments, debt service reserves, or capital project expenditures. Changes in Cash Balance Property taxes are received in June and December of each year and this will cause the cash balances to fluctuate for total cash, redevelopment fund cash and civil city fund cash. Enterprise fund cash balances will fluctuate based on the receipt of bond proceeds and the spending down of cash on capital projects. Redevelopment fund cash accounts will vary based on capital spending on projects in tax increment financing (TIF) funds. Negative Cash Balances Due to the timing of revenue and expenditures, certain funds will not meet cash reserve requirements and may even have a negative cash balance at different times throughout the year. Although a fund has a negative cash balance, the City does not have negative cash overall. Pooled cash can cover those funds so necessary expenditures can be made even if revenues have not been received yet. Fund 312, 611, 701, and 702 have a negative cash balance. - The 2017 Park Bond Debt Service Fund 312 receives property tax revenue in June and December, but still has to make a debt payments in January and July. When property tax revenue is received in December, this fund won't be negative. - The Solid Waste Capital Fund 611 receives interfund transfers from the Solid Waste Operating Fund 610 to support capital purchases. - The Firefighter's Pension Fund 701 and Police Pension Fund 702 haven't received reimbursement from the State yet, but still had to make payments to pensioners. Reimbursement is received in June and September. 2020-04 - Monthly Cash Report 2 City of South BendController's Cash ReportOpening Interest Transfers Transfers Ending Total Cash & Interfund LoansFund Fund Name Cash Balance Receipts Disbursements Earned In Out Cash Balance Investments Investments (Borrowing)City Controlled FundsGeneral Fund101 GENERAL FUND $35,065,990.89 $1,595,459.51 $4,644,707.86 $52,276.63 $133,331.00$0.00 $32,202,350.17 $0.00$32,202,350.17$0.00Special Revenue Funds102 RAINY DAY FUND 10,763,142.85 0.00 0.00 15,767.12 0.00 0.00 10,778,909.97 0.0010,778,909.970.00201 PARKS & RECREATION 568,193.26 680,677.70 1,015,665.69 1,576.65 66,667.00 0.00 301,448.92 0.00301,448.920.00202 MOTOR VEHICLE HIGHWAY 4,946,479.15 317,650.11 554,580.42 6,646.88 369,812.00 0.00 5,086,007.72 0.005,086,007.720.00209 STUDEBAKER/OLIVER REVERTING GRANTS 788,387.07 0.00 5,474.67 1,299.200.00 0.00 784,211.60 0.00784,211.60100,000.00210 DEPT COMMUNITY INVESTMENT STATE GRANTS 50,504.82 0.00 0.00 101.590.00 0.00 50,606.41 0.0050,606.410.00211 DCI OPERATING FUND 1,077,671.10 21,415.10201,254.03 1,387.27 190,742.000.00 1,089,961.44 0.001,089,961.440.00212 DEPARTMENT OF COMMUNITY INVESTMENT 295,012.75 147,983.78 63,614.10 222.620.00 0.00 379,605.05 0.00379,605.050.00216 POLICE STATE SEIZURES 207,228.6718.00 0.00 348.59 0.000.00 207,595.26 0.00207,595.260.00217 GIFT, DONATION, BEQUEST 704,663.38 404,318.5186,571.42 962.76 0.00 0.001,023,373.23 70,828.531,094,201.760.00218 POLICE CURFEW VIOLATIONS 12,929.60 0.00 0.00 18.94 0.00 0.00 12,948.54 0.0012,948.540.00219 UNSAFE BUILDING 913,716.66 328.00 3,403.90 1,339.68 0.000.00 911,980.44 0.00911,980.440.00220 LAW ENFORCEMENT CONTINUING EDUCATION425,040.77 9,953.77 8,259.45 610.01 0.00 0.00 427,345.10 0.00427,345.100.00221 RENTAL UNITS REGULATION 46,234.98 0.00 14,880.02 46.36 20,469.00 0.00 51,870.32 0.0051,870.320.00227 LOSS RECOVERY FUND 607,144.22 0.00 0.00 889.410.00 0.00 608,033.63 0.00608,033.630.00230 CODE ENFORCEMENT 201,026.20 11,055.23237,876.63 70.25 301,634.000.00 275,909.05 0.00275,909.050.00249 PUBLIC SAFETY L.O.I.T. 3,383,196.65 730,955.51 649,480.29 4,803.23 0.000.00 3,469,475.10 0.003,469,475.100.00251 LOCAL ROADS & STREETS 5,634,677.64 167,386.76 24,896.37 8,041.32 0.000.00 5,785,209.35 0.005,785,209.350.00257 LOIT 2016 SPECIAL DISTRIBUTION 132,088.11 0.00 0.00 193.67 0.00 0.00 132,281.78 0.00132,281.780.00258 HUMAN RIGHTS - FEDERAL GRANT 475,132.25 0.00 14,345.17 703.72 0.00 0.00 461,490.80 0.00461,490.800.00264 COVID-19 RESPONSE 0.00 88,337.220.00 0.00 0.00 0.00 88,337.22 0.0088,337.220.00265 LOCAL ROAD & BRIDGE GRANT 617,380.37 0.00 0.00 907.34 0.00 0.00 618,287.71 0.00618,287.710.00266 MVH RESTRICTED 1,348,991.47 293,164.77 25,914.25 1,627.02 0.00 0.00 1,617,869.01 0.001,617,869.010.00273 MORRIS PAC/PALAIS ROYALE MARKETING75,340.33 0.00 0.00 109.560.00 0.00 75,449.89 0.0075,449.890.00274 MORRIS PAC SELF-PROMOTION 206,796.59 0.00 0.00 301.69 0.00 0.00 207,098.28 0.00207,098.280.00280 POLICE BLOCK GRANTS 4,106.12 0.00 0.00 6.01 0.000.00 4,112.13 0.004,112.130.00289 HAZMAT 27,723.77 0.00 0.0040.61 0.00 0.00 27,764.38 0.0027,764.380.00291 INDIANA RIVER RESCUE 340,765.88 0.00 6,997.98 501.15 0.000.00 334,269.05 0.00334,269.050.00292 POLICE GRANTS 26,715.50 0.000.00 0.00 0.00 0.00 26,715.50 0.0026,715.500.00294 REGIONAL POLICE ACADEMY 125,648.11 0.00 629.90 186.54 0.00 0.00 125,204.75 0.00125,204.750.00295 COPS MORE GRANT 60,411.76 135,562.88 300.00 91.12 0.000.00 195,765.76 0.00195,765.760.00299 POLICE FEDERAL DRUG ENFORCEMENT114,039.78 0.00 0.00 79.170.00 0.00 114,118.95 0.00114,118.950.00404 COUNTY OPTION INCOME TAX 11,611,028.99 1,046,731.27 271,673.48 17,617.32 0.00 530,124.00 11,873,580.10 0.0011,873,580.10420,253.20408 ECONOMIC DEVELOPMENT INCOME TAX 17,336,997.791,151,324.04 308,725.3826,022.04 0.00 551,238.10 17,654,380.39 0.0017,654,380.390.00410 URBAN DEVELOPMENT ACTION GRANT (UDAG)49,181.17 2,864.28 10,000.00 72.04 0.00 0.00 42,117.49 0.0042,117.49(420,253.20)655 PROJECT RELEAF 425,125.44 36,287.59 3,554.12 637.19 0.00 25,000.00 433,496.10 0.00433,496.100.00705 POLICE K-9 UNIT 2,401.84 0.000.00 3.51 0.00 0.00 2,405.35 0.002,405.350.00725 MORRIS / PALAIS BOX OFFICE 2,623,624.260.00 1,637,569.00 0.00 0.00 0.00 986,055.26 0.00986,055.260.00730 CITY CEMETERY 29,811.27 0.000.00 43.67 0.00 0.00 29,854.94 0.0029,854.940.00731 BOWMAN CEMETERY 468,966.81 0.000.00 686.99 0.00 0.00 469,653.80 0.00469,653.800.00754 INDUSTRIAL REVOLVING FUND 2,129,987.20 4,372.03 9,589.38 16,168.86 0.00 0.00 2,140,938.71 0.002,140,938.710.00Total Special Revenue Funds68,857,514.58 5,250,386.555,155,255.65 110,131.10 949,324.00 1,106,362.10 68,905,738.48 70,828.5368,976,567.01100,000.00 Debt Service Fund312 2017 PARK BOND DEBT SERVICE(368,326.99)0.00 0.00 0.00 0.00 0.00(368,326.99)0.00(368,326.99)0.00350 2018 FIRE STATION #9 BOND DEBT SERVICE 0.00 0.00 0.00 0.000.00 0.00 0.00 0.000.000.00672 CENTURY CENTER ENERGY SAVINGS 411,724.51 0.00 205,387.50 50,018.930.00 0.00 256,355.94 0.00256,355.940.00752 SB REDEVELOPMENT AUTHORITY 225,857.510.00 0.00 163.71 198,000.00 0.00 424,021.22 0.00424,021.220.00755 SB BUILDING CORPORATION 703,784.350.00 0.00 298.85 0.000.00 704,083.20 0.00704,083.200.00756 2015 SMARTS STREETS BOND DEBT SERVICE 1,739,375.12 0.00 1,650.00 82.46 0.00 0.00 1,737,807.58 