The URL can be used to link to this page

Home My WebLink About2023-06 - Monthly Financial ReportPeriod Ending: Issued By: City of South Bend Monthly Financial Report Page(s) Contents 2 Fund Guide 3 Narrative 4 - 5 Report of Changes in Cash Balance 6 - 8 Projected Cash Balance 9 - 12 Cash Reserves Summary 13 - 18 Revenue & Expense Summaries 19 - 24 Revenue by Type 25 - 28 Expenditures by Activity 29 - 30 Outstanding Debt 31 - 36 Employee Headcount Fund Summaries 37 - 58 General Fund 59 - 83 Public Works Funds 84 - 102 Public Safety Funds 103 - 121 Venues, Parks & Arts Funds 122 - 134 Department of Community Investment Funds 135 - 141 Internal Service Funds 142 - 155 Administrative Funds 156 - 170 Redevelopment Commission Controlled Funds Distribution Mayor Chief of Staff Deputy Chief of Staff Common Council Department Heads Directors of Department Finance June 30, 2023 Controller's Office Page # General Fund Page # Venues, Parks & Arts Funds 37 101 General Fund 103 201 Parks & Recreation 104 273 Morris PAC / Palais Royale Marketing General Fund Departments/Divisions 105 274 Morris PAC Self-Promotion 39 Mayor 106 312 2017 Parks Bond Debt Service 40 Community Initiatives 107 401 Coveleski Stadium Capital 41 Community Police Review Office 108 413 Professional Sports Convention Develop. Area 42 City Clerk 109 416 Morris Performing Arts Center Capital 43 Common Council 110 450 Palais Royale Historic Preservation 44 Controller's Office 111 453 Zoo Bond Capital 45 Human Resources 112 471 2017 Parks Bond Capital 46 Diversity & Inclusion 113 601 Parking Garages 47 Human Rights 114 602 Morris Performing Arts Center Operations 48 Legal Department 115 Morris PAC Historical Budget Summary 49 Engineering 116 670 Century Center 50 Office of Sustainability 117 671 Century Center Capital 51 AmeriCorps Grant Program 118 672 Century Center Energy Conservation Debt Svc 52 Police Department 119 730 City Cemetery 53 Police Crime Lab 120 731 Bowman Cemetery 54 Fire Department 121 757 2015 Parks Bond Debt Service 55 Emergency Medical Services 56 Fire Training Center Dept of Community Investment Funds 57 Morris Performing Arts Center 122 209 Studebaker-Oliver Revitalizing Grants 58 Palais Royale Ballroom 123 210 Economic Development State Grants 124 211 Dept of Community Investment Operating Public Works Funds 125 212 Dept of Community Investment Grants 59 202 Motor Vehicle Highway 126 219 Unsafe Building 60 266 MVH Restricted 127 221 Rental Units Regulation 61 Motor Vehicle Highway Combined Budget Summary 128 230 Code Enforcement 62 251 Local Road & Street 129 410 Urban Development Action Grant 63 257 LOIT Special Distribution 130 600 Consolidated Building 64 265 Local Road & Bridge Grant 131 754 Industrial Revolving Fund 65 412 Major Moves Construction 132 756 2015 Smart Streets Bond Debt Service 66 455 2021 Infrastructure Bond Capital 133 759 2017 Eddy Street Commons Bond Capital 67 610 Solid Waste Operations 134 760 2017 Eddy Street Commons Bond Debt Service 68 611 Solid Waste Capital 69 620 Water Works Operations Internal Service Funds 70 622 Water Works Capital 135 222 Central Services 71 624 Water Works Customer Deposit 136 224 Central Services Capital 72 625 Water Works Sinking (Debt Service)137 226 Liability Insurance 73 626 Water Works Bond Reserve 138 279 IT / Innovation / 311 Call Center 74 629 Water Works Operations & Maint. Reserve 139 711 Self-Funded Employee Benefits 75 640 Sewer Repair Insurance 140 713 Unemployment Compensation 76 641 Sewage Works Operations 141 714 Parental Leave 77 642 Sewage Works Capital 78 643 Sewage Works Operations & Maint. Reserve Administrative Funds 79 649 Sewage Sinking (Debt Service)142 102 Rainy Day 80 653 Sewage Debt Service Reserve 143 217 Gift, Donation, Bequest 81 654 Sewage Works Customer Deposit 144 227 Loss Recovery 82 655 Project ReLeaf 145 258 Human Rights Federal Grants 83 667 Storm Sewer 146 263 American Rescue Plan 147 American Rescue Plan Budget Summary Public Safety Funds 148 264 COVID-19 Response 84 216 Police State Seizures 149 404 Local Income Tax - Certified Shares 86 220 Law Enforcement Continuing Education 151 407 Cumulative Capital Improvement 87 249 Local Income Tax - Public Safety 152 408 Local Income Tax - Economic Development 88 278 Take Home Vehicle Police 153 750 Equipment/Vehicle Leasing 89 280 Police Block Grants 154 752 South Bend Redevelopment Authority 90 287 Fire Department Capital 155 755 South Bend Building Corporation 91 288 Emergency Medical Services Operating 92 289 Haz-Mat Redevelopment Commission Controlled Funds 93 291 Indiana River Rescue 156 324 TIF - River West Development Area 94 292 Police Grants 157 422 TIF - West Washington 95 294 Regional Police Academy 158 429 TIF - River East Development Area (NE Dev) 96 295 COPS MORE Grant 159 430 TIF - Southside Development Area #1 97 299 Police Federal Drug Enforcement 160 435 TIF - Douglas Road 98 350 2018 Fire Station #9 Bond Debt Service 161 436 TIF - River East Residential Area (NE Res) 99 451 2018 Fire Station #9 Capital 162 315 Redevelopment Bond - Airport Taxable 100 701 Fire Pension 163 328 Redevelopment Bond - Palais Royale 101 702 Police Pension 164 351 2018 TIF Park Bond Debt Service Reserve 102 705 Police K-9 Unit 165 352 2019 South Shore Double Tracking Bond Debt Svc 166 353 2020 TIF Library Bond Debt Service Reserve 167 433 Redevelopment General 168 439 Certified Technology Park 169 452 2018 TIF Park Bond Capital 170 454 Airport Urban Enterprise Zone June 2023 Monthly Financial Report The City of South Bend developed the attached Monthly Financial Report to provide current year and prior year financial information for each City fund, as well as individual departments within various funds. Information is provided for revenue, expenditures, encumbrances, cash balances, outstanding debt, and current staffing levels. Report of Changes in Cash Balance (4 - 5) This report shows the year-to-date change in cash for each City fund by taking a fund’s beginning cash balance for the year, adding in actual revenues, and subtracting actual expenditures. Projected Cash Balance (6 - 8) The projected ending cash balance for each City fund is calculated by taking a fund’s beginning cash balance for the year, adding in estimated revenue, and subtracting budgeted expenditures. This shows what a fund's ending cash balance will be if all estimated revenue is collected and all budgeted expenditures are spent. Cash Reserves Summary (9 - 12) 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 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. - Some funds have a set dollar amount as the reserve requirement, such as 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. - 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. 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. Revenue & Expense Summaries (13 - 18) These summaries show the total revenue and expense by fund. Revenue by Type (19 - 24) This report shows the City's revenue collected by month and the total estimated revenue for the current year. Expenditures by Activity (25 - 28) This report shows the City's actuals expenditures by month and the total budgeted expenditures for the current year. Outstanding Debt (29 - 30) This report shows all of the City's outstanding debt. It details what the debt is for, when it was issued, original amount, the fund(s) repaying the debt, and the principal and interest payments due during the current year. Employee Headcount (31 - 36) This report shows the total number of full-time, permanent part-time, and seasonal/interns working for the City each month. It is broken down by City fund and by departments/divisions. It also shows the budgeted number of full-time employees. Fund Summaries (37 - 170) The fund summaries show the revenues and expenditures of each fund across years. The summaries include text boxes providing an explanation of revenues, expenditures, and spending on major capital projects. We hope that you find this Monthly Financial Report useful in better understanding the finances of the City of South Bend. If you have any questions regarding this report, please contact the Department of Administration & Finance by calling 311. City of South Bend Report of Changes in Cash Balance January 1, 2023 through June 30, 2023 Beginning 2023 2023 Plus/(Minus) Ending Variance Cash Balance Year to Date Year to Date Accrual Surplus Cash Balance Cash Reserve Above/(Below) 1/1/2023 Revenue Expenditures Adjustments (Deficit) 6/30/2023 Requirement Reserve Req. City Controlled Funds 101 General Fund 54,208,073 55,933,278 48,677,616 39,283,243 46,538,905 100,746,979 59,920,408 40,826,571 Special Revenue Funds 102 Rainy Day 10,910,077 114,508 - 143,884 258,392 11,168,469 8,717,131 2,451,338 201 Parks & Recreation 5,865,858 12,574,374 9,167,610 143,698 3,550,462 9,416,320 7,250,174 2,166,146 202 Motor Vehicle Highway 4,772,416 4,073,921 4,749,890 1,183,524 507,555 5,279,971 3,922,222 1,357,749 209 Studebaker-Oliver Revitalizing Grants 692,248 6,715 20,869 (32,727) (46,880) 645,368 - - 210 Economic Development State Grants 26,876 - - (102,778) (102,778) (75,903) - - 211 Dept of Community Investment Operating 394,125 2,148,552 2,225,686 (379,061) (456,195) (62,070) - - 212 Dept of Community Investment Grants 409,818 956,145 1,864,781 (311,987) (1,220,624) (810,806) - - 216 Police State Seizures 173,825 13,722 - 25,767 39,489 213,314 5,500 207,814 217 Gift, Donation, Bequest 978,522 118,444 85,429 (65,752) (32,737) 945,785 - - 218 Police Curfew Violations 13,880 - - (13,880) (13,880) - - - 219 Unsafe Building 764,981 48,941 8,700 59,487 99,727 864,708 - - 220 Law Enforcement Continuing Education 378,981 302,015 414,505 362,535 250,046 629,027 210,287 418,740 221 Rental Units Regulation 87,416 105,273 33,397 28,988 100,864 188,279 - - 227 Loss Recovery 414,099 14,655 - 1,577,387 1,592,042 2,006,141 - - 230 Code Enforcement 497,492 1,750,470 1,832,760 (38,817) (121,107) 376,384 - - 249 Local Income Tax - Public Safety 3,844,465 7,805,111 2,922,633 (1,051,425) 3,831,053 7,675,518 - - 251 Local Road & Street 2,349,376 1,093,803 277,707 8,718 824,814 3,174,190 - - 257 LOIT Special Distribution 245,630 2,161 184,782 3,239 (179,382) 66,248 - - 258 Human Rights Federal Grants 426,544 22,067 92,794 (110,662) (181,388) 245,156 - - 263 American Rescue Plan 29,536,642 (8,000) 549,196 (18,656,709) (19,213,905) 10,322,737 - - 264 COVID-19 Response - 51,578 118,793 (42,649) (109,864) (109,864) - - 265 Local Road & Bridge Grant 704,875 24,595 105,996 1,778,434 1,697,033 2,401,908 - - 266 MVH Restricted 2,042,332 1,589,188 1,759,547 85,176 (85,183) 1,957,149 - - 273 Morris PAC / Palais Royale Marketing 74,809 - - (74,809) (74,809) - - - 274 Morris PAC Self-Promotion 264,010 - - (264,010) (264,010) - - - 280 Police Block Grants 4,162 - - (4,162) (4,162) - - - 289 Haz-Mat 28,102 324 - 3,182 3,506 31,609 2,500 29,109 291 Indiana River Rescue 360,311 89,715 73,902 30,822 46,635 406,946 22,950 383,996 292 Police Grants 26,716 - - (26,716) (26,716) - - - 294 Regional Police Academy 146,328 - - (146,328) (146,328) - - - 295 COPS MORE Grant 45,349 64 - (24,536) (24,472) 20,876 - - 299 Police Federal Drug Enforcement 60,237 15,602 39,894 58,356 34,064 94,301 11,500 82,801 404 Local Income Tax - Certified Shares 18,631,245 (349,917) 13,811,423 (2,194,355) (16,355,696) 2,275,549 6,733,224 (4,457,674) 408 Local Income Tax - Economic Development 24,795,353 11,033,898 6,591,055 (1,192,556) 3,250,286 28,045,640 15,246,079 12,799,560 410 Urban Development Action Grant 27,182 4,049 20,000 371,339 355,388 382,570 - - 655 Project ReLeaf 282,057 233,383 145,894 69,729 157,218 439,274 109,871 329,403 705 Police K-9 Unit 2,435 - - (2,435) (2,435) - - - 730 City Cemetery 30,218 317 - 399 716 30,934 - - 754 Industrial Revolving Fund 3,700,843 708,029 55,677 (1,687,170) (1,034,817) 2,666,025 - - Total Special Revenue Funds 114,485,206 44,548,690 47,152,919 (20,482,593) (23,086,822) 91,398,383 42,631,438 15,855,610 Debt Service Funds 312 2017 Parks Bond Debt Service 184,163 631,379 580,233 12,409 63,556 247,719 - - 350 2018 Fire Station #9 Bond Debt Service - - 169,716 - (169,716) (169,716) - - 672 Century Center Energy Conservation Debt Svc 196,702 224,406 198,788 (19,420) 6,198 202,900 - - 752 South Bend Redevelopment Authority 242,425 1,632,478 1,792,365 16,328 (143,559) 98,866 98,866 - 755 South Bend Building Corporation 224,375 1,500,558 1,622,684 (12,468) (134,593) 89,782 89,782 - 756 2015 Smart Streets Bond Debt Service 1,742,699 857,040 854,534 3,748 6,253 1,748,952 1,748,952 - 757 2015 Parks Bond Debt Service 587,763 187,433 188,691 2,385 1,127 588,891 588,891 - 760 2017 Eddy Street Commons Bond Debt Service 3,668,611 964,718 964,625 188 281 3,668,893 2,500,000 1,168,893 Total Debt Service Funds 6,846,739 5,998,013 6,371,635 3,169 (370,453) 6,476,286 5,026,491 1,168,893 Capital Funds 287 Fire Department Capital 2,758,339 1,037,360 3,008,272 1,109,981 (860,931) 1,897,408 - - 401 Coveleski Stadium Capital 814 16 22,045 9,622 (12,406) (11,592) - - 406 Cumulative Capital Development 286,746 347,006 392,238 2,449 (42,783) 243,963 - - 407 Cumulative Capital Improvement 651,096 3,339 125,996 (291,068) (413,726) 237,370 - - 412 Major Moves Construction 1,889,193 503,897 87,427 (310,737) 105,733 1,994,926 - - 413 Professional Sports Convention Development Area 775,632 1,150,846 2,596,884 975,082 (470,956) 304,676 - - 416 Morris Performing Arts Center Capital 1,912,926 200 1,294,260 (690,348) (1,984,407) (71,481) - - 450 Palais Royale Historic Preservation 93,481 10,619 - 15,579 26,199 119,680 - - 451 2018 Fire Station #9 Bond Capital 316,090 3,318 - 4,169 7,486 323,576 - - 453 Zoo Bond Capital - 93 2,298,659 4,467,833 2,169,266 2,169,266 - - 455 2021 Infrastructure Bond Capital 3,836,482 21,441 447,819 (1,725,976) (2,152,354) 1,684,127 - - 471 2017 Parks Bond Capital 4,259,726 17,805 690,034 (2,144,172) (2,816,401) 1,443,324 - - 750 Equipment/Vehicle Leasing 347,697 - - (347,697) (347,697) - - - 759 2017 Eddy Street Commons Bond Capital 25,763 1 - 1 2 25,765 - - Total Capital Funds 17,153,985 3,095,940 10,963,633 1,074,717 (6,792,976) 10,361,009 - - City of South Bend Report of Changes in Cash Balance January 1, 2023 through June 30, 2023 Beginning 2023 2023 Plus/(Minus) Ending Variance Cash Balance Year to Date Year to Date Accrual Surplus Cash Balance Cash Reserve Above/(Below) 1/1/2023 Revenue Expenditures Adjustments (Deficit) 6/30/2023 Requirement Reserve Req. Enterprise Funds 600 Consolidated Building 2,102,372 1,134,769 1,330,876 15,560 (180,547) 1,921,824 593,889 1,327,935 601 Parking Garages 907,380 532,689 422,093 (141,407) (30,811) 876,568 263,917 612,651 602 Morris Performing Arts Center Operations - 111,106 671,099 462,890 (97,103) (97,103) 157,277 (254,380) 610 Solid Waste Operations 906,471 3,745,360 3,880,528 (740,434) (875,603) 30,868 748,996 (718,128) 611 Solid Waste Capital 779,163 484,728 485,977 802,864 801,615 1,580,778 - - 620 Water Works Operations 6,550,457 10,378,313 7,761,780 (2,479,815) 136,718 6,687,174 1,157,139 5,530,036 622 Water Works Capital 9,672,979 (23,547) 3,033,934 1,200,128 (1,857,353) 7,815,625 - - 624 Water Works Customer Deposit 1,279,314 13,669 - 35,204 48,873 1,328,187 1,328,187 - 625 Water Works Sinking (Debt Service)- 10,973 178,081 1,040,157 873,049 873,049 - - 626 Water Works Bond Reserve 1,422,804 15,267 - 12,836 28,103 1,450,906 1,450,906 - 629 Water Works Operations & Maintenance Reserve 2,912,652 30,603 - 41,564 72,167 2,984,819 3,257,170 (272,351) 640 Sewer Repair Insurance 2,003,861 375,151 445,097 (37,632) (107,579) 1,896,282 205,264 1,691,018 641 Sewage Works Operations 13,825,371 21,543,152 14,423,219 (377,351) 6,742,581 20,567,952 2,113,797 18,454,156 642 Sewage Works Capital 14,359,708 376,530 1,417,018 881,722 (158,767) 14,200,941 - - 643 Sewage Works Operations & Maintenance Reserve 5,550,801 58,016 - 49,799 107,816 5,658,617 5,418,181 240,436 649 Sewage Sinking (Debt Service)- 39,071 539,302 3,636,327 3,136,096 3,136,096 - - 653 Sewage Debt Service Reserve 3,749,760 39,192 - 33,641 72,833 3,822,593 3,822,593 - 654 Sewage Works Customer Deposit 903,840 12,852 - 362,807 375,659 1,279,499 1,279,499 - 667 Storm Sewer 1,604,154 834,304 282,710 (315,469) 236,126 1,840,280 - - 670 Century Center Operations 194,350 1,733,794 2,022,286 556,243 267,751 462,101 1,165,152 (703,051) 671 Century Center Capital 983,710 11,758 26,812 256,898 241,844 1,225,554 800,000 425,554 Total Enterprise Funds 69,709,146 41,457,747 36,920,813 5,296,531 9,833,465 79,542,611 23,761,967 79,542,611 Internal Service Funds 222 Central Services 658,666 4,533,003 5,197,549 (248,679) (913,225) (254,560) - - 226 Liability Insurance 6,100,867 2,259,748 1,387,040 (779,929) 92,780 6,193,646 2,169,807 4,023,840 278 Police Take Home Vehicle 698,546 36,100 - 53,826 89,927 788,473 750,000 38,473 279 IT / Innovation / 311 Call Center 3,482,865 5,124,678 4,746,407 1,138,351 1,516,621 4,999,486 - - 711 Self-Funded Employee Benefits 10,786,414 9,463,238 10,309,094 (176,858) (1,022,714) 9,763,701 5,034,304 4,729,396 713 Unemployment Compensation - 4,926 - 78,075 83,001 83,001 20,000 63,001 714 Parental Leave 226,711 144,133 44,907 184,843 284,069 510,780 20,308 490,472 Total Internal Service Funds 21,954,068 21,565,825 21,684,997 249,631 130,458 22,084,527 7,994,419 9,345,182 Fiduciary Funds 701 Fire Pension 420,180 2,033,383 2,037,407 (59,194) (63,219) 356,961 459,384 (102,423) 702 Police Pension 560,923 2,994,177 3,089,797 57,147 (38,473) 522,450 606,388 (83,939) 718 State Tax Withholding Fund 795,612 - - (516,835) (516,835) 278,777 278,777 - 725 Morris / Palais Box Office 791,599 - - (1,200,631) (1,200,631) (409,032) (409,032) - 726 Police Distributions Payable 1,641,403 - - (636,042) (636,042) 1,005,361 1,005,361 - Total Fiduciary Funds 4,209,716 5,027,561 5,127,205 (2,355,556) (2,455,200) 1,754,516 1,940,878 (186,362) Total City Controlled Funds 288,566,933 177,627,054 176,898,819 23,069,143 23,797,378 312,364,311 141,275,601 146,552,505 Redevelopment Commission Controlled Funds Tax Increment Financing Funds 324 TIF - River West Development Area 33,713,041 11,868,852 8,943,644 1,810,131 4,735,339 38,448,380 - - 422 TIF - West Washington 1,235,031 263,288 - 211,958 475,246 1,710,276 - - 429 TIF - River East Development Area (NE Dev)9,506,445 3,668,386 1,363,281 2,412,506 4,717,611 14,224,057 - - 430 TIF - Southside Development Area #1 14,473,182 1,796,721 2,164,334 1,356,217 988,604 15,461,785 - - 435 TIF - Douglas Road 257,579 123,209 - 100,970 224,179 481,758 - - 436 TIF - River East Residential Area (NE Res)5,429,968 4,066,887 2,538,955 1,424,098 2,952,030 8,381,999 - - Total Tax Increment Financing Funds 64,615,246 21,787,343 15,010,213 7,315,880 14,093,009 78,708,256 - - Redevelopment Funds 433 Redevelopment General 3,187,994 418,378 768,366 579,131 229,143 3,417,137 498,092 2,919,046 439 Certified Technology Park 11,145 117 - 147 264 11,409 - - 452 2018 TIF Park Bond Capital 2,433,236 23,916 7,480 (117,090) (100,654) 2,332,582 - - 454 Airport Urban Enterprise Zone 410,393 4,307 - 5,412 9,720 420,113 - - Total Redevelopment Funds 6,042,769 446,718 775,846 467,600 138,473 6,181,241 498,092 2,919,046 Debt Service Funds 315 Airport 2003 Debt Reserve 1,040,462 10,875 - 9,335 20,209 1,060,672 1,060,672 - 328 SBCDA 2003 Debt Reserve 1,739,495 18,181 - 15,606 33,787 1,773,282 1,773,282 - 351 2018 TIF Park Bond Debt Service 1,035,750 10,871 - 13,660 24,530 1,060,280 1,060,280 - 352 2019 South Shore Double Tracking Debt Service 9,443 516,502 514,500 5,253 7,255 16,697 16,697 - 353 2020 TIF Library Bond Debt Service Reserve 326,944 8 8 - - 326,944 326,944 - Total Debt Service Funds 4,152,094 556,436 514,508 43,853 85,782 4,237,875 4,237,875 - Total Redevelopment Commission Funds 74,810,109 22,790,498 16,300,568 7,827,333 14,317,264 89,127,372 4,735,967 2,919,046 Grand Total 363,377,042 200,417,552 193,199,386 30,896,476 38,114,642 401,491,683 146,011,568 149,471,551 NOTE: REFER TO INDIVIDUAL FUND SUMMARIES FOR FURTHER DETAIL Beginning 2023 2023 Projected Ending Cash Balance Estimated Budgeted Plus/(Minus) Surplus Cash Balance 1/1/2023 Revenue Expenditures Adjustments (Deficit) 12/31/2023 City Controlled Funds 101 General Fund 54,208,073 91,728,193 119,840,816 - (28,112,623) 26,095,450 Special Revenue Funds 102 Rainy Day 10,910,077 220,188 - - 220,188 11,130,265 201 Parks & Recreation 5,865,858 26,929,101 29,000,697 - (2,071,596) 3,794,262 202 Motor Vehicle Highway 4,772,416 11,237,420 15,688,888 - (4,451,468) 320,948 209 Studebaker-Oliver Revitalizing Grants 692,248 7,715 74,550 - (66,835) 625,413 210 Economic Development State Grants 26,876 - 374,599 - (374,599) (347,723) 211 Dept of Community Investment Operating 394,125 4,677,425 4,901,089 - (223,664) 170,461 212 Dept of Community Investment Grants 409,818 2,952,342 12,085,586 - (9,133,244) (8,723,426) 216 Police State Seizures 173,825 7,364 22,000 - (14,636) 159,189 217 Gift, Donation, Bequest 978,522 62,400 188,685 - (126,285) 852,237 218 Police Curfew Violations 13,880 - - (13,880) (13,880) - 219 Unsafe Building 764,981 79,955 23,000 - 56,955 821,936 220 Law Enforcement Continuing Education 378,981 676,642 841,148 - (164,506) 214,476 221 Rental Units Regulation 87,416 100,200 153,686 - (53,486) 33,930 227 Loss Recovery 414,099 8,357 - - 8,357 422,456 230 Code Enforcement 497,492 6,230,019 6,705,898 - (475,879) 21,613 249 Local Income Tax - Public Safety 3,844,465 9,498,558 9,498,558 - - 3,844,465 251 Local Road & Street 2,349,376 4,275,573 6,456,693 - (2,181,120) 168,257 257 LOIT Special Distribution 245,630 6 246,173 - (246,167) (537) 258 Human Rights Federal Grants 426,544 141,000 256,015 - (115,015) 311,529 263 American Rescue Plan 29,536,642 - 10,291,678 - (10,291,678) 19,244,964 264 COVID-19 Response - - 641,483 - (641,483) (641,483) 265 Local Road & Bridge Grant 704,875 1,220,077 3,328,691 - (2,108,614) (1,403,739) 266 MVH Restricted 2,042,332 3,131,353 4,789,890 - (1,658,537) 383,795 273 Morris PAC / Palais Royale Marketing 74,809 - - (74,809) (74,809) - 274 Morris PAC Self-Promotion 264,010 - - (264,010) (264,010) - 280 Police Block Grants 4,162 - - (4,162) (4,162) - 289 Haz-Mat 28,102 10,567 10,000 - 567 28,669 291 Indiana River Rescue 360,311 97,043 91,800 - 5,243 365,554 292 Police Grants 26,716 - - - - - 294 Regional Police Academy 146,328 - - (146,328) (146,328) - 295 COPS MORE Grant 45,349 - - (45,349) (45,349) - 299 Police Federal Drug Enforcement 60,237 26,809 46,000 - (19,191) 41,046 404 Local Income Tax - Certified Shares 18,631,245 - 13,466,448 - (13,466,448) 5,164,797 408 Local Income Tax - Economic Development 24,795,353 13,429,736 30,492,159 - (17,062,423) 7,732,931 410 Urban Development Action Grant 27,182 - - - - 27,182 655 Project ReLeaf 282,057 458,300 439,485 - 18,815 300,872 705 Police K-9 Unit 2,435 - - (2,435) (2,435) - 730 City Cemetery 30,218 610 - - 610 30,828 731 Bowman Cemetery 475,369 9,594 - - 9,594 484,963 754 Industrial Revolving Fund 3,700,843 174,000 823,320 - (649,320) 3,051,523 Debt Service Funds 312 2017 Parks Bond Debt Service 184,163 1,171,618 1,179,167 - (7,549) 176,614 350 2018 Fire Station #9 Bond Debt Service - 342,857 342,856 - 1 1 672 Century Center Energy Conservation Debt Svc 196,702 407,934 397,959 - 9,975 206,677 752 South Bend Redevelopment Authority 242,425 3,252,250 3,237,507 - 14,743 257,168 755 South Bend Building Corporation 224,375 2,220,500 1,423,143 - 797,357 1,021,732 756 2015 Smart Streets Bond Debt Service 1,742,699 1,714,000 1,709,669 - 4,331 1,747,030 757 2015 Parks Bond Debt Service 587,763 372,981 375,582 - (2,601) 585,162 760 2017 Eddy Street Commons Bond Debt Service 3,668,611 1,931,625 1,929,875 - 1,750 3,670,361 Total Debt Service Funds 6,846,739 11,413,765 10,595,758 - 818,007 7,664,745 City of South Bend Based on 2023 Amended Budget as of June 30, 2023 Projected Cash Balance Beginning 2023 2023 Projected Ending Cash Balance Estimated Budgeted Plus/(Minus) Surplus Cash Balance 1/1/2023 Revenue Expenditures Adjustments (Deficit) 12/31/2023 City of South Bend Based on 2023 Amended Budget as of June 30, 2023 Projected Cash Balance Capital Funds 287 Fire Department Capital 2,758,339 3,529,061 7,783,132 - (4,254,071) (1,495,732) 401 Coveleski Stadium Capital 814 25,004 25,474 - (470) 345 406 Cumulative Capital Development 286,746 554,373 761,015 - (206,642) 80,104 407 Cumulative Capital Improvement 651,096 243,226 450,996 - (207,770) 443,326 412 Major Moves Construction 1,889,193 497,185 1,713,761 - (1,216,576) 672,617 413 Professional Sports Convention Development Area 775,632 2,000,000 3,822,876 - (1,822,876) (1,047,244) 416 Morris Performing Arts Center Capital 1,912,926 - 1,926,966 - (1,926,966) (14,040) 450 Palais Royale Historic Preservation 93,481 15,426 35,000 - (19,574) 73,907 451 2018 Fire Station #9 Bond Capital 316,090 - - - - 316,090 453 Zoo Bond Capital - - 4,467,628 - (4,467,628) (4,467,628) 455 2021 Infrastructure Bond Capital 3,836,482 - 2,054,148 - (2,054,148) 1,782,333 471 2017 Parks Bond Capital 4,259,726 - 2,145,896 - (2,145,896) 2,113,829 750 Equipment/Vehicle Leasing 347,697 - - - - 347,697 759 2017 Eddy Street Commons Bond Capital 25,763 - - - - 25,763 Total Capital Funds 17,153,985 6,864,275 25,186,892 - (18,322,617) (1,168,633) Enterprise Funds 600 Consolidated Building 2,102,372 1,598,311 2,375,557 - (777,246) 1,325,125 601 Parking Garages 907,380 1,101,381 1,055,668 - 45,713 953,093 602 Morris Performing Arts Center Operations - 1,577,206 1,572,768 - 4,438 4,438 610 Solid Waste Operations 906,471 7,528,882 7,489,964 - 38,918 945,388 611 Solid Waste Capital 779,163 2,331,005 3,986,599 - (1,655,594) (876,431) 620 Water Works Operations 6,550,457 22,562,284 23,142,772 - (580,488) 5,969,969 622 Water Works Capital 9,672,979 1,067,228 29,174,619 - (28,107,391) (18,434,413) 624 Water Works Customer Deposit 1,279,314 - - - - 1,279,314 625 Water Works Sinking (Debt Service)- 2,753,661 2,753,663 - (2) (2) 626 Water Works Bond Reserve 1,422,804 - - - - 1,422,804 629 Water Works Operations & Maintenance Reserve 2,912,652 - - - - 2,912,652 640 Sewer Repair Insurance 2,003,861 695,827 821,056 - (125,229) 1,878,632 641 Sewage Works Operations 13,825,371 40,577,147 42,275,934 - (1,698,787) 12,126,584 642 Sewage Works Capital 14,359,708 362,988 44,030,845 - (43,667,857) (29,308,149) 643 Sewage Works Operations & Maintenance Reserve 5,550,801 - - - - 5,550,801 649 Sewage