Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
Home
My WebLink
About
July 21 Fin 10
South Bend Venues, Parks and Arts Parking Garages: Revenues and Expenditures REVENUES Current YTD Total Estimated Uncollected Account String Month Revenue Revenues Revenue % Uncollected Charges for Services Parking Garages 349601 - Daily Parking 2,272.00 18,039.00 46,000.00 27,961.00 39.22% 349602 - Monthly Parking 65,055.00 500,554.75 807,000.00 306,445.25 62.03% 349603 - Validations - 57.50 2,000.00 1,942.50 2.88% 349604 - Key Card Income 90.00 1,320.00 5,000.00 3,680.00 26.40% 349605 - Special Events 1,475.00 2,729.90 40,000.00 37,270.10 6.82% Total Parking Garages 68,892.00 522,701.15 900,000.00 377,298.85 58.08% Total Charges for Services 68,892.00 522,701.15 900,000.00 377,298.85 58.08% Fines, Forefeitures, Fees 351002 - Bad Checks Fines - - 200.00 200.00 0.00% 351300 - Street Parking 3,905.01 24,910.66 61,300.00 36,389.34 40.64% Total Fines, Forfeitures, Fees 3,905.01 24,910.66 61,500.00 36,589.34 40.51% Miscellaneous Revenue 361000 - Interest Earnings 1,089.89 3,515.64 10,068.00 6,552.36 34.92% Total Miscellaneous Revenue 1,089.89 3,515.64 10,068.00 6,552.36 34.92% Total Revenue 73,886.90 551,127.45 971,568.00 420,440.55 56.73% EXPENDITURES Current YTD Total Open YTD Total Amended Available Percent Account String Month Expenditures Encumbrances w/ Encumb. Budget Budget Available Supplies Expenditures Office Supplies 421002 - Stationary & Printing 28.30 185.00 635.79 820.79 2,000.00 1,179.21 41.04% Total Office Supplies 28.30 185.00 635.79 820.79 2,000.00 1,179.21 41.04% Operating Supplies 422000 - Other Operating Supplies - 264.87 - 264.87 1,000.00 735.13 26.49% 422005 - Uniforms - 5,603.00 350.00 5,953.00 6,000.00 47.00 99.22% 422007 - Cleaning Supplies - 1,485.56 - 1,485.56 5,000.00 3,514.44 29.71% Total Operating Supplies - 7,353.43 350.00 7,703.43 12,000.00 4,296.57 64.20% Repair & Maintenance Supplies 423001 - Building Materials - 531.66 582.60 1,114.26 11,000.00 9,885.74 10.13% 423006 - Small Tools & Equipment - 904.80 - 904.80 5,000.00 4,095.20 18.10% Total Repair & Maintenance Supplies - 1,436.46 582.60 2,019.06 16,000.00 13,980.94 12.62% Total Supplies Expenditures 28.30 8,974.89 1,568.39 10,543.28 30,000.00 19,456.72 35.14% Services & Charges Expenditures Professional Services 431000 - Other Professional Services - 79,670.22 4,870.00 84,540.22 463,773.91 379,233.69 18.23% Total Professional Services - 79,670.22 4,870.00 84,540.22 463,773.91 379,233.69 18.23% Communication & Transportation 432002 - Mailing - - - - 700.00 700.00 0.00% Total Communication & Transportation - - - - 700.00 700.00 0.00% Utilties 435001 - Electric 3,180.35 62,380.44 - 62,380.44 103,000.00 40,619.56 60.56% 435004 - Water 533.17 4,902.76 2,377.76 7,280.52 16,630.27 9,349.75 43.78% Total Utilities 3,713.52 67,283.20 2,377.76 69,660.96 119,630.27 49,969.31 58.23% July 31, 2021 Repairs & Maintenance 436001 - Building R&M 995.31 34,509.00 10,711.37 45,220.37 127,817.78 82,597.41 35.38% 436006 - Radio Equip R&M - 252.35 - 252.35 300.00 47.65 84.12% Total Repairs & Maintenance 995.31 34,761.35 10,711.37 45,472.72 128,117.78 82,645.06 35.49% Other Charges & Services 439002 - Licenses & Permits - 5,484.21 - 5,484.21 5,485.00 0.79 99.99% 439005 - Bank & Credit Card Fees 838.51 8,032.99 - 8,032.99 15,000.00 6,967.01 53.55% 439099 - Cashier Over/Short (5.00) (129.00) - (129.00) - 129.00 0.00% 439100 - Refunds/Awards/Indemnities 100.00 1,393.00 - 1,393.00 1,573.00 180.00 88.56% Total Other Services & Charges 933.51 14,781.20 - 14,781.20 22,058.00 7,276.80 67.01% Total Services & Charges Expenditures 5,642.34 196,495.97 17,959.13 214,455.10 734,279.96 519,824.86 29.21% Capital Outlay Buildings 443001 - Building Improvements - 14,247.50 629.43 14,876.93 304,876.93 290,000.00 4.88% Total Buildings - 14,247.50 629.43 14,876.93 304,876.93 290,000.00 4.88% Machinery & Equipment 445006 - Computer Equip/Network - - - - 10,000.00 10,000.00 0.00% Total Machinery & Equipment - - - - 10,000.00 10,000.00 0.00% Total Capital Expenditures - 14,247.50 629.43 14,876.93 314,876.93 300,000.00 4.72% Other Uses 452002 - Allocations-Admin Cost 4,739.00 33,174.00 - 33,174.00 56,869.00 23,695.00 58.33% 452004 - Allocations-Liability Insurance 1,222.00 8,559.00 - 8,559.00 14,669.00 6,110.00 58.35% 452008 - Allocations-Payroll Cost 7,229.00 50,601.00 - 50,601.00 86,746.00 36,145.00 58.33% 452009 - Allocations-Facilities Mgmt 288.00 2,014.00 - 2,014.00 3,454.00 1,440.00 58.31% Total Other Uses 13,478.00 94,348.00 - 94,348.00 161,738.00 67,390.00 58.33% Total Expenditures 19,148.64 314,066.36 20,156.95 334,223.31 1,240,894.89 906,671.58 26.93%