0.001,737,807.580.00757 2015 PARKS BOND DEBT SERVICE 497,632.33 0.00 0.00 66.78 32,040.100.00 529,739.21 0.00529,739.210.00760 EDDY ST COMMONS BOND DEBT SERVICE 3,463,007.97 0.00 0.00 164.16 0.00 0.00 3,463,172.13 0.003,463,172.130.00Capital Project Funds287 FIRE DEPARTMENT CAPITAL 1,435,124.760.00 0.00 2,222.20 0.000.00 1,437,346.96 0.001,437,346.960.00401 COVELESKI STADIUM CAPITAL 24,634.500.00 11,700.00 37.49 0.00 0.00 12,971.99 0.0012,971.990.00Month of: April 20202020-04 - Monthly Cash Report3 City of South BendController's Cash ReportOpening Interest Transfers Transfers Ending Total Cash & Interfund LoansFund Fund Name Cash Balance Receipts Disbursements Earned In Out Cash Balance Investments Investments (Borrowing)Month of: April 2020406 CUMULATIVE CAPITAL DEVELOPMENT 108,601.56 0.00 0.00 165.28 0.00 0.00 108,766.84 0.00108,766.840.00407 CUMULATIVE CAPITAL IMPROVEMENT 628,168.80 0.00 0.00 949.74 0.0020,833.00 608,285.54 0.00608,285.540.00412 MAJOR MOVES CONSTRUCTION 1,809,124.10 0.00 5,695.50 3,539.65 0.000.00 1,806,968.25 0.001,806,968.252,388,902.44416 MORRIS PERFORMING ARTS CENTER CAPITAL 527,604.52 0.00 0.00 697.010.00 0.00 528,301.53 0.00528,301.530.00450 PALAIS ROYALE HISTORIC PRESERVATION77,751.45 0.00 0.00 113.270.00 0.00 77,864.72 0.0077,864.720.00451 2018 FIRE STATION #9 BOND CAPITAL 338,142.73 0.00 0.00 522.06 0.00 0.00 338,664.79 0.00338,664.790.00453 2018 ZOO BOND CAPITAL 106,590.16 0.00 0.00 26.10 0.000.00 106,616.26 0.00106,616.260.00471 2017 PARK BOND CAPITAL 8,835,037.24 0.000.00 13,080.06 0.00 0.00 8,848,117.30 0.008,848,117.300.00750 EQUIPMENT / VEHICLE LEASING 349,397.54 0.00 0.00 19.05 0.00 0.00 349,416.59 0.00349,416.590.00759 EDDY ST COMMONS BOND CAPITAL 2,773,466.57 0.00 253,888.91 1.22 0.00 0.00 2,519,578.88 0.002,519,578.880.00Total Capital & Debt Service Funds23,686,698.73 0.00 478,321.91 72,168.02 230,040.10 20,833.00 23,489,751.94 0.0023,489,751.942,388,902.44Enterprise Funds288 EMS OPERATING 2,392,896.09 0.00 52,088.59 3,515.87 0.00 0.00 2,344,323.37 0.002,344,323.370.00600 CONSOLIDATED BUILDING FUND 2,184,415.5975,452.53 119,875.07 3,226.62 0.00 0.00 2,143,219.67 0.002,143,219.670.00601 PARKING GARAGES 1,067,382.43 71,288.0059,772.38 1,500.14 0.000.00 1,080,398.19 0.001,080,398.190.00610 SOLID WASTE OPERATIONS 350,760.01 444,274.10 275,088.80 561.23 0.00 0.00 520,506.54 0.00520,506.540.00611 SOLID WASTE CAPITAL 67,712.48 0.00 102,029.07 99.17 0.00 0.00(34,217.42)0.00(34,217.42)0.00620 WATER WORKS OPERATIONS 3,796,393.85 1,706,779.811,327,212.19 4,836.476,998.55 423,333.003,764,463.49 0.003,764,463.490.00622 WATER WORKS CAPITAL 5,100,306.21 2,565.00 192.00 7,621.04 321,833.000.00 5,432,133.25 0.005,432,133.250.00624 WATER WORKS CUSTOMER DEPOSIT 1,287,510.62 8,796.40 7,964.70 1,886.28 0.001,886.28 1,288,342.32 0.001,288,342.320.00625 WATER WORKS SINKING FUND 589,459.840.00 0.00 840.34 101,500.00 840.34 690,959.84 0.00690,959.840.00626 WATER WORKS BOND RESERVE 1,431,959.920.00 0.00 2,074.35 0.000.00 1,434,034.27 0.001,434,034.270.00629 WATER WORKS RESERVE - O & M 2,912,652.400.00 0.00 4,271.93 0.004,271.93 2,912,652.40 0.002,912,652.400.00640 SEWER REPAIR INSURANCE 2,168,787.05 54,914.41 58,621.71 3,183.20 0.000.00 2,168,262.95 0.002,168,262.950.00641 SEWAGE WORKS OPERATIONS 10,943,513.09 3,003,115.31 1,771,129.09 15,756.18 8,828.66 0.00 12,200,084.15 0.0012,200,084.150.00642 SEWAGE WORKS CAPITAL 15,873,321.60 8,930.48 57,134.38 24,037.61 0.000.00 15,849,155.31 0.0015,849,155.310.00643 SEWAGE WORKS RESERVE - O & M 5,550,801.29 0.00 0.00 8,141.24 0.00 8,141.24 5,550,801.29 0.005,550,801.290.00649 SEWAGE WORKS BOND SINKING 1,089,094.350.00 750.00 1,595.44 0.000.00 1,089,939.79 0.001,089,939.790.00653 SEWAGE WORKS DEBT SERVICE RESERVE 4,307,357.77 0.00 0.00 3,337.05 0.00 0.00 4,310,694.82 0.004,310,694.820.00654 SEWAGE WORKS DEPOSIT FUND 480,572.66 27,918.52 7,497.50 687.42 0.00 687.42 500,993.68 0.00500,993.680.00667 STORM SEWER FUND 361,310.66 83,426.49 92.64 469.20 0.000.00 445,113.71 0.00445,113.710.00670 CENTURY CENTER OPERATIONS 2,003,944.47298,489.04 572,436.69 0.00 0.00 0.00 1,729,996.82 0.001,729,996.820.00671 CENTURY CENTER CAPITAL 983,538.030.00 0.00 8.06 0.000.00 983,546.09 0.00983,546.090.00Total Enterprise Funds64,943,690.41 5,785,950.09 4,411,884.81 87,648.84 439,160.21439,160.21 66,405,404.53 0.0066,405,404.530.00Internal Service Funds222 CENTRAL SERVICES OPERATIONS 1,480,818.05 1,011,085.21 798,387.72 1,631.54 0.0071,491.00 1,623,656.08 0.001,623,656.080.00224 CENTRAL SERVICES CAPITAL(69,879.13)0.00 0.00 0.00 71,491.00 0.00 1,611.87 0.001,611.870.00226 LIABILITY INSURANCE 6,291,138.65 242,877.00147,443.47 9,033.95 0.000.00 6,395,606.13 0.006,395,606.130.00278 TAKE HOME VEHICLE POLICE 672,892.45360.00 315.00 1,014.38 0.00 0.00 673,951.83 0.00673,951.830.00279 IT / INNOVATION / 311 CALL CENTER 2,799,485.51558,243.32 370,945.71 3,913.25 0.00 0.00 2,990,696.37 0.002,990,696.370.00711 SELF-FUNDED EMPLOYEE BENEFITS 9,231,442.43 1,322,354.37 1,204,276.62 14,314.56 0.000.00 9,363,834.74 0.009,363,834.740.00713 UNEMPLOYMENT COMP FUND 166,742.30 503.78 3,943.28 249.59 0.000.00 163,552.39 0.00163,552.390.00714 PARENTAL LEAVE FUND 63,981.64 17,848.66 15,289.85 91.280.00 0.00 66,631.73 0.0066,631.730.00Total Internal Service Funds20,636,621.90 3,153,272.34 2,540,601.65 30,248.55 71,491.0071,491.00 21,279,541.14 0.0021,279,541.140.00Trust & Agency Funds701 FIREFIGHTERS PENSION (744,012.60)0.00 353,626.82 0.00 0.00 0.00(1,097,639.42)0.00(1,097,639.42)0.00702 POLICE PENSION (838,366.58)0.00 655,677.47 0.00 0.00 0.00(1,494,044.05)0.00(1,494,044.05)0.00709 PAYROLL FUND 0.00 8,197,168.05 8,197,168.05 0.000.00 0.00 0.00 0.000.000.00718 STATE TAX DEDUCTION FUND282,323.61 275,838.65 282,323.61 0.00 0.00 0.00 275,838.65 0.00275,838.650.00726 POLICE DISTRIBUTIONS PAYABLE 855,746.31 5,749.40 0.00 0.00 0.00 0.00 861,495.71 0.00861,495.710.00Total Trust & Agency Funds(444,309.26)8,478,756.10 9,488,795.95 0.00 0.00 0.00(1,454,349.11)0.00(1,454,349.11)0.00Total City Funds212,746,207.25 24,263,824.5926,719,567.83 352,473.14 1,823,346.31 1,637,846.31 210,828,437.15 70,828.53 210,899,265.68 2,488,902.442020-04 - Monthly Cash Report4 City of South BendController's Cash ReportOpening Interest Transfers Transfers Ending Total Cash & Interfund LoansFund Fund Name Cash Balance Receipts Disbursements Earned In Out Cash Balance Investments Investments (Borrowing)Month of: April 2020Redevelopment Commission Controlled FundsTax Increment Financing Funds324 TIF - RIVER WEST 23,788,218.05 206,064.00 983,418.50 34,401.71 4,077.30 198,000.00 22,851,342.56 0.0022,851,342.56(100,000.00)422 TIF - WEST WASHINGTON 1,024,004.52 0.00 22,928.75 1,500.08 0.000.00 1,002,575.85 0.001,002,575.850.00429 TIF - RIVER EAST DEVELOPMENT (NE DEV) 7,668,145.80 0.00 361,963.50 11,283.060.00 0.00 7,317,465.36 0.007,317,465.360.00430 TIF - SOUTHSIDE DEVELOPMENT AREA #1 9,659,065.51 0.00 13,175.10 14,149.770.00 0.00 9,660,040.18 0.009,660,040.180.00435 TIF - DOUGLAS ROAD 143,212.68 0.00 0.00 222.91 0.000.00 143,435.59 0.00143,435.590.00436 TIF - RIVER EAST RESIDENTIAL (NE RE) 1,579,065.27 0.00 0.00 2,313.16 0.00 0.00 1,581,378.43 0.001,581,378.43(2,388,902.44)Total Tax Increment Financing Funds43,861,711.83 206,064.00 1,381,485.85 63,870.69 4,077.30 198,000.00 42,556,237.97 0.0042,556,237.97(2,488,902.44)Redevelopment Funds433 REDEVELOPMENT GENERAL 1,359,268.61 731.25 532,179.54 2,047.47 12,500.000.00 842,367.79 0.00842,367.790.00439 CERTIFIED TECHNOLOGY PARK 10,995.130.00 0.00 16.11 0.000.00 11,011.24 0.0011,011.240.00452 2018 TIF PARK BOND CAPITAL 3,580,546.92 0.00 207,232.89 5,450.74 0.000.00 3,378,764.77 0.003,378,764.770.00454 AIRPORT URBAN ENTERPRISE ZONE 404,866.04 0.00 0.00 593.10 0.00 0.00 405,459.14 0.00405,459.140.00Total Redevelopment Funds5,355,676.70 731.25 739,412.43 8,107.42 12,500.00 0.00 4,637,602.94 0.004,637,602.940.00Debt Service Funds 315 AIRPORT 2003 DEBT RESERVE 1,040,462.24 0.00 0.00 1,526.02 0.00 1,526.02 1,040,462.24 0.001,040,462.240.00328 SBCDA 2003 DEBT RESERVE 1,739,494.86 0.000.00 2,551.28 0.00 2,551.28 1,739,494.86 0.001,739,494.860.00351 2018 TIF PARK BOND DEBT SERVICE RESERVE 1,021,800.50 0.00 0.00 1,496.85 0.00 0.00 1,023,297.35 0.001,023,297.350.00352 SOUTH SHORE DOUBLE TRACKING BONDS29,828.82 0.00 0.00 0.100.00 0.00 29,828.92 0.0029,828.920.00Total Debt Service Funds3,831,586.42 0.00 0.005,574.25 0.00 4,077.30 3,833,083.37 0.003,833,083.370.00Total Redevelopment Commission Funds53,048,974.95 206,795.25 2,120,898.28 77,552.36 16,577.30 202,077.30 51,026,924.28 0.00 51,026,924.28(2,488,902.44)City Operations Total265,795,182.20 24,470,619.8428,840,466.11 430,025.50 1,839,923.61 1,839,923.61261,855,361.43 70,828.53 261,926,189.96 0.00Memo ItemPooled Investment AccountOpening Interest Accrued Change in Transfer In Transfer out Investment Total Cash &Balance Net of Fees Income Asset Value from Depository to Depository Balance Investments1st Source Bank Investment Account185,962,984.54 254,739.09 0.00402,910.01 0.00 315,320.39186,305,313.25 186,305,313.252020-04 - Monthly Cash Report5 City of South BendCash Reserves Summary by Fund Status Cash ActualFund Fund NameCash Outstanding Available Reserve % ofBalance Encumb. Cash Requirement Variance Budget Notes Cash Reserve PolicyUnder Reserve Requirement201 Parks & Recreation 301,449 736,789 (435,340) 4,006,377 (4,441,717) -3% Building back up reserves after capital spend in 201925% of Annual expenditures278 Take Home Vehicle Police 673,952 - 673,952 750,000 (76,048) 680% Slightly under reserve requirementSet dollar amount of $750,000610 Solid Waste Operations 520,507 856,594 (336,087) 609,152 (945,239) -6% Expenditures higher than revenues10% of Annual expenditures701 Firefighters Pension (1,097,639) - (1,097,639) 479,931 (1,577,570) -23% Pension payments received in June & Sept10% of Annual expenditures702 Police Pension (1,494,044) 34 (1,494,078) 624,141 (2,118,219) -24% Pension payments received in June & Sept10% of Annual expenditures(1,095,776) 1,593,417 (2,689,192) 6,469,601 (9,158,793) Meets or Exceeds Requirement101 General Fund 32,202,350 1,249,176 30,953,174 25,515,819 5,437,355 42% Property tax distribution received in June & Dec35% of Annual expenditures102 Rainy Day Fund 10,778,910 - 10,778,910 8,811,060 1,967,850 4%3% of total expenditures in previous fiscal year, excluding one-time capital expenditures202 Motor Vehicle Highway 5,086,008 528,024 4,557,984 2,310,044 2,247,940 49%25% of Annual expenditures211 DCI Administration Fund 1,089,961 285,407 804,554 350,068 454,486 23%10% of Annual expenditures216 Police State Seizures 207,595 - 207,595 26,750 180,845 194%25% of Annual expenditures218 Police Curfew Violations 12,949 - 12,949 250 12,699 1295%25% of Annual expenditures220 Law Enforcement Continuing Education 427,345 1,187 426,158 98,844 327,314 108%25% of Annual expenditures221 Rent Units Regulation 51,870 1,752 50,119 34,583 15,536 14%10% of Annual expenditures222 Central Services Operations 1,623,656 17,924 1,605,733 845,763 759,970 19%10% of Annual expenditures, excluding utility accounting226 Liability Insurance 6,395,606 1,053,436 5,342,170 2,513,977 2,828,193 106%50% of Annual expenditures249 Public Safety L.O.I.T. 3,469,475 - 3,469,475 716,044 2,753,431 39% 8% of Annual expenditures - one month reserve266 MVH Restricted 1,617,869 21,728 1,596,141 988,913 607,228 40%25% of Annual expenditures273 Morris PAC/Palais Royale Marketing 75,450 10,816 64,634 7,704 56,930 210%25% of Annual expenditures274 Morris PAC Self-Promotion 207,098 - 207,098 28,750 178,348 180%25% of Annual expenditures288 EMS Operating 2,344,323 14,275 2,330,048 456,015 1,874,033 128%25% of Annual expenditures289 HAZMAT 27,764 2,404 25,360 2,500 22,860 254%25% of Annual expenditures291 Indiana River Rescue 334,269 4,361 329,909 23,771 306,138 347%25% of Annual expenditures294 Regional Police Academy 125,205 - 125,205 5,625 119,580 556%25% of Annual expenditures299 Police Federal Drug Enforcement 114,119 - 114,119 12,750 101,369 224%25% of Annual expenditures315 Airport 2003 Debt Reserve 1,040,462 - 1,040,462 1,040,462 - 100%100% debt service reserve per bond covenants328 SBCDA 2003 Debt Reserve 1,739,495 - 1,739,495 1,739,495 - 100%100% debt service reserve per bond covenants351 2018 TIF Park Bond Debt Svc Reserve 1,023,297 - 1,023,297 1,023,297 - 100% 100% debt service reserve per bond covenants404 County Option Income Tax 11,873,580 3,220,011 8,653,569 8,119,122 534,447 53%50% of Annual expenditures408 Economic Development Income Tax 17,654,380 2,834,135 14,820,245 8,177,850 6,642,395 91%50% of Annual expenditures433 Redevelopment General 842,368 338,760 503,608 354,784 148,824 35%25% of Annual expenditures600 Consolidated Building Fund 2,143,220 247,472 1,895,748 501,357 1,394,391 95%25% of Annual expenditures601 Parking Garages 1,080,398 609,538 470,860 414,889 55,971 28%25% of Annual expenditures620 Water Works Operations 3,764,463 1,130,657 2,633,806 1,169,837 1,463,969 11%5% of Annual expenditures624 Water Works Customer Deposit 1,288,342 - 1,288,342 1,288,342 - 100%100% cash reserves for customer deposits625 Water Works Sinking Fund 690,960 - 690,960 690,960 - 100%100% cash reserves per bond covenants626 Water Works Bond Reserve 1,434,034 - 1,434,034 1,434,034 - 100%100% cash reserves per bond covenants629 Water Works Reserve - O & M 2,912,652 - 2,912,652 2,907,791 4,861 17%16.67% of annual operating expenses in Fund 620, net of transfers640 Sewer Repair Insurance 2,168,263 251,025 1,917,238 185,589 1,731,649 258%25% of Annual expenditures641 Sewage Works Operations 12,200,084 4,779,852 7,420,232 2,385,805 5,034,427 16%5% of Annual expenditures643 Sewage Works Reserve - O & M 5,550,801 - 5,550,801 5,323,399 227,402 17% 16.67% of annual operating expenses in Fund 641, net of transfers649 Sewage Works Bond Sinking 1,089,940 - 1,089,940 1,089,940 - 100%100% cash reserves per bond covenants653 Sewage Works Debt Service Reserve 4,310,695 - 4,310,695 4,310,695 - 100%100% cash reserves per bond covenants654 Sewage Works Deposit Fund 500,994 - 500,994 500,994 - 100%100% cash reserves for customer deposits655 Project ReLeaf 433,496 400 433,096 108,365 324,731 100%25% of Annual expenditures667 Storm Sewer Fund 445,114 53,294 391,819 217,933 173,886 45%25% of Annual expenditures670 Century Center Operations 1,729,997 32,747 1,697,250 1,258,975 438,275 34%25% of Annual expenditures671 Century Center Capital 983,546 - 983,546 800,000 183,546 98%$800,000 Minimum per Board of Managers711 Self-Funded Employee Benefits 9,363,835 856,979 8,506,856 4,627,133 3,879,723 46%25% of Annual expenditures713 Unemployment Comp Fund 163,552 - 163,552 13,750 149,802 297%25% of Annual expenditures714 Parental Leave Fund 66,632 - 66,632 20,308 46,324 26%8% of Annual expenditures - one month reserve718 State Tax Withholding Fund 275,839 - 275,839 275,839 - 100%100% cash reserves - trust & agency funds725 Morris / Palais Box Office 986,055 - 986,055 986,055 - 100%100% cash reserves - trust & agency funds726 Police Distributions Payable 861,496 - 861,496 861,496 - 100%100% cash reserves - trust & agency funds730 City Cemetery 29,855 - 29,855 5,000 24,855 149%25% of Annual expenditures731 Bowman Cemetery 469,654 - 469,654 400,000 69,654 100%$400,000 minimum752 South Bend Redevelopment Authority 424,021 - 424,021 424,021 - 100%100% cash reserves per bond covenants755 South Bend Building Corporation 704,083 - 704,083 704,083 - 100%100% cash reserves per bond covenantsApril 30, 20202020-04 - Monthly Cash Report6 City of South BendCash Reserves Summary by Fund Status Cash ActualFund Fund NameCash Outstanding Available Reserve % ofBalance Encumb. Cash Requirement Variance Budget Notes Cash Reserve PolicyApril 30, 2020756 2015 Smart Streets Bond Service Fund 1,737,808 - 1,737,808 1,737,808 - 100%100% cash reserves per bond covenants757 2015 Parks Bond Debt Service 529,739 - 529,739 529,739 - 100%100% cash reserves per bond covenants760 Eddy St Commons Bond Debt Service 3,463,172 - 3,463,172 2,500,000 963,172 249%$2,500,000 minimum162,168,146 17,545,359 144,622,786 100,878,377 43,744,409 No Reserve Requirement209 Studebaker/Oliver Revitalizing Grants 784,212 700,165 84,047 - 84,047 100%No reserve requirement - Grant fund - spend down to zero210 DCI State Grants 50,606 90,218 (39,611) - (39,611) 100% To be reimbursed by grant receiptsNo reserve requirement - Grant fund - spend down to zero212 DCI Federal Grants 379,605 2,517,630 (2,138,025) - (2,138,025) 100% To be reimbursed by grant receiptsNo reserve requirement - Grant fund - spend down to zero217 Gift, Donation, Bequest 1,094,202 336,680 757,522 - 757,522 100%No reserve requirement219 Unsafe Building 911,980 57,656 854,325 - 854,325 100%No reserve requirement224 Central Services Capital 1,612 61,869 (60,257) - (60,257) 100% To receive interfund transfer from Fund 222No reserve requirement - Capital fund - spend down to zero227 Loss Recovery Fund 608,034 200,000 408,034 - 408,034 100%No reserve requirement230 Code Enforcement 275,909 79,337 196,572 - 196,572 100% Reimbursed through interfund transfers from Fund 408No reserve requirement251 Local Roads & Streets 5,785,209 2,680,609 3,104,600 - 3,104,600 100%No reserve requirement - Capital fund - spend down to zero257 LOIT 2016 Special Distribution 132,282 125,068 7,214 - 7,214 100%No reserve requirement - One-time distribution - spend down to zero258 Human Rights - Federal Grant 461,491 38,393 423,097 - 423,097 100%No reserve requirement - Grant fund - spend down to zero264 COVID-19 Response 88,337 - 88,337 - 88,337 100%No reserve requirement265 Local Road & Bridge Grant 618,288 893,987 (275,699) - (275,699) 100%No reserve requirement - Grant fund - spend down to zero279 IT / Innovation / 311 Call Center 2,990,696 2,613,676 377,021 - 377,021 100% Reimbursed through interfund allocationNo reserve requirement280 Police Block Grants 4,112 - 4,112 - 4,112 100%No reserve requirement - Grant fund - spend down to zero287 Fire Department Capital 1,437,347 1,230,541 206,806 - 206,806 100%No reserve requirement - Capital fund - spend down to zero292 Police Grants 26,716 - 26,716 - 26,716 100%No reserve requirement - Grant fund - spend down to zero295 COPS MORE Grant 195,766 162,363 33,403 - 33,403 100% To be reimbursed by grant receiptsNo reserve requirement - Grant fund - spend down to zero312 2017 Park Bond Debt Service(368,327) - (368,327) - (368,327) 100% Property tax distribution received in June & DecNo reserve requirement324 TIF - River West TIF (Airport) 22,851,343 6,166,564 16,684,778 - 16,684,778 100% Property tax distribution received in June & DecNo reserve requirement350 2018 Fire Station #9 Bond Debt Service - - - - - 100% Receives transfers from Fund 287 for debt svc pmtsNo reserve requirement352 South Shore Double Tracking Debt Service29,829 - 29,829 - 29,829 100%No reserve requirement401 Coveleski Stadium Capital 12,972 1,363 11,609 - 11,609 100%No reserve requirement - Capital fund - spend down to zero406 Cumulative Capital Development 108,767 8,684 100,083 - 100,083 100% Property tax distribution received in June & DecNo reserve requirement - Capital fund - spend down to zero407 Cumulative Capital Improvement 608,286 - 608,286 - 608,286 100%No reserve requirement - Capital fund - spend down to zero410 Urban Develop Action Grant (UDAG) 42,117 - 42,117 - 42,117 100%No reserve requirement - Grant fund - spend down to zero412 Major Moves Construction 1,806,968 308,974 1,497,994 - 1,497,994 100%No reserve requirement - Capital fund - spend down to zero416 Morris Performing Arts Center Capital 528,302 335,198 193,104 - 193,104 100%No reserve requirement422 TIF - West Washington 1,002,576 361,803 640,773 - 640,773 100% Property tax distribution received in June & DecNo reserve requirement429 TIF - River East Devevelopment 7,317,465 4,242,905 3,074,560 - 3,074,560 100% Property tax distribution received in June & DecNo reserve requirement430 TIF - Southside Development Area #1 9,660,040 145,039 9,515,001 - 9,515,001 100% Property tax distribution received in June & DecNo reserve requirement435 TIF - Douglas Road 143,436 42,143 101,293 - 101,293 100% Property tax distribution received in June & DecNo reserve requirement436 TIF - River East Residential 1,581,378 - 1,581,378 - 1,581,378 100% Property tax distribution received in June & DecNo reserve requirement439 Certified Technology Park 11,011 752 10,260 - 10,260 100%No reserve requirement450 Palais Royale Historic Preservation 77,865 - 77,865 - 77,865 100%No