Sinking (Debt Service)- 9,773,347 9,773,347 - - - 653 Sewage Debt Service Reserve 3,749,760 - - - - 3,749,760 654 Sewage Works Customer Deposit 903,840 - - - - 903,840 667 Storm Sewer 1,604,154 1,152,575 2,311,084 - (1,158,509) 445,645 670 Century Center Operations 194,350 4,630,842 4,660,608 - (29,766) 164,584 671 Century Center Capital 983,710 500 595,000 - (594,500) 389,210 Total Enterprise Funds 69,709,146 97,713,184 176,019,485 - (78,306,301) (8,597,154) Internal Service Funds 222 Central Services 658,666 10,509,740 10,777,619 - (267,879) 390,786 226 Liability Insurance 6,100,867 3,645,588 4,339,614 - (694,026) 5,406,841 278 Police Take Home Vehicle 698,546 18,328 50,000 - (31,672) 666,874 279 IT / Innovation / 311 Call Center 3,482,865 10,069,587 10,845,300 - (775,713) 2,707,153 711 Self-Funded Employee Benefits 10,786,414 16,970,731 20,137,218 - (3,166,487) 7,619,928 713 Unemployment Compensation - 86,931 80,000 - 6,931 6,931 714 Parental Leave 226,711 301,571 253,846 - 47,725 274,436 Total Internal Service Funds 21,954,068 41,602,476 46,483,596 - (4,881,120) 17,072,949 Fiduciary Funds 701 Fire Pension 420,180 4,700,169 4,593,840 - 106,329 526,509 702 Police Pension 560,923 5,909,254 6,063,884 - (154,630) 406,293 Total Fiduciary Funds 981,103 10,609,423 10,657,724 - (48,301) 932,802 Total City Controlled Funds 285,338,320 345,593,670 539,722,488 (550,973) (194,679,792) 90,631,812 Beginning 2023 2023 Projected Ending Cash Balance Estimated Budgeted Plus/(Minus) Surplus Cash Balance 1/1/2023 Revenue Expenditures Adjustments (Deficit) 12/31/2023 City of South Bend Based on 2023 Amended Budget as of June 30, 2023 Projected Cash Balance Redevelopment Commission Controlled Funds Tax Increment Financing Funds 324 TIF - River West Development Area 33,713,041 18,638,955 30,037,858 - (11,398,903) 22,314,138 422 TIF - West Washington 1,235,031 310,006 232,753 - 77,253 1,312,284 429 TIF - River East Development Area (NE Dev)9,506,445 3,974,908 9,131,585 - (5,156,677) 4,349,768 430 TIF - Southside Development Area #1 14,473,182 1,945,758 11,985,204 - (10,039,446) 4,433,736 435 TIF - Douglas Road 257,579 172,781 74,175 - 98,606 356,185 436 TIF - River East Residential Area (NE Res)5,429,968 6,130,170 7,829,204 - (1,699,034) 3,730,934 Total Tax Increment Financing Funds 64,615,246 31,172,578 59,290,779 - (28,118,201) 36,497,045 Redevelopment Funds 433 Redevelopment General 3,187,994 1,988,069 1,992,366 - (4,297) 3,183,697 439 Certified Technology Park 11,145 225 - - 225 11,370 452 2018 TIF Park Bond Capital 2,433,236 - 2,323,378 - (2,323,378) 109,858 454 Airport Urban Enterprise Zone 410,393 30 - - 30 410,423 Total Redevelopment Funds 6,042,769 1,988,324 4,315,744 - (2,327,420) 3,715,348 Debt Service Funds 315 Airport 2003 Debt Reserve 1,040,462 - - - - 1,040,462 328 SBCDA 2003 Debt Reserve 1,739,495 - - - - 1,739,495 351 2018 TIF Park Bond Debt Service 1,035,750 20,902 - - 20,902 1,056,652 352 2019 South Shore Double Tracking Debt Service 9,443 1,035,510 1,030,125 - 5,385 14,828 353 2020 TIF Library Bond Debt Service Reserve 326,944 10 - - 10 326,954 Total Debt Service Funds 4,152,094 1,056,422 1,030,125 - 26,297 4,178,391 Total Redevelopment Commission Funds 74,810,109 34,217,324 64,636,647 - (30,419,323) 44,390,785 Grand Total 360,148,428 379,810,994 604,359,135 (550,973) (225,099,115) 135,022,597 NOTE: REFER TO INDIVIDUAL FUND SUMMARIES FOR FURTHER DETAIL City of South Bend * NOTE: Available Cash is a Fund's cash balance minus any outstanding encumbrances Cash Reserves Summary by Fund Status Cash Actual Fund Fund Name Cash Outstanding Available Reserve % of Balance Encumb.Cash *Requirement Variance Budget Notes Cash Reserve Policy Under Reserve Requirement 201 Parks & Recreation 9,416,320 2,467,114 6,949,206 7,250,174 (300,968) 24% Subsidy transfer done in February 25% of Annual expenditures 202 Motor Vehicle Highway 5,279,971 2,474,358 2,805,613 3,922,222 (1,116,609) 18%25% of Annual expenditures 404 Local Income Tax - Certified Shares 2,275,549 603,054 1,672,496 6,733,224 (5,060,728) 12% No longer used. Transferred to Fund 101.50% of Annual expenditures 602 Morris Performing Arts Center Operations (97,103) 74,703 (171,807) 157,277 (329,083) -11%10% of Annual expenditures 610 Solid Waste Operations 30,868 615,302 (584,434) 748,996 (1,333,431) -8% Subsidy transfer done in February 10% of Annual expenditures 629 Water Works Operations & Maintenance Reserve 2,984,819 - 2,984,819 3,257,170 (272,351) 15%Subsidy transfer done in February 16.67% of annual operating expenses in Fund 620, net of transfers 670 Century Center Operations 462,101 34,123 427,979 1,165,152 (737,173) 9% Operations continue to rebound from shutdown 25% of Annual expenditures 701 Fire Pension 356,961 - 356,961 459,384 (102,423) 8% Slightly under reserve requirement 10% of Annual expenditures 702 Police Pension 522,450 - 522,450 606,388 (83,939) 9% Slightly under reserve requirement 10% of Annual expenditures Under Reserve Requirement Total 21,231,936$ 6,268,654$ 14,963,282$ 24,299,987$ (9,336,705)$ Meets or Exceeds Requirement 101 General Fund 100,746,979 7,381,522 93,365,457 59,920,408 33,445,049 78% Property tax distribution received in June & Dec 50% of Annual expenditures 102 Rainy Day 11,168,469 - 11,168,469 8,717,131 2,451,338 4% 3% of total expenditures in previous fiscal year for Civil City Funds, less interfund transfers out 216 Police State Seizures 213,314 - 213,314 5,500 207,814 970%25% of Annual expenditures 220 Law Enforcement Continuing Education 629,027 204,040 424,987 210,287 214,700 51%25% of Annual expenditures 222 Central Services (254,560) 78,349 (332,908) - (332,908) 100% Charges for services came in under budget No reserve requirement 226 Liability Insurance 6,193,646 538,613 5,655,033 2,169,807 3,485,226 130%50% of Annual expenditures 278 Police Take Home Vehicle 788,473 - 788,473 750,000 38,473 1577%One large claim in 2019, continuing to build cash reserves back up Set dollar amount of $750,000 289 Haz-Mat 31,609 - 31,609 2,500 29,109 316%25% of Annual expenditures 291 Indiana River Rescue 406,946 9,874 397,073 22,950 374,123 433%25% of Annual expenditures 299 Police Federal Drug Enforcement 94,301 - 94,301 11,500 82,801 205%25% of Annual expenditures 315 Airport 2003 Debt Reserve 1,060,672 - 1,060,672 1,060,672 - 100%100% debt service reserve per bond covenants 328 SBCDA 2003 Debt Reserve 1,773,282 - 1,773,282 1,773,282 - 100%100% debt service reserve per bond covenants 351 2018 TIF Park Bond Debt Service 1,060,280 - 1,060,280 1,060,280 - 100% 100% debt service reserve per bond covenants 352 2019 South Shore Double Tracking Debt Service 16,697 - 16,697 16,697 - 100%No reserve requirement 353 2020 TIF Library Bond Debt Service Reserve 326,944 - 326,944 326,944 - 100%100% debt service reserve per bond covenants 408 Local Income Tax - Economic Development 28,045,640 5,507,599 22,538,041 15,246,079 7,291,961 74%50% of Annual expenditures 433 Redevelopment General 3,417,137 393,555 3,023,583 498,092 2,525,491 152%25% of Annual expenditures 600 Consolidated Building 1,921,824 1,764 1,920,061 593,889 1,326,171 81%25% of Annual expenditures June 30, 2023 City of South Bend * NOTE: Available Cash is a Fund's cash balance minus any outstanding encumbrances Cash Reserves Summary by Fund Status Cash Actual Fund Fund Name Cash Outstanding Available Reserve % of Balance Encumb.Cash *Requirement Variance Budget Notes Cash Reserve Policy June 30, 2023 601 Parking Garages 876,568 329,671 546,897 263,917 282,980 52%25% of Annual expenditures 620 Water Works Operations 6,687,174 1,838,805 4,848,370 1,157,139 3,691,231 21%5% of Annual expenditures 624 Water Works Customer Deposit 1,328,187 - 1,328,187 1,328,187 - 100%100% cash reserves for customer deposits 626 Water Works Bond Reserve 1,450,906 - 1,450,906 1,450,906 - 100% 100% cash reserves per bond covenants 640 Sewer Repair Insurance 1,896,282 93,727 1,802,555 205,264 1,597,291 220%25% of Annual expenditures 641 Sewage Works Operations 20,567,952 2,008,058 18,559,894 2,113,797 16,446,097 44%5% of Annual expenditures 643 Sewage Works Operations & Maintenance Reserve 5,658,617 - 5,658,617 5,418,181 240,436 17% 16.67% of annual operating expenses in Fund 641, net of transfers 653 Sewage Debt Service Reserve 3,822,593 - 3,822,593 3,822,593 - 100% 100% cash reserves per bond covenants 654 Sewage Works Customer Deposit 1,279,499 - 1,279,499 1,279,499 - 100%100% cash reserves for customer deposits 655 Project ReLeaf 439,274 - 439,274 109,871 329,403 100%25% of Annual expenditures 671 Century Center Capital 1,225,554 411,360 814,194 800,000 14,194 137%$800,000 Minimum per Board of Managers 711 Self-Funded Employee Benefits 9,763,701 590,103 9,173,598 5,034,304 4,139,293 46%25% of Annual expenditures 714 Parental Leave 510,780 - 510,780 20,308 490,472 201%8% of Annual expenditures - one month reserve 718 State Tax Withholding Fund 278,777 - 278,777 278,777 - 100% 100% cash reserves - trust & agency funds 725 Morris / Palais Box Office (409,032) - (409,032) (409,032) - 100% 100% cash reserves - trust & agency funds 726 Police Distributions Payable 1,005,361 - 1,005,361 1,005,361 - 100% 100% cash reserves - trust & agency funds 730 City Cemetery 30,934 - 30,934 - 30,934 100% 25% of Annual expenditures 731 Bowman Cemetery 486,628 - 486,628 400,000 86,628 100% $400,000 minimum 752 South Bend Redevelopment Authority 98,866 - 98,866 98,866 - 100% 100% cash reserves per bond covenants 755 South Bend Building Corporation 89,782 - 89,782 89,782 - 100% 100% cash reserves per bond covenants 756 2015 Smart Streets Bond Debt Service 1,748,952 - 1,748,952 1,748,952 - 100% 100% cash reserves per bond covenants 757 2015 Parks Bond Debt Service 588,891 - 588,891 588,891 - 100% 100% cash reserves per bond covenants 760 2017 Eddy Street Commons Bond Debt Service 3,668,893 - 3,668,893 2,500,000 1,168,893 190% $2,500,000 minimum Meets or Exceeds Requirement Total 220,818,821$ 19,387,039$ 201,431,781$ 121,711,581$ 79,720,201$ City of South Bend * NOTE: Available Cash is a Fund's cash balance minus any outstanding encumbrances Cash Reserves Summary by Fund Status Cash Actual Fund Fund Name Cash Outstanding Available Reserve % of Balance Encumb.Cash *Requirement Variance Budget Notes Cash Reserve Policy June 30, 2023 No Reserve Requirement 209 Studebaker-Oliver Revitalizing Grants 645,368 53,026 592,342 - 592,342 100%No reserve requirement - Grant fund - spend down to zero 210 Economic Development State Grants (75,903) 47,848 (123,751) - (123,751) 100% Reimbursed by grant receipts No reserve requirement - Grant fund - spend down to zero 211 Dept of Community Investment Operating (62,070) 356,125 (418,195) - (418,195) 100% Reimbursed through interfund transfers from Fund 408 No reserve requirement 212 Dept of Community Investment Grants (810,806) 2,328,710 (3,139,516) - (3,139,516) 100% Reimbursed by grant receipts No reserve requirement - Grant fund - spend down to zero 217 Gift, Donation, Bequest 945,785 35,512 910,273 - 910,273 100% No reserve requirement 219 Unsafe Building 864,708 14,300 850,408 - 850,408 100% No reserve requirement 221 Rental Units Regulation 188,279 98,211 90,069 - 90,069 100% Reimbursed through interfund transfers from Fund 408 No reserve requirement 227 Loss Recovery 2,006,141 - 2,006,141 - 2,006,141 100% No reserve requirement 230 Code Enforcement 376,384 168,146 208,238 - 208,238 100% Reimbursed through interfund transfers from Fund 408 No reserve requirement 249 Local Income Tax - Public Safety 7,675,518 - 7,675,518 - 7,675,518 100% No reserve requirement 251 Local Road & Street 3,174,190 4,423,661 (1,249,471) - (1,249,471) 100% 25% of annual expenditures 257 LOIT Special Distribution 66,248 1,501 64,748 - 64,748 100%No reserve requirement - one-time distribution - spend down to zero 258 Human Rights Federal Grants 245,156 399 244,757 - 244,757 100%No reserve requirement - Grant fund - spend down to zero 263 American Rescue Plan 10,322,737 423,953 9,898,784 - 9,898,784 100%No reserve requirement - Grant fund - spend down to zero 264 COVID-19 Response (109,864) 393,211 (503,075) - (503,075) 100% To be reimbursed by grant receipts No reserve requirement - Grant fund - spend down to zero 265 Local Road & Bridge Grant 2,401,908 3,000,000 (598,092) - (598,092) 100%Reimbursed through interfund transfer to cover matching portion No reserve requirement - Grant fund - spend down to zero 266 MVH Restricted 1,957,149 1,499,772 457,377 - 457,377 100%No reserve requirement 279 IT / Innovation / 311 Call Center 4,999,486 1,598,035 3,401,451 - 3,401,451 100% Reimbursed through interfund allocation No reserve requirement 287 Fire Department Capital 1,897,408 1,635,075 262,332 - 262,332 100%No reserve requirement - Capital fund - spend down to zero 295 COPS MORE Grant 20,876 - 20,876 - 20,876 100%No reserve requirement 312 2017 Parks Bond Debt Service 247,719 - 247,719 - 247,719 100% Property tax distribution received in June & Dec No reserve requirement 324 TIF - River West Development Area 38,448,380 8,955,712 29,492,668 - 29,492,668 100% Property tax distribution received in June & Dec No reserve requirement 350 2018 Fire Station #9 Bond Debt Service (169,716) - (169,716) - (169,716) 100% Receives transfers from Fund 287 for debt services pmts No reserve requirement 401 Coveleski Stadium Capital (11,592) 4,676 (16,268) - (16,268) 100% Revenue based on stadium attendence is received in the fall No reserve requirement - Capital fund - spend down to zero 406 Cumulative Capital Development 243,963 - 243,963 - 243,963 100% Property tax distribution received in June & Dec No reserve requirement - Capital fund - spend down to zero 407 Cumulative Capital Improvement 237,370 - 237,370 - 237,370 100%No reserve requirement - Capital fund - spend down to zero 410 Urban Development Action Grant 382,570 - 382,570 - 382,570 100%No reserve requirement - Grant fund - spend down to zero 412 Major Moves Construction 1,994,926 241,250 1,753,676 - 1,753,676 100%No reserve requirement - Capital fund - spend down to zero City of South Bend * NOTE: Available Cash is a Fund's cash balance minus any outstanding encumbrances Cash Reserves Summary by Fund Status Cash Actual Fund Fund Name Cash Outstanding Available Reserve % of Balance Encumb.Cash *Requirement Variance Budget Notes Cash Reserve Policy June 30, 2023 413 Professional Sports Convention Development Area 304,676 1,069,703 (765,027) - (765,027) 100%No reserve requirement - Capital fund - spend down to zero 416 Morris Performing Arts Center Capital (71,481) 347,519 (419,000) - (419,000) 100% No reserve requirement 422 TIF - West Washington 1,710,276 119,200 1,591,077 - 1,591,077 100% Property tax distribution received in June & Dec No reserve requirement 429 TIF - River East Development Area (NE Dev)14,224,057 3,429,314 10,794,742 - 10,794,742 100% Property tax distribution received in June & Dec No reserve requirement 430 TIF - Southside Development Area #1 15,461,785 7,266,977 8,194,808 - 8,194,808 100% Property tax distribution received in June & Dec No reserve requirement 435 TIF - Douglas Road 481,758 - 481,758 - 481,758 100% Property tax distribution received in June & Dec No reserve requirement 436 TIF - River East Residential Area (NE Res) 8,381,999 354,401 8,027,598 - 8,027,598 100% Property tax distribution received in June & Dec No reserve requirement 439 Certified Technology Park 11,409 - 11,409 - 11,409 100% No reserve requirement 450 Palais Royale Historic Preservation 119,680 - 119,680 - 119,680 100% No reserve requirement 451 2018 Fire Station #9 Bond Capital 323,576 - 323,576 - 323,576 100%No reserve requirement - Bond capital fund - spend down to zero 453 Zoo Bond Capital 2,169,266 - 2,169,266 - 2,169,266 100%No reserve requirement - Bond capital fund - spend down to zero 452 2018 TIF Park Bond Capital 2,332,582 2,187,026 145,556 - 145,556 100%No reserve requirement - Bond capital fund - spend down to zero 454 Airport Urban Enterprise Zone 420,113 - 420,113 - 420,113 100% No reserve requirement 455 2021 Infrastructure Bond Capital 1,684,127 1,052,322 631,805 - 631,805 100%No reserve requirement - Bond capital fund - spend down to zero 471 2017 Parks Bond Capital 1,443,324 370,062 1,073,262 - 1,073,262 100%No reserve requirement - Bond capital fund - spend down to zero 611 Solid Waste Capital 1,580,778 1,335,994 244,784 - 244,784 100% Receives transfers from Fund 610 as needed No reserve requirement - Capital fund - spend down to zero 622 Water Works Capital 7,815,625 1,906,661 5,908,964 - 5,908,964 100% Receives transfers from Fund 620 as needed No reserve requirement - Capital fund - spend down to zero 625 Water Works Sinking (Debt Service) 873,049 - 873,049 - 873,049 100% Receives transfers from Fund 620 as needed No reserve requirement 642 Sewage Works Capital 14,200,941 3,356,613 10,844,328 - 10,844,328 100% Receives transfers from Fund 641 as needed No reserve requirement - Capital fund - spend down to zero 649 Sewage Sinking (Debt Service) 3,136,096 - 3,136,096 - 3,136,096 100% Receives transfers from Fund 641 as needed No reserve requirement 667 Storm Sewer 1,840,280 1,207,174 633,105 - 633,105 100%No reserve requirement - Capital fund - spend down to zero 672 Century Center Energy Conservation Debt Svc 202,900 - 202,900 - 202,900 100% No reserve requirement 754 Industrial Revolving Fund 2,666,025 42,265 2,623,760 - 2,623,760 100%No City reserve requirement; there are program requirements 759 2017 Eddy Street Commons Bond Capital 25,765 - 25,765 - 25,765 100%No reserve requirement - Bond capital fund - spend down to zero No Reserve Requirement Total 159,440,927$ 49,324,354$ 110,116,573$ -$ 110,116,570$ Total Funds 401,491,683$ 74,980,047$ 326,511,637$ 146,011,568$ 180,500,066$ City of South Bend Monthly Fund Financials Revenue Summary June 30, 2023 Current Amended Budget Current Month Actual Current Year to Date Actual Prior Year to Date Actual Budget Balance Percent of Budget City Controlled Funds 101 General Fund 91,728,193 1,513,066 55,933,278 527,374 35,794,915 61% Special Revenue Funds 102 Rainy Day 220,188 18,895 114,508 20,402 105,680 52% 201 Parks & Recreation 26,929,101 924,359 12,574,374 190,412 14,354,727 47% 202 Motor Vehicle Highway 11,237,420 793,662 4,073,921 323,545 7,163,499 36% 209 Studebaker-Oliver Revitalizing Grants 7,715 1,112 6,715 1,217 1,000 87% 210 Economic Development State Grants - - - - - 0% 211 Dept of Community Investment Operating 4,677,425 354,472 2,148,552 395,991 2,528,873 46% 212 Dept of Community Investment Grants 2,952,342 5,839 956,145 26,017 1,996,197 32% 216 Police State Seizures 7,364 360 13,722 13,115 (6,358) 186% 217 Gift, Donation, Bequest 62,400 2,978 118,444 3,833 (56,044) 190% 218 Police Curfew Violations - - - - - 0% 219 Unsafe Building 79,955 7,225 48,941 31,416 31,014 61% 220 Law Enforcement Continuing Education 676,642 97,975 302,015 89,096 374,627 45% 221 Rental Units Regulation 100,200 7,948 105,273 6,031 (5,073) 105% 227 Loss Recovery 8,357 1,804 14,655 774 (6,298) 175% 230 Code Enforcement 6,230,019 287,933 1,750,470 76,968 4,479,549 28% 249 Local Income Tax - Public Safety 9,498,558 829,197 7,805,111 729,237 1,693,447 82% 251 Local Road & Street 4,275,573 181,632 1,093,803 200,272 3,181,770 26% 257 LOIT Special Distribution 6 425 2,161 459 (2,155) 36009% 258 Human Rights Federal Grants 141,000 489 22,067 473 118,933 16% 263 American Rescue Plan - 17,742 (8,000) 105,840 8,000 0% 264 COVID-19 Response - - 51,578 26,232 (51,578) 0% 265 Local Road & Bridge Grant 1,220,077 4,064 24,595 4,583 1,195,482 2% 266 MVH Restricted 3,131,353 310,986 1,589,188 312,762 1,542,165 51% 273 Morris PAC / Palais Royale Marketing - - - - - 0% 274 Morris PAC Self-Promotion - - - - - 0% 280 Police Block Grants - - - - - 0% 289 Haz-Mat 10,567 53 324 58 10,243 3% 291 Indiana River Rescue 97,043 28,443 89,715 17,978 7,328 92% 294 Regional Police Academy - - - - - 0% 295 COPS MORE Grant - - 64 - (64) 0% 299 Police Federal Drug Enforcement 26,809 207 15,602 27,257 11,207 58% 404 Local Income Tax - Certified Shares - 463 (349,917) 772,441 349,917 0% 408 Local Income Tax - Economic Development 13,429,736 1,186,904 11,033,898 1,052,498 2,395,838 82% 410 Urban Development Action Grant - 647 4,049 736 (4,049) 0% 655 Project ReLeaf 458,300 40,463 233,383 38,620 224,917 51% 705 Police K-9 Unit - - - - - 0% 730 City Cemetery 610 52 317 57 293 52% 731 Bowman Cemetery 9,594 823 4,989 889 4,605 52% 754 Industrial Revolving Fund 174,000 135,405 708,029 102,679 (534,029) 407% Debt Service Fund 312 2017 Parks Bond Debt Service 1,171,618 - 631,379 - 540,239 54% 350 2018 Fire Station #9 Bond Debt Service 342,857 - - - 342,857 0% 672 Century Center Energy Conservation Debt Svc 407,934 275 224,406 234 183,528 55% 752 South Bend Redevelopment Authority 3,252,250 1,366 1,632,478 463 1,619,772 50% 755 South Bend Building Corporation 2,220,500 260 1,500,558 145 719,942 68% 756 2015 Smart Streets Bond Debt Service 1,714,000 7 857,040 7 856,960 50% 757 2015 Parks Bond Debt Service 372,981 31,182 187,433 31,622 185,548 50% 760 2017 Eddy Street Commons Bond Debt Service 1,931,625 15 964,718 16 966,907 50% Total Debt Service Funds 11,413,765 33,105 5,998,013 32,487 5,415,753 53% City of South Bend Monthly Fund Financials Revenue Summary June 30, 2023 Current Amended Budget Current Month Actual Current Year to Date Actual Prior Year to Date Actual Budget Balance Percent of Budget Capital Funds 287 Fire Department Capital 3,529,061 172,233 1,037,360 167,952 2,491,701 29% 401 Coveleski Stadium Capital 25,004 - 16 8 24,988 0% 406 Cumulative Capital Development 554,373 294 347,006 161 207,367 63% 407 Cumulative Capital Improvement 243,226 571 3,339 590 239,887 1% 412 Major Moves Construction 497,185 3,453 503,897 3,402 (6,712) 101% 413 Professional Sports Convention Development Area 2,000,000 182,411 1,150,846 2,153 849,154 58% 416 Morris Performing Arts Center Capital - 25 200 26 (200) 0% 450 Palais Royale Historic Preservation 15,426 1,536 10,619 6,577 4,807 69% 451 2018 Fire Station #9 Bond Capital - 547 3,318 591 (3,318) 0% 453 Zoo Bond Capital - 13 93 23 (93) 0% 455 2021 Infrastructure Bond Capital - 3,517 21,441 4,554 (21,441) 0% 471 2017 Parks Bond Capital - 2,524 17,805 5,162 (17,805) 0% 750 Equipment/Vehicle Leasing - - - - - 0% 759 2017 Eddy Street Commons Bond Capital - 0 1 0 (1) 0% Total Capital Funds 6,864,275 367,124 3,095,940 191,198 3,768,334 45% Enterprise Funds 600 Consolidated Building 1,598,311 169,751 1,134,769 242,201 463,542 71% 601 Parking Garages 1,101,381 124,807 532,689 70,641 568,692 48% 602 Morris Performing Arts Center Operations 1,577,206 13,662 111,106 38,069 1,466,100 7% 610 Solid Waste Operations 7,528,882 702,004 3,745,360 607,798 3,783,522 50% 611 Solid Waste Capital 2,331,005 128,005 484,728 7 1,846,277 21% 620 Water Works Operations 22,562,284 1,837,994 10,378,313 1,378,227 12,183,971 46% 622 Water Works Capital 1,067,228 (125,245) (23,547) 22,029 1,090,775 -2% 624 Water Works Customer Deposit - 2,251 13,669 2,425 (13,669) 0% 625 Water Works Sinking (Debt Service) 2,753,661 1,777 10,973 3,765 2,742,688 0% 626 Water Works Bond Reserve - 2,526 15,267 2,669 (15,267) 0% 629 Water Works Operations & Maintenance Reserve - 5,050 30,603 5,452 (30,603) 0% 640 Sewer Repair Insurance 695,827 64,979 375,151 63,185 320,676 54% 641 Sewage Works Operations 40,577,147 3,802,211 21,543,152 3,260,626 19,033,995 53% 642 Sewage Works Capital 362,988 186,832 376,530 30,270 (13,542) 104% 643 Sewage Works Operations & Maintenance Reserve - 9,573 58,016 10,337 (58,016) 0% 649 Sewage Sinking (Debt Service) 9,773,347 6,217 39,071 3,301 9,734,276 0% 653 Sewage Debt Service Reserve - 6,467 39,192 6,983 (39,192) 0% 654 Sewage Works Customer Deposit - 2,131 12,852 2,137 (12,852) 0% 667 Storm Sewer 1,152,575 94,340 834,304 89,134 318,271 72% 670 Century Center Operations 4,630,842 208,825 1,733,794 305,226 2,897,048 37% 671 Century Center Capital 500 2,111 11,758 1,824 (11,258) 2352% Total Enterprise Funds 97,713,184 7,246,268 41,457,747 6,146,305 56,255,434 42% Internal Service Funds 222 Central Services 10,509,740 773,852 4,533,003 674,734 5,976,737 43% 224 Central Services Capital - - - - - 0% 226 Liability Insurance 3,645,588 308,523 2,259,748 8,777 1,385,840 62% 278 Police Take Home Vehicle 18,328 5,839 36,100 5,122 (17,772) 197% 279 IT / Innovation / 311 Call Center 10,069,587 839,660 5,124,678 7,524 4,944,909 51% 711 Self-Funded Employee Benefits 16,970,731 1,471,776 9,463,238 1,424,865 7,507,493 56% 713 Unemployment Compensation 86,931 756 4,926 733 82,005 6% 714 Parental Leave 301,571 21,953 144,133 20,370 157,438 48% Total Internal Service Funds 41,602,476 3,422,359 21,565,825 2,142,126 20,036,650 52% Fiduciary Funds 701 Fire Pension 4,700,169 - 2,033,383 3,115 2,666,786 43% 702 Police Pension 5,909,254 - 2,994,177 2,046 2,915,077 51% Total Fiduciary Funds 10,609,423 - 5,027,561 5,161 5,581,863 47% Total City Controlled Funds 345,593,670 17,824,482 177,627,054 13,616,538 167,966,612 51% City of South Bend Monthly Fund Financials Revenue Summary June 30, 2023 Current Amended Budget Current Month Actual Current Year to Date Actual Prior Year to Date Actual Budget Balance Percent of Budget Redevelopment Commission Controlled Funds Tax Increment Financing Funds 324 TIF - River West Development Area 18,638,955 305,084 11,868,852 53,623 6,770,103 64% 422 TIF - West Washington 310,006 2,474 263,288 2,395 46,718 85% 429 TIF - River East Development Area (NE Dev) 3,974,908 20,172 3,668,386 20,178 306,522 92% 430 TIF - Southside Development Area #1 1,945,758 26,583 1,796,721 27,080 149,037 92% 435 TIF - Douglas Road 172,781 613 123,209 451 49,572 71% 436 TIF - River East Residential Area (NE Res) 6,130,170 7,536 4,066,887 7,614 2,063,283 66% Total Tax Increment Financing Funds 31,172,578 362,462 21,787,343 111,341 9,385,235 70% Redevelopment Funds 433 Redevelopment General 1,988,069 6,231 418,378 380,867 1,569,691 21% 439 Certified Technology Park 225 19 117 21 108 52% 452 2018 TIF Park Bond Capital - 3,946 23,916 4,507 (23,916) 0% 454 Airport Urban Enterprise Zone 30 711 4,307 767 (4,277) 14358% Total Redevelopment Funds 1,988,324 10,908 446,718 386,162 1,541,606 22% Debt Service Funds 315 Airport 2003 Debt Reserve - 1,794 10,875 1,938 (10,875) 0% 328 SBCDA 2003 Debt Reserve - 3,000 18,181 3,239 (18,181) 0% 351 2018 TIF Park Bond Debt Service 20,902 1,794 10,871 1,937 10,031 52% 352 2019 South Shore Double