reserve requirement451 2018 Fire Station #9 Bond Capital 338,665 932 337,733 - 337,733 100%No reserve requirement - Bond capital fund - spend down to zero452 2018 TIF Park Bond Capital 3,378,765 815,294 2,563,470 - 2,563,470 100%No reserve requirement - Bond capital fund - spend down to zero453 2018 Zoo Bond Capital 106,616 - 106,616 - 106,616 100%No reserve requirement - Bond capital fund - spend down to zero454 Airport Urban Enterprise Zone 405,459 - 405,459 - 405,459 100%No reserve requirement471 2017 Park Bond Capital 8,848,117 3,326,967 5,521,151 - 5,521,151 100%No reserve requirement - Bond capital fund - spend down to zero611 Solid Waste Capital(34,217) 68,230 (102,447) - (102,447) 100% Receives transfers from Fund 610 as neededNo reserve requirement - Capital fund - spend down to zero622 Water Works Capital 5,432,133 425,879 5,006,255 - 5,006,255 100%No reserve requirement - Capital fund - spend down to zero642 Sewage Works Capital 15,849,155 4,086,726 11,762,429 - 11,762,429 100% Receives transfers from Fund 641 as neededNo reserve requirement - Capital fund - spend down to zero672 Century Center Energy Savings 256,356 - 256,356 - 256,356 100%No reserve requirement705 Police K-9 Unit 2,405 - 2,405 - 2,405 100%No reserve requirement709 Payroll Fund - - - - - 100%No reserve requirement - clearing fund750 Equipment/Vehicle Leasing 349,417 - 349,417 - 349,417 100% No reserve requirement - Capital lease fund - spend down to zero754 Industrial Revolving Fund 2,140,939 - 2,140,939 - 2,140,939 100%No City reserve requirement; there are program requirements759 Eddy St Commons Bond Capital 2,519,579 - 2,519,579 - 2,519,579 100%No reserve requirement - Bond capital fund - spend down to zero100,853,820 32,125,643 68,728,179 - 68,728,179 City Operations Total 261,926,190 51,264,420 210,661,773 107,347,978 103,313,795 Note: Available Cash is a Fund's cash balance minus any outstanding encumbrances2020-04 - Monthly Cash Report7 January 1, 2007 - April 30, 2020 $329,782,565 6/30/2018 $122,056,198 5/31/2007 $219,548,723 -- $281,480,241 -- Enterprise Redevelopment Civil City Enterprise Redevelopment Civil City Date Total Cash Funds Funds Funds Date Total Cash Funds Funds Funds 01/01/07 153,934,542.58 28,657,187.47 40,101,775.51 85,175,579.60 03/31/11 204,406,098.50 46,555,428.08 52,439,712.97 105,410,957.45 01/31/07 140,751,745.07 30,058,091.08 37,204,941.29 73,488,712.70 04/30/11 196,890,904.95 46,284,639.10 51,775,206.12 98,831,059.73 02/28/07 134,780,141.52 30,099,578.04 42,400,991.27 62,279,572.21 05/31/11 187,084,917.40 45,692,919.82 45,543,075.85 95,848,921.73 03/31/07 130,695,124.81 30,984,947.93 36,322,464.80 63,387,712.08 06/30/11 230,633,979.38 46,029,921.56 57,605,720.29 126,998,337.53 04/30/07 123,592,524.20 29,218,887.63 36,374,308.24 57,999,328.33 07/31/11 215,737,687.08 45,556,018.39 51,845,520.23 118,336,148.46 05/31/07 122,056,197.59 32,424,086.65 36,579,224.31 53,052,886.63 08/31/11 208,031,597.26 45,688,053.72 49,085,008.00 113,258,535.54 06/30/07 153,755,514.81 48,699,567.31 35,914,061.41 69,141,886.09 09/30/11 203,800,576.60 46,330,287.44 47,073,543.39 110,396,745.77 07/31/07 137,115,793.85 48,096,309.22 33,046,039.94 55,973,444.69 10/31/11 218,059,539.64 67,040,484.39 44,750,523.17 106,268,532.08 08/31/07 135,817,993.03 47,662,427.04 31,416,991.60 56,738,574.39 11/30/11 207,257,743.68 61,691,017.04 41,844,406.42 103,722,320.22 09/30/07 130,647,671.00 45,360,303.16 30,955,278.22 54,332,089.62 12/31/11 231,757,444.75 58,173,399.01 51,201,636.39 122,382,409.35 10/31/07 139,006,258.42 46,717,357.10 29,953,285.20 62,335,616.12 01/31/12 216,528,714.30 59,207,692.55 44,464,972.65 112,856,049.10 11/30/07 149,006,468.44 41,716,114.28 29,049,190.99 78,241,163.17 02/29/12 210,660,777.01 59,272,665.18 43,124,396.97 108,263,714.86 12/31/07 191,315,373.73 55,204,053.77 43,118,912.28 92,992,407.68 03/31/12 204,985,024.71 59,768,182.49 40,875,506.16 104,341,336.06 01/31/08 178,454,459.92 56,114,335.03 41,405,052.40 80,935,072.49 04/30/12 202,396,668.08 60,202,795.65 39,972,677.94 102,221,194.49 02/29/08 175,025,158.07 54,575,012.50 40,635,068.99 79,815,076.58 05/31/12 194,807,225.14 59,123,171.41 37,283,464.71 98,400,589.02 03/31/08 170,888,981.29 54,575,272.95 40,558,124.18 75,755,584.16 06/30/12 244,718,879.49 67,140,754.63 48,308,618.33 129,269,506.53 04/30/08 165,390,558.53 54,929,047.02 40,290,091.29 70,171,420.22 07/31/12 230,268,324.98 67,955,663.74 43,597,429.86 118,715,231.38 05/31/08 156,964,559.54 53,052,472.03 40,210,711.69 63,701,375.82 08/31/12 223,526,459.82 67,464,201.30 41,355,817.62 114,706,440.90 06/30/08 167,363,776.09 53,204,418.10 39,857,987.53 74,301,370.46 09/30/12 223,261,928.97 65,732,654.52 40,654,565.67 116,874,708.78 07/31/08 171,036,661.63 54,533,563.28 39,145,712.40 77,357,385.95 10/31/12 214,815,908.26 66,270,486.67 38,605,222.83 109,940,198.76 08/31/08 163,938,453.44 54,251,216.99 36,074,455.00 73,612,781.45 11/30/12 203,844,116.85 59,658,568.60 37,090,958.24 107,094,590.01 09/30/08 160,071,575.14 53,272,451.68 35,928,266.53 70,870,856.93 12/31/12 255,285,203.18 82,506,887.41 47,393,846.15 125,384,469.62 10/31/08 164,801,788.81 68,706,036.43 34,674,631.21 61,421,121.17 01/31/13 247,853,896.56 83,296,821.86 45,144,294.34 119,412,780.36 11/30/08 148,390,201.07 54,077,562.73 33,382,904.90 60,929,733.44 02/28/13 237,222,593.71 82,484,393.54 41,364,435.41 113,373,764.76 12/31/08 140,621,861.88 44,639,804.67 28,608,922.65 67,373,134.56 03/31/13 232,080,046.72 82,950,715.18 41,430,811.51 107,698,520.03 01/31/09 129,082,048.94 45,793,529.09 26,731,148.85 56,557,371.00 04/30/13 226,442,650.85 80,568,512.43 42,438,979.52 103,435,158.90 02/28/09 136,587,197.92 46,941,062.25 28,199,966.51 61,446,169.16 05/31/13 220,102,647.01 79,672,318.05 42,077,874.12 98,352,454.84 03/31/09 150,350,125.92 47,265,006.09 27,482,787.81 75,602,332.02 06/30/13 259,848,268.81 79,520,360.08 55,157,971.58 125,169,937.15 04/30/09 156,355,774.87 48,061,985.20 38,905,572.01 69,388,217.66 07/31/13 252,445,699.79 79,867,774.82 51,147,079.40 121,430,845.57 05/31/09 154,015,638.43 46,623,111.00 38,656,758.39 68,735,769.04 08/31/13 242,038,208.31 79,782,901.50 48,231,381.91 114,023,924.90 06/30/09 145,255,362.21 46,662,615.02 36,003,705.47 62,589,041.72 09/30/13 242,325,305.67 79,940,103.15 47,344,717.04 115,040,485.48 07/31/09 151,028,950.92 45,609,990.75 39,288,192.08 66,130,768.09 10/31/13 235,335,719.18 79,663,547.72 45,849,747.51 109,822,423.95 08/31/09 154,754,067.65 44,700,623.82 38,981,480.90 71,071,962.93 11/30/13 222,610,337.19 72,524,668.50 45,831,055.40 104,254,613.29 09/30/09 153,379,153.77 44,771,129.93 38,365,267.66 70,242,756.18 12/31/13 247,349,777.30 67,716,137.82 55,315,510.06 124,318,129.42 10/31/09 150,364,096.50 44,855,908.07 36,749,933.72 68,758,254.71 01/31/14 232,044,399.72 66,889,990.77 50,898,242.66 