Tracking Debt Service 1,035,510 0 516,502 0 519,008 50% 353 2020 TIF Library Bond Debt Service Reserve 10 1 8 1 2 82% Total Debt Service Funds 1,056,422 6,590 556,436 7,115 499,985 53% Total Redevelopment Commission Funds 34,217,324 379,959 22,790,498 504,619 11,426,826 67% Grand Total 379,810,994 18,204,441 200,417,552 14,121,156 179,393,438 53% City of South Bend Monthly Fund Financials Expenditure Summary June 30, 2023 Current Amended Budget Current Month Actual Current Year to Date Actual Prior Year to Date Actual Current Encumbrances Budget Balance Percent of Budget* City Controlled Funds 101 General Fund 119,840,816 6,696,425 48,677,616 6,650,141 7,381,522 63,781,678 47% Special Revenue Funds 102 Rainy Day - - - - - - 0% 201 Parks & Recreation 29,000,697 1,529,483 9,167,610 1,041,941 2,467,114 17,365,973 40% 202 Motor Vehicle Highway 15,688,888 537,550 4,749,890 727,335 2,474,358 8,464,640 46% 209 Studebaker-Oliver Revitalizing Grants 74,550 - 20,869 33,487 53,026 656 99% 210 Economic Development State Grants 374,599 - - - 47,848 326,751 13% 211 Dept of Community Investment Operating 4,901,089 331,203 2,225,686 275,301 356,125 2,319,278 53% 212 Dept of Community Investment Grants 12,085,586 324,434 1,864,781 561,881 2,328,710 7,892,095 35% 216 Police State Seizures 22,000 - - - - 22,000 0% 217 Gift, Donation, Bequest 188,685 6,200 85,429 16,519 35,512 67,745 64% 218 Police Curfew Violations - - - - - - 0% 219 Unsafe Building 23,000 1,870 8,700 - 14,300 - 100% 220 Law Enforcement Continuing Education 841,148 44,894 414,505 22,904 204,040 222,603 74% 221 Rental Units Regulation 153,686 5,011 33,397 4,885 98,211 22,078 86% 227 Loss Recovery - - - - - - 0% 230 Code Enforcement 6,705,898 262,231 1,832,760 210,319 168,146 4,704,992 30% 249 Local Income Tax - Public Safety 9,498,558 730,658 2,922,633 - - 6,575,925 31% 251 Local Road & Street 6,456,693 61,171 277,707 86,037 4,423,661 1,755,325 73% 257 LOIT Special Distribution 246,173 - 184,782 - 1,501 59,891 76% 258 Human Rights Federal Grants 256,015 14,350 92,794 (1,812) 399 162,822 36% 263 American Rescue Plan 10,291,678 - 549,196 118,361 423,953 9,318,528 9% 264 COVID-19 Response 641,483 53,190 118,793 6,397 393,211 129,478 80% 265 Local Road & Bridge Grant 3,328,691 - 105,996 - 3,000,000 222,695 93% 266 MVH Restricted 4,789,890 1,003,154 1,759,547 93,075 1,499,772 1,530,570 68% 273 Morris PAC / Palais Royale Marketing - - - - - - 0% 274 Morris PAC Self-Promotion - - - - - - 0% 280 Police Block Grants - - - - - - 0% 288 Emergency Medical Services Operating - - - - - - 0% 289 Haz-Mat 10,000 - - - - 10,000 0% 291 Indiana River Rescue 91,800 10,093 73,902 - 9,874 8,025 91% 292 Police Grants - - - - - - 0% 294 Regional Police Academy - - - - - - 0% 295 COPS MORE Grant - - - - - - 0% 299 Police Federal Drug Enforcement 46,000 - 39,894 - - 6,106 87% 404 Local Income Tax - Certified Shares 13,466,448 1,930 13,811,423 937,370 603,054 (948,030) 107% 408 Local Income Tax - Economic Development 30,492,159 763,762 6,591,055 1,755,293 5,507,599 18,393,504 40% 410 Urban Development Action Grant - - 20,000 - - (20,000) 0% 655 Project ReLeaf 439,485 28,283 145,894 17,806 - 293,591 33% 705 Police K-9 Unit - - - - - - 0% 730 City Cemetery - - - - - - 0% 754 Industrial Revolving Fund 823,320 9,351 55,677 1,979 42,265 725,379 12% Total Special Revenue Funds 150,938,217 5,718,819 47,152,919 5,909,079 24,152,678 79,632,620 47% Debt Service Fund 312 2017 Parks Bond Debt Service 1,179,167 - 580,233 - - 598,935 49% 350 2018 Fire Station #9 Bond Debt Service 342,856 - 169,716 - - 173,140 50% 672 Century Center Energy Conservation Debt Svc 397,959 - 198,788 - - 199,171 50% 752 South Bend Redevelopment Authority 3,237,507 - 1,792,365 20,663 - 1,445,142 55% 755 South Bend Building Corporation 1,423,143 - 1,622,684 1,350 - (199,541) 114% 756 2015 Smart Streets Bond Debt Service 1,709,669 - 854,534 - - 855,135 50% 757 2015 Parks Bond Debt Service 375,582 - 188,691 - - 186,891 50% 760 2017 Eddy Street Commons Bond Debt Service 1,929,875 - 964,625 - - 965,250 50% Total Debt Service Funds 10,595,758 - 6,371,635 22,013 - 4,224,123 60% * Percent of budget spent includes year to date expenditures and outstanding encumbrances City of South Bend Monthly Fund Financials Expenditure Summary June 30, 2023 Current Amended Budget Current Month Actual Current Year to Date Actual Prior Year to Date Actual Current Encumbrances Budget Balance Percent of Budget* Capital Funds 287 Fire Department Capital 7,783,132 6,200 3,008,272 167,231 1,635,075 3,139,785 60% 401 Coveleski Stadium Capital 25,474 6,200 22,045 - 4,676 (1,247) 105% 406 Cumulative Capital Development 761,015 41,667 392,238 107,261 - 368,777 52% 407 Cumulative Capital Improvement 450,996 25,000 125,996 230,612 - 325,000 28% 412 Major Moves Construction 1,713,761 2,188 87,427 545,148 241,250 1,385,084 19% 413 Professional Sports Convention Development Area 3,822,876 138,027 2,596,884 2,033 1,069,703 156,289 96% 416 Morris Performing Arts Center Capital 1,926,966 11,785 1,294,260 2,281,494 347,519 285,187 85% 450 Palais Royale Historic Preservation 35,000 - - - - 35,000 0% 451 2018 Fire Station #9 Bond Capital - - - - - - 0% 453 Zoo Bond Capital 4,467,628 199,585 2,298,659 153,408 - 2,168,969 51% 455 2021 Infrastructure Bond Capital 2,054,148 394,908 447,819 179,807 1,052,322 554,008 73% 471 2017 Parks Bond Capital 2,145,896 52,781 690,034 112,922 370,062 1,085,800 49% 750 Equipment/Vehicle Leasing - - - - - - 0% 759 2017 Eddy Street Commons Bond Capital - - - - - - 0% Total Capital Funds 25,186,892 878,340 10,963,633 3,779,915 4,720,607 9,502,652 62% Enterprise Funds 600 Consolidated Building 2,375,557 127,510 1,330,876 109,769 1,764 1,042,918 56% 601 Parking Garages 1,055,668 23,881 422,093 49,194 329,671 303,904 71% 602 Morris Performing Arts Center Operations 1,572,768 110,358 671,099 83,714 74,703 826,966 47% 610 Solid Waste Operations 7,489,964 602,033 3,880,528 397,841 615,302 2,994,134 60% 611 Solid Waste Capital 3,986,599 - 485,977 128,665 1,335,994 2,164,629 46% 620 Water Works Operations 23,142,772 1,135,087 7,761,780 945,925 1,838,805 13,542,187 41% 622 Water Works Capital 29,174,619 152,226 3,033,934 776,208 1,906,661 24,234,024 17% 624 Water Works Customer Deposit - - - - - - 0% 625 Water Works Sinking (Debt Service) 2,753,663 177,481 178,081 - - 2,575,582 6% 626 Water Works Bond Reserve - - - - - - 0% 629 Water Works Operations & Maintenance Reserve - - - - - - 0% 640 Sewer Repair Insurance 821,056 64,213 445,097 30,044 93,727 282,232 66% 641 Sewage Works Operations 42,275,934 1,961,281 14,423,219 1,082,694 2,008,058 25,844,656 39% 642 Sewage Works Capital 44,030,845 96,444 1,417,018 392,676 3,356,613 39,257,214 11% 643 Sewage Works Operations & Maintenance Reserve - - - - - - 0% 649 Sewage Sinking (Debt Service) 9,773,347 - 539,302 6,878,882 - 9,234,045 6% 653 Sewage Debt Service Reserve - - - - - - 0% 654 Sewage Works Customer Deposit - - - - - - 0% 667 Storm Sewer 2,311,084 22,221 282,710 11,098 1,207,174 821,199 64% 670 Century Center Operations 4,660,608 334,144 2,022,286 305,198 34,123 2,604,199 44% 671 Century Center Capital 595,000 4,836 26,812 - 411,360 156,828 74% Total Enterprise Funds 176,019,485 4,811,714 36,920,813 11,191,909 13,213,955 125,884,717 28% Internal Service Funds 222 Central Services 10,777,619 744,382 5,197,549 566,969 78,349 5,501,721 49% 224 Central Services Capital - - - - - - 0% 226 Liability Insurance 4,339,614 345,646 1,387,040 369,161 538,613 2,413,961 44% 278 Police Take Home Vehicle 50,000 - - - - 50,000 0% 279 IT / Innovation / 311 Call Center 10,845,300 446,970 4,746,407 564,235 1,598,035 4,500,857 58% 711 Self-Funded Employee Benefits 20,137,218 1,584,509 10,309,094 1,383,709 590,103 9,238,021 54% 713 Unemployment Compensation 80,000 - - - - 80,000 0% 714 Parental Leave 253,846 2,048 44,907 6,390 - 208,939 18% Total Internal Service Funds 46,483,596 3,123,555 21,684,997 2,890,464 2,805,101 21,993,499 53% Fiduciary Funds 701 Fire Pension 4,593,840 328,669 2,037,407 334,654 - 2,556,433 44% 702 Police Pension 6,063,884 513,602 3,089,797 500,668 - 2,974,087 51% Total Fiduciary Funds 10,657,724 842,270 5,127,205 835,321 - 5,530,520 48% Total City Controlled Funds 539,722,488 22,071,123 176,898,819 31,278,841 52,273,863 310,549,809 42% * Percent of budget spent includes year to date expenditures and outstanding encumbrances City of South Bend Monthly Fund Financials Expenditure Summary June 30, 2023 Current Amended Budget Current Month Actual Current Year to Date Actual Prior Year to Date Actual Current Encumbrances Budget Balance Percent of Budget* Redevelopment Commission Controlled Funds Tax Increment Financing Funds 324 TIF - River West Development Area 30,037,858 860,007 8,943,644 814,359 8,955,712 12,138,502 60% 422 TIF - West Washington 232,753 - - 61,242 119,200 113,553 51% 429 TIF - River East Development Area (NE Dev) 9,131,585 65,170 1,363,281 65,236 3,429,314 4,338,990 52% 430 TIF - Southside Development Area #1 11,985,204 1,571,842 2,164,334 519,770 7,266,977 2,553,893 79% 435 TIF - Douglas Road 74,175 - - - - 74,175 0% 436 TIF - River East Residential Area (NE Res) 7,829,204 30,726 2,538,955 - 354,401 4,935,848 37% Total Tax Increment Financing Funds 59,290,779 2,527,744 15,010,213 1,460,607 20,125,604 24,154,961 59% Redevelopment Funds 433 Redevelopment General 1,992,366 70,515 768,366 - 393,555 830,445 58% 439 Certified Technology Park - - - - - - 0% 452 2018 TIF Park Bond Capital 2,323,378 7,480 7,480 - 2,187,026 128,872 94% 454 Airport Urban Enterprise Zone - - - - - - 0% Total Redevelopment Funds 4,315,744 77,995 775,846 - 2,580,580 959,317 78% Debt Service Funds 315 Airport 2003 Debt Reserve - - - - - - 0% 328 SBCDA 2003 Debt Reserve - - - - - - 0% 351 2018 TIF Park Bond Debt Service - - - - - - 0% 352 2019 South Shore Double Tracking Debt Service 1,030,125 - 514,500 - - 515,625 50% 353 2020 TIF Library Bond Debt Service Reserve - - 8 - - (8) 0% Total Debt Service Funds 1,030,125 - 514,508 - - 515,617 50% Total Redevelopment Commission Funds 64,636,647 2,605,738 16,300,568 1,460,607 22,706,184 25,629,895 60% Grand Total 604,359,135 24,676,862 193,199,386 32,739,448 74,980,047 336,179,704 44% * Percent of budget spent includes year to date expenditures and outstanding encumbrances City of South Bend Revenue by Type Report Year to Date % Revenue Type Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Total Budget of Budget Taxes Property Taxes Civil City - - - - - 34,279,241 - - - - - - 34,279,241 61,612,480 56% TIF Districts - - - - - 20,752,073 - - - - - - 20,752,073 29,771,076 70% Sub Total - - - - - 55,031,314 - - - - - - 55,031,314 91,383,556 60% Local Income Tax LIT Certified Shares - - - - - - - - - - - - - - NA LIT for Economic Development - 2,289,499 1,144,749 1,144,749 1,144,749 5,068,619 - - - - - - 10,792,366 13,151,291 82% LIT for Public Safety - 1,642,630 821,315 821,315 821,315 3,656,452 - - - - - - 7,763,026 9,488,558 82% LIT for Redevelopment - - 2 1 1 1 - - - - - - 5 100 5% LIT Additional - Supplemental Distrib - - - - - - - - - - - - - - NA Sub Total - 3,932,128 1,966,066 1,966,065 1,966,065 8,725,072 - - - - - - 18,555,396 22,639,949 82% Total Taxes - 3,932,128 1,966,066 1,966,065 1,966,065 63,756,386 - - - - - - 73,586,710 114,023,505 65% Intergovernmental Revenue State Shared Revenue Auto Excise Tax - - - - - 1,828,292 - - - - - - 1,828,292 3,912,501 47% Commercial Vehicle Tax - - - - - 496,430 - - - - - - 496,430 926,798 54% Liquor Excise Tax - - 41,126 - - 28,463 - - - - - - 69,589 90,000 77% Liquor Gallonage Tax 68,600 - - 56,323 - - - - - - - - 124,923 253,106 49% Cigarette Tax - - - - - - - - - - - - - 269,374 0% Gasoline Tax 549,966 531,102 573,689 567,837 596,866 541,144 - - - - - - 3,360,605 6,026,170 56% Wheel Tax 138,303 108,237 298,623 73,828 194,978 - - - - - - - 813,970 2,100,000 39% PSCDA Tax 245,396 249,227 125,515 281,854 181,681 58,172 - - - - - - 1,141,845 2,000,000 57% State Pension Subsidy - - - - - 5,027,561 - - - - - - 5,027,561 10,600,000 47% Sub Total 1,002,266 888,566 1,038,954 979,842 973,525 7,980,062 - - - - - - 12,863,215 26,177,949 49% Local Government Shared Revenue Hotel Motel Tax 858,937 381,500 - - 192,500 - - - - - - - 1,432,937 2,655,937 54% Grants Federal Grants 945,518 147,536 151,090 297,515 79,988 68,218 - - - - - - 1,689,864 4,616,255 37% State Grants 93,000 - 200,000 8,636 - - - - - - - - 301,636 295,000 102% Sub Total 1,038,518 147,536 351,090 306,151 79,988 68,218 - - - - - - 1,991,501 4,911,255 41% Other Intergovernmental Local Government Grants - - - - - - - - - - - - - 50,000 0% Federal Seized Drug 328 346 1,577 12,833 207 226 - - - - - - 15,517 25,000 62% State Seized Drug 3,347 5,602 399 1,550 - 665 - - - - - - 11,563 5,000 231% Sub Total 3,674 5,948 1,976 14,383 207 891 - - - - - - 27,080 110,000 25% Total Intergovernmental Revenue 2,903,395 1,423,550 1,392,020 1,300,377 1,246,220 8,049,171 - - - - - - 16,314,733 33,855,141 48% Licenses & Permits Business Business Licenses 25,904 24,943 17,950 9,983 9,638 5,509 - - - - - - 93,925 104,025 90% Taxi Cab Licensing 110 - 55 520 380 330 - - - - - - 1,395 2,500 56% Sub Total 26,014 24,943 18,005 10,503 10,018 5,839 - - - - - - 95,320 106,525 89% Nonbusiness Lawn Parking 170 225 180 123 90 385 - - - - - - 1,173 10,000 12% Engineering 18,135 2,335 4,305 9,090 8,600 8,160 - - - - - - 50,625 140,000 36% Right-of-Way Closures 100 100 150 200 475 300 - - - - - - 1,325 1,500 88% Park Food Sales Permit - 53 26 - - - - - - - - - 79 - NA Fire Dept-Building Plan Review 1,963 1,711 1,768 1,075 1,445 3,350 - - - - - - 11,312 24,000 47% Building Department 191,978 118,112 142,759 133,979 166,398 355,220 - - - - - - 1,108,447 1,562,200 71% SBARC - Pet Licenses 2,175 2,885 1,735 2,635 2,480 2,050 - - - - - - 13,960 37,000 38% Sub Total 214,521 125,421 150,924 147,102 179,488 369,465 - - - - - - 1,186,920 1,774,700 67% Total Licenses & Permits 240,534 150,364 168,928 157,605 189,506 375,303 - - - - - - 1,282,240 1,881,225 68% Period Ending: June 30, 2023 City of South Bend Revenue by Type Report Year to Date % Revenue Type Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Total Budget of Budget Period Ending: June 30, 2023 Charges for Services General Government Plan Commission Charges 100 150 350 250 250 200 - - - - - - 1,300 4,100 32% Copies of Public Records - - - - - - - - - - - - - 1,200 0% Historic Preserv Certificate of Approval 140 80 120 200 60 360 - - - - - - 960 2,000 48% IT Services - - - - - - - - - - - - - - NA Sub Total 240 230 470 450 310 560 - - - - - - 2,260 7,300 31% Public Safety Accident Report Copies 6,350 6,597 6,362 7,174 4,074 9,000 - - - - - - 39,557 81,000 49% Traffic Signal Maintenance 4,981 2,668 4,753 13,974 5,586 4,481 - - - - - - 36,443 150,000 24% EMS Special Event Coverage 698 957 - 49,734 8,872 16,776 - - - - - - 77,037 150,000 51% Regional Academy Tuition 3,350 6,700 1,700 100 550 - - - - - - - 12,400 20,000 62% River Rescue School Tuition 27,750 10,400 6,750 750 27,700 12,000 - - - - - - 85,350 90,000 95% Fire Training Center Tuition 43,020 - - - - - - - - - - - 43,020 50,000 86% Emergency Medical Service 319,776 377,033 345,688 295,910 290,576 375,475 - - - - - - 2,004,457 3,000,000 67% Medicaid Reimbursements - - - - - 459,748 - - - - - - 459,748 443,000 104% EMS for County 168,446 168,446 168,446 168,446 168,446 168,446 - - - - - - 1,010,676 2,021,345 50% Hazmat Charges - - - - - - - - - - - - - 10,000 0% Police Special Event Coverage - - - - - 1,408 - - - - - - 1,408 15,000 9% Crime Lab Services 525 6,975 331 350 2,613 50 - - - - - - 10,844 10,000 108% EMS Late Payment Interest - 6,177 563 305 (151) - - - - - - - 6,894 15,000 46% Misc Revenue - - - - - - - - - - - - - 500 0% Sub Total 574,896 585,954 534,593 536,743 508,266 1,047,384 - - - - - - 3,787,835 6,055,845 63% Culture & Recreation Morris Performing Arts Center 12,523 5,993 26,059 8,159 13,472 14,857 - - - - - - 81,063 1,517,795 5% Palais Royale Ballroom 15,558 13,434 21,743 6,805 8,945 12,592 - - - - - - 79,077 166,840 47% Parks & Recreation 325,520 140,280 170,183 182,683 384,368 426,133 - - - - - - 1,629,166 2,856,696 57% Lease of Coveleski Stadium - - - - - - - - - - - - - 25,000 0% Century Center 177,285 166,851 117,156 118,745 193,131 215,608 - - - - - - 988,778 3,167,000 31% Sub Total 530,886 326,559 335,142 316,392 599,915 669,191 - - - - - - 2,778,085 7,733,331 36% Highways & Streets Sale of Signs/Materials - 195 - - - - - - - - - - 195 3,300 6% Special Events - - - - - 3,112 - - - - - - 3,112 1,500 207% Sub Total - 195 - - - 3,112 - - - - - - 3,307 4,800 69% Sanitation Trash Collection/Residential 531,644 530,672 540,430 540,485 567,598 542,339 - - - - - - 3,253,168 6,342,000 51% Trash Collection/Commercial 11,479 11,094 11,345 11,450 12,052 11,287 - - - - - - 68,708 134,654 51% Trash Collection/Apt 2 Units 4,334 4,391 4,440 4,479 5,076 4,509 - - - - - - 27,229 56,106 49% Trash Collection/Apt 3 Units 2,047 2,087 2,121 2,105 2,349 2,147 - - - - - - 12,855 25,809 50% Trash Collection/Apt 4 Units 2,632 2,691 2,706 2,657 2,834 2,767 - - - - - - 16,286 31,419 52% Trash Collection/Seniors - - - - - - - - - - - - - 50,495 0% Trash Collection/Special Pickup 1,900 1,843 2,080 3,000 3,700 3,940 - - - - - - 16,463 32,000 51% Trash Collection/Yard Waste Pickup 40 20 - - 60 (30) - - - - - - 90 600 15% Misc/Additional Trash Totes (532) (1,378) (166) (257) (676) (865) - - - - - - (3,874) - NA Misc/Return Trip Customer Error 810 760 830 1,290 1,160 800 - - - - - - 5,650 13,200 43% Misc/Contamination Fee - - - - 315 580 - - - - - - 895 1,300 69% Misc/Tote Replacement Fee 240 650 500 350 648 413 - - - - - - 2,800 5,000 56% Misc/Trash Start Fee 3,950 3,290 4,050 4,210 3,720 4,440 - - - - - - 23,660 40,800 58% Misc/Yard Waste Totes 125 117 128 95,863 100,378 97,220 - - - - - - 293,831 738,720 40% Sub Total 558,669 556,236 568,464 665,633 699,213 669,547 - - - - - - 3,717,761 7,472,103 50% City of South Bend Revenue by Type Report Year to Date % Revenue Type Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Total Budget of Budget Period Ending: June 30, 2023 Charges for Services Utilities - Water Metered Sales/Residential 694,651 611,305 632,763 654,368 664,112 923,730 - - - - - - 4,180,929 8,875,582 47% Metered Sales/Commercial 196,288 182,749 195,827 201,245 214,628 230,983 - - - - - - 1,221,720 2,817,358 43% Metered Sales/Industrial 32,940 30,968 32,184 31,613 30,308 36,534 - - - - - - 194,546 539,299 36% Metered Sales/Multi Family 108,722 95,633 101,723 103,620 109,193 122,705 - - - - - - 641,596 1,345,941 48% Bulk Sales/Olive St - - - - - - - - - - - - - 7,775 0% Metered Sales/Institution 11,783 11,259 10,983 10,930 11,918 13,006 - - - - - - 69,879 145,898 48% Public Fire Protection 216,114 211,219 219,613 219,497 235,349 237,101 - - - - - - 1,338,893 2,835,874 47% Private Fire Protection 38,792 38,846 40,153 40,223 44,334 40,818 - - - - - - 243,167 533,279 46% Sales to Public Authorities 30,852 31,072 31,366 33,606 54,956 49,020 - - - - - - 230,872 314,117 73% Irrigation Sales (2,100) 203 494 457 176,273 354,714 - - - - - - 530,042 1,504,848 35% Other Water/Misc Service 34,181 28,480 29,304 23,763 29,860 26,039 - - - - - - 171,627 517,040 33% Backflow Prevention Insp. 10,150 15,600 18,425 18,500 12,600 9,225 - - - - - - 84,500 176,827 48% Water Main Extension - - - - - - - - - - - - - - NA Rents From Water Property - - - - - - - - - - - - - - NA Revenue From Cut Off Fees 150 - 525 - 150 150 - - - - - - 975 5,000 20% Penalties (Forfeit Disc.) 6,707 9,199 8,568 5,030 9,292 7,392 - - - - - - 46,188 44,000 105% Water Leak Insurance 90,788 86,435 88,736 88,714 99,400 95,359 - - - - - - 549,433 1,156,387 48% System Development Fee 436 436 2,146 436 (140,766) 18,467 - - - - - - (118,847) 210,000 -57% Sub Total 1,470,453 1,353,404 1,412,809 1,432,003 1,551,606 2,165,244 - - - - - - 9,385,519 21,029,225 45% Utilities - Sewage Metered Sales/Residential 1,851,371 1,757,666 1,791,030 1,802,336 1,882,995 1,856,898 - - - - - - 10,942,296 20,854,234 52% Metered Sales/Commercial 685,294 680,195 676,739 685,884 743,878 747,482 - - - - - - 4,219,472 7,879,559 54% Metered Sales/Industrial 428,166 479,201 471,918 540,790 466,372 499,302 - - - - - - 2,885,747 5,617,830 51% Metered Sales/Multi Family 269,061 251,003 261,460 282,616 314,308 280,674 - - - - - - 1,659,120 3,278,502 51% Metered Sales/Institution 30,121 28,177 27,816 28,171 29,901 30,682 - - - - - - 174,868 311,631 56% Sales to Public Authority 83,134 84,117 83,895 83,637 134,906 103,753 - - - - - - 573,441 1,169,653 49% Wholesale Meter/New Carlisle - - - - - - - - - - - - - 265,919 0% Penalties (Forfeit Disc.) 40,991 51,306 49,456 28,780 80,514 43,136 - - - - - - 294,183 353,894 83% Dumping Fees 4,340 2,205 1,435 2,345 4,638 3,850 - - - - - - 18,813 23,921 79% Laboratory Service Fees - 1,950 1,800 - 1,950 3,900 - - - - - - 9,600 1,622 592% Discharge Permit Fees 1,010 1,000 - 3,094 - - - - - - - - 5,104 5,949 86% System Development Fee 19 1,050 5,172 2,080 161,808 54,636 - - - - - - 224,764 339,000 66% Sewer Repair Insurance 50,366 48,031 49,354 49,406 51,700 49,310 - - - - - - 298,166 579,500 51% Sewer Repair Deductible 9,061 9,352 9,697 8,999 10,058 10,072 - - - - - - 57,238 80,000 72% UAP Assistance Fee 78,831 78,093 78,387 78,277 82,106 78,395 - - - - - - 474,089 840,000 56% UAP Credit (Contra) (75,240) (78,049) (68,540) (20,565) (63,051) (61,289) - - - - - - (366,732) (840,000) 44% RINS Credits - - - - - - - - - - - - - - NA 346123 - Charges for Svcs-Utilities-Sewage-Disconnect Program FeeDisconnect Program Fee - - - - - - - - - - - - - - NA Unmetered Sewer Fee 21,817 21,343 21,882 21,851 22,297 22,861 - - - - - - 132,051 - NA Sub Total 3,478,341 3,416,640 3,461,500 3,597,699 3,924,377 3,723,662 - - - - - - 21,602,219 40,761,214 53% Utilities - Other Storm Water Fees 88,428 84,827 86,363 86,418 91,343 86,923 - - - - - - 524,303 1,147,200 46% Clean Air/ReLeaf (Leaf Pickup) 38,665 37,095 37,786 37,789 39,658 37,956 - - - - - - 228,949 451,610 51% Sub Total 127,093 121,922 124,150 124,207 131,001 124,879 - - - - - - 753,252 1,598,810 47% Organic Resources Yard Waste Drop-Off 1,781 24,253 4,062 11,538 16,700 12,998 - - - - - - 71,332 94,528 75% Mulch/Compost Sales 720 456 570 8,447 13,738 9,817 - - - - - - 33,748 62,058 54% Sub Total 2,501 24,709 4,632 19,985 30,438 22,815 - - - - - - 105,080 156,586 67% City of South Bend Revenue by Type Report Year to Date % Revenue Type Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Total Budget of Budget Period Ending: June 30, 2023 Charges for Services Animal Resource Center Pet Impound Reclaim Fee 200 75 460 210 140 240 - - - - - - 1,325 6,300 21% Pet Adoption Fees 1,852 1,955 1,105 1,850 1,332 1,234 - - - - - - 9,328 25,000 37% Pick Up Fees 80 - 120 160 - 160 - - - - - - 520 500 104% Pet Micro Chipping 260 160 420 340 360 320 - - - - - - 1,860 3,600 52% Vet Expenses 55 68 90 72 160 65 - - - - - - 510 3,100 16% Pet Euthanasia - 80 - 20 - - - - - - - - 100 100 100% Animal Surrenders 1,046 680 780 600 600 720 - - - - - - 4,426 8,000 55% Cremation 371 746 153 164 864 1,056 - - - - - - 3,354 2,200 152% Rabies Specimen Prep 30 - 180 - 60 90 - - - - - - 360 500 72% Boarding 45 150 100 - - - - - - - - - 295 1,000 30% Sub Total 3,939 3,914 3,408 3,416 3,516 3,885 - - - - - - 22,077 50,300 44% Other DCI Staff Contracts 12,500 - 58,250 - - 127,643 - - - - - - 198,393 1,428,543 14% Other Misc Charges for Services - - - - - - - - - - - - - - NA Parking-Garages 42,792 138,990 76,640 41,259 118,482 80,767 - - - - - - 498,930 1,039,750 48% Parking-Century Center 15,810 12,030 20,965 6,487 5,900 2,184 - - - - - - 63,376 110,000 58% Central Services-Internal Customers 670,184 685,730 840,235 678,029 731,156 683,324 - - - - - - 4,288,659 9,835,779 44% Central Services-External Customers 21,741 11,415 36,368 24,419 28,982 29,065 - - - - - - 151,991 426,128 36% Employee & Employer Assessments 1,807,274 1,453,301 1,442,203 1,434,863 1,444,928 1,434,578 - - - - - - 9,017,146 16,845,546 54% Sub Total 2,570,301 2,301,466 2,474,661 2,185,058 2,329,448 2,357,562 - - - - - - 14,218,495 29,685,746 48% Total Charges for Services 9,317,319 8,691,228 8,919,828 8,881,584 9,778,090 10,787,840 - - - - - - 56,375,890 114,555,260 49% Fines, Forfeitures, & Fees General Ordinance Violation - - - - - - - - - - - - - 5,500 0% Bad Checks Fines - - - - - - - - - - - - - - NA Court Fees 1,851 1,851 - 1,515 - - - - - - - - 5,218 10,000 52% Zoning Appeals Application Fee 400 1,550 3,725 2,025 3,250 700 - - - - - - 11,650 11,250 104% Zoning Admin Fees 1,350 910 1,800 1,050 2,360 1,920 - - - - - - 9,390 13,950 67% Zoning Admin Fines 270 680 900 440 - 1,050 - - - - - - 3,340 - NA Tax Abatement Admin Fees - 250 4,129 1,729 2,068 5,152 - - - - - - 13,328 10,000 133% Test Filling Fees 1,250 400 1,550 1,200 400 1,850 - - - - - - 6,650 8,000 83% Econ Dev-CDBG Loan Late Fees - - - - - - - - - - - - - - NA Sub Total 7,671 5,641 15,204 8,959 10,678 13,272 - - - - - - 61,426 81,950 75% Code Enforcement Rental Unit Safety Fees 24,364 10,111 50,888 8,000 7,590 2,250 - - - - - - 103,202 100,000 103% Demolition & Boarding 3,902 13,443 2,141 604 1,752 4,398 - - - - - - 26,239 45,000 58% Collections - - - - - - - - - - - - - 12,000 0% Environmental Violations 21,513 8,326 17,172 4,775 12,002 20,564 - - - - - - 84,351 165,000 51% Ordinance Violation 2,131 2,184 3,318 2,114 6,985 12,614 - - - - - - 29,346 27,500 107% Animal Ordinance Violation 15,700 19,287 2,333 1,832 2,025 4,771 - - - - - - 45,949 25,000 184% Forfeitures-Civil Penalties - - - - 500 1,000 - - - - - - 1,500 117,500 1% Sub Total 67,929 53,455 77,309 17,425 30,899 45,647 - - - - - - 292,665 504,900 58% Parking Street Parking Fines 3,305 3,665 4,300 5,173 5,560 6,200 - - - - - - 28,202 55,500 51% City of South Bend Revenue by Type Report Year to Date % Revenue Type Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Total Budget of Budget Period Ending: June 30, 2023 Fines, Forfeitures, & Fees Public Safety False Alarms Fine 8,452 10,639 4,825 4,199 10,800 3,749 - - - - - - 42,663 80,000 53% Noise Ordinance 75 640 2,675 289 466 150 - - - - - - 4,296 1,000 430% Curfew Violation - - 25 - - 50 - - - - - - 75 200 38% Impound Towing Fees 640 810 640 590 970 660 - - - - - - 4,310 10,000 43% Sub Total 9,167 12,089 8,165 5,078 12,236 4,609 - - - - - - 51,344 91,200 56% Total Fines, Forfeitures, & Fees 88,073 74,850 104,979 36,635 59,373 69,728 - - - - - - 433,636 733,550 