114,256,166.29 11/30/09 144,010,184.05 44,458,186.54 35,847,660.55 63,704,336.96 02/28/14 227,156,115.52 67,566,543.96 49,986,290.38 109,603,281.18 12/31/09 188,453,001.03 36,891,179.40 34,358,243.89 117,203,577.74 03/31/14 222,046,327.82 68,633,684.73 49,028,261.04 104,384,382.05 01/31/10 196,099,529.93 37,726,300.40 53,534,937.83 104,838,291.70 04/30/14 214,783,605.41 68,960,383.93 47,281,387.13 98,541,834.35 02/28/10 194,663,355.99 36,982,623.93 52,816,628.95 104,864,103.11 05/31/14 209,324,809.29 67,425,749.33 46,795,213.96 95,103,846.00 03/31/10 197,907,655.27 41,475,717.35 52,577,148.25 103,854,789.67 06/30/14 251,700,644.00 67,697,981.00 61,118,881.00 122,883,782.00 04/30/10 190,430,003.35 40,478,357.60 51,768,568.42 98,183,077.33 07/31/14 238,781,403.03 68,611,865.99 56,842,280.86 113,327,256.18 05/31/10 201,229,420.61 38,739,522.56 50,881,687.36 111,608,210.69 08/31/14 234,086,687.41 68,747,483.87 55,735,447.17 109,603,756.37 06/30/10 230,557,975.59 39,738,881.62 62,539,377.78 128,279,716.19 09/30/14 233,595,370.44 69,430,344.98 54,889,194.46 109,275,831.00 07/31/10 217,064,522.90 42,020,069.17 55,401,804.58 119,642,649.15 10/31/14 225,913,486.47 70,431,027.92 54,196,891.83 101,285,566.72 08/31/10 210,387,480.23 40,331,826.60 53,423,401.23 116,632,252.40 11/30/14 216,583,420.38 64,909,392.12 54,554,819.33 97,119,208.93 09/30/10 211,494,373.45 40,245,656.32 52,832,007.68 118,416,709.45 12/31/14 239,808,095.03 61,623,499.90 65,903,128.76 112,281,466.37 10/31/10 204,642,650.38 39,984,803.80 51,745,774.22 112,912,072.36 01/31/15 225,471,264.56 61,585,040.94 60,387,162.56 103,499,061.06 11/30/10 198,782,418.22 35,695,100.47 49,573,730.89 113,513,586.86 02/28/15 221,854,105.82 63,269,776.69 58,990,110.88 99,594,218.25 12/31/10 227,739,252.18 41,300,042.16 65,164,721.07 121,274,488.95 03/31/15 215,278,052.12 64,288,370.38 58,654,868.03 92,334,813.71 01/31/11 214,107,834.98 42,918,366.28 57,392,911.65 113,796,557.05 04/30/15 213,330,317.66 65,430,174.18 57,972,838.77 89,927,304.71 02/28/11 208,263,626.92 44,793,554.36 53,822,791.88 109,647,280.68 05/31/15 209,379,494.75 65,714,228.05 57,630,884.95 86,034,381.75 Note: Property tax distributions are received in June and December. City of South Bend Cash Balances - All Funds Maximum Total Cash Minimum Total Cash Average Cash Average - last 12 months $0 $50,000,000 $100,000,000 $150,000,000 $200,000,000 $250,000,000 $300,000,000 $350,000,000 2020-04 - Monthly Cash Report 8 January 1, 2007 - April 30, 2020 City of South Bend Cash Balances - All Funds Enterprise Redevelopment Civil City Enterprise Redevelopment Civil City Date Total Cash Funds Funds Funds Date Total Cash Funds Funds Funds 06/30/15 249,603,497.41 68,746,632.56 70,642,566.10 110,214,298.75 05/31/19 267,228,987.30 65,258,811.69 53,673,044.13 148,297,131.48 07/31/15 236,381,857.01 70,884,051.33 65,048,413.67 100,449,392.01 06/30/19 313,696,930.90 65,359,551.38 68,360,737.05 179,976,642.47 08/31/15 228,483,356.31 72,023,119.13 61,042,169.83 95,418,067.35 07/31/19 297,845,949.69 67,151,539.38 61,596,350.52 169,098,059.79 09/30/15 234,514,964.30 75,617,268.98 59,936,471.64 98,961,223.68 08/31/19 294,938,151.21 68,160,947.96 60,712,190.84 166,065,012.41 10/31/15 230,114,056.20 77,155,814.42 56,339,743.69 96,618,498.09 09/30/19 290,033,105.17 70,855,493.40 56,360,982.88 162,816,628.89 11/30/15 222,277,823.00 75,987,100.36 54,715,027.81 91,575,694.83 10/31/19 280,029,157.59 71,823,087.19 54,434,324.03 153,771,746.37 12/31/15 228,782,505.24 64,215,673.59 61,194,710.47 103,372,121.18 11/30/19 258,487,347.42 63,466,347.56 53,127,541.62 141,893,458.24 01/31/16 217,346,607.43 65,062,377.54 55,690,681.11 96,593,548.78 12/31/19 290,040,997.99 63,959,687.87 63,366,015.29 162,715,294.83 02/29/16 213,873,714.80 67,564,110.56 53,548,676.30 92,760,927.94 01/31/20 282,430,718.40 65,788,707.02 55,822,498.68 160,819,512.70 03/31/16 211,205,005.30 69,211,164.87 53,434,486.66 88,559,353.77 02/29/20 275,310,175.88 65,167,008.21 55,150,446.57 154,992,721.10 04/30/16 207,587,385.26 69,616,174.97 51,317,725.09 86,653,485.20 03/31/20 265,795,182.20 65,355,414.92 53,048,974.95 147,390,792.33 05/31/16 206,530,605.82 69,399,868.04 50,296,085.76 86,834,652.02 04/30/20 261,926,189.96 66,405,404.53 51,026,924.28 144,493,861.15 06/30/16 249,745,397.89 68,720,691.90 64,433,239.06 116,591,466.93 07/31/16 236,139,560.82 69,227,392.30 58,518,600.58 121,999,405.01 08/31/16 229,469,472.57 67,673,880.42 55,966,718.35 105,828,873.80 09/30/16 231,252,737.44 69,398,336.63 55,065,472.04 106,788,928.77 10/31/16 224,757,043.80 68,809,369.21 52,059,580.89 103,888,093.70 11/30/16 210,677,437.29 61,451,803.84 51,222,578.99 98,003,054.46 12/31/16 234,529,325.24 58,486,210.11 60,406,691.98 115,636,423.15 01/31/17 237,205,923.15 58,517,537.99 54,709,591.50 123,978,793.66 02/28/17 242,890,155.89 60,687,347.41 60,693,512.64 121,509,295.84 03/31/17 233,258,187.04 62,502,426.31 54,200,785.07 116,554,975.66 04/30/17 227,611,544.94 63,062,862.44 53,618,489.08 110,930,193.42 05/31/17 222,671,842.56 62,923,609.40 50,870,962.23 108,877,270.93 06/30/17 264,329,452.56 62,218,464.08 64,818,554.92 137,292,433.56 07/31/17 254,200,729.74 63,518,960.13 59,955,849.53 130,725,920.08 08/31/17 252,059,534.11 64,818,240.75 60,726,084.24 126,515,209.12 09/30/17 277,635,581.14 66,236,471.94 57,532,562.70 153,866,546.50 10/31/17 269,348,596.25 66,667,885.35 55,546,746.25 147,133,964.65 11/30/17 258,560,219.00 59,754,036.10 55,251,426.66 143,554,756.24 12/31/17 291,289,923.15 57,620,088.62 65,818,514.83 167,851,319.70 01/31/18 282,785,943.66 59,858,871.62 60,435,599.30 162,491,472.74 02/28/18 276,155,955.04 58,423,954.94 58,919,560.09 158,812,440.01 03/31/18 274,783,580.98 60,255,912.54 56,967,800.25 157,559,868.19 04/30/18 280,256,559.54 61,537,542.97 70,308,595.71 148,410,420.86 05/31/18 280,820,481.43 62,676,079.74 69,433,440.38 148,710,961.31 06/30/18 329,782,564.72 62,779,584.12 81,992,642.55 185,010,338.05 07/31/18 317,008,229.34 64,079,751.06 78,753,842.27 174,174,636.01 08/31/18 308,391,385.21 65,896,576.77 73,401,834.82 169,092,973.62 09/30/18 306,023,826.98 67,628,081.52 70,934,670.78 167,461,074.68 10/31/18 297,350,750.07 70,191,910.88 58,183,703.49 168,975,135.70 11/30/18 282,111,836.71 62,080,096.93 57,701,465.11 162,330,274.67 12/31/18 309,811,785.05 63,399,519.22 66,695,748.11 179,716,517.72 01/31/19 292,787,503.35 61,984,035.31 59,597,388.81 171,206,079.23 02/28/19 290,154,850.97 62,312,317.89 60,283,680.41 167,558,852.67 03/31/19 282,250,506.35 65,067,673.27 57,633,297.22 159,549,535.86 04/30/19 276,790,123.45 65,875,626.86 55,133,997.10 155,780,499.49 2020-04 - Monthly Cash Report 9 $83,296,822 1/31/2013 $28,657,187 1/1/2007 $59,062,257 -- $66,562,667 -- Date Cash Date Cash Date Cash 01/01/07 28,657,187.47 08/31/11 45,688,053.72 04/30/16 69,616,174.97 01/31/07 30,058,091.08 09/30/11 46,330,287.44 05/31/16 69,399,868.04 02/28/07 30,099,578.04 10/31/11 67,040,484.39 06/30/16 68,720,691.90 03/31/07 30,984,947.93 11/30/11 61,691,017.04 07/31/16 69,227,392.30 04/30/07 29,218,887.63 12/31/11 58,173,399.01 08/31/16 67,673,880.42 05/31/07 32,424,086.65 01/31/12 59,207,692.55 09/30/16 69,398,336.63 06/30/07 48,699,567.31 02/29/12 59,272,665.18 10/31/16 68,809,369.21 07/31/07 48,096,309.22 03/31/12 59,768,182.49 11/30/16 61,451,803.84 08/31/07 47,662,427.04 04/30/12 60,202,795.65 12/31/16 58,486,210.11 09/30/07 45,360,303.16 05/31/12 59,123,171.41 01/31/17 58,517,537.99 10/31/07 46,717,357.10 06/30/12 67,140,754.63 02/28/17 60,687,347.41 11/30/07 41,716,114.28 07/31/12 67,955,663.74 03/31/17 62,502,426.31 12/31/07 55,204,053.77 08/31/12 67,464,201.30 04/30/17 63,062,862.44 01/31/08 56,114,335.03 09/30/12 65,732,654.52 05/31/17 62,923,609.40 02/29/08 54,575,012.50 10/31/12 66,270,486.67 06/30/17 62,218,464.08 03/31/08 54,575,272.95 11/30/12 59,658,568.60 07/31/17 63,518,960.13 04/30/08 54,929,047.02 12/31/12 82,506,887.41 08/31/17 64,818,240.75 05/31/08 53,052,472.03 01/31/13 83,296,821.86 09/30/17 66,236,471.94 06/30/08 53,204,418.10 02/28/13 82,484,393.54 10/31/17 66,667,885.35 07/31/08 54,533,563.28 03/31/13 82,950,715.18 11/30/17 59,754,036.10 08/31/08 54,251,216.99 04/30/13 80,568,512.43 12/31/17 57,620,088.62 09/30/08 53,272,451.68 05/31/13 79,672,318.05 01/31/18 59,858,871.62 10/31/08 68,706,036.43 06/30/13 79,520,360.08 02/28/18 58,423,954.94 11/30/08 54,077,562.73 07/31/13 79,867,774.82 03/31/18 60,255,912.54 12/31/08 44,639,804.67 08/31/13 79,782,901.50 04/30/18 61,537,542.97 01/31/09 45,793,529.09 09/30/13 79,940,103.15 05/31/18 62,676,079.74 02/28/09 46,941,062.25 10/31/13 79,663,547.72 06/30/18 62,779,584.12 03/31/09 47,265,006.09 11/30/13 72,524,668.50 07/31/18 64,079,751.06 04/30/09 48,061,985.20 12/31/13 67,716,137.82 08/31/18 65,896,576.77 05/31/09 46,623,111.00 01/31/14 66,889,990.77 09/30/18 67,628,081.52 06/30/09 46,662,615.02 02/28/14 67,566,543.96 10/31/18 70,191,910.88 07/31/09 45,609,990.75 03/31/14 68,633,684.73 11/30/18 62,080,096.93 08/31/09 44,700,623.82 04/30/14 68,960,383.93 12/31/18 63,399,519.22 09/30/09 44,771,129.93 05/31/14 67,425,749.33 01/31/19 61,984,035.31 10/31/09 44,855,908.07 06/30/14 67,697,981.00 02/28/19 62,312,317.89 11/30/09 44,458,186.54 07/31/14 68,611,865.99 03/31/19 65,067,673.27 12/31/09 36,891,179.40 08/31/14 68,747,483.87 04/30/19 65,875,626.86 01/31/10 37,726,300.40 09/30/14 69,430,344.98 05/31/19 65,258,811.69 02/28/10 36,982,623.93 10/31/14 70,431,027.92 06/30/19 65,359,551.38 03/31/10 41,475,717.35 11/30/14 64,909,392.12 07/31/19 67,151,539.38 04/30/10 40,478,357.60 12/31/14 61,623,499.90 08/31/19 68,160,947.96 05/31/10 38,739,522.56 01/31/15 61,585,040.94 09/30/19 70,855,493.40 06/30/10 39,738,881.62 02/28/15 63,269,776.69 10/31/19 71,823,087.19 07/31/10 42,020,069.17 03/31/15 64,288,370.38 11/30/19 63,466,347.56 08/31/10 40,331,826.60 04/30/15 65,430,174.18 12/31/19 63,959,687.87 09/30/10 40,245,656.32 05/31/15 65,714,228.05 01/31/20 65,788,707.02 10/31/10 39,984,803.80 06/30/15 68,746,632.56 02/29/20 65,167,008.21 11/30/10 35,695,100.47 07/31/15 70,884,051.33 03/31/20 65,355,414.92 12/31/10 41,300,042.16 08/31/15 72,023,119.13 04/30/20 66,405,404.53 01/31/11 42,918,366.28 09/30/15 75,617,268.98 02/28/11 44,793,554.36 10/31/15 77,155,814.42 03/31/11 46,555,428.08 11/30/15 75,987,100.36 04/30/11 46,284,639.10 12/31/15 64,215,673.59 05/31/11 45,692,919.82 01/31/16 65,062,377.54 06/30/11 46,029,921.56 02/29/16 67,564,110.56 07/31/11 45,556,018.39 03/31/16 69,211,164.87 Note: Cash goes down in June and at year-end due to the timing of debt service payments. Debt service payments for Wastewater are paid out twice a year: interest in June and principal and interest in November. Debt service payments for Water Works are paid out twice a year: interest in June and principal and interest in December. The total cash has been declining as bond funds are spent down. In March 2017, the Utility Commission approved a water rate increase in two phases: phase 1 - 22% over 12 months, phase 2 - 22% over 12 months. The increase was added starting with April 2017 billing. Water Works expects to see increase in cash in May 2017, when they begin collecting on April billing. City of South Bend Cash Balances - Enterprise Funds January 1, 2007 - April 30, 2020 Maximum Total Cash Minimum Total Cash Average Cash Average - last 12 months $0 $10,000,000 $20,000,000 $30,000,000 $40,000,000 $50,000,000 $60,000,000 $70,000,000 $80,000,000 $90,000,000 2020-04 - Monthly Cash Report 10 $81,992,643 6/30/2018 $26,731,149 1/31/2009 $50,356,393 -- $57,223,336 -- Date Cash Date Cash Date Cash 01/01/07 40,101,775.51 08/31/11 49,085,008.00 04/30/16 51,317,725.09 01/31/07 37,204,941.29 09/30/11 47,073,543.39 05/31/16 50,296,085.76 02/28/07 42,400,991.27 10/31/11 44,750,523.17 06/30/16 64,433,239.06 03/31/07 36,322,464.80 11/30/11 41,844,406.42 07/31/16 58,518,600.58 04/30/07 36,374,308.24 12/31/11 51,201,636.39 08/31/16 55,966,718.35 05/31/07 36,579,224.31 01/31/12 44,464,972.65 09/30/16 55,065,472.04 06/30/07 35,914,061.41 02/29/12 43,124,396.97 10/31/16 52,059,580.89 07/31/07 33,046,039.94 03/31/12 40,875,506.16 11/30/16 51,222,578.99 08/31/07 31,416,991.60 04/30/12 39,972,677.94 12/31/16 60,406,691.98 09/30/07 30,955,278.22 05/31/12 37,283,464.71 01/31/17 54,709,591.50 10/31/07 29,953,285.20 06/30/12 48,308,618.33 02/28/17 60,693,512.64 11/30/07 29,049,190.99 07/31/12 43,597,429.86 03/31/17 54,200,785.07 12/31/07 43,118,912.28 08/31/12 41,355,817.62 04/30/17 53,618,489.08 01/31/08 41,405,052.40 09/30/12 40,654,565.67 05/31/17 50,870,962.23 02/29/08 40,635,068.99 10/31/12 38,605,222.83 06/30/17 64,818,554.92 03/31/08 40,558,124.18 11/30/12 37,090,958.24 07/31/17 59,955,849.53 04/30/08 40,290,091.29 12/31/12 47,393,846.15 08/31/17 60,726,084.24 05/31/08 40,210,711.69 01/31/13 45,144,294.34 09/30/17 57,532,562.70 06/30/08 39,857,987.53 02/28/13 41,364,435.41 10/31/17 55,546,746.25 07/31/08 39,145,712.40 03/31/13 41,430,811.51 11/30/17 55,251,426.66 08/31/08 36,074,455.00 04/30/13 42,438,979.52 12/31/17 65,818,514.83 09/30/08 35,928,266.53 05/31/13 42,077,874.12 01/31/18 60,435,599.30 10/31/08 34,674,631.21 06/30/13 55,157,971.58 02/28/18 58,919,560.09 11/30/08 33,382,904.90 07/31/13 51,147,079.40 03/31/18 56,967,800.25 12/31/08 28,608,922.65 08/31/13 48,231,381.91 04/30/18 70,308,595.71 01/31/09 26,731,148.85 09/30/13 47,344,717.04 05/31/18 69,433,440.38 02/28/09 28,199,966.51 10/31/13 45,849,747.51 06/30/18 81,992,642.55 03/31/09 27,482,787.81 11/30/13 45,831,055.40 07/31/18 78,753,842.27 04/30/09 38,905,572.01 12/31/13 55,315,510.06 08/31/18 73,401,834.82 05/31/09 38,656,758.39 01/31/14 50,898,242.66 09/30/18 70,934,670.78 06/30/09 36,003,705.47 02/28/14 