59% Other Income Miscellaneous Revenue Sale of Scrap Metal 40 2,511 5,752 2,238 130 1,910 - - - - - - 12,581 21,425 59% Bond Interest Rebate - - - - - - - - - - - - - 80,242 0% Origination Fees - - 12,426 3,264 10,000 6,000 - - - - - - 31,690 7,000 453% Loan Servicing Fees 6,126 10,825 14,107 7,018 5,158 24,490 - - - - - - 67,724 15,000 451% Sub Total 8,393 13,870 42,789 14,317 49,263 33,888 - - - - - - 162,519 457,395 36% Bank Account Interest 14,778 614,506 928,888 784,408 577,886 739,074 - - - - - - 3,659,539 3,443,910 106% Rental of Property 12,056 216 38,482 6,433 100 12,306 - - - - - - 69,593 133,724 52% Donations 1,483 1,084 1,546,317 3,031 1,512 358,826 - - - - - - 1,912,252 7,603,000 25% 3rd Party Revenue Cable TV Franchise Fees 26,616 - - 148,084 - - - - - - - - 174,700 680,000 26% Video Franchise Fees - - - - 25,625 - - - - - - - 25,625 135,000 19% Sub Total 26,616 - - 148,084 25,625 - - - - - - - 200,325 815,000 25% Total Other Income 63,326 629,675 2,556,475 956,272 654,386 1,144,094 - - - - - - 6,004,228 12,453,029 48% Reimbursements Miscellaneous Reimbursements 16,118 421,347 45,170 2,141 55,573 10,182 - - - - - - 550,532 70,500 781% Insurance Claim - 8,706 14,401 558 2,056 25,199 - - - - - - 50,921 20,000 255% IT Services 70,714 466 486 478 485 436 - - - - - - 73,064 73,764 99% Travel Reimbursement - - - - - - - - - - - - - 1,400 0% Energy Rebates - - - - - - - - - - - - - 45,000 0% Repair Reimbursement 75 75 150 978 - 150 - - - - - - 1,428 20,000 7% Salary/Overtime Reimb 3,881 2,198 6,005 5,154 3,979 8,940 - - - - - - 30,157 387,000 8% Diesel Tax Rebate 3,041 2,910 - - - - - - - - - - 5,951 50,000 12% Pharmacy Rebates - 200,670 35,378 173,375 - 36,081 - - - - - - 445,504 375,000 119% Beck's Lake Reimbursement - - - - - - - - - - - - - - NA Morris Advertising Reimbursement - - - - - - - - - - - - - - NA Sub Total 93,829 636,372 101,590 182,685 62,093 80,989 - - - - - - 1,157,557 1,042,664 111% Departmental Reimbursements - - - - - - - - - - - - - - NA Total Reimbursements 93,829 636,372 101,590 182,685 62,093 80,989 - - - - - - 1,157,557 1,042,664 111% Other Sources Interfund Transfers & Fixed Cost Allocations Interfund Transfers In 18,748,229 848,813 1,868,581 3,137,708 1,784,395 1,512,395 - - - - - - 27,900,122 62,287,807 45% PILOT 3,047,797 - - - - - - - - - - - 3,047,797 6,095,594 50% Administration Cost Allocation 752,500 752,500 752,500 752,500 752,500 752,500 - - - - - - 4,515,000 9,030,000 50% IT Cost Allocation 832,569 832,569 832,569 832,569 832,569 832,569 - - - - - - 4,995,411 9,990,823 50% Liability Insurance Allocation 298,583 298,583 298,583 298,583 298,583 298,583 - - - - - - 1,791,500 3,583,000 50% Payroll Cost Allocation 196,640 196,640 196,640 196,640 196,640 196,640 - - - - - - 1,179,840 2,359,679 50% Facilities Management Allocation 13,333 13,333 13,333 13,333 13,333 13,333 - - - - - - 80,000 160,000 50% Utility Customer Service Mgmt Allocation 128,007 128,007 128,007 128,007 128,007 128,007 - - - - - - 768,044 1,536,089 50% Sub Total 24,017,659 3,070,446 4,090,214 5,359,341 4,006,027 3,734,027 - - - - - - 44,277,714 95,042,992 47% City of South Bend Revenue by Type Report Year to Date % Revenue Type Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Total Budget of Budget Period Ending: June 30, 2023 Other Sources Sale of Assets Sale of Capital Assets - - - - - - - - - - - - - - NA Sale of Non-Capital Assets - - - - - - - - - - - - - - NA Sale of Property - - - - - - - - - - - - - - NA Other Damage Reimbursement - - - - - - - - - - - - - - NA Vehicle Damage Reimbursement - - - - - - - - - - - - - - NA Hydrant Damage Reimbursement - - - - - - - - - - - - - - NA Sub Total - - - - - - - - - - - - - - NA Issuance of Debt Capital Lease Proceeds - - - - - - - - - - - - - 5,558,000 0% Bond Proceeds - - - - - - - - - - - - - - NA Premium on Bonds - - - - - - - - - - - - - - NA Sub Total - - - - - - - - - - - - - 5,558,000 0% Refunds Refunds 46,164 23,723 10,312 765 37,803 425 - - - - - - 119,193 - NA Specific Stop Loss - - - - 36,281 - - - - - - - 36,281 10,000 363% Utility Receipts Tax Refund - - - - - - - - - - - - - - NA Sub Total 46,164 23,723 10,312 765 74,085 425 - - - - - - 155,474 10,000 1555% Other Sale of Property Held for Resale - - - - - - - - - - - - - - NA Interfund Loan - Principal Income - 229,965 - - - - - - - - - - 229,965 464,882 49% Interfund Loan - Interest Income - 16,699 - - - - - - - - - - 16,699 28,446 59% Other Loan - Principal Income 122 97,946 67,151 67,962 139,664 71,079 - - - - - - 443,924 10,000 4439% Other Loan - Interest Income 326,503 27,478 (314,769) 29,916 28,933 40,718 - - - - - - 138,780 152,300 91% Sub Total 326,625 372,088 (247,618) 97,878 168,597 111,798 - - - - - - 829,368 655,628 126% Total Other Sources 24,390,449 3,466,257 3,852,908 5,457,984 4,248,709 3,846,251 - - - - - - 45,262,557 101,266,620 45% Revenue Total 37,096,924 19,004,424 19,062,795 18,939,206 18,204,441 88,109,761 - - - - - - 200,417,552 379,810,994 53% City of South Bend Expenditures by Activity Year to Date Amended %Division Fund Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Total Budget of Budget General Fund General Government Mayor 101 84,201 86,843 110,748 46,066 71,261 77,014 - - - - - - 476,134 1,101,236 43% Community Initiatives 101 27,777 30,617 39,793 (32,509) (65,678) - - - - - - - (0) 191 0% Community Police Review Office 101 - - - - 1,425 6,314 - - - - - - 7,739 96,012 8% Clerk 101 48,714 41,280 54,349 47,076 46,597 42,423 - - - - - - 280,439 597,097 47% Common Council 101 49,464 44,285 54,628 44,433 51,845 44,528 - - - - - - 289,184 721,817 40% General City 101 2,760,676 456,180 1,853,261 467,773 462,041 72,914 - - - - - - 6,072,844 31,784,740 19% Controller' Office 101 181,811 173,740 247,313 204,101 180,587 267,806 - - - - - - 1,255,356 2,845,573 44% Human Resources 101 62,349 57,795 78,923 62,787 62,160 62,327 - - - - - - 386,340 889,893 43% Diversity & Inclusion 101 29,391 37,946 40,265 16,412 21,747 21,147 - - - - - - 166,909 781,954 21% Human Rights 101 18,649 26,530 20,804 22,204 29,155 25,807 - - - - - - 143,150 489,302 29% Legal 101 122,378 115,469 169,960 121,850 118,759 124,586 - - - - - - 773,001 1,823,153 42% Engineering 101 312,500 - 312,500 312,500 312,500 312,500 - - - - - - 1,562,500 3,750,000 42% Sub Total 3,697,909 1,070,686 2,982,544 1,312,692 1,292,399 1,057,366 - - - - - - 11,413,596 44,880,968 25% Public Works Engineering 101 232,971 243,298 395,363 253,259 290,580 238,343 - - - - - - 1,653,814 3,939,260 42% Sub Total 232,971 243,298 395,363 253,259 290,580 238,343 - - - - - - 1,653,814 3,939,260 42% Public Safety Police 101 3,133,453 3,353,442 3,928,372 2,851,089 3,057,550 2,988,563 - - - - - - 19,312,469 38,690,281 50% Crime Lab 101 66,888 69,527 86,730 66,723 65,509 64,169 - - - - - - 419,545 891,942 47% Fire 101 2,903,020 2,517,078 3,219,315 2,262,617 2,235,358 2,273,271 - - - - - - 15,410,660 30,061,471 51% EMS 101 59,937 65,543 54,701 50,105 46,860 56,448 - - - - - - 333,594 957,768 35% Fire Training Center 101 4,010 7,894 8,262 15,153 3,460 4,134 - - - - - - 42,912 154,934 28% Sub Total 6,167,307 6,013,484 7,297,380 5,245,688 5,408,737 5,386,584 - - - - - - 35,519,179 70,756,394 50% Community Investment Sustainability 101 - - - - - - - - - - - - - 33,000 0% Sub Total - - - - - - - - - - - - - 33,000 0% Arts & Culture Morris Performing Arts Center 101 184 - - - - - - - - - - - 184 184 100% Palais Royale Ballroom 101 18,373 19,787 14,425 11,608 12,517 14,133 - - - - - - 90,843 231,009 39% Sub Total 18,556 19,787 14,425 11,608 12,517 14,133 - - - - - - 91,027 231,193 39% Total General Fund 10,116,745 7,347,255 10,689,711 6,823,247 7,004,234 6,696,425 - - - - - - 48,677,616 119,840,816 41% Venues, Parks & Arts Parks & Recreation Park Administration 201 77,439 78,742 99,027 90,579 89,393 103,184 - - - - - - 538,364 1,017,903 53% Park Maintenance 201 668,268 626,984 831,839 677,432 926,012 787,967 - - - - - - 4,518,501 10,210,628 44% Golf Courses 201 87,687 109,759 162,107 152,956 325,479 229,779 - - - - - - 1,067,768 2,261,868 47% Recreational Experiences 201 219,341 157,963 200,834 126,543 220,724 253,968 - - - - - - 1,179,373 2,891,486 41% Community Programming 201 89,424 85,655 121,591 86,732 140,595 122,121 - - - - - - 646,117 1,755,502 37% Park Projects & Capital 201 - 16,514 82,003 163,574 14,980 18,314 - - - - - - 295,384 8,966,468 3% Potawatomi Zoo 201 300,181 181 181 181 300,181 181 - - - - - - 601,087 602,174 100% Park Debt 201 - 4,950 - - - - - - - - - - 4,950 5,500 90% Morris Palais Marketing 273 - - - - - - - - - - - - - - NA Morris PAC Self-Promotion 274 - - - - - - - - - - - - - - NA Coveleski Stadium Capital 401 - 1,025 2,745 12,075 - 6,200 - - - - - - 22,045 25,474 87% Professional Sports Convention Dev. Area 413 440,165 251,064 1,292,786 246,170 228,672 138,027 - - - - - - 2,596,884 3,822,876 68% Morris PAC Improvement 416 35,764 - 68,148 397,239 781,325 11,785 - - - - - - 1,294,260 1,926,966 67% Palais Historic Preservation 450 - - - - - - - - - - - - - 35,000 0% Morris Performing Arts Center Operations 602 122,395 112,770 127,958 97,120 100,499 110,358 - - - - - - 671,099 1,572,768 43% Sub Total 2,123,096 1,493,676 3,065,083 2,115,448 3,158,743 1,795,852 - - - - - - 13,751,898 36,383,781 38% Period Ending: June 30, 2023 City of South Bend Expenditures by Activity Year to Date Amended %Division Fund Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Total Budget of Budget Period Ending: June 30, 2023 Parking Garages Parking Enforcement 601 - - - 60 - - - - - - - - 60 300 20% Parking General Operations 601 26,829 32,067 42,784 34,568 90,145 3,395 - - - - - - 229,787 493,539 47% Main Street Garage 601 9,435 18,348 15,230 5,439 7,281 8,475 - - - - - - 64,209 210,766 30% Leighton Plaza Garage 601 21,336 12,997 12,372 6,983 27,006 8,657 - - - - - - 89,351 202,179 44% Wayne Street Garage 601 6,099 5,881 10,898 3,018 9,435 3,354 - - - - - - 38,685 148,884 26% Sub Total 63,699 69,293 81,284 50,069 133,868 23,881 - - - - - - 422,093 1,055,668 40% Century Center Century Center Operations 670 288,816 342,557 400,058 328,845 327,865 334,144 - - - - - - 2,022,286 4,660,608 43% Century Center Capital 671 - - - 1,102 20,874 4,836 - - - - - - 26,812 595,000 5% Century Center Energy Saving 672 - - - 198,788 - - - - - - - - 198,788 397,959 50% Sub Total 288,816 342,557 400,058 528,735 348,740 338,980 - - - - - - 2,247,887 5,653,567 40% Total Venues, Parks & Arts 2,475,611 1,905,526 3,546,425 2,694,252 3,641,350 2,158,712 - - - - - - 16,421,877 43,093,016 38% Public Safety Police Department Police Seizures 216 - - - - - - - - - - - - - 22,000 0% Curfew Violations 218 - - - - - - - - - - - - - - NA Law Enforcement Education 220 37,524 18,213 39,647 14,431 259,797 44,894 - - - - - - 414,505 841,148 49% Public Safety Local Income Tax - Police 249 - - 365,329 365,329 365,329 365,329 - - - - - - 1,461,317 4,749,279 31% Police Take Home Vehicle 278 - - - - - - - - - - - - - 50,000 0% Police Block Grant 280 - - - - - - - - - - - - - - NA Police Grants 292 - - - - - - - - - - - - - - NA Police Academy 294 - - - - - - - - - - - - - - NA COPS MORE Grants 295 - - - - - - - - - - - - - - NA Drug Enforcement 299 - - 39,894 - - - - - - - - - 39,894 46,000 87% K-9 Unit 705 - - - - - - - - - - - - - - NA Sub Total 37,524 18,213 444,870 379,760 625,126 410,223 - - - - - - 1,915,715 5,708,427 34% Fire Department Public Safety Local Income Tax - Fire 249 - - 365,329 365,329 365,329 365,329 - - - - - - 1,461,317 4,749,279 31% Fire Department Capital 287 1,816,589 - 49,019 100,400 1,036,065 6,200 - - - - - - 3,008,272 7,783,132 39% Haz-Mat 289 - - - - - - - - - - - - - 10,000 0% Indiana River Rescue 291 - 5,279 9,991 6,058 42,481 10,093 - - - - - - 73,902 91,800 81% Sub Total 1,816,589 5,279 424,339 471,787 1,443,875 381,622 - - - - - - 4,543,491 12,634,211 36% Total Public Safety 1,854,112 23,491 869,209 851,547 2,069,001 791,845 - - - - - - 6,459,206 18,342,638 35% Public Works Streets Motor Vehicle Highway 202 1,325,979 829,052 835,492 616,894 604,921 537,550 - - - - - - 4,749,890 15,688,888 30% Local Road & Street 251 28,036 16,900 59,081 30,063 82,456 61,171 - - - - - - 277,707 6,456,693 4% LOIT 2016 Special Distribution 257 - - - - 184,782 - - - - - - - 184,782 246,173 75% Local Road & Bridge Grant 265 105,996 - - - - - - - - - - - 105,996 3,328,691 3% MVH Restricted Fund 266 141,999 24,541 207,405 50,934 331,515 1,003,154 - - - - - - 1,759,547 4,789,890 37% Major Moves 412 74 8,303 - 55,546 21,317 2,188 - - - - - - 87,427 1,713,761 5% Project ReLeaf 655 28,660 3,009 28,930 28,216 28,795 28,283 - - - - - - 145,894 439,485 33% Sub Total 1,630,744 881,805 1,130,909 781,652 1,253,787 1,632,346 - - - - - - 7,311,243 32,663,581 22% Solid Waste Solid Waste Operations 610 782,119 544,465 593,729 637,884 720,297 602,033 - - - - - - 3,880,528 7,489,964 52% Solid Waste Capital 611 281,052 - - 76,259 128,665 - - - - - - - 485,977 3,986,599 12% Sub Total 1,063,171 544,465 593,729 714,143 848,962 602,033 - - - - - - 4,366,505 11,476,563 38% Water Works Water Works Operations 620 2,057,552 1,156,173 1,288,970 976,250 1,147,749 1,135,087 - - - - - - 7,761,780 23,142,772 34% Water Works Capital 622 1,151,092 322,131 - 929,996 478,490 152,226 - - - - - - 3,033,934 29,174,619 10% Water Works Sinking (Debt Service) 625 - 600 - - - 177,481 - - - - - - 178,081 2,753,663 6% Sub Total 3,208,644 1,478,903 1,288,970 1,906,245 1,626,239 1,464,794 - - - - - - 10,973,796 55,071,054 20% City of South Bend Expenditures by Activity Year to Date Amended %Division Fund Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Total Budget of Budget Period Ending: June 30, 2023 Wastewater/Sewer/Organic Resources Sewer Repair Insurance 640 86,481 69,569 91,248 84,525 49,059 64,213 - - - - - - 445,097 821,056 54% Sewer Division 641 602,084 1,091,427 549,754 498,056 530,505 491,982 - - - - - - 3,763,807 8,385,436 45% Concrete Crew 641 48,977 48,621 52,649 51,622 41,280 39,700 - - - - - - 282,849 590,284 48% Wastewater Operations 641 3,533,251 1,125,186 1,401,077 1,298,910 1,086,855 1,340,615 - - - - - - 9,785,894 31,800,477 31% Organic Resources 641 74,879 101,942 105,717 80,949 138,199 88,983 - - - - - - 590,669 1,499,737 39% Sewage Works Capital 642 437,852 164,490 2,125 7,977 708,131 96,444 - - - - - - 1,417,018 44,030,845 3% Sewage Works Sinking (Debt Service) 649 - 1,300 - 750 537,252 - - - - - - - 539,302 9,773,347 6% Sub Total 4,783,525 2,602,534 2,202,570 2,022,789 3,091,281 2,121,938 - - - - - - 16,824,637 96,901,182 17% Storm Water Fees Storm Sewer Fund 667 18,239 79,323 57,231 79,784 25,913 22,221 - - - - - - 282,710 2,311,084 12% Sub Total 18,239 79,323 57,231 79,784 25,913 22,221 - - - - - - 282,710 2,311,084 12% Total Public Works 10,704,323 5,587,030 5,273,409 5,504,614 6,846,181 5,843,333 - - - - - - 39,758,890 198,423,464 20% Department of Community Investment Studebaker/Oliver Revitalizing Grant 209 7,838 1,104 - 10,553 1,375 - - - - - - - 20,869 74,550 28% Economic Development State Grants 210 - - - - - - - - - - - - - 374,599 0% DCI Operating 211 361,753 325,220 443,690 406,267 357,553 331,203 - - - - - - 2,225,686 4,901,089 45% DCI Grants 212 273,574 7,197 261,262 344,792 653,521 324,434 - - - - - - 1,864,781 12,085,586 15% Unsafe Building 219 - 3,420 1,100 - 2,310 1,870 - - - - - - 8,700 23,000 38% Rental Units Regulation 221 4,956 5,011 6,922 5,011 6,486 5,011 - - - - - - 33,397 153,686 22% Neighborhood Services & Enforcement 230 277,183 180,417 285,890 176,237 192,509 173,218 - - - - - - 1,285,455 5,436,446 24% Animal Resource Center 230 92,737 95,820 102,898 77,840 88,997 89,013 - - - - - - 547,305 1,269,452 43% UDAG 410 - - - 20,000 - - - - - - - - 20,000 - NA Building Dept Operations 600 116,375 119,423 711,785 123,988 131,795 127,510 - - - - - - 1,330,876 2,375,557 56% Industrial Revolving Fund 754 17,135 1,857 15,588 8,509 3,236 9,351 - - - - - - 55,677 823,320 7% Total Dept of Community Investment 1,151,551 739,471 1,829,135 1,173,196 1,437,782 1,061,611 - - - - - - 7,392,745 27,517,286 27% Capital & Debt Service Funds 2017 Park Bond Debt Service 312 580,233 - - - - - - - - - - - 580,233 1,179,167 49% 2018 Fire Station #9 Debt Service 350 169,716 - - - - - - - - - - - 169,716 342,856 50% Local Income Tax - Certified Shares 404 13,763,313 22,634 4,178 - 19,369 1,930 - - - - - - 13,811,423 13,466,448 103% Cumulative Capital Development 406 69,770 - 41,667 90,207 148,927 41,667 - - - - - - 392,238 761,015 52% Cumulative Capital Improvement 407 25,996 - 25,000 25,000 25,000 25,000 - - - - - - 125,996 450,996 28% Local Income Tax - Economic Develop. 408 2,054,590 1,014,390 1,042,616 782,261 933,436 763,762 - - - - - - 6,591,055 30,492,159 22% 2018 Fire Station #9 Bond Capital 451 - - - - - - - - - - - - - - NA 2022 Zoo Bond Capital 453 168,483 372,399 520,989 419,247 617,955 199,585 - - - - - - 2,298,659 4,467,628 51% 2021 Infrastructure Bond Capital 455 16,923 9,300 - 26,688 - 394,908 - - - - - - 447,819 2,054,148 22% 2017 Park Bond Capital 471 6,973 229,578 134,284 266,417 - 52,781 - - - - - - 690,034 2,145,896 32% Equipment / Vehicle Leasing 750 - - - - - - - - - - - - - - NA Redevelopment Authority Debt Service 752 24 1,421,678 - - 370,663 - - - - - - - 1,792,365 3,237,507 55% South Bend Building Corporation 755 - 1,622,684 - - - - - - - - - - 1,622,684 1,423,143 114% 2015 Smart Streets Bond Debt Service 756 - 852,884 - 1,650 - - - - - - - - 854,534 1,709,669 50% 2015 Park Bond Debt Service 757 - 188,691 - - - - - - - - - - 188,691 375,582 50% 2017 Eddy St. Commons Bond Capital 759 - - - - - - - - - - - - - - NA 2017 Eddy St. Commons Bond Debt 760 - 964,625 - - - - - - - - - - 964,625 1,929,875 50% Total Capital & Debt Service 16,856,020 6,698,864 1,768,734 1,611,470 2,115,350 1,479,633 - - - - - - 30,530,071 64,036,088 48% Internal Service Funds Central Services Equipment Services 222 878,514 833,515 814,408 771,253 814,271 670,569 - - - - - - 4,782,529 9,752,834 49% Radio Shop 222 16,325 16,796 21,790 16,558 16,546 16,546 - - - - - - 104,561 306,853 34% Building Maintenance 222 18,731 18,353 25,398 17,621 18,259 15,084 - - - - - - 113,447 230,883 49% Facilities Management 222 11,841 11,997 14,716 10,887 10,887 24,595 - - - - - - 84,923 156,087 54% Central Services Capital 222 14,617 18,816 - - 61,069 17,588 - - - - - - 112,090 330,962 34% Subtotal 940,028 899,478 876,311 816,318 921,032 744,382 - - - - - - 5,197,549 10,777,619 48% City of South Bend Expenditures by Activity Year to Date Amended %Division Fund Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Total Budget of Budget Period Ending: June 30, 2023 Liability Insurance Business Insurance 226 40,412 25,717 - - 25,717 - - - - - - - 91,846 1,318,484 7% Liability Insurance 226 54,429 51,031 88,474 57,066 71,444 250,035 - - - - - - 572,480 1,650,285 35% Workers Compensation 226 224,153 24,421 158,260 45,675 174,095 95,611 - - - - - - 722,214 1,268,000 57% Catastrophic Events 226 - - - 1,076 (576) - - - - - - - 500 102,845 0% Subtotal 318,994 101,169 246,734 103,817 270,680 345,646 - - - - - - 1,387,040 4,339,614 32% IT / Innovation /311 Call Center 279 937,354 869,860 966,583 605,557 920,083 446,970 - - - - - - 4,746,407 10,845,300 44% Self-Funded Employee Benefits 711 1,238,262 2,269,337 2,368,338 1,331,195 1,517,453 1,584,509 - - - - - - 10,309,094 20,137,218 51% Unemployment Compensation 713 - - - - - - - - - - - - - 80,000 0% Parental Leave 714 4,787 10,048 20,745 6,985 293 2,048 - - - - - - 44,907 253,846 18% Total Internal Service Funds 3,439,425 4,149,893 4,478,712 2,863,872 3,629,540 3,123,555 - - - - - - 21,684,997 46,433,596 47% Other Miscellaneous Gift, Donation, Bequest 217 10,164 28,996 19,259 - 20,810 6,200 - - - - - - 85,429 188,685 45% Loss Recovery 227 - - - - - - - - - - - - - - NA Human Rights Federal Grants 258 4,000 2,438 35,017 22,638 14,350 14,350 - - - - - - 92,794 256,015 36% American Rescue Plan 263 17,092 118,567 249,390 157,906 6,242 - - - - - - - 549,196 10,291,678 5% COVID-19 Response 264 4,720 (17,792) 62,396 2,210 14,070 53,190 - - - - - - 118,793 641,483 19% Sub Total 35,976 132,209 366,062 182,754 55,471 73,739 - - - - - - 846,212 11,377,860 7% Fiduciary Funds Fire Pension 701 339,129 348,854 351,411 334,441 334,904 328,669 - - - - - - 2,037,407 4,593,840 44% Police Pension 702 514,916 512,587 521,989 517,609 509,095 513,602 - - - - - - 3,089,797 6,063,884 51% Sub Total 854,046 861,440 873,400 852,050 843,998 842,270 - - - - - - 5,127,205 10,657,724 48% Total Other 890,022 993,650 1,239,461 1,034,804 899,469 916,010 - - - - - - 5,973,416 22,035,584 27% Total Civil City 47,487,810 27,445,179 29,694,797 22,557,003 27,642,907 22,071,123 - - - - - - 176,898,819 539,722,488 33% Redevelopment Commission Controlled Funds Tax Increment Financing Funds TIF River West Development Area 324 5,101,662 398,768 712,652 1,597,834 272,722 860,007 - - - - - - 8,943,644 30,037,858 30% TIF West Washington 422 - - - - - - - - - - - - - 232,753 0% TIF River East Development Area 429 21,800 41,983 23,056 26,742 1,184,530 65,170 - - - - - - 1,363,281 9,131,585 15% TIF Southside Development #1 430 234,868 23,396 11,169 166,314 156,745 1,571,842 - - - - - - 2,164,334 11,985,204 18% TIF Douglas Road 435 - - - - - - - - - - - - - 74,175 0% TIF River East Residential Area 436 2,201,625 246,664 - 39,024 20,916 30,726 - - - - - - 2,538,955 7,829,204 32% Sub Total 7,559,955 710,812 746,876 1,829,913 1,634,914 2,527,744 - - - - - - 15,010,213 59,290,779 25% Redevelopment Funds Redevelopment General 433 423,167 11,153 6,789 238,707 18,036 70,515 - - - - - - 768,366 1,992,366 39% Certified Technology Park 439 - - - - - - - - - - - - - - NA 2018 TIF Park Bond Capital 452 - - - - - 7,480 - - - - - - 7,480 2,323,378 0% Airport Urban Enterprise Zone 454 - - - - - - - - - - - - - - NA Sub Total 423,167 11,153 6,789 238,707 18,036 77,995 - - - - - - 775,846 4,315,744 18% Debt Service Funds 2019 South Shore Double Tracking Res. 352 - 514,500 - - - - - - - - - - 514,500 1,030,125 50% 2020 TIF Library Bond Debt Reserve 353 8 - - - - - - - - - - - 8 - NA Sub Total 8 514,500 - - - - - - - - - - 514,508 1,030,125 50% Total Redevelopment Funds 7,983,130 1,236,464 753,665 2,068,620 1,652,950 2,605,738 - - - - - - 16,300,568 64,636,647 25% Total Expenditures 55,470,940 28,681,643 30,448,462 24,625,623 29,295,857 24,676,862 - - - - - - 193,199,386 604,359,135 32% Civil City Debt Capital Leases 171 2018 Vehicle/Equip Lease #1 (PNC) Sched 1 2018 N/A 2023 Various Biannual 5,898,310 629,597 - 629,597 6,559 636,156 - 173 2018 Canon Copier Leases 1 & 2 2018 N/A 2023 279 Monthly 297,967 39,358 - 39,358 671 40,029 - 177 2018 Vehicle/Equip Lease #2 2018 N/A 2023 Various Biannual 522,878 110,221 - 110,221 2,649 112,870 - 178 2018 Fitness Equipment Lease 2018 N/A 2023 201 Annual 205,473 43,761 - 43,761 2,761 46,522 - 182 2019 Vehicle/Equip Lease #1 2019 N/A 2024 Various Biannual 1,472,985 458,520 - 303,944 8,732 312,676 154,576 184 2019 Dell Computer Equipment Lease 2 2019 N/A 2023 279 Annual 51,468 11,041 - 11,041 401 11,442 - 186 2019 Golf Cart Lease 2019 N/A 2023 201 Annual 168,970 37,169 - 37,169 1,858 39,028 - 187 2018 HP Computer Lease 21 2019 N/A 2023 279 Monthly 237,388 68,633 - 68,633 1,969 70,602 - 190 2019 Canon Copier Lease 3 2019 N/A 2023 279 Monthly 5,584 1,095 - 1,095 25 1,120 - 191 2019 Canon Copier Lease 4 2019 N/A 2023 279 Monthly 3,514 537 - 537 9 546 - 192 2019 Canon Copier Lease 5 2019 N/A 2023 279 Monthly 9,249 1,260 - 1,260 18 1,278 - 193 2019 Canon Copier Lease 6 2019 N/A 2023 279 Monthly 11,464 2,073 - 2,073 39 2,112 - 194 2019 Dell Equipment Lease 3 (Fire) 2019 N/A 2023 279 Annual 3,800 834 - 834 41 874 - 196 2019 HP Computer Lease 20 2019 N/A 2023 279 Monthly 24,205 7,426 - 7,426 242 7,668 - 201 2020 Dell Computer Equipment Lease 4 2020 N/A 2024 279 Annual 33,000 13,608 - 6,569 975 7,543 7,039 202 2020 HP Computer Lease 22 2020 N/A 2024 279 Monthly 39,800 13,923 - 9,403 450 9,853 4,520 203 2020 VLocker Equipment Lease Purchase 2020 N/A 2025 201 Annual 86,961 49,312 - 13,085 1,041 14,126 36,228 204 2020 AT&T Lease 10 2020 N/A 2023 279 Monthly 18,103 1,614 - 1,614 13 1,627 - 205 2020 Dell Computer Equipment Lease 5 2020 N/A 2024 279 Annual 11,455 4,723 - 2,280 338 2,618 2,443 206 2020 HP Computer Lease 23 2020 N/A 2024 279 Monthly 29,652 12,019 - 6,860 323 7,184 5,159 207 2020 Dell Computer Equipment Lease 6 2020 N/A 2023 279 Annual 217,111 55,405 - 55,405 2,461 57,865 - 208 2020 Canon Copier Lease 7 2020 N/A 2023 279 Monthly 3,575 623 - 623 7 630 - 209 2020 Vehicle/Equip Lease #1 2020 N/A 2025 Various Biannual 6,156,108 3,730,694 - 1,229,825 38,007 1,267,832 2,500,869 211 2020 Canon Copier Lease 8 2020 N/A 2023 279 Monthly 5,625 1,244 - 1,244 16 1,260 - 213 2021 Canon Copier Lease 9 2021 N/A 2023 279 Monthly 2,566 820 - 820 26 846 - 214 2021 Network Solutions Cisco Infrastructure Lease 2021 N/A 2025 279 Annual 900,000 517,245 - 168,615 11,570 180,186 348,630 216 2021 Dell Computer Equipment Lease 7 2021 N/A 2025 279 Annual 529,046 317,125 - 101,738 12,219 113,957 215,387 217 2021 Dell Computer Equipment Lease 8 2021 N/A 2024 279 Annual 214,222 107,032 - 52,491 4,181 56,672 54,542 218 2021 Vehicle/Equip Lease #1 2021 N/A 2026 Various Biannual 3,691,270 2,962,838 - 730,015 26,918 756,933 2,232,823 220 2022 IT Networking Equipment Lease 2022 N/A 2026 279 Annual 166,343 126,773 - 29,887 4,977 34,863 96,886 223 2022 Canon Copier Lease 10 2022 N/A 2023 279 Monthly 8,251 4,520 - 4,520 160 4,680 - 224 2022 Dell Computer Equipment Lease 9 2022 N/A 2025 279 Annual 202,985 145,331 - 44,233 13,422 57,654 101,098 225 2022 Vehicle/Equip Lease 2022 N/A 2027 Various Biannual 8,042,233 7,212,470 - 1,537,917 160,442 1,698,359 5,674,553 Total Civil City Capital Lease Debt 29,271,558 16,688,844 - 5,254,092 303,521 5,557,613 11,434,752 2023 Principal 2023 Interest City of South Bend Fiscal Year 2023 Outstanding Debt Debt Sched.Debt Instrument Year of Issue Year of Refinance Year of Maturity Fund No. 2023 Total Debt Payments Debt at 12/31/23Pmts Amount Issued Debt at 1/1/23 2023 Additions 2023 Principal 2023 Interest City of South Bend Fiscal Year 2023 Outstanding Debt Debt Sched.Debt Instrument Year of Issue Year of Refinance Year of Maturity Fund No. 2023 Total Debt Payments Debt at 12/31/23Pmts Amount Issued Debt at 1/1/23 2023 Additions Bonds 39 2012 Bldg Corp Mortgage Refunding Bonds (Fire/Police Bldgs) 2003 2012 2023 755 Biannual 21,335,000 770,000 - 770,000 9,625 779,625 - 