49,986,290.38 10/31/18 58,183,703.49 07/31/09 39,288,192.08 03/31/14 49,028,261.04 11/30/18 57,701,465.11 08/31/09 38,981,480.90 04/30/14 47,281,387.13 12/31/18 66,695,748.11 09/30/09 38,365,267.66 05/31/14 46,795,213.96 01/31/19 59,597,388.81 10/31/09 36,749,933.72 06/30/14 61,118,881.00 02/28/19 60,283,680.41 11/30/09 35,847,660.55 07/31/14 56,842,280.86 03/31/19 57,633,297.22 12/31/09 34,358,243.89 08/31/14 55,735,447.17 04/30/19 55,133,997.10 01/31/10 53,534,937.83 09/30/14 54,889,194.46 05/31/19 53,673,044.13 02/28/10 52,816,628.95 10/31/14 54,196,891.83 06/30/19 68,360,737.05 03/31/10 52,577,148.25 11/30/14 54,554,819.33 07/31/19 61,596,350.52 04/30/10 51,768,568.42 12/31/14 65,903,128.76 08/31/19 60,712,190.84 05/31/10 50,881,687.36 01/31/15 60,387,162.56 09/30/19 56,360,982.88 06/30/10 62,539,377.78 02/28/15 58,990,110.88 10/31/19 54,434,324.03 07/31/10 55,401,804.58 03/31/15 58,654,868.03 11/30/19 53,127,541.62 08/31/10 53,423,401.23 04/30/15 57,972,838.77 12/31/19 63,366,015.29 09/30/10 52,832,007.68 05/31/15 57,630,884.95 01/31/20 55,822,498.68 10/31/10 51,745,774.22 06/30/15 70,642,566.10 02/29/20 55,150,446.57 11/30/10 49,573,730.89 07/31/15 65,048,413.67 03/31/20 53,048,974.95 12/31/10 65,164,721.07 08/31/15 61,042,169.83 04/30/20 51,026,924.28 01/31/11 57,392,911.65 09/30/15 59,936,471.64 02/28/11 53,822,791.88 10/31/15 56,339,743.69 03/31/11 52,439,712.97 11/30/15 54,715,027.81 04/30/11 51,775,206.12 12/31/15 61,194,710.47 05/31/11 45,543,075.85 01/31/16 55,690,681.11 06/30/11 57,605,720.29 02/29/16 53,548,676.30 07/31/11 51,845,520.23 03/31/16 53,434,486.66 Note: TIF property tax distributions are received in June and December. Cash goes down in May and November due to the timing of debt service payments. April 2018, Redevelopment District Bonds totaling $11,995,000 were issued for parks improvements to be repaid by TIF Fund 324. City of South Bend Cash Balances - Redevelopment Funds January 1, 2007 - April 30, 2020 Maximum Total Cash Minimum Total Cash Average Cash Average - last 12 months $0 $10,000,000 $20,000,000 $30,000,000 $40,000,000 $50,000,000 $60,000,000 $70,000,000 $80,000,000 $90,000,000 2020-04 - Monthly Cash Report 11 $185,010,338 6/30/2018 $53,052,887 5/31/2007 $110,247,823 -- $157,694,238 -- Date Cash Date Cash Date Cash 01/01/07 85,175,579.60 08/31/11 113,258,535.54 04/30/16 86,653,485.20 01/31/07 73,488,712.70 09/30/11 110,396,745.77 05/31/16 86,834,652.02 02/28/07 62,279,572.21 10/31/11 106,268,532.08 06/30/16 116,591,466.93 03/31/07 63,387,712.08 11/30/11 103,722,320.22 07/31/16 121,999,405.01 04/30/07 57,999,328.33 12/31/11 122,382,409.35 08/31/16 105,828,873.80 05/31/07 53,052,886.63 01/31/12 112,856,049.10 09/30/16 106,788,928.77 06/30/07 69,141,886.09 02/29/12 108,263,714.86 10/31/16 103,888,093.70 07/31/07 55,973,444.69 03/31/12 104,341,336.06 11/30/16 98,003,054.46 08/31/07 56,738,574.39 04/30/12 102,221,194.49 12/31/16 115,636,423.15 09/30/07 54,332,089.62 05/31/12 98,400,589.02 01/31/17 123,978,793.66 10/31/07 62,335,616.12 06/30/12 129,269,506.53 02/28/17 121,509,295.84 11/30/07 78,241,163.17 07/31/12 118,715,231.38 03/31/17 116,554,975.66 12/31/07 92,992,407.68 08/31/12 114,706,440.90 04/30/17 110,930,193.42 01/31/08 80,935,072.49 09/30/12 116,874,708.78 05/31/17 108,877,270.93 02/29/08 79,815,076.58 10/31/12 109,940,198.76 06/30/17 137,292,433.56 03/31/08 75,755,584.16 11/30/12 107,094,590.01 07/31/17 130,725,920.08 04/30/08 70,171,420.22 12/31/12 125,384,469.62 08/31/17 126,515,209.12 05/31/08 63,701,375.82 01/31/13 119,412,780.36 09/30/17 153,866,546.50 06/30/08 74,301,370.46 02/28/13 113,373,764.76 10/31/17 147,133,964.65 07/31/08 77,357,385.95 03/31/13 107,698,520.03 11/30/17 143,554,756.24 08/31/08 73,612,781.45 04/30/13 103,435,158.90 12/31/17 167,851,319.70 09/30/08 70,870,856.93 05/31/13 98,352,454.84 01/31/18 162,491,472.74 10/31/08 61,421,121.17 06/30/13 125,169,937.15 02/28/18 158,812,440.01 11/30/08 60,929,733.44 07/31/13 121,430,845.57 03/31/18 157,559,868.19 12/31/08 67,373,134.56 08/31/13 114,023,924.90 04/30/18 148,410,420.86 01/31/09 56,557,371.00 09/30/13 115,040,485.48 05/31/18 148,710,961.31 02/28/09 61,446,169.16 10/31/13 109,822,423.95 06/30/18 185,010,338.05 03/31/09 75,602,332.02 11/30/13 104,254,613.29 07/31/18 174,174,636.01 04/30/09 69,388,217.66 12/31/13 124,318,129.42 08/31/18 169,092,973.62 05/31/09 68,735,769.04 01/31/14 114,256,166.29 09/30/18 167,461,074.68 06/30/09 62,589,041.72 02/28/14 109,603,281.18 10/31/18 168,975,135.70 07/31/09 66,130,768.09 03/31/14 104,384,382.05 11/30/18 162,330,274.67 08/31/09 71,071,962.93 04/30/14 98,541,834.35 12/31/18 179,716,517.72 09/30/09 70,242,756.18 05/31/14 95,103,846.00 01/31/19 171,206,079.23 10/31/09 68,758,254.71 06/30/14 122,883,782.00 02/28/19 167,558,852.67 11/30/09 63,704,336.96 07/31/14 113,327,256.18 03/31/19 159,549,535.86 12/31/09 117,203,577.74 08/31/14 109,603,756.37 04/30/19 155,780,499.49 01/31/10 104,838,291.70 09/30/14 109,275,831.00 05/31/19 148,297,131.48 02/28/10 104,864,103.11 10/31/14 101,285,566.72 06/30/19 179,976,642.47 03/31/10 103,854,789.67 11/30/14 97,119,208.93 07/31/19 169,098,059.79 04/30/10 98,183,077.33 12/31/14 112,281,466.37 08/31/19 166,065,012.41 05/31/10 111,608,210.69 01/31/15 103,499,061.06 09/30/19 162,816,628.89 06/30/10 128,279,716.19 02/28/15 99,594,218.25 10/31/19 153,771,746.37 07/31/10 119,642,649.15 03/31/15 92,334,813.71 11/30/19 141,893,458.24 08/31/10 116,632,252.40 04/30/15 89,927,304.71 12/31/19 162,715,294.83 09/30/10 118,416,709.45 05/31/15 86,034,381.75 01/31/20 160,819,512.70 10/31/10 112,912,072.36 06/30/15 110,214,298.75 02/29/20 154,992,721.10 11/30/10 113,513,586.86 07/31/15 100,449,392.01 03/31/20 147,390,792.33 12/31/10 121,274,488.95 08/31/15 95,418,067.35 04/30/20 144,493,861.15 01/31/11 113,796,557.05 09/30/15 98,961,223.68 02/28/11 109,647,280.68 10/31/15 96,618,498.09 03/31/11 105,410,957.45 11/30/15 91,575,694.83 04/30/11 98,831,059.73 12/31/15 103,372,121.18 05/31/11 95,848,921.73 01/31/16 96,593,548.78 06/30/11 126,998,337.53 02/29/16 92,760,927.94 07/31/11 118,336,148.46 03/31/16 88,559,353.77 Note: Property tax collections are received in June and December. Effective January 1, 2017, a total of eight (8) funds with trustee cash balances were included in the City's formal accounting system, signficantly increasing Civil City cash. Also, bond and capital lease proceeds significantly increased cash during 2017 ($43.4 million) and 2018 ($11,664,070). As these one time bond proceeds are spent, cash will decrease. City of South Bend Cash Balances - Civil City Funds January 1, 2007 - April 30, 2020 Maximum Total Cash Minimum Total Cash Average Cash Average - last 12 months $0 $20,000,000 $40,000,000 $60,000,000 $80,000,000 $100,000,000 $120,000,000 $140,000,000 $160,000,000 $180,000,000 $200,000,000 2020-04 - Monthly Cash Report 12