69 2009 Water Works Revenue Bonds, Series B 2009 2019 2030 625 Biannual 2,814,257 2,690,000 - 325,000 154,395 479,395 2,365,000 80 2020 Sewage Works Revenue Bonds Refunding 2010 2010 2020 2030 649 Biannual 4,830,000 3,885,000 - 420,000 155,400 575,400 3,465,000 99 2012 Water Works Revenue Bonds 2012 N/A 2033 625 Biannual 8,300,000 4,685,000 - 405,000 157,361 562,361 4,280,000 101 2012 Sewage Works Revenue Bonds 2012 N/A 2032 649 Biannual 25,000,000 14,205,000 - 1,220,000 352,980 1,572,980 12,985,000 105 2013A Sewage Works Refunding Revenue Bonds 2013 N/A 2024 649 Biannual 14,765,000 1,420,000 - 705,000 27,548 732,548 715,000 116 2013 Bldg Corp Mortgage Bonds (Fire St #5 & Training Tower) 2013 N/A 2033 755 Biannual 5,580,000 3,715,000 - 265,000 133,980 398,980 3,450,000 133 2014 St. Joseph County PSAP Revenue Bonds 2014 N/A 2034 408 Monthly 2,657,697 1,595,199 - 148,053 51,370 199,423 1,447,146 141 2015 Redev Authority Lease Rental Revenue Bonds (Parks) 2015 N/A 2035 757 Biannual 5,605,000 4,080,000 - 120,000 68,691 188,691 3,960,000 156 2016 Waterworks Refunding Bonds 2016 N/A 2027 625 Biannual 3,300,000 1,220,000 - 290,000 36,600 326,600 930,000 163 2017 Taxable Econ. Develop. Revenue Bonds (Eddy St Phase II) 2017 N/A 2037 760 Biannual 25,000,000 23,585,000 - 760,000 1,169,875 1,929,875 22,825,000 165 2017 Park District Bonds, Series 2017A-K 2017 N/A 2033 312 Biannual 14,075,000 10,515,000 - 865,000 314,165 1,179,165 9,650,000 168 2018 General Obligation Bonds (Fire St #9 & Training Classroom) 2018 N/A 2038 287 Biannual 5,045,000 4,190,000 - 215,000 127,856 342,856 3,975,000 175 2018 Econ. Develop. Revenue Bonds (Potawatomi Zoo) 2018 N/A 2034 408 Biannual 3,440,000 2,810,000 - 200,000 134,500 334,500 2,610,000 215 2021 Bldg Corp LIT Lease Rental Revenue Bonds (Infrastructure) 2021 N/A 2036 755 Biannual 7,610,000 7,120,000 - 395,000 251,200 646,200 6,725,000 219 2021 Sewage Works Refunding Revenue Bonds (Ref 2009 & 2011) 2021 N/A 2031 649 Biannual 12,450,000 11,175,000 - 1,180,000 360,950 1,540,950 9,995,000 221 2022 Morris Performing Arts Center Revenue Bonds 2022 N/A 2046 752 Biannual 6,395,000 6,290,000 - 190,000 188,825 378,825 6,100,000 222 2022 Economic Develop Revenue Bonds (Zoo Project) 2022 N/A 2042 755 Biannual 5,715,000 5,595,000 - 215,000 160,963 375,963 5,380,000 Total Civil City Bond Debt 201,356,953 118,430,199 - 11,583,053 4,033,984 15,617,037 106,847,146 Interfund Loan - 82 2010 Interfund Loan from Fund 404 to UDAG Fund 410 2010 N/A 2026 410 Biannual 2,700,000 332,253 - 28,000 - 28,000 304,253 84 2013 Major Moves-Triangle Development Interfund Loan 2011 2013 2029 436 Biannual 1,558,050 731,674 - 106,790 14,102 120,892 624,884 85 2013 Major Moves-Eddy Street Commons Interfund Loan 2011 2013 2026 436 Biannual 3,942,529 375,285 - 358,093 14,343 372,436 17,193 Total Civil City Interfund Loan Debt 8,200,579 1,439,212 - 492,882 28,446 521,328 946,330 Loan Payable - 68 2009 Water Works Improvements - State Revolving Fund 2009 N/A 2030 625 Biannual 427,400 196,030 - 25,513 6,606 32,119 170,517 139 2015 Century Center Energy QECB Conservation Bond 2015 N/A 2031 672 Biannual 4,167,897 2,781,851 - 303,221 94,738 397,959 2,478,630 Total Civil City Loan Payable Debt 4,595,297 2,977,881 - 328,734 101,344 430,078 2,649,147 Total Civil City Debt 243,424,388 139,536,136 - 17,658,762 4,467,294 22,126,056 121,877,374 Redevelopment Commission Debt Capital Leases 13 2006 Main/Colfax Garage - Transpo Lease (Parking Garage Purch) 2006 N/A 2025 324 Biannual 2,510,278 550,812 - 174,615 25,385 200,000 376,197 Total Redevelopment Capital Lease Debt 2,510,278 550,812 - 174,615 25,385 200,000 376,197 Revenue Bonds - 5 2011A Indiana Bond Bank Special Program Bonds (TIF A) 2003 2011 2024 324 Biannual 19,795,000 3,595,000 - 1,750,000 162,869 1,912,869 1,845,000 6 2011A Indiana Bond Bank Special Program Bonds (TIF B) 2003 2011 2024 324 Biannual 14,420,000 2,050,000 - 1,000,000 92,827 1,092,827 1,050,000 54 2015 Redev Authority Lease Rental Revenue Refunding Bonds 2008 2015 2027 436 Biannual 36,000,000 21,430,000 - 1,665,000 802,606 2,467,606 19,765,000 62 2013 Redev Authority Lease Rental Revenue Refunding Bonds 2008 2013 2026 324 Biannual 4,655,000 1,245,000 - 350,000 36,075 386,075 895,000 135 2015 Redev Authority Lease Rental Revenue Bonds (Smart Streets) 2015 N/A 2037 324 Biannual 25,000,000 19,540,000 - 1,090,000 617,669 1,707,669 18,450,000 169 2018 Redev District Revenue Bonds (Parks Improvements) 2018 N/A 2033 324 Biannual 11,995,000 8,865,000 - 725,000 260,550 985,550 8,140,000 200 2019 South Shore Double Tracking Bonds 2019 N/A 2030 324 Biannual 7,985,000 6,380,000 - 720,000 310,125 1,030,125 5,660,000 210 2020 TIF Library Bonds 2020 N/A 2037 324 Biannual 4,225,000 3,930,000 - 225,000 99,415 324,415 3,705,000 Total Redevelopment Revenue Bond Debt 124,075,000 67,035,000 - 7,525,000 2,382,136 9,907,136 59,510,000 Total Redevelopment Commission Debt 126,585,278 67,585,812 - 7,699,615 2,407,521 10,107,136 59,886,197 Total Debt 370,009,666 207,121,948 - 25,358,377 6,874,815 32,233,192 181,763,571 City of South Bend Staffing Headcount Full-Time Staffing Summary by Fund Budget Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec 101 - General Fund Mayor's Office 8 9 4 4 4 5 6 - - - - - - Community Police Review Board 1 - - - - 1 1 - - - - - - City Clerk 4 4 3 3 4 4 4 - - - - - - Common Council 9 9 9 9 9 9 9 - - - - - - Controller's Office 22 17 21 20 20 20 19 - - - - - - Human Resources 7 6 6 7 7 7 7 - - - - - - Diversity & Inclusion 3 2 1 1 1 1 2 - - - - - - Human Rights 4 2 1 3 3 3 3 - - - - - - Legal Department 13 12 10 9 11 11 11 - - - - - - Engineering 27 25 27 25 24 23 22 - - - - - - Police Department 279 286 280 281 283 284 284 - - - - - - Police Crime Lab 7 7 7 7 8 8 8 - - - - - - Fire Department 259 242 235 245 244 241 244 - - - - - - EMS 4 4 4 4 4 4 4 - - - - - - 647 625 608 618 622 621 624 - - - - - - 201 - Parks & Recreation Community Inititatives 6 4 6 6 6 5 5 Administration 5 5 6 5 6 6 5 - - - - - - Maintenance 44 43 44 44 46 46 45 - - - - - - Golf Courses 9 6 6 6 6 6 6 - - - - - - Recreational Experiences 13 11 12 12 13 13 13 - - - - - - Community Programming 14 10 11 12 11 12 7 - - - - - - Development & Promotions 6 8 7 8 7 7 12 - - - - - - 97 87 92 93 95 95 93 - - - - - - 202 - Motor Vehicle Highway Streets/Traffic & Lighting 55 51 53 55 54 55 56 - - - - - - Curb & Sidewalk 8 7 7 7 7 7 7 - - - - - - 63 58 60 62 61 62 63 - - - - - - 211 - Dept of Community Investment Operating Community Investment 26 33 34 34 33 33 32 - - - - - - Historic Preservation 2 2 2 2 2 2 2 - - - - - - Office of Sustainability 2 1 1 1 - - - - - - - - - 30 36 37 37 35 35 34 - - - - - - June 30, 2023 City of South Bend Staffing Headcount June 30, 2023 Full-Time Staffing Summary by Fund Budget Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec 221 - Rental Units Regulation Rental Unit Inspection - 1 1 1 1 1 1 - - - - - - 222 - Central Services Equipment Services 31 25 24 23 23 23 21 - - - - - - Radio Shop 3 2 2 2 2 2 2 - - - - - - Building Maintenance 3 3 3 3 3 3 1 - - - - - - Facilities Management 1 1 - - - - 1 - - - - - - 230 - Code Enforcement Fund Neighborhood Services 36 18 18 17 17 16 18 Animal Resource Center 9 9 9 9 9 9 9 45 27 27 26 26 25 27 - - - - - - 258 - Human Rights Federal Grants EEOC 1 1 1 1 1 1 1 - - - - - - HUD 1 - 1 1 1 1 1 - - - - - - 2 1 2 2 2 2 2 - - - - - - 279 - IT / Innovation / 311 Call Center 311 Call Center 8 8 8 8 8 8 8 - - - - - - Innovation & Technology 26 23 22 23 24 23 23 - - - - - - 34 31 30 31 32 31 31 - - - - - - 600 - Consolidated Building Fund Building Department 16 14 15 15 15 16 16 - - - - - - 602 - Morris Performing Arts Center Operations Morris Performing Arts Center 8 6 6 6 6 7 7 - - - - - - 610 - Solid Waste Solid Waste 25 24 23 24 23 23 22 - - - - - - 620 - Water Works Water Works 69 63 64 64 64 65 63 - - - - - - 640 - Sewer Insurance Sewer Repair 2 2 2 2 2 2 2 - - - - - - City of South Bend Staffing Headcount June 30, 2023 Full-Time Staffing Summary by Fund Budget Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec 641 - Sewage Works Sewers 35 34 29 30 29 30 29 - - - - - - Concrete Crew 4 5 5 6 5 5 5 - - - - - - Wastewater 44 43 47 43 43 43 43 - - - - - - Organic Resources 7 6 6 6 6 6 6 - - - - - - 90 88 87 85 83 84 83 - - - - - - 670 - Century Center Century Center 7 5 4 4 4 4 4 - - - - - - Total Full-Time Employees by Fund 1,173 1,099 1,087 1,098 1,099 1,101 1,097 - - - - - - Full-Time Staffing Summary by Activity Budget Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec General Government Mayor's Office 8 9 4 4 4 5 6 - - - - - - City Clerk 4 4 3 3 4 4 4 - - - - - - Community Police Review Board 1 - - - - 1 1 - - - - - - Common Council 9 9 9 9 9 9 9 - - - - - - Controller's Office 22 17 21 20 20 20 19 - - - - - - Human Resources 7 6 6 7 7 7 7 - - - - - - Diversity & Inclusion 3 2 1 1 1 1 2 - - - - - - Human Rights 6 3 3 5 5 5 5 - - - - - - Legal Department 13 12 10 9 11 11 11 - - - - - - Central Services 38 31 29 28 28 28 25 - - - - - - 111 93 86 86 89 91 89 - - - - - - Public Works Engineering 27 25 27 25 24 23 22 - - - - - - Streets & Sewers 104 99 96 100 97 99 99 - - - - - - Solid Waste 25 24 23 24 23 23 22 - - - - - - Wastewater 44 43 47 43 43 43 43 - - - - - - Organic Resources 7 6 6 6 6 6 6 - - - - - - Water Works 69 63 64 64 64 65 63 - - - - - - 276 260 263 262 257 259 255 - - - - - - City of South Bend Staffing Headcount June 30, 2023 Full-Time Staffing Summary by Activity Budget Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Public Safety Police - Sworn Officers 232 231 226 239 240 239 239 - - - - - - Police - Civilians 43 46 45 47 46 48 48 - - - - - - Police - Police Recruit 8 16 16 2 5 5 5 - - - - - - Fire/EMS - Sworn Firefighters 256 239 232 230 229 226 229 - - - - - - Fire/EMS - Civilians 7 7 7 7 7 7 7 - - - - - - Fire/EMS - Fire Recruits 3 - - 12 12 12 12 - - - - - - 549 539 526 537 539 537 540 - - - - - - Venues, Parks & Arts Parks & Recreation 97 87 92 93 95 95 93 - - - - - - Morris Performing Arts Center 8 6 6 6 6 7 7 - - - - - - Century Center 7 5 4 4 4 4 4 - - - - - - 112 98 102 103 105 106 104 - - - - - - Department of Community Investment Community Investment 28 35 36 36 35 35 34 - - - - - - Office of Sustainability 2 1 1 1 - - - - - - - - - Neighborhood Services 36 19 19 18 18 17 19 - - - - - - Animal Resource Center 9 9 9 9 9 9 9 - - - - - - Building Department 16 14 15 15 15 16 16 - - - - - - 91 78 80 79 77 77 78 - - - - - - Department of Innovation & Technology 34 31 30 31 32 31 31 - - - - - - Total Full-Time Employees by Activity 1,173 1,099 1,087 1,098 1,099 1,101 1,097 - - - - - - City of South Bend Staffing Headcount June 30, 2023 Part-Time Staffing Summary by Fund Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec 101 - General Fund Legal Department 1 1 1 1 1 1 - - - - - - Engineering 1 1 1 1 1 1 - - - - - - Police Department 18 19 17 18 36 41 - - - - - - Police Crime Lab 1 1 - 1 - - - - - - - - Fire Department 1 1 1 - 1 1 - - - - - - 22 23 20 21 39 45 - - - - - - 201 - Parks & Recreation Commmunity Initiatives 6 - - 2 12 14 - - - - - - Maintenance 22 19 21 23 26 27 - - - - - - Golf Courses 51 52 61 65 67 69 - - - - - - Recreational Experiences 24 18 17 17 19 31 - - - - - - Community Programming 11 11 11 11 11 9 - - - - - - Development & Promotions 1 1 1 1 1 1 - - - - - - 115 101 111 119 136 151 - - - - - - 202 - Motor Vehicle Highway Streets/Traffic & Lighting 5 6 7 7 8 6 - - - - - - Curb & Sidewalk 1 - - - - - - - - - - - 6 6 7 7 8 6 - - - - - - 222 - Central Services Equipment Services - 1 1 1 1 - - - - - - - 230 - Code Enforcement Fund Neighborhood Services - 1 - - - - - - - - - - Animal Resource Center 3 2 2 2 3 3 - - - - - - 3 3 2 2 3 3 - - - - - - 279 - IT / Innovation / 311 Call Center 311 Call Center 1 1 1 1 1 1 - - - - - - 602 - Morris Performing Arts Center Operations Morris Performing Arts Center 4 3 3 3 23 23 - - - - - - 620 - Water Works Water Works 1 - - - - - - - - - - - 641 - Sewage Works Sewers 5 2 2 2 2 3 - - - - - - Organic Resources - - - 1 1 1 5 2 2 3 3 4 - - - - - - 670 - Century Center Century Center 2 2 2 2 2 2 - - - - - - Total Part-Time Employees by Fund 159 142 149 159 216 235 - - - - - - City of South Bend Staffing Headcount June 30, 2023 Paid Temporary, Seasonal, and Intern Staffing Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec 101 - General Fund Mayor's Office 3 3 4 4 7 6 - - - - - - City Clerk 2 1 1 1 1 1 - - - - - - Common Council 7 1 1 1 1 1 - - - - - - Diversity & Inclusion 1 1 1 1 - - - - - - - - Engineering 1 1 1 1 1 6 - - - - - - Police Department 1 - - - 2 3 - - - - - - Police Crime Lab - 1 1 1 1 - - - - - - - 15 8 9 9 13 19 - - - - - - 201 - Parks & Recreation Maintenance 14 10 11 19 24 28 - - - - - - Golf Courses 7 5 5 5 5 5 - - - - - - Recreational Experiences 147 110 98 102 124 142 - - - - - - 168 125 114 126 153 178 - - - - - - 202 - Motor Vehicle Highway Streets/Traffic & Lighting - - - 2 8 7 - - - - - - Curb & Sidewalk - - - - 2 2 - - - - - - - - - 2 10 9 - - - - - - 279 - IT / Innovation / 311 Call Center 311 Call Center 1 1 1 1 1 2 - - - - - - 641 - Sewage Works Sewers - - - 1 4 7 - - - - - - Wastewater - - - - 1 1 - - - - - - - - - 1 5 8 - - - - - - 655 - Project ReLeaf Leaf Pickup 5 2 2 2 2 2 - - - - - - Total Paid Temporary, Seasonal, and Intern Staff 190 136 126 141 184 222 - - - - - - Staffing Summary Budget Full- Time Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Full Time Staff 1,173 1,099 1,087 1,098 1,099 1,101 1,097 - - - - - - Part Time Staff 159 142 149 159 216 235 - - - - - - Temporary / Seasonal 190 136 126 141 184 222 - - - - - - City Total 1,173 1,448 1,365 1,373 1,399 1,501 1,554 - - - - - - City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name General Fund Fund Number 101 Fund Type General Fund Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Property Taxes 40,660,123 43,659,873 45,635,698 48,573,110 48,573,110 27,003,888 27,003,888 21,569,222 56% Local Income Taxes - - - 9,737,608 - - - - - Intergov./ Shared Revenues 4,837,992 4,251,806 2,186,019 4,227,918 4,227,918 2,033,844 2,033,844 2,194,074 48% Intergov./ Grants 191,097 1,482,045 - - - - - - - Licenses & Permits 281,230 258,054 319,288 278,025 278,025 157,035 157,035 120,990 56% Charges for Services 4,468,596 5,286,199 4,838,529 4,123,028 4,123,028 2,761,738 2,761,738 1,361,290 67% Fines, Forfeitures, and Fees 5,298 6,235 4,911 8,000 8,000 3,745 3,745 4,255 47% Interest Earnings 309,268 290,597 576,610 1,214,737 1,214,737 1,423,685 1,423,685 (208,948) 117% Donations 1,357,432 1,769,377 1,358,100 1,365,000 1,365,000 357,500 357,500 1,007,500 26% Other Income 1,706,245 1,238,059 1,352,986 1,321,520 1,313,520 380,177 380,177 933,343 29% Interfund Allocation Reimb 8,563,135 9,896,054 10,544,420 10,597,451 10,597,451 5,298,726 5,298,726 5,298,725 50% Interfund Transfers In 6,283,500 2,727,079 - 13,931,810 13,931,810 13,465,143 13,465,143 466,667 97% PILOT 6,221,791 6,154,321 6,079,325 6,095,594 6,095,594 3,047,797 3,047,797 3,047,797 50% Debt Proceedings - - - 1,827,500 - - - - - Total Revenue 74,885,707 77,019,698 72,895,886 103,301,301 91,728,193 55,933,278 55,933,278 35,794,915 61% Expenditures by Subdivisions Mayor 1,037,853 990,182 993,329 1,098,666 1,101,236 476,134 2,570 478,704 622,532 43% Community Initiatives 300,312 857,425 1,310,361 - 191 - 191 191 - 100% Community Police Review Office - 27,206 - 96,012 96,012 7,739 - 7,739 88,273 8% City Clerk 512,958 633,713 588,712 579,739 597,097 280,439 13,419 293,858 303,239 49% Common Council 483,761 593,820 552,768 658,033 721,817 289,184 5,817 295,001 426,816 41% General City 44,841 4,991,093 8,842,733 1,429,121 31,784,740 6,072,844 5,745,305 11,818,149 19,966,591 37% Finance 2,217,244 2,111,012 2,116,079 2,721,298 2,845,573 1,255,356 156,965 1,412,321 1,433,252 50% Human Resources 597,913 651,325 623,506 886,963 889,893 386,340 5,211 391,551 498,343 44% Diversity & Inclusion 254,986 546,687 431,572 633,822 781,954 166,909 142,475 309,384 472,570 40% Human Rights General 267,591 295,679 392,895 469,918 489,302 143,150 2,108 145,258 344,044 30% Legal Dept 1,299,029 1,399,494 1,474,439 1,740,630 1,823,153 773,001 12,791 785,792 1,037,360 43% Police General 27,639,992 30,031,479 9,084,025 40,053,449 38,690,281 19,312,469 501,043 19,813,512 18,876,769 51% Crime Lab 552,838 628,676 206,430 888,747 891,942 419,545 2,215 421,760 470,181 47% Fire General 26,056,166 26,373,821 5,925,780 29,721,298 30,061,471 15,410,660 546,021 15,956,680 14,104,791 53% EMS 592,302 710,778 399,302 926,409 957,768 333,594 25,788 359,382 598,386 38% Fire Training Center 30,175 32,253 54,797 148,000 154,934 42,912 4,725 47,637 107,297 31% Park Administration - - - 5,860,977 - - - - - - Park Maintenance - - - 1,839,028 - - - - - - Morris PAC 1,003,966 1,106,303 643,333 - 184 184 - 184 - 100% Palais Royale 221,414 149,547 177,972 229,319 231,009 90,843 2,704 93,547 137,462 40% Sustainability 234,165 90,441 67,037 - 33,000 - 33,000 33,000 - 100% AmeriCorps 307,799 222,663 - - - - - - - - Streets & Sewers - - - 3,750,000 3,750,000 1,562,500 - 1,562,500 2,187,500 42% Curb & Sidewalk - - - 1,500,000 - - - - - - Street Signals and Lighting - - - 1,467,536 - - - - - - Total Expenditures 66,534,960 75,567,091 36,836,965 100,759,924 119,840,816 48,677,616 7,381,522 56,059,138 63,781,678 47% Expenditures by Type Personnel Salaries & Wages 38,858,879 39,390,302 6,550,037 43,843,707 43,930,906 23,079,601 - 23,079,601 20,851,305 53% Fringe Benefits 13,303,099 13,920,158 2,089,817 18,541,664 18,570,019 8,450,989 935 8,451,924 10,118,095 46% Total Personnel 52,161,978 53,310,460 8,639,854 62,385,371 62,500,925 31,530,590 935 31,531,525 30,969,400 50% Supplies 1,720,163 2,033,958 2,675,311 2,954,880 3,130,874 1,400,990 363,628 1,764,618 1,366,256 56% Services & Charges Professional Services 1,755,294 1,811,607 1,907,475 1,669,630 2,544,280 1,196,192 918,210 2,114,402 429,878 83% Printing & Advertising 83,792 188,451 342,749 297,170 343,712 120,160 17,867 138,027 205,685 40% Utilities 663,087 654,363 591,906 2,095,744 628,208 304,176 - 304,176 324,032 48% Repairs & Maintenance 2,191,066 1,951,940 3,151,159 3,051,649 2,997,844 1,112,776 728,489 1,841,265 1,156,579 61% Education & Training 152,685 186,351 236,499 278,000 335,888 123,074 68,638 191,712 144,176 57% Travel 17,787 25,843 53,075 89,500 90,949 32,664 22,142 54,805 36,143 60% Grants & Subsidies 48,635 390,075 5,450,680 746,451 21,220,817 5,571,988 2,579,826 8,151,814 13,069,003 38% Other Services & Charges 491,973 597,714 2,172,804 2,929,326 5,696,474 668,525 1,574,921 2,243,445 3,453,029 39% Debt Service Principal 149,934 145,798 - 1,427,608 1,427,607 - - - 1,427,607 0% Debt Service Interest & Fees 3,937 1,667 - 101,707 101,709 - - - 101,709 0% Total Services & Charges 5,558,190 5,953,810 13,906,347 12,686,785 35,387,488 9,129,555 5,910,092 15,039,647 20,347,841 42% Operating Expenditures 59,440,332 61,298,229 25,221,512 78,027,036 101,019,287 42,061,135 6,274,655 48,335,791 52,683,497 48% Capital - - 181,068 2,012,500 4,606,562 254,778 1,106,866 1,361,645 3,244,917 30% Bad Debt 8,070 649 930 300 300 972 - 972 (672) 324% Interfund Interfund Allocations 6,910,980 9,320,120 9,701,661 9,609,111 9,596,461 4,798,230 - 4,798,230 4,798,231 50% Interfund Transfers Out 175,579 4,948,093 1,731,794 11,110,977 4,618,206 1,562,500 - 1,562,500 3,055,706 34% Total Interfund 7,086,559 14,268,213 11,433,455 20,720,088 14,214,667 6,360,730 - 6,360,730 7,853,937 45% Total Expenditures 66,534,960 75,567,091 36,836,965 100,759,924 119,840,816 48,677,616 7,381,522 56,059,138 63,781,679 47% Net Surplus / (Deficit) 8,350,746 1,452,607 36,058,921 2,541,377 (28,112,623) 7,255,662 (125,860) Beginning Cash Balance 44,871,229 53,544,921 54,208,073 54,208,073 Cash Adjustments 322,946 (789,455) 1,144,457 - Ending Cash Balance 53,544,921 54,208,073 91,411,452 26,095,450 100,746,979 Cash Reserves Target 33,267,480 37,783,545 18,418,483 59,920,408 Fund Purpose: The General Fund is the primary operating fund for City operations including general government, public safety, certain culture & recreation expenses, and certain debt service obligations. The main source of revenue is property taxes. Secondary sources of revenue include auto and commercial vehicle excise tax, business licensing revenue, EMS billing revenue, and payment in lieu of taxes (PILOT) from the Water and Wastewater Utility. Cash Reserves Target 50% of Annual expenditures City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name General Fund Fund Number 101 Fund Type General Fund Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Expenditures by Dept/Division Mayor 1,037,853 990,182 993,329 1,098,666 1,101,236 476,134 2,570 478,704 622,532 43% Community Initiatives 300,312 857,425 1,310,361 - 191 - 191 191 - 100% Community Police Review Office - 27,206 - 96,012 96,012 7,739 - 7,739 88,273 8% City Clerk 512,958 633,713 588,712 579,739 597,097 280,439 13,419 293,858 303,239 49% Common Council 483,761 593,820 552,768 658,033 721,817 289,184 5,817 295,001 426,816 41% General City 44,841 43,000 30,322 1,429,121 1,103,447 238,352 377,534 615,886 487,561 56% American Rescue Plan - 4,948,093 8,812,411 - 30,681,294 5,834,493 5,367,771 11,202,263 19,479,030 37% Finance 2,217,244 2,111,012 2,116,079 2,721,298 2,845,573 1,255,356 156,965 1,412,321 1,433,252 50% Human Resources 597,913 651,325 623,506 886,963 889,893 386,340 5,211 391,551 498,343 44% Diversity & Inclusion 254,986 546,687 431,572 633,822 781,954 166,909 142,475 309,384 472,570 40% Human Rights General 267,591 295,679 392,895 469,918 489,302 143,150 2,108 145,258 344,044 30% Legal Dept 1,299,029 1,399,494 1,474,439 1,740,630 1,823,153 773,001 12,791 785,792 1,037,360 43% Police General 27,639,992 30,031,479 9,084,025 40,053,449 38,690,281 19,312,469 501,043 19,813,512 18,876,769 51% Crime Lab 552,838 628,676 206,430 888,747 891,942 419,545 2,215 421,760 470,181 47% Fire General 26,056,166 26,373,821 5,925,780 29,721,298 30,061,471 15,410,660 546,021 15,956,680 14,104,791 53% EMS 592,302 710,778 399,302 926,409 957,768 333,594 25,788 359,382 598,386 38% Fire Training Center 30,175 32,253 54,797 148,000 154,934 42,912 4,725 47,637 107,297 31% Park Administration - - - 5,860,977 - - - - - - Park Maintenance - - - 1,839,028 - - - - - - Morris PAC 1,003,966 1,106,303 643,333 - 184 184 - 184 - 100% Palais Royale 221,414 149,547 177,972 229,319 231,009 90,843 2,704 93,547 137,462 40% Engineering 2,879,656 3,123,492 2,951,893 4,060,959 3,939,260 1,653,814 179,174 1,832,988 2,106,272 47% Sustainability 234,165 90,441 67,037 - 33,000 - 33,000 33,000 - 100% AmeriCorps 307,799 222,663 - - - - - - - - Streets & Sewers - - - 3,750,000 3,750,000 1,562,500 - 1,562,500 2,187,500 42% Curb & Sidewalk - - - 1,500,000 - - - - - - Street Signals and Lighting - - - 1,467,536 - - - - - - - - - - - - - - - - Total Expenditures 66,534,960 75,567,091 36,836,965 100,759,924 119,840,816 48,677,616 7,381,522 56,059,138 63,781,678 47% NOTE: For more detail, see department and division summary pages that follow. City of South Bend, Indiana Monthly Financial Report June 30, 2023 Department Name Mayor's Office Fund Number 101 Fund Type General Fund Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Expenditures by Type Personnel Salaries & Wages 568,439 577,992 605,133 640,493 640,493 273,331 - 273,331 367,162 43% Fringe Benefits 199,062 205,069 203,482 238,847 238,847 93,150 - 93,150 145,697 39% Total Personnel 767,501 783,061 808,615 879,340 879,340 366,481 - 366,481 512,859 42% Supplies 6,028 3,888 2,706 5,500 5,500 1,355 122 1,477 4,023 27% Services & Charges Professional Services 143,724 - - 7,000 7,000 6,946 - 6,946 54 99% Printing & Advertising 25,634 43,385 36,431 41,500 43,070 20,186 2,448 22,634 20,436 53% Repairs & Maintenance 800 650 33 300 300 - - - 300 0% Education & Training - 171 25 1,000 1,000 - - - 1,000 0% Travel - - 474 5,000 5,000 1,706 - 1,706 3,294 34% Other Services & Charges 740 1,110 9,304 800 1,800 347 - 347 1,453 19% Total Services & Charges 170,898 45,316 46,268 55,600 58,170 29,185 2,448 31,633 26,537 54% Operating Expenditures 944,428 832,264 857,588 940,440 943,010 397,021 2,570 399,591 543,419 42% Interfund Allocations 93,425 157,918 135,741 158,226 158,226 79,113 - 79,113 79,113 50% Total Expenditures 1,037,853 990,182 993,329 1,098,666 1,101,236 476,134 2,570 478,704 622,532 43% Department Purpose: Explanation of Revenue Sources: Leading the community to become a model city through formulating policy, directing operations, and responding to customer concerns. The Mayor is the elected chief executive officer of the city. This department is funded by the Admin Cost Allocation - an interfund allocation where the budgeted costs of the administrative departments in the General Fund (#101) are charged to other City funds. The purpose of the allocation is to recover management oversight costs supported by General Fund expenditures. Personnel - The personnel budget for the Mayor's Office includes wages and benefits for the Mayor and seven (7) full-time staff members, along with a small budget for interns. | Supplies - The supplies budget includes office supplies and promotional supplies. | Services - Professional services include outside legal services. The Professional Services budget was much higher in 2020 due to a one-time services contract ($180k) with a law enforcement consulting firm. 21CP Solutions was brought in to evaluate the South Bend Police Department and provide suggestions for policy improvements. City of South Bend, Indiana Monthly Financial Report June 30, 2023 Division Name Community Initiatives Fund Number 101 Fund Type General Fund Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Expenditures by Type Personnel Salaries & Wages 119,402 218,129 289,438 - - - - - - - Fringe Benefits 46,102 91,386 123,535 - - - - - - - Total Personnel 165,504 309,515 412,973 - - - - - - - Supplies - - - - - - - - - - Services & Charges Professional Services 134,808 210,500 351,000 - - - - - - - Printing & Advertising - 1,410 9,331 - 191 - 191 191 - 100% Education & Training - - 38,737 - - - - - - - Travel - - 1,775 - - - - - - - Grant & Subsidies - 336,000 461,250 - - - - - - - Other Services & Charges - - 143 - - - - - - - Total Services & Charges 134,808 547,910 862,236 - 191 - 191 191 - 100% Operating Expenditures 300,312 857,425 1,275,209 - 191 - 191 191 - 100% Interfund Allocations - - 35,152 - - - - - - - Total Expenditures 300,312 857,425 1,310,361 - 191 - 191 191 - 100% Division Purpose: Explanation of Revenue Sources: Personnel - The personnel budget includes the wages and benefits for six (6) full-time employees. In 2020, two new positions were added: GVI (Group Violence Intervention) Program Manager and Director of Community Initiatives. In 2021, two full-time positions will be transferred from the Recreation Division of the Department of Venues, Parks & Arts (Parks & Recreation Fund #201) to this division and the positions will be retitled Violence Prevention Coordinator II. In 2022, two full-time positions are being added: one Administrative Assistant II and an additional Violence Prevention Coordinator. Also, GVI is being renamed Office of Violence Prevention (OVP). | Services - Professional Services include $250,000 for S.A.V.E. (Stand Against Violence Everyday) through Goodwill, and $23,000 for the National Network for Safe Communities at John Jay College of Criminal Justice provides strategic guidance, technical assistance, and other support for the City’s efforts to reduce gun violence. Grants & Subsidies includes $350,000 for community programs and partnerships to be determined. In 2022, $25,000 will be added to Printing & Advertising for promotional activities such as community outreach and grantee events, and $12,500 will be added for training Community Initiatives staff. This Community Initiatives Division was established within the Mayor's Office in 2020 to centralize the Administration's efforts to respond to the most pressing issues facing the community. This division will focus on administering grants for violence-reduction activities as well as other areas of public safety and wellness. This division is funded by the Admin Cost Allocation - an interfund allocation where the budgeted costs of the administrative departments in the General Fund (#101) are charged to other City funds. The purpose of the allocation is to recover management oversight costs supported by General Fund expenditures. City of South Bend, Indiana Monthly Financial Report June 30, 2023 Division Name Community Police Review Office Fund Number 101 Fund Type General Fund Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Expenditures by Type Personnel Salaries & Wages - 21,250 - 68,624 68,624 6,599 - 6,599 62,026 10% Fringe Benefits - 5,956 - 27,388 27,388 1,140 - 1,140 26,248 4% Total Personnel - 27,206 96,012 96,012 7,739 - 7,739 88,274 8% Supplies - - - - - - - - - - Services & Charges Professional Services - - - - - - - - - - Repairs & Maintenance - - - - - - - - - - Total Services & Charges - - - - - - - - - - Total Expenditures - 27,206 - 96,012 96,012 7,739 - 7,739 88,274 8% Division Purpose: Explanation of Revenue Sources: Explanation of Expenditures, Staffing, and Significant Changes/Variances: The Community Police Review Board was established in 2020 (ordinance 10721-20) to provide additional perspectives to alleged police misconduct. The Community Police Review Board is composed of nine (9) members appointed by the Common Council. No sworn law enforcement officer is eligible to serve as a member of the Review Board. The purposes of the Community Police Review Board are to encourage aggrieved persons to take part in the process, to provide an additional just and efficient means to safely, fairly, impartially and timely conduct investigations of alleged police misconduct, to reach an independent determination of whether the allegations are well founded applying a preponderance of the evidence standard; to identify and address patterns of alleged police misconduct; and, based on information obtained through such investigations, to make police recommendations to improve the South Bend Police Department and reduce incidents of alleged police misconduct. This division is funded by property tax revenue collected in the General Fund. This divisions budget supports the salary and benefits for the Director of the Community Police Review Office. The duties of the Director shall include: managing the Review Office, including its staff; enhancing communications and good will between the police and residents; maintaining records, confidential or otherwise, of all complaints, proceedings thereon, and dispostions thereof. The Director shall make quarterly reports to the Common Council and Mayor concerning matters of conduct and recurring issues that are processed by the Review Office. The Director shall also provide periodic reports and an annual report. City of South Bend, Indiana Monthly Financial Report June 30, 2023 Department Name City Clerk Fund Number 101 Fund Type General Fund Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Expenditures by Type Personnel Salaries & Wages 270,954 288,911 283,741 270,762 274,262 139,684 - 139,684 134,578 51% Fringe Benefits 103,502 113,731 89,875 110,639 111,239 41,254 200 41,454 69,785 37% Total Personnel 374,456 402,642 373,617 381,401 385,501 180,938 200 181,138 204,363 47% Supplies 6,389 8,089 4,316 8,000 8,381 4,025 1,023 5,048 3,333 60% Services & Charges Professional Services 25,275 15,066 18,448 21,000 20,263 3,263 - 3,263 17,000 16% Printing & Advertising 18,528 23,705 20,366 24,500 34,888 17,018 4,962 21,980 12,908 63% Repairs & Maintenance 32,656 6,400 8,778 500 1,227 1,289 - 1,289 (62) 105% Education & Training 1,393 14,250 2,296 6,000 7,500 1,855 1,605 3,460 4,040 46% Travel 342 - - 5,000 5,000 4,428 5,155 9,583 (4,583) 192% Other Services & Charges 4,963 7,635 5,916 7,500 8,500 4,703 475 5,178 3,322 61% Bad Debt Expense - - 100 - - - - - - - Total Services & Charges 83,157 67,056 55,903 64,500 77,377 32,556 12,196 44,752 32,625 58% Operating Expenditures 464,002 477,787 433,836 453,901 471,259 217,520 13,419 230,939 240,321 49% Interfund Allocations 48,956 155,926 154,876 125,838 125,838 62,919 - 62,919 62,919 50% Total Expenditures 512,958 633,713 588,712 579,739 597,097 280,439 13,419 293,858 303,240 49% Purpose: Explanation of Revenue Sources: Explanation of Expenditures, Staffing, and Significant Changes/Variances: We ensure the integrity and accuracy of City records, and liaise between the Common Council, City Administration and South Bend residents fostering relationships and common ground. We accomplish our mission by: - Serving as a responsible steward of information and historical artifacts - Empowering the community to engage - Supporting open and transparent government - Striving for the highest degree of excellence in customer service Personnel - The personnel budget for the Clerk's Office includes wages and benefits for the City Clerk and four (4) full-time staff members, along with a small budget for interns. | Supplies - The supplies budget includes office supplies and law books. | Services - Professional services include outside legal services. Printing and advertising includes $20,000 for required legal notices in the newspaper to advertise public meetings and $6,500 to renew brochures, letterhead, resident information. The Clerk's Office is funded by the Admin Cost Allocation - an interfund allocation where the budgeted costs of the administrative departments in the General Fund (#101) are charged to other City funds. The purpose of the allocation is to recover management oversight costs supported by General Fund expenditures. City of South Bend, Indiana Monthly Financial Report June 30, 2023 Department Name Common Council Fund Number 101 Fund Type General Fund Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Expenditures by Type Personnel Salaries & Wages 187,249 182,138 203,103 265,880 221,956 95,725 - 95,725 126,231 43% Fringe Benefits 84,521 95,359 106,163 169,907 184,255 56,195 - 56,195 128,060 30% Total Personnel 271,770 277,497 309,265 435,787 406,211 151,920 - 151,920 254,291 37% Supplies 2,716 1,894 2,496 2,500 2,500 331 - 331 2,169 13% Services & Charges Professional Services 117,174 193,211 166,913 131,000 226,771 92,118 2,000 94,118 132,653 42% Printing & Advertising 7,973 35,048 9,466 6,000 4,797 5,252 - 5,252 (455) 109% Repairs & Maintenance 34,153 24,584 7,340 4,500 4,500 7,139 - 7,139 (2,639) 159% Education & Training 2,069 599 1,557 5,000 5,000 2,271 1,100 3,371 1,629 67% Travel 1,479 1,334 4,618 10,000 7,514 1,039 2,717 3,756 3,758 50% Other Services & Charges 4,091 4,714 7,583 12,800 14,078 3,890 - 3,890 10,188 28% Total Services & Charges 166,939 259,491 197,477 169,300 262,660 111,709 5,817 117,526 145,134 45% Operating Expenditures 441,425 538,882 509,239 607,587 671,371 263,961 5,817 269,778 401,594 40% Interfund Allocations 42,336 54,938 43,529 50,446 50,446 25,223 - 25,223 25,223 50% Total Expenditures 483,761 593,820 552,768 658,033 721,817 289,184 5,817 295,001 426,817 41% Purpose: Explanation of Revenue Sources: The Common Council is the fiscal body of the City, which exists to make certain that our City Government is always responsive to the needs of our residents and that the betterment of South Bend is always our highest priority. Personnel - The Common Council's budget includes the wages and benefits for the nine (9) Council Members along with some costs associated with public meetings. In 2022, the annual council member's salary will be $20,762. There is also a budget of $44,000 for interns. In 2022, $30,000 will be added to the personnel budget for a part-time Legislative Assistant. | Supplies - There is a small budget for office supplies. | Services - Professional services include $200k for legal services for the Council. The Common Council is funded by the Admin Cost Allocation - an interfund allocation where the budgeted costs of the administrative departments in the General Fund (#101) are charged to other City funds. The purpose of the allocation is to recover management oversight costs supported by General Fund expenditures. City of South Bend, Indiana Monthly Financial Report June 30, 2023 Division Name Controller's Office Fund Number 101 Fund Type General Fund Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Expenditures by Type Personnel Salaries & Wages 1,353,939 1,321,367 1,215,705 1,605,571 1,638,394 708,845 - 708,845 929,549 43% Fringe Benefits 480,160 464,963 430,563 625,914 639,321 241,414 - 241,414 397,907 38% Total Personnel 1,834,099 1,786,330 1,646,268 2,231,485 2,277,715 950,258 - 950,258 1,327,456 42% Supplies 14,013 8,804 8,278 17,020 17,241 4,576 1,062 5,639 11,602 33% Services & Charges Professional Services 43,980 92,490 257,437 180,500 253,124 161,764 154,093 315,857 (62,734) 125% Printing & Advertising 1,203 4,914 2,184 2,000 3,232 2,860 372 3,232 - 100% Repairs & Maintenance 2,254 225 202 500 7,377 1,674 980 2,654 4,723 36% Education & Training 1,994 4,235 1,504 15,000 12,273 290 - 290 11,983 2% Travel 2,045 1,300 1,784 9,000 8,898 - - - 8,898 0% Other Services & Charges 14,429 19,228 18,030 11,585 11,505 6,829 458 7,287 4,218 63% Total Services & Charges 65,905 122,391 281,141 218,585 296,409 173,417 155,903 329,320 (32,912) 111% Operating Expenditures 1,914,017 1,917,524 1,935,687 2,467,090 2,591,365 1,128,252 156,965 1,285,217 1,306,146 50% Bad Debt - 55 - - - - - - - - Interfund Allocations 303,227 193,433 180,392 254,208 254,208 127,104 - 127,104 127,104 50% Total Expenditures 2,217,244 2,111,012 2,116,079 2,721,298 2,845,573 1,255,356 156,965 1,412,321 1,433,250 50% Department Purpose: Explanation of Revenue Sources: Explanation of Expenditures, Staffing, and Significant Changes/Variances: The Department of Administration & Finance provides financial management and administrative services to City operations including finance and accounting services and risk management. This budget accounts for the expenditures of the Controller's Office. Personnel - Includes the wages and benefits for twenty-one (21) full-time employees which include accounts payable, payroll, purchasing, and accounting staff. | Supplies - Includes office supplies. | Services - Professional services budgeted include bond continuing disclosure, arbitrage compliance, actuarial evaluation for GASB 74 (done every other year), and the annual financial audit. Education and training budgeted includes funding for travel to conferences and membership dues for professional organizations. Printing and advertising is for the cost of printing the budget book, annual comprehensive financial report (ACFR), and legal notices in the newspaper. This department is funded by the Admin Cost Allocation - an interfund allocation where the budgeted costs of the administrative departments in the General Fund (#101) are charged to other City City of South Bend, Indiana Monthly Financial Report June 30, 2023 Division Name Human Resources Fund Number 101 Fund Type General Fund Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Expenditures by Type Personnel Salaries & Wages 374,910 400,053 348,620 505,159 505,159 224,760 - 224,760 280,399 44% Fringe Benefits 139,389 148,223 120,229 199,223 199,223 83,597 - 83,597 115,626 42% Total Personnel 514,299 548,276 468,849 704,382 704,382 308,357 - 308,357 396,025 44% Supplies 642 2,165 7,263 11,500 11,569 5,365 454 5,819 5,750 50% Services & Charges Professional Services - - 315 - 1,001 611 1 612 390 61% Printing & Advertising 999 287 1,668 7,000 5,600 910 - 910 4,690 16% Repairs & Maintenance 100 150 450 - 1,400 420 980 1,400 - 100% Education & Training 795 1,361 14,363 35,000 37,860 9,604 - 9,604 28,256 25% Travel - - 2,507 6,000 5,942 677 3,776 4,453 1,489 75% Other Services & Charges 1,760 1,609 3,681 6,000 5,058 1,855 - 1,855 3,203 37% Total Services & Charges 3,655 3,407 22,984 54,000 56,861 14,077 4,757 18,834 38,028 33% Operating Expenditures 518,596 553,847 499,096 769,882 772,812 327,799 5,211 333,010 439,803 43% Interfund Allocations 79,317 97,478 124,410 117,081 117,081 58,541 - 58,541 58,541 50% Total Expenditures 597,913 651,325 623,506 886,963 889,893 386,340 5,211 391,551 498,344 44% Division Purpose: Explanation of Revenue Sources: Human Resources oversees the interviewing and hiring of City employees, manages employee benefits and training, and ensures the City adheres to employment laws, making the City a great place to work. Human Resources continues to develop/implement innovative programs to build a positive workplace culture. Personnel - The personnel budget includes the wages and benefits for eight (8) full-time employees. | Supplies - The supplies budget includes general office supplies and employee ID badges. | Services - Printing services include the printing of employee handbooks. Other charges & services includes dues & memberships with professional associations, background checks, and City sponsored events/job fairs. This division is funded by the Admin Cost Allocation - an interfund allocation where the budgeted costs of the administrative departments in the General Fund (#101) are charged to other City funds. The purpose of the allocation is to recover management oversight costs supported by General Fund expenditures. City of South Bend, Indiana Monthly Financial Report June 30, 2023 Division Name Diversity & Inclusion Fund Number 101 Fund Type General Fund Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Expenditures by Type Personnel Salaries & Wages 165,515 206,014 150,127 244,992 254,792 73,018 - 73,018 181,774 29% Fringe Benefits 50,278 64,933 36,526 86,105 86,105 18,571 - 18,571 67,534 22% Total Personnel 215,793 270,948 186,653 331,097 340,897 91,589 - 91,589 249,308 27% Supplies 74 1,486 389 1,000 1,854 830 - 830 1,024 45% Services & Charges Professional Services 14,260 194,734 156,689 80,000 158,858 - 87,858 87,858 71,000 55% Printing & Advertising 2,025 1,581 1,960 6,000 19,500 13,334 - 13,334 6,166 68% Repairs & Maintenance 50 - - - - - - - - - Education & Training 1,000 10,780 595 100,000 145,120 10,794 54,617 65,411 79,709 45% Travel - - 1,862 10,000 10,000 - - - 10,000 0% Other Services & Charges 2,843 3,755 1,155 5,000 5,000 - - - 5,000 0% Total Services & Charges 20,177 210,850 162,261 201,000 338,478 24,128 142,475 166,603 171,875 49% Operating Expenditures 236,044 483,283 349,303 533,097 681,229 116,547 142,475 259,021 422,207 38% Interfund Allocations 18,942 63,404 82,269 100,725 100,725 50,363 - 50,363 50,363 50% Total Expenditures 254,986 546,687 431,572 633,822 781,954 166,909 142,475 309,384 472,570 40% Revenue Charges for Services - - - - - - - - - Other Income 400 500 - - - - - - - Donations 50,000 - - - - - - - - Total Revenue 50,400 500 - - - - - - Division Purpose: Explanation of Revenue Sources: Explanation of Expenditures, Staffing, and Significant Changes/Variances: The Office of Diversity, Equity, Inclusion provides educational opportunities for internal and external stakeholders, direction for equitable policy, process and procedure development for City services, funding disbursement, and underrepresented population entrepreneurship that empowers every employee and resident to thrive. This office is primarily funded by the Admin Cost Allocation - an interfund allocation where the budgeted costs of the administrative departments in the General Fund (#101) are charged to other City funds. The purpose of the allocation is to recover management oversight costs supported by General Fund expenditures. 2020: Living Cities Inclusive Procurement grant $50,000 2021: Workshop and training fees ($3,000 full day training workshops), non-compliance fees (variable scale), white papers ($50-$175) Personnel - The personnel budget includes the wages and benefits for three (3) full-time employees, along with a budget for interns. | Supplies - There is a small budget for office supplies. | Services - The travel budget is for staff to attend various conferences. Possible conferences include: American Contract Compliance Association (ACCA), Just Economy, Government Alliance on Race and Equity (GARE), Mid-States Minority Supplier Development Council (MSDC), Living Cities. Other services & charges covers memberships to the following organizations: ACCA, GARE, Women's Business Enterprise National Council (WBENC), MidStates MSCS. City of South Bend, Indiana Monthly Financial Report June 30, 2023 Division Name Human Rights Fund Number 101 Fund Type General Fund Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Expenditures by Type Personnel Salaries & Wages 134,381 135,895 196,677 242,045 257,045 55,947 - 55,947 201,098 22% Fringe Benefits 49,745 55,005 68,742 100,835 100,835 18,874 - 18,874 81,961 19% Total Personnel 184,125 190,901 265,418 342,880 357,880 74,822 - 74,822 283,059 21% Supplies 765 969 1,980 2,500 2,500 2,042 - 2,042 458 82% Services & Charges Professional Services 819 3,538 - 3,070 3,282 637 212 849 2,433 26% Printing & Advertising 347 407 23,554 1,500 1,954 928 - 928 1,026 48% Repairs & Maintenance 9,716 8,151 7,982 9,200 10,025 3,870 300 4,170 5,855 42% Education & Training 600 - 1,681 3,000 3,000 2,604 - 2,604 396 87% Travel - - - - - - - - - - Other Services & Charges 44,073 45,538 44,960 51,665 54,558 30,196 1,596 31,792 22,766 58% Total Services & Charges 55,555 57,634 78,178 68,435 72,819 38,235 2,108 40,343 32,476 55% Operating Expenditures 240,446 249,504 345,576 413,815 433,199 115,099 2,108 117,207 315,993 27% Interfund Allocations 27,145 46,175 47,319 56,103 56,103 28,052 - 28,052 28,052 50% Total Expenditures 267,591 295,679 392,895 469,918 489,302 143,150 2,108 145,258 344,045 30% Revenue Other Income 30,069 30,049 30,659 30,000 30,000 - - 30,000 0% Total Revenue 30,069 30,049 30,659 30,000 30,000 - - 30,000 0% Division Purpose: Explanation of Revenue Sources: Explanation of Expenditures, Staffing, and Significant Changes/Variances: The purpose of the South Bend Human Rights Commission (HRC) is to study and act upon problems which involve relationships between members of different ethnic groups, sexes, sexual orientation or gender identity, nationalities, the disabled, and families with children. The HRC's duties lie in enforcing employment, fair housing, public accommodations, and education. Their goal is to ensure equal employment opportunity for all individuals, and to provide legal recourse in the areas of discrimination. The HRC provides the keys to unlock the doors of discrimination. This division is funded by property tax revenue collected in the General Fund. This division also receives a small amount of revenue from an agreement with St. Joseph County: In 2017, the South Bend Human Rights Commission (HRC) entered into an interlocal agreement with St. Joseph County. The continued partnership with St. Joseph County, to investigate discrimination complaints, has resulted in an increase in caseload. The agreement calls for the County to reimburse HRC to support the costs associated with the increased caseload. Starting in 2019, as part of the interlocal agreement, St. Joseph County reimburses the City $30,000 a year to support the HRC. Note: Federal grants from the Department of Housing & Urban Development (HUD) and the Equal Employment Opportunity Commission (EEOC) are received in the Human Rights Federal Grants Fund (#258). Personnel - The personnel budget includes the wages and benefits for four (4) full-time employees, along with a budget for one part-time position. Human Rights also has two (2) grant-funded positions budgeted in the Human Rights Federal Grants Fund (#258) that are not represented in this budget. | Supplies - There is a small budget for office supplies. | Services - Includes office space rental and maintenance, education & training for staff members, and printing and mailing expenses. In 2022, the Director of Human Rights position was added back. The Director of Human Rights serves on the senior leadership team of the Office of Diversity and Inclusion and provide strategic leadership for the administration, operation, and functions of the HRC in accordance with the City of South Bend Human Rights Ordinance and St. Joseph County Human Rights Ordinance. The director manages staff in the identification, investigation, mediation, and adjudication of human rights discrimination claims in housing, employment, public accommodations, and education. City of South Bend, Indiana Monthly Financial Report June 30, 2023 Department Name Legal Department Fund Number 101 Fund Type General Fund Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Expenditures by Type Personnel Salaries & Wages 907,628 895,492 952,878 1,149,835 1,219,835 512,717 - 512,717 707,118 42% Fringe Benefits 298,375 291,446 307,331 400,241 400,241 174,535 - 174,535 225,706 44% Total Personnel 1,206,003 1,186,938 1,260,209 1,550,076 1,620,076 687,252 - 687,252 932,824 42% Supplies 3,568 1,515 4,919 3,500 4,214 1,416 - 1,416 2,798 34% Services & Charges Professional Services 1,440 9,384 3,780 - 9,085 - - - 9,085 0% Printing & Advertising 106 252 170 1,000 1,000 - - - 1,000 0% Repairs & Maintenance 100 1,000 - 700 700 - - - 700 0% Education & Training 8,063 7,108 9,450 15,000 15,000 3,786 640 4,426 10,574 30% Travel - - 2,583 8,500 8,500 1,418 1,107 2,525 5,975 30% Other Services & Charges 16,829 18,408 21,798 25,800 28,523 11,103 11,044 22,147 6,376 78% Total Services & Charges 26,538 36,152 37,781 51,000 62,808 16,307 12,791 29,098 33,710 46% Operating Expenditures 1,236,109 1,224,605 1,302,909 1,604,576 1,687,099 704,974 12,791 717,765 969,332 43% Bad Debt 100 - - - - - - - - - Interfund Allocations 62,820 174,889 171,530 136,054 136,054 68,027 - 68,027 68,027 50% Total Expenditures 1,299,029 1,399,494 1,474,439 1,740,630 1,823,153 773,001 12,791 785,792 1,037,359 43% Revenue Charges for Services 135,710 91,343 93,627 95,968 95,968 - - 95,968 0% Other Income - - 794 - - - - - - Interfund Allocation Reimb 56,529 - - - - - - - - Total Revenue 192,239 91,343 94,421 95,968 95,968 - - 95,968 0% Department Purpose: Explanation of Revenue Sources: Explanation of Expenditures, Staffing, and Significant Changes/Variances: The Legal Department provides quality legal representation to the City of South Bend’s Mayor, departments, commissions and agencies with a dedicated and professionally-skilled staff, efficiently and cost effectively, in furtherance of the City’s strategic goals, and preserving the legal and ethical integrity of the City. This department is funded by the Admin Cost Allocation - an interfund allocation where the budgeted costs of the administrative departments in the General Fund (#101) are charged to other City funds. The purpose of the allocation is to recover management oversight costs supported by General Fund expenditures. This department also collects revenue for legal services provided to the South Bend Redevelopment Commission. The Interfund Allocation Reimbursement was a transfer from the Liability Insurance Fund (#226) to reimburse the Legal Dept for 50% of personnel costs for Assistant City Attorney. In 2021, the allocation was discontinued as the position was already covered by the administrative cost allocation. Personnel - The personnel budget includes the wages and benefits for twelve (12) full-time employees, one part-time employee, and $25k for interns. From 2020 to 2021, the personnel budget increased as one (1) full-time Paralegal position was transferred from the Liability Insurance Fund (#226) to the Legal Department's budget in the General Fund (#101). This position is under the Legal Department but was historically budgeted in Fund #226 because the position focuses on liability and workers' comp related matters. | Supplies - The supplies budget includes general office supplies. | Services - Education & training includes funding for professional development and continuing education for the attorneys. Other charges & services includes dues & memberships with professional associations, postage, and subscriptions to legal research sources. City of South Bend, Indiana Monthly Financial Report June 30, 2023 Division Name Engineering Fund Number 101 Fund Type General Fund Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Expenditures by Type Personnel Salaries & Wages 1,680,220 1,731,698 1,734,557 2,208,936 2,208,936 978,221 - 978,221 1,230,715 44% Fringe Benefits 588,063 592,477 603,160 831,137 831,137 325,421 735 326,156 504,981 39% Total Personnel 2,268,284 2,324,174 2,337,717 3,040,073 3,040,073 1,303,643 735 1,304,378 1,735,696 43% Supplies 5,144 7,128 11,798 225,407 25,882 4,337 1,261 5,598 20,284 22% Services & Charges Professional Services 151,673 192,618 81,144 187,450 263,302 49,756 171,939 221,695 41,607 84% Printing & Advertising 1,872 5,897 6,215 8,535 16,113 3,093 1,722 4,815 11,298 30% Repairs & Maintenance 5,718 5,931 5,623 27,700 27,700 2,389 - 2,389 25,311 9% Education & Training 1,500 1,157 33,980 21,000 21,147 7,696 2,956 10,652 10,495 50% Travel 3,762 3,986 7,452 15,250 15,250 2,918 561 3,479 11,771 23% Other Services & Charges 12,230 11,024 8,069 95,000 89,250 59,710 - 59,710 29,540 67% Debt Service Principal 10,755 4,493 - - - - - - - - Debt Service Interest & Fees 194 51 - - - - - - - - Total Services & Charges 187,704 225,158 142,483 354,935 432,761 125,562 177,178 302,740 130,022 70% Operating Expenditures 2,461,132 2,556,460 2,491,997 3,620,415 3,498,716 1,433,542 179,174 1,612,716 1,886,002 46% Bad Debt 84 - - - - - - - - - Interfund Allocations 418,440 567,032 459,896 440,544 440,544 220,272 - 220,272 220,272 50% Total Expenditures 2,879,656 3,123,492 2,951,893 4,060,959 3,939,260 1,653,814 179,174 1,832,988 2,106,274 47% Revenue Licenses & Permits 161,952 122,575 177,070 140,000 140,000 50,625 50,625 89,375 36% Charges for Services 415,210 192,000 196,000 199,920 199,920 99,000 99,000 100,920 50% Fines - - 24 - - - - - - Other Income 21,032 6,401 12,317 8,000 - 20,000 20,000 (20,000) - Interfund Allocation Reimb 1,436,881 1,449,233 1,514,420 1,567,451 1,567,451 783,726 783,726 783,725 50% Total Revenue 2,035,075 1,770,209 1,899,831 1,915,371 1,907,371 953,351 953,351 954,020 50% Division Purpose: Explanation of Revenue Sources: Explanation of Expenditures, Staffing, and Significant Changes/Variances: Engineering manages the development and expansion of the City’s infrastructure. It oversees Public Works projects from setting the standards to issuing the permits, administering the contracts, and This division is funded by property tax revenue collected in the General Fund. It also receives revenue from permits issued and charges for engineering services. Engineering has an Engineering Service Agreement (ESA) agreement with the Department of Community Investment (DCI). Interfund Allocation Reimbursement is the Payroll Cost Allocation, which allocates a portion of wages and benefits for positions that serve other divisions within the Department of Public Works, especially Engineers. These positions are allocated out to the following Public Works divisions: Streets (Fund #202), Water Works (Fund #620), Sewer Insurance (Fund #640), Sewage Works Operations Fund (#641). Personnel - The personnel budget includes the wages and benefits for twenty-five (25) full-time employees, one (1) part-time position, and seasonal interns. Personnel changes in 2021 include the addition of one (1) full-time Engineer II and the elimination of the budget for part-time engineers, leaving budget for one part-time clerical position. | Supplies - The supplies budget includes office supplies and supplies for engineers to perform field work. | Services - Professional Services include consulting and design services for various Public Works projects. City of South Bend, Indiana Monthly Financial Report June 30, 2023 Division Name Office of Sustainability Fund Number 101 Fund Type General Fund Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Expenditures by Type Personnel Salaries & Wages 85,683 45,231 - - - - - - - - Fringe Benefits 27,950 14,506 - - - - - - - - Total Personnel 113,634 59,737 - - - - - - - - Supplies 23,361 534 - - - - - - - Services & Charges Professional Services 74,584 5,890 - - 33,000 - 33,000 33,000 - 100% Repairs & Maintenance - 285 - - - - - - - - Education & Training 86 150 - - - - - - - - Other Services & Charges 12,760 3,700 - - - - - - - - Total Services & Charges 87,431 10,025 - - 33,000 - 33,000 33,000 - 100% Operating Expenditures 224,425 70,295 - - 33,000 - 33,000 33,000 - 100% Capital - - - - - - - - - - Interfund Allocations 9,740 20,146 - - - - - - - - Total Expenditures 234,165 90,441 - - 33,000 - 33,000 33,000 - 100% Revenue Other Income 9,299 - - - - - - - - Total Revenue 9,299 - - - - - - - - Division Purpose: Explanation of Revenue Sources: Explanation of Expenditures, Staffing, and Significant Changes/Variances: The Office of Sustainability designs and implements projects and programs that bring environmental, social, and economic value to city government and the public. This division was funded by property tax revenue collected in the General Fund. The Office of Sustainability was a division of the Department of Public Works prior to 2021. In 2021, Sustainability was moved under the Department of Community Investment (DCI) and will be accounted for in the DCI Fund (#211) beginning in 2022. City of South Bend, Indiana Monthly Financial Report June 30, 2023 Division Name AmeriCorps Grant Program Fund Number 101 Fund Type General Fund Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Expenditures by Type Personnel Salaries & Wages 225,247 166,836 - - - - - - - - Fringe Benefits 37,207 28,717 - - - - - - - - Total Personnel 262,454 195,554 - - - - - - - - Supplies 10,067 2,903 - - - - - - - - Services & Charges Professional Services 31,982 22,862 - - - - - - - - Printing & Advertising 139 - - - - - - - - - Education & Training 676 - - - - - - - - - Travel 726 - - - - - - - - - Other Services & Charges 1,755 1,345 - - - - - - - - Total Services & Charges 35,278 24,207 - - - - - - - - Total Expenditures 307,799 222,663 - - - - - - - - Revenue Intergov./ Grants 176,231 184,811 - - - - - - - Other Income - 379 - - - - - - - Interfund Transfers In 105,000 120,000 - - - - - - - Total Revenue 281,231 305,190 - - - - - - - Division Purpose: Explanation of Revenue Sources: Explanation of Expenditures, Staffing, and Significant Changes/Variances: In 2018, the City of South Bend won a $150,000 grant to fund South Bend Home Corps, a new residential efficiency, health, and safety program staffed by ten AmeriCorps members. The AmeriCorps program was overseen by the Office of Sustainability. AmeriCorps is a network of national service programs, made up of three primary programs that each take a different approach to improving lives and fostering civic engagement. Members commit their time to address critical community needs like increasing academic achievement, mentoring youth, fighting poverty, and preparing for disasters. This program was funded by property tax revenue collected in the General Fund, the AmeriCorps grant, and transfers in from City departments that benefited from the AmeriCorps program. In 2021, the decision was made to discontinue participation in the AmeriCorps Grant Program as the program is duplicative of other initiatives throughout the City, specifically in the Department of Community Investment (DCI). In 2022, the work the AmeriCorps Program was engaged in will be continued within DCI, primarily within the Engagement & Economic Empowerment, Neighborhoods, and Sustainability teams accounted for in the DCI Fund (#211). City of South Bend, Indiana Monthly Financial Report June 30, 2023 Department Name Police Department Fund Number 101 Fund Type General Fund Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Expenditures by Type Personnel Salaries & Wages 15,563,454 16,370,447 504,324 19,237,169 19,237,169 10,565,329 - 10,565,329 8,671,840 55% Fringe Benefits 5,423,162 5,728,486 - 8,118,075 8,118,075 3,866,440 - 3,866,440 4,251,635 48% Total Personnel 20,986,615 22,098,933 504,324 27,355,244 27,355,244 14,431,769 - 14,431,769 12,923,475 53% Supplies 767,165 955,573 1,390,275 1,393,070 1,498,644 750,823 137,894 888,717 609,927 59% Services & Charges Professional Services 765,305 495,799 360,416 720,000 1,186,812 707,072 214,403 921,475 265,337 78% Printing & Advertising 3,288 55,375 204,973 164,721 178,116 53,814 7,734 61,548 116,568 35% Utilities 170,952 182,655 197,178 174,408 174,408 100,426 - 100,426 73,982 58% Repairs & Maintenance 871,987 822,096 899,760 1,013,949 924,169 559,596 60,732 620,328 303,841 67% Education & Training 426 56,136 - - - 1,426 - 1,426 (1,426) - Travel 1,648 2,618 573 250 250 - 2,655 2,655 (2,405) 1062% Grants & Subsidies 5,635 11,075 21,165 357,000 357,000 4,119 2,000 6,119 350,881 2% Other Services & Charges 272,222 344,841 293,980 389,608 357,938 186,882 17,705 204,587 153,351 57% Debt Service Principal 139,178 141,305 - 1,427,608 1,427,607 - - - 1,427,607 0% Debt Service Interest & Fees 3,742 1,615 - 101,707 101,709 - - - 101,709 0% Total Services & Charges 2,234,384 2,113,516 1,978,044 4,349,251 4,708,008 1,613,335 305,229 1,918,564 2,789,445 41% Operating Expenditures 23,988,164 25,168,022 3,872,642 33,097,565 33,561,897 16,795,927 443,123 17,239,050 16,322,847 51% Capital - - 52,630 2,012,500 185,000 45,000 57,920 102,920 82,080 56% Bad Debt 397 - - 300 300 - - - 300 0% Interfund Allocations 3,651,431 4,863,457 5,158,753 4,943,084 4,943,084 2,471,542 - 2,471,542 2,471,542 50% Total Expenditures 27,639,992 30,031,479 9,084,025 40,053,449 38,690,281 19,312,469 501,043 19,813,512 18,876,769 51% Revenue Intergov./ Grants - 210,402 - - - - - - - Charges for Services 8,316 - - - - - - - - Other Income 655,931 338,317 386,767 456,500 456,500 59,899 59,899 396,601 13% Donations - - - 7,500 7,500 - - 7,500 0% Capital Lease Proceeds - - - 1,827,500 - - - - - Total Revenue 2,211,518 548,719 386,767 2,291,500 464,000 59,899 59,899 404,101 13% Department Purpose: Explanation of Revenue Sources: Explanation of Expenditures, Staffing, and Significant Changes/Variances: MISSION: The South Bend Police Department works to safeguard the lives and property of the people we serve, to reduce the incidence and fear of crime, and to resolve problems among residents. The Department, in partnership with our community, strives to protect the life, property, and the personal liberties of all individuals. We believe that the overall quality of life for all residents will improve through the deterrence of criminal activity and an understanding of the diversity of cultures within this community. We also work to build and sustain community-police relationships to advance a culture of trust and inclusion. VISION: To constantly strive for excellence in the quality of police service to help ensure a safe community for everyone. This department is funded by property tax revenue collected in the General Fund. The department also receives reimbursement for officers working at various events and other units. Other income includes $320,000 from the School Resource Officer (SRO) program, $60,000 from the ATF, $7,000 from the DEA, $7,500 for firearms training of the University of Notre Dame police officers, and $29,000 from the rental of property. In 2020, the Police Department received funds from the Coronavirus Aid, Relief, and Economic Security Act (CARES Act) to help offset public safety personnel overtime costs related to the COVID-19 pandemic. This revenue is represented as an interfund transfer in from the COVID-19 Response Fund (#264). Additionally, in 2021, grant revenue was received from the Department of Justice to help offset public safety personnel overtime costs related to the COVID-19 pandemic. Personnel - The personnel budget includes the wages and benefits for 36 full-time civilians and 232 sworn officers, along with a budget for part-time employees and seasonal school crossing guards. A portion of sworn police officer wages are supported by the Local Income Tax Public Safety Fund (#249). For 2022, budgeted support is a little over $6 million. The Department has not been at full staffing levels for sworn officers for some time due to a shortage of applicants, something many law enforcement agencies are experiencing. | Supplies - The majority of the supplies budget is for fuel for patrol cars, budgeted at $635k for 2022. Taser purchases are budgeted at $110k per year until 2023. Other supplies budgeted include uniforms, medical & safety supplies, small tools & equipment, building maintenance supplies, and general office supplies.| Services & Charges - Professional services includes funding to support the St. Joseph County Special Victims Unit, an interlocal partnership between the St. Joseph County Police Department, Mishawaka Police Department, South Bend Police Department, and St. Joseph County Prosecutor’s Office. Professional services also includes legal services. Utilities includes the water, electric, and natural gas for the police station. Repairs & maintenance includes $880k for police vehicles, radios, and other equipment, and $85k for building R&M. Other services & charges includes $210k for telecommunications and data expenses for cell phones, pagers, and body cameras. | Grants & Subsidies - funding for the Police Athletic League (PAL) Program. | Debt Service - Several police car leases funded by the General Fund will be fully paid off in 2021. In recent years, the purchase of new patrol cars through capital leases has been funded by the Local Income Tax Certified Shares Fund (#404). City of South Bend, Indiana Monthly Financial Report June 30, 2023 Division Name Police Crime Lab Fund Number 101 Fund Type General Fund Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Expenditures by Type Personnel Salaries & Wages 395,207 346,190 - 488,017 488,017 229,234 - 229,234 258,783 47% Fringe Benefits 142,250 118,776 - 189,858 189,858 78,661 - 78,661 111,197 41% Total Personnel 537,456 464,966 - 677,875 677,875 307,895 - 307,895 369,980 45% Supplies 15,373 15,138 14,951 17,000 20,195 14,713 2,215 16,929 3,266 84% Services & Charges Professional Services 8 - - - - - - - - - Printing & Advertising - - - - - - - - - - Education & Training - - - - - - - - - - Travel - - - - - - - - - - Other Services & Charges - - - - - - - - - - Total Services & Charges 8 - - - - - - - - - Operating Expenditures 552,838 480,105 14,951 694,875 698,070 322,609 2,215 324,824 373,246 47% Interfund Allocations - 148,571 191,479 193,872 193,872 96,936 - 96,936 96,936 50% Total Expenditures 552,838 628,676 206,430 888,747 891,942 419,545 2,215 421,760 470,182 47% Revenue Charges for Services 7,756 26,169 10,844 10,000 10,000 10,844 10,844 (844) 108% Total Revenue 7,756 26,169 10,844 10,000 10,000 10,844 10,844 (844) 108% Division Purpose: Explanation of Revenue Sources: Explanation of Expenditures, Staffing, and Significant Changes/Variances: This division was created to track expenditures related to South Bend Police Department Crime Lab. Crime Lab services offered include: serial number restoration, tool matching, fracture matching, tires and footwear, video analysis, trace evidence examination, distance proximity determination, expert testimony, facial recognition. This division is funded by property tax revenue collected in the General Fund. The Crime Lab offers services to other agencies for a charge. Revenue for services continues to grow but is budgeted Personnel - The personnel budget includes the wages and benefits for seven (7) full-time civilians. | Supplies - The supplies budget includes operating supplies for the Crime Lab such as gloves, special cartridges, ballistic powder, and other specialized supplies. | Interfund Allocations - Starting in 2021, the Crime Lab will be charged for the Information Technology (IT) Allocation and the Administrative Cost Allocation. City of South Bend, Indiana Monthly Financial Report June 30, 2023 Department Name Fire Department Fund Number 101 Fund Type General Fund Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Expenditures by Type Personnel Salaries & Wages 16,374,216 15,905,583 62,956 16,751,895 16,751,895 9,140,458 - 9,140,458 7,611,437 55% Fringe Benefits 5,397,609 5,621,419 - 7,355,225 7,355,225 3,411,732 - 3,411,732 3,943,493 46% Total Personnel 21,771,825 21,527,001 62,956 24,107,120 24,107,120 12,552,190 - 12,552,190 11,554,930 52% Supplies 591,801 592,256 900,416 807,983 1,043,050 427,580 189,120 616,700 426,349 59% Services & Charges Professional Services 233,686 351,832 444,791 259,000 292,324 159,898 254,667 414,565 (122,241) 142% Printing & Advertising 2,063 2,040 4,120 22,214 22,868 2,581 438 3,019 19,850 13% Utilities 293,257 271,750 277,460 315,000 315,000 141,675 - 141,675 173,325 45% Repairs & Maintenance 1,159,796 992,999 1,140,770 1,093,500 1,149,385 505,896 83,252 589,148 560,237 51% Education & Training 67,844 79,268 132,088 73,000 83,988 80,700 7,720 88,420 (4,432) 105% Travel 6,318 12,979 28,512 20,500 24,595 20,477 6,171 26,648 (2,053) 108% Other Services & Charges 39,047 50,324 54,361 38,500 38,659 27,423 4,652 32,075 6,585 83% Total Services & Charges 1,802,010 1,761,191 2,082,102 1,821,714 1,926,820 938,649 356,900 1,295,549 631,271 67% Operating Expenditures 24,165,636 23,880,448 3,045,474 26,736,817 27,076,990 13,918,419 546,021 14,464,440 12,612,550 53% Interfund Allocations 1,890,530 2,493,373 2,880,306 2,984,481 2,984,481 1,492,241 - 1,492,241 1,492,241 50% Total Expenditures 26,056,166 26,373,821 5,925,780 29,721,298 30,061,471 15,410,660 546,021 15,956,680 14,104,791 53% Revenue Charges for Services 337 340 516 1,500 1,500 285 285 1,215 19% Intergov./ Grants 14,866 94,668 - - - - - - - Licenses & Permits 19,227 23,137 29,308 24,000 24,000 11,312 11,312 12,688 47% Donations 420 - 100 - - - - - - Other Income 6,033 20,678 24,510 1,000 1,000 18,823 18,823 (17,823) 1882% Interfund Transfers In 3,474,135 607,079 - - - - - - - Total Revenue 3,515,018 745,902 54,434 26,500 26,500 30,420 30,420 (3,920) 115% Explanation of Revenue Sources: Explanation of Expenditures, Staffing, and Significant Changes/Variances: The South Bend Fire Department exists to provide our community with the highest quality emergency services protecting life and property through education, response, and dynamic outreach. The objective of the South Bend Fire Department is to provide rapid and efficient response to emergency medical incidents, fires, hazardous materials incidents, and complex rescue situations in order to safeguard the life and property of our citizens. This requires planning and development of response capabilities to ensure that future needs and the efficiency of operations are addressed. Public education and prevention services are provided to ensure citizen safety before an incident occurs. This is the safest and most cost-effective method for providing public safety. The South Bend Fire Department endeavors to give the best emergency medical care available backed by evidence-based medical practices which give citizens the best chance for positive outcomes and continued quality of life. Providing the members of the South Bend Fire Department with the latest and best available equipment and training to perform their duties gives them the tools to effect the best possible outcomes when emergencies occur. The South Bend Fire Department is dedicated to providing expert-level service with an all-hazards approach to public safety. This department is funded by property tax revenue collected in the General Fund. This department also collects fire building plan review fees. | In 2020, the Fire Department received funds from the Coronavirus Aid, Relief, and Economic Security Act (CARES Act) to help offset public safety personnel overtime costs related to the COVID-19 pandemic. This revenue is represented as an interfund transfer in from the COVID-19 Response Fund (#264). Personnel - The personnel budget includes the wages and benefits for seven (7) full-time civilians and 256 sworn firefighters, along with a small budget of $6k for interns. A portion of sworn firefighter wages are supported by the Local Income Tax Public Safety Fund (#249). For 2022, budgeted support is a little over $6 million. The South Bend Fire Department conducts recruit academies when its staffing becomes insufficient, generally after the 6th opening. The academy is approximately 21 weeks long - therefore, the department budgets 6 civilian recruit positions for 21 weeks. | Supplies - $390k is budgeted for operating supplies including personal protective equipment (PPE), training materials and equipment, and more. $181k is budgeted for fuel for vehicles. | Services & Charges - Professional services includes elevator and boiler inspections; various testing including physicals for firefighters, divers, and hazmat; and legal services. Utilities includes the water, electric, and natural gas for the eleven fire stations. Repairs & maintenance includes $770k for vehicles, $125k for radios, $22k for other equipment, and $115k for buildings. | Capital - Fire Department capital needs are budgeted in the Fire Department Capital Fund (#287). | Accounting Changes - In 2020, the Fire Department moved all firefighters assigned to Emergency Medical Services to the General Fund. This includes wages & benefits, supplies, and services previously accounted for in the EMS Operating Fund (#288). Keeping firefighter EMS personnel in a separate budget was impractical due to frequently changing assignments. EMS expenditures related to billing are accounted for in separate division in the General Fund. City of South Bend, Indiana Monthly Financial Report June 30, 2023 Division Name Emergency Medical Services Fund Number 101 Fund Type General Fund Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Expenditures by Type Personnel Salaries & Wages 138,124 146,217 - 164,329 164,329 75,734 - 75,734 88,595 46% Fringe Benefits 75,881 79,326 - 88,270 88,270 40,003 - 40,003 48,267 45% Total Personnel 214,005 225,543 - 252,599 252,599 115,737 - 115,737 136,862 46% Supplies 232,073 387,434 295,674 449,400 471,910 157,174 25,751 182,925 288,984 39% Services & Charges Professional Services 14,058 22,033 43,132 80,610 89,459 13,945 37 13,981 75,478 16% Printing & Advertising 220 - - 12,200 12,200 - - - 12,200 0% Repairs & Maintenance 2,640 3,704 2,464 107,600 107,600 7,228 - 7,228 100,372 7% Education & Training 66,239 7,912 199 4,000 4,000 2,048 - 2,048 1,952 51% Other Services & Charges 47,260 63,559 57,003 20,000 20,000 36,490 - 36,490 (16,490) 182% Total Services & Charges 130,417 97,208 102,798 224,410 233,259 59,711 37 59,747 173,512 26% Operating Expenditures 576,495 710,184 398,472 926,409 957,768 332,622 25,788 358,410 599,358 37% Bad Debt 5,648 594 830 - - 972 - 972 (972) - Interfund Allocations 10,159 - - - - - - - - - Total Expenditures 592,302 710,778 399,302 926,409 957,768 333,594 25,788 359,382 598,386 38% Revenue Charges for Services 3,491,328 4,195,362 4,395,365 3,608,000 3,608,000 2,537,651 2,537,651 1,070,349 70% Fines, Forfeitures, and Fees - 11 12 - - - - - - Other Income 186 588 1,418 - - 6,882 6,882 (6,882) - Total Revenue 3,491,515 4,195,961 4,396,795 3,608,000 3,608,000 2,544,533 2,544,533 1,063,467 71% Division Purpose: Explanation of Revenue Sources: Explanation of Expenditures, Staffing, and Significant Changes/Variances: The Fire Department recovers significant portion of the cost of EMS services through insurance and patient payments. Personnel - The personnel budget includes the wages and benefits for four (4) full-time EMS billing personnel. | Supplies - $323k is budgeted for operating supplies for ambulances, $7.4k for small tools & equipment, and $2k for office supplies. | Services & Charges - Professional services includes collection costs and cleaning services. Utilities includes the water, electric, and natural gas for the eleven (11) fire stations. Repairs & maintenance includes funding for repairs & maintenance for ambulances and repairs to small equipment. Other charges & services includes credit card processing fees and postage. | Accounting Changes - Prior to 2020, the EMS operations were tracked in the EMS Operating Fund (#288). Revenue received from EMS services was not sufficient to cover expenses. Keeping EMS in its own fund would require interfund transfers. Starting in 2020, EMS activities were moved to the General Fund. Moving EMS revenue and expenditures into the General Fund simplified accounting. Ideally, the cost of firefighters assigned to EMS activities would be tracked here as well; but due to frequent changes in assignments, it has proven impractical. Instead, the Fire Department will estimate EMS personnel costs by number of positions assigned, rather than specific firefighters. City of South Bend, Indiana Monthly Financial Report June 30, 2023 Division Name Fire Training Center Fund Number 101 Fund Type General Fund Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Expenditures by Type Supplies 13,842 13,287 16,958 5,000 11,934 23,867 4,725 28,592 (16,658) 240% Services & Charges Professional Services - - 1,929 - - 183 - 183 (183) - Utilities 5,729 18,331 31,665 33,000 33,000 18,862 - 18,862 14,138 57% Repairs & Maintenance 10,605 635 4,246 110,000 110,000 - - - 110,000 0% Total Services & Charges 16,334 18,966 37,840 143,000 143,000 19,045 - 19,045 123,955 13% Operating Expenditures 30,175 32,253 54,797 148,000 154,934 42,912 4,725 47,637 107,297 31% Total Expenditures 30,175 32,253 54,797 148,000 154,934 42,912 4,725 47,637 107,297 31% Revenue Charges for Services 1,050 - 5,935 50,000 50,000 43,020 43,020 6,980 86% Other Income - - 1,137 - - - - - - Total Revenue 1,050 - 7,072 50,000 50,000 43,020 - 43,020 6,980 86% Division Purpose: Explanation of Revenue Sources: Explanation of Expenditures and Significant Changes/Variances: This division was established in 2020 to account for a portion of the costs of the Luther J Taylor Sr. Fire Training Center and associated revenue. Construction of the Training Center was completed in 2014. Prior to that, the South Bend Fire Department would have to find locations for training opportunities, such as using vacant or abandoned houses. The Training Center provided a much needed resource for the South Bend Fire Department as well as other agencies in the area. Firefighters can practice fighting fires in a controlled environment under different scenarios such as apartment buildings, businesses, commercial kitchens, and cars. The Training Center also hosts the recruit academy, as well as classes for the South Bend Fire Department and other agencies. This division is funded by property tax revenue collected in the General Fund and by charges to outside fire departments for their use of the Luther J Taylor Sr. Fire Training Center. Recruit Academy and other classes are offered to other agencies for a fee. Expenditures are directly related to running the Training Center and include utilities and maintenance of the facility. Supplies and services needed for classes and equipment for recruits is also accounted for in the Fire Training Center budget. From 2019 through 2021, capital improvements were made to the training center through the use of bond proceeds. Capital expenditures related to the fire training center upgrade can be seen in the Fire Station #9 Bond Capital Fund (#451). City of South Bend, Indiana Monthly Financial Report June 30, 2023 Division Name Morris Performing Arts Center Fund Number 101 Fund Type General Fund Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Expenditures by Type Personnel Salaries & Wages 285,767 430,859 - - - - - - - - Fringe Benefits 131,601 200,379 - - - - - - - - Total Personnel 417,368 631,239 - - - - - - - - Supplies 22,110 29,271 8,435 - - - - - - - Services & Charges Professional Services 2,518 1,650 4,444 - - - - - - - Printing & Advertising 15,702 14,150 22,310 - 184 184 - 184 - 100% Utilities 112,645 110,532 - - - - - - - - Repairs & Maintenance 34,268 61,776 5,816 - - - - - - - Education & Training - 3,224 25 - - - - - - - Travel 1,469 3,626 936 - - - - - - - Other Services & Charges 11,433 12,862 1,367 - - - - - - - Total Services & Charges 178,034 207,820 34,898 - 184 184 - 184 - 100% Operating Expenditures 617,512 868,330 43,333 - 184 184 - 184 - 100% Interfund Interfund Allocations 210,875 237,973 - - - - - - - - Interfund Transfers Out 175,579 - 600,000 - - - - - - - Interfund Total 386,454 237,973 600,000 - - - - - - - Total Expenditures 1,003,966 1,106,303 643,333 - 184 184 - 184 - 100% Revenue Charges for Services 317,745 654,679 - - - - - - - Intergov./ Grants - 992,163 - - - - - - - Other Income 5,930 2,864 54,878 - - - - - - Interfund Allocation Reimb 40,118 86,746 - - - - - - - Interfund Transfers In 55,367 - - - - - - - - Total Revenue 419,160 1,736,453 54,878 - - - - - - Division Purpose: Explanation of Revenue Sources: Explanation of Expenditures, Staffing, and Significant Changes/Variances: This division accounts for the operating costs of the Morris Performing Arts Center, the premier performing arts center in this region of the country. It provides improved quality of life to the City's residents, serves as an economic catalyst in the City, and fosters historic preservation of landmark City venues. The Morris Performing Arts Center (Morris PAC) is a division under the Department In 2022, the Morris Performing Arts Center's operations will be moved into an enterprise fund due to the nature of the Morris' activities. The Morris' revenues previously accounted for in the General Fund #101) will be moved to the newly created Morris Performing Arts Center Operations Fund (#602). In 2021, the Morris received the Shuttered Venue Operators Grant (SVOG) from the US Small Business Association to help offset the costs from the COVID-19 closure during 2020. In 2022, the Morris Performing Arts Center's operations will be moved into an enterprise fund due to the nature of the Morris' activities. The Morris' expenditures previously accounted for in the General Fund #101) will be moved to the newly created Morris Performing Arts Center Operations Fund (#602). $600,000 is budgeted to be transferred to the new fund to establish the fund's beginning cash balance. The interfund transfer represents the net profit generated by the Morris in recent years, which reverted to the General Fund (#101). City of South Bend, Indiana Monthly Financial Report June 30, 2023 Division Name Palais Royale Ballroom Fund Number 101 Fund Type General Fund Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Expenditures by Type Personnel Salaries & Wages 28,543 - - - - - - - - - Fringe Benefits 28,243 - - - - - - - - - Total Personnel 56,786 - - - - - - - - - Supplies 5,031 1,626 4,457 5,500 5,500 2,555 - 2,555 2,945 46% Services & Charges Printing & Advertising 3,693 - - - - - - - - - Utilities 80,505 71,095 85,604 105,800 105,800 43,214 - 43,214 62,586 41% Repairs & Maintenance 26,223 23,356 36,062 61,000 62,690 18,623 2,704 21,327 41,364 34% Other Services & Charges 5,539 8,062 15,839 21,220 21,220 8,552 - 8,552 12,668 40% Total Services & Charges 115,959 102,514 137,506 188,020 189,710 70,389 2,704 73,093 116,618 39% Operating Expenditures 177,777 104,140 141,963 193,520 195,210 72,944 2,704 75,648 119,563 39% Interfund Interfund Allocations 43,637 45,407 36,009 35,799 35,799 17,900 - 17,900 17,900 50% Interfund Total 43,637 45,407 36,009 35,799 35,799 17,900 - 17,900 17,900 50% Total Expenditures 221,414 149,547 177,972 229,319 231,009 90,843 2,704 93,547 137,463 40% Revenue Charges for Services 88,843 122,575 133,138 152,340 152,340 69,639 69,639 82,701 46% Other Income 4,966 - 4,299 - - 250 250 (250) - Total Revenue 93,809 122,575 137,437 152,340 152,340 69,889 69,889 82,451 46% Division Purpose: Explanation of Revenue Sources: Explanation of Expenditures, Staffing, and Significant Changes/Variances: This division accounts for the operating expenses of the Palais Royale, a premier banquet/meeting facility. It provides exquisite food and beverage catering service, for both social events and business events, and supports South Bend's downtown economy. The Palais Royale is distinguished by its history and ambiance. The Palais Royale is a division under the Department of Venues, Parks & Arts. This division is funded by property tax revenue collected in the General Fund. Charges for Services is for the rental of the retail space and reimbursement from the caterer for utilities and LaSalle Grill for refuse and recycle service. As a result of a new catering contract, in 2021, the Palais Royale personnel budget was eliminated. One position (Manager-Assistant Facility Operations) was transferred to the Morris Performing Arts Center budget and one position was eliminated (Administrative Assistant I). The remaining expenses budgeted are for utilities and minor repairs and maintenance of the facility. All utilities are paid for by the City and will be reimbursed by the caterer. City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name Motor Vehicle Highway Fund Number 202 Fund Type Special Revenue Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Intergov./ Shared Revenues 2,985,157 3,204,129 3,134,543 3,118,991 3,118,991 1,571,867 1,571,867 1,547,124 50% Intergov./ Grants - 123,272 - - - - - - - Licenses & Permits 300 1,975 2,175 1,500 1,500 1,325 1,325 175 88% Charges for Services 290,475 224,847 112,415 154,800 154,800 39,750 39,750 115,050 26% Interest Earnings 39,751 23,518 52,037 8,479 8,479 30,050 30,050 (21,571) 354% Debt Proceeds 1,778,948 890,000 817,500 2,235,000 2,235,000 - - 2,235,000 0% Other Income 56,716 41,861 44,405 6,000 6,000 37,104 37,104 (31,104) 618% Interfund Allocation Reimb 149,020 150,163 187,963 162,650 162,650 81,325 81,325 81,325 50% Interfund Transfers In 4,937,750 3,500,000 5,550,000 5,550,000 5,550,000 2,312,500 2,312,500 3,237,500 42% Total Revenue 10,238,117 8,159,765 9,901,038 11,237,420 11,237,420 4,073,921 4,073,921 7,163,499 36% Expenditures by Activity Streets / Traffic & Lighting 7,154,221 8,652,023 7,313,705 11,675,386 13,069,090 4,103,312 2,114,039 6,217,351 6,851,739 48% Curb & Sidewalk Program 1,202,773 1,320,264 1,507,024 1,967,933 2,619,798 646,578 360,319 1,006,897 1,612,901 38% Total Expenditures 8,356,994 9,972,287 8,820,729 13,643,319 15,688,888 4,749,890 2,474,358 7,224,247 8,464,640 46% Expenditures by Type Personnel Salaries & Wages 2,715,345 2,826,835 2,924,195 3,697,090 3,697,090 1,634,795 - 1,634,795 2,062,295 44% Fringe Benefits 1,138,382 1,168,166 1,203,828 1,618,104 1,618,104 677,045 - 677,045 941,059 42% Total Personnel 3,853,726 3,995,001 4,128,023 5,315,194 5,315,194 2,311,840 - 2,311,840 3,003,354 43% Supplies 1,065,253 898,714 854,478 1,406,773 1,486,421 696,823 136,742 833,565 652,856 56% Services & Charges Professional Services 255,097 389,410 636,199 700,000 1,347,093 205,997 336,804 542,801 804,292 40% Printing & Advertising 194 771 2,422 2,950 2,950 1,455 - 1,455 1,495 49% Utilities 44,364 41,299 44,781 61,445 61,445 26,264 - 26,264 35,181 43% Repairs & Maintenance 699,746 637,358 701,876 939,725 793,957 284,587 2,557 287,143 506,813 36% Education & Training 13,900 2,845 8,291 20,000 20,000 10,252 688 10,940 9,060 55% Travel 2,210 - 5,135 17,500 17,500 803 - 803 16,697 5% Other Services & Charges 161,862 102,368 27,988 149,210 149,265 5,951 577 6,528 142,737 4% Debt Service Principal 590,097 874,648 891,039 1,304,781 1,304,782 485,566 - 485,566 819,216 37% Debt Service Interest & Fees 28,674 39,036 34,928 91,195 91,194 20,578 - 20,578 70,616 23% Total Services & Charges 1,796,145 2,087,736 2,352,660 3,286,806 3,788,185 1,041,454 340,625 1,382,079 2,406,107 36% Operating Expenditures 6,715,125 6,981,451 7,335,161 10,008,773 10,589,800 4,050,117 477,367 4,527,484 6,062,317 43% Capital 102,840 1,571,080 155,986 2,235,000 3,699,542 - 1,996,991 1,996,991 1,702,551 54% Bad Debt 4,042 - - - - - - - - - Interfund Allocations 1,534,987 1,419,756 1,329,582 1,399,546 1,399,546 699,773 - 699,773 699,773 50% Total Expenditures 8,356,994 9,972,287 8,820,729 13,643,319 15,688,888 4,749,890 2,474,358 7,224,247 8,464,641 46% Net Surplus / (Deficit) 1,881,123 (1,812,522) 1,080,308 (2,405,899) (4,451,468) (675,969) (3,150,326) Beginning Cash Balance 4,743,203 6,607,820 4,772,416 4,772,416 Cash Adjustments (16,506) (22,883) (5,852,724) - Ending Cash Balance 6,607,820 4,772,416 - 320,948 5,279,971 Cash Reserves Target 2,089,248 2,493,072 2,205,182 3,922,222 Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures, Staffing, and Significant Changes/Variances: Cash Reserves Target 25% of Annual expenditures This fund accounts for a portion of the Streets & Sewers Division's, see operations listed below. Streets & Sewers is a division of the Department of Public Works. Streets - Repairs and maintains 2,200 lane miles of road surface in the city limits. Maintenance on streets ranges from paving and patching in the summer to plowing snow in the winter. In 2019, the crack-sealing program was revived in an effort to mitigate water infiltration through cracks in the street surface. Additionally, Streets maintains around 398 miles of alley surface. Also operating under Streets is Unit 211, a 24/7 response vehicle that works with the South Bend Police and Fire Departments for emergencies. | Traffic & Lighting - Maintains traffic signs, signals, and city-owned streetlights. Not only does this office provide traffic control in construction areas for Streets & Sewers, but Traffic & Lighting also works with the South Bend Police Dept to provide traffic control for special events in the city, setting up traffic control for events. Additionally, it is responsible for street painting, i.e., line striping, crosswalks, stop bars, etc. | Curb & Sidewalk - An annual program to replace sidewalks, curbs, and curb ramps in poor condition at residential properties throughout the City. City Council members select the locations to be reviewed by Engineering for bidding as a public works project. This fund receives 50% of the City's gas tax and wheel tax distribution from the State of Indiana. Gas tax revenue is distributed monthly by the State and is based on a complex formula, developed by the State, which takes into account population, road and street mileage and other factors. Wheel tax is collected by the Indiana Bureau of Motor Vehicles, remitted to the County, and distributed monthly to the local units based on population and road miles. Tax revenues are not keeping pace with expenses. The City continues to use income tax revenue to support the current level of street maintenance and repair, transferring funds from Local Income Tax Certified Shares Fund (#404). Personnel - The personnel budget in this fund includes the wages and benefits of 59 full-time employees and part-time & seasonal workers as well. | Supplies - The supplies budget is for the procurement of street paving materials and other materials needed to repair and replace street and traffic lights and signs. It also includes operational supplies for the Streets and Traffic & Lighting operations such as fuel for vehicles, small tools & equipment, uniforms, and office supplies. Road salt is also budgeted in this fund at $350,000 for 2022. | Services - The repair & maintenance budget includes R&M for vehicles, equipment, and buildings. The professional services budget includes funding for contracted paving of curbs & sidewalks. The utilities budget includes 50% of the costs of electric, natural gas, and water for the Public Works Service Center. The other 50% is paid for by the Sewers subdivision which is budgeted in the Sewage Works Operations Fund (#641). | Curb & Sidewalk Program - Seven (7) full-time personnel are budgeted along with a budget for part-time & seasonal workers. As the Common Council wanted to expand the program, three (3) Concrete Finishers were added to the 2019 budget. City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name MVH Restricted Fund Number 266 Fund Type Special Revenue Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Intergov./ Shared Revenues 2,985,157 3,204,129 3,134,543 3,118,991 3,118,991 1,571,867 1,571,867 1,547,124 50% Interest Earnings 12,589 9,704 23,921 12,362 12,362 17,321 17,321 (4,959) 140% Debt Proceeds - - 888,007 - - - - - - Total Revenue 2,997,747 3,213,833 4,046,471 3,131,353 3,131,353 1,589,188 1,589,188 1,542,165 51% Expenditures by Type Personnel Salaries & Wages 221,144 247,754 255,141 498,216 498,216 115,335 - 115,335 382,881 23% Fringe Benefits 103,529 110,873 124,031 132,057 132,057 56,227 - 56,227 75,830 43% Total Personnel 324,673 358,626 379,172 630,273 630,273 171,562 - 171,562 458,711 27% Supplies 1,165,290 1,099,093 2,107,582 1,220,590 1,361,924 482,221 249,772 731,993 629,931 54% Services & Charges Professional Services - 249,700 - - - - - - - - Repairs & Maintenance 1,042,462 568,445 1,376,423 1,381,300 1,906,272 349,208 1,250,000 1,599,208 307,063 84% Debt Service Principal - - 91,621 169,814 169,814 84,411 - 84,411 85,403 50% Debt Service Interest & Fees - - 2,144 17,716 17,716 9,354 - 9,354 8,362 53% Total Services & Charges 1,042,462 818,145 1,470,187 1,568,830 2,093,802 442,973 1,250,000 1,692,973 400,828 81% Capital - 15,800 184,116 - 703,891 662,791 - 662,791 41,100 94% Total Expenditures 2,532,426 2,291,664 4,141,058 3,419,693 4,789,890 1,759,547 1,499,772 3,259,319 1,530,570 68% Net Surplus / (Deficit) 465,321 922,169 (94,586) (288,340) (1,658,537) (170,359) (1,670,131) Beginning Cash Balance 650,402 1,126,297 2,042,332 2,042,332 Cash Adjustments 10,574 (6,134) 23,323 - Ending Cash Balance 1,126,297 2,042,332 1,971,069 383,795 1,957,149 Cash Reserves Target - - - - Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures, Staffing, and Significant Changes/Variances: The MVH Restricted Fund was established in 2019 due to a directive from the Indiana State Board of Accounts: Starting on January 1, 2019, the political subdivision must post at the time of receipt of the distribution from the State Motor Vehicle Highway Account fifty percent (50%) of the distribution to MVH Restricted. The political subdivision, by ordinance or resolution, may elect to allocate more than fifty percent (50%) of the distributions to MVH Restricted. During the same fiscal year, the political subdivision may transfer, by ordinance or resolution, the amount allocated in excess of the 50% requirement from MVH Restricted to MVH. In no event can any transfers from MVH Restricted to MVH reduce the fiscal year distributions from the State Motor Vehicle Highway Account below the 50% requirement for MVH Restricted. Any amounts allocated in excess of the required 50% of distributions which remain in MVH Restricted at the end of the fiscal year must remain in MVH Restricted until expended for construction, reconstruction, or preservation. This fund receives 50% of the City's gas tax and wheel tax distribution from the State of Indiana. Gas tax revenue is distributed monthly by the State and is based on a complex formula, developed by the State, which takes into account population, road and street mileage and other factors. Wheel tax is collected by the Indiana Bureau of Motor Vehicles, remitted to the County, and distributed monthly to the local units based on population and road miles. This fund also receives revenue from interest earned on the fund's cash balance. Qualified Expenditures: Effective July 1, 2018, Indiana Code 8-14-1-4(b) and Indiana Code 8-14-1-5(c) requires at least 50% of the MVH distributions to be used for construction, reconstruction and preservation of the unit’s highways. Maintenance expenditures do not count toward the 50% requirement. Cash Reserves Target No reserve requirement City of South Bend, Indiana Monthly Financial Report June 30, 2023 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Intergov./ Shared Revenues 5,970,315 6,408,258 6,269,085 6,237,982 6,237,982 3,143,734 3,143,734 3,094,248 50% Intergov./ Grants - 123,272 - - - - - - - Licenses & Permits 300 1,975 2,175 1,500 1,500 1,325 1,325 175 88% Charges for Services 290,475 224,847 112,415 154,800 154,800 39,750 39,750 115,050 26% Interest Earnings 52,340 33,222 75,958 20,841 20,841 47,371 47,371 (26,530) 227% Debt Proceeds 1,778,948 890,000 1,705,507 2,235,000 2,235,000 - - 2,235,000 0% Other Income 56,716 41,861 44,405 6,000 6,000 37,104 37,104 (31,104) 618% Interfund Allocation Reimb 149,020 150,163 187,963 162,650 162,650 81,325 81,325 81,325 50% Interfund Transfers In 4,937,750 3,500,000 5,550,000 5,550,000 5,550,000 2,312,500 2,312,500 3,237,500 42% Total Revenue 13,235,863 11,373,598 13,947,509 14,368,773 14,368,773 5,663,109 5,663,109 8,705,664 39% Expenditures by Fund Motor Vehicle Highway (#202) 8,356,994 9,972,287 8,820,729 13,643,319 15,688,888 4,749,890 2,474,358 7,224,247 8,464,640 46% MVH Restricted (#266) 2,532,426 2,291,664 4,141,058 3,419,693 4,789,890 1,759,547 1,499,772 3,259,319 1,530,570 68% Total Expenditures 10,889,419 12,263,951 12,961,787 17,063,012 20,478,777 6,509,437 3,974,130 10,483,567 9,995,210 51% Expenditures by Activity Streets / Traffic & Lighting 9,686,646 10,943,687 11,454,763 15,095,079 17,858,980 5,862,859 3,613,811 9,476,670 8,382,310 53% Curb & Sidewalk Program 1,202,773 1,320,264 1,507,024 1,967,933 2,619,798 646,578 360,319 1,006,897 1,612,901 38% Total Expenditures 10,889,419 12,263,951 12,961,787 17,063,012 20,478,777 6,509,437 3,974,130 10,483,567 9,995,211 51% Expenditures by Type Personnel Salaries & Wages 2,936,488 3,074,589 3,179,336 4,195,306 4,195,306 1,750,130 - 1,750,130 2,445,176 42% Fringe Benefits 1,241,911 1,279,038 1,327,859 1,750,161 1,750,161 733,272 - 733,272 1,016,889 42% Total Personnel 4,178,400 4,353,627 4,507,195 5,945,467 5,945,467 2,483,403 - 2,483,403 3,462,065 42% Supplies 2,230,544 1,997,807 2,962,061 2,627,363 2,848,345 1,179,043 386,514 1,565,558 1,282,787 55% Services & Charges Professional Services 255,097 639,109 636,199 700,000 1,347,093 205,997 336,804 542,801 804,292 40% Printing & Advertising 194 771 2,422 2,950 2,950 1,455 - 1,455 1,495 49% Utilities 44,364 41,299 44,781 61,445 61,445 26,264 - 26,264 35,181 43% Repairs & Maintenance 1,742,208 1,205,803 2,078,298 2,321,025 2,700,228 633,795 1,252,557 1,886,352 813,876 70% Education & Training 13,900 2,845 8,291 20,000 20,000 10,252 688 10,940 9,060 55% Travel 2,210 - 5,135 17,500 17,500 803 - 803 16,697 5% Other Services & Charges 161,862 102,368 27,988 149,210 149,265 5,951 577 6,528 142,737 4% Debt Service Principal 590,097 874,648 982,660 1,474,595 1,474,596 569,977 - 569,977 904,619 39% Debt Service Interest & Fees 28,674 39,036 37,072 108,911 108,910 29,931 - 29,931 78,979 27% Total Services & Charges 2,838,607 2,905,881 3,822,847 4,855,636 5,881,986 1,484,427 1,590,625 3,075,052 2,806,936 52% Operating Expenditures 9,247,550 9,257,315 11,292,103 13,428,466 14,675,798 5,146,873 1,977,139 7,124,012 7,551,788 49% Capital 102,840 1,586,880 340,102 2,235,000 4,403,433 662,791 1,996,991 2,659,782 1,743,651 60% Bad Debt 4,042 - - - - - - - - - Interfund Allocations 1,534,987 1,419,756 1,329,582 1,399,546 1,399,546 699,773 - 699,773 699,773 50% Total Expenditures 10,889,419 12,263,951 12,961,787 17,063,012 20,478,777 6,509,437 3,974,130 10,483,567 9,995,212 51% Net Surplus / (Deficit) 2,346,444 (890,352) 985,722 (2,694,239) (6,110,004) (846,328) (4,820,457) Beginning Cash Balance 5,393,605 7,734,117 6,814,748 6,814,748 Cash Adjustments (5,932) (29,017) 48,951 - Ending Cash Balance 7,734,117 6,814,748 7,849,421 704,743 7,237,120 Motor Vehicle Highway Budget Summary - Fund 202 & 266 This summary shows the combined Motor Vehicle Highway (MVH) Fund and MVH Restricted Fund. These funds account for a portion of the Streets & Sewers Division's operations including: Streets, Traffic & Lighting, and Curb & Sidewalk. Streets & Sewers is a division of the Department of Public Works. For the purposes of reporting to the State of Indiana, these funds are combined; however, their accounting must be kept separate based on the directive put forth by the Indiana State Board of Accounts: Starting on January 1, 2019, the political subdivision must post at the time of receipt of the distribution from the State Motor Vehicle Highway Account fifty percent (50%) of the distribution to MVH Restricted. The political subdivision, by ordinance or resolution, may elect to allocate more than fifty percent (50%) of the distributions to MVH Restricted. During the same fiscal year, the political subdivision may transfer, by ordinance or resolution, the amount allocated in excess of the 50% requirement from MVH Restricted to MVH. In no event can any transfers from MVH Restricted to MVH reduce the fiscal year distributions from the State Motor Vehicle Highway Account below the 50% requirement for MVH Restricted. Any amounts allocated in excess of the required 50% of distributions which remain in MVH Restricted at the end of the fiscal year must remain in MVH Restricted until expended for construction, reconstruction, or preservation. City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name Local Road & Street Fund Number 251 Fund Type Special Revenue Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Intergov./ Shared Revenues 1,781,618 1,939,498 2,003,475 1,888,188 1,888,188 1,030,841 1,030,841 857,347 55% Intergov./ Grants 101,082 670,528 145,348 375,000 375,000 34,305 34,305 340,695 9% Interest Earnings 43,781 18,850 34,259 12,385 12,385 28,657 28,657 (16,272) 231% Other Income 18,968 - 10,510 - - - - - - Interfund Transfers In - - - 2,000,000 2,000,000 - - 2,000,000 0% Total Revenue 1,945,448 2,628,875 2,193,593 4,275,573 4,275,573 1,093,803 1,093,803 3,181,770 26% Expenditures by Type Supplies 4,468 367,364 57,542 350,000 367,220 75,400 17,220 92,620 274,600 25% Services & Charges Professional Services 200,078 459,207 690,622 250,000 1,229,736 93,951 822,985 916,936 312,800 75% Repairs & Maintenance 795,967 534,977 125,774 3,500,000 3,540,865 61,171 2,757,455 2,818,626 722,239 80% Other Services & Charges 2,094 8,202 - - - - - - - - Total Services & Charges 998,139 1,002,386 816,396 3,750,000 4,770,601 155,122 3,580,440 3,735,562 1,035,039 78% Capital 1,552,078 543,198 303,138 800,000 1,098,872 47,185 826,001 873,186 225,686 79% Interfund Transfers Out 1,000,000 2,000,000 1,000,000 220,000 220,000 - - - 220,000 0% Total Expenditures 3,554,685 3,912,948 2,177,076 5,120,000 6,456,693 277,707 4,423,661 4,701,368 1,755,325 73% Net Surplus / (Deficit) (1,609,236) (1,284,072) 16,517 (844,427) (2,181,120) 816,096 (3,607,565) Beginning Cash Balance 5,233,148 3,632,884 2,349,376 2,349,376 Cash Adjustments 8,971 565 14,192 - Ending Cash Balance 3,632,884 2,349,376 2,380,085 168,257 3,174,190 Cash Reserves Target - - - - Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures and Significant Changes/Variances: This fund is used to track expenditures for road projects managed by the Engineering division of the Department of Public Works. Per Indiana Code Section 8-14-2-5, this fund "shall be used exclusively by the cities, towns, and counties for: engineering, land acquisition, construction, resurfacing, maintenance, restoration, or rehabilitation of both local and arterial road and street systems; the payment of principal and interest on bonds sold primarily to finance road, street, or thoroughfare projects; any local costs required to undertake a recreational or reservoir road project under IC 8-23-5; or the purchase, rental, or repair of highway equipment." This fund receives gas taxes from the State of Indiana as its primary revenue source. Gas tax revenue is distributed monthly by the State and is based on a complex formula, developed by the State, which takes into account population, road and street mileage and other factors. Gas tax is forecasted conservatively given the changes in the State's distribution formula. This fund also receives revenue from interest earned on the fund's cash balance. Grants/Intergovernmental revenue is provided by the Indiana Department of Transportation (INDOT) and reimbursed through progress billing for state approved projects. In 2019, $2.5 million was transferred from the Local Income Tax Economic Development Fund (#408) to cover the cost of 20% local match for the Bendix Drive Pavement Replacement Project. Expenditures in this fund are for general street maintenance, traffic calming, outsourced paving, and traffic signal maintenance. Expenditures are based on the revenues received. There is no cash reserve requirement as this is a capital fund so it is spent down on capital projects. In 2021, the City issued an infrastructure bond to fund city-wide street improvements. As a result, some of the outsourced paving expenses typically budgeted for in this fund were moved to the 2021 Infrastructure Bond Capital Fund (#455). This fund supports a 50/50 matching grant (Community Crossings), funding $1,000,000 as the matching portion as an Interfund transfer to the Local Road & Bridge Grant Fund (#265). The transfer from this fund was suspended in 2021 and the matching portion was covered by the 2021 Infrastructure Bond Capital Fund (#455) and this fund transferred $2 million to the Motor Vehicle Highway Fund (#202). In 2022, this fund will resume the $1 million matching transfer to Fund #265. Cash Reserves Target No reserve requirement City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name LOIT Special Distribution Fund Number 257 Fund Type Special Revenue Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Intergov./ Grants 144,097 - - - - - - - - Interest Earnings 1,257 1,469 3,417 6 6 2,161 2,161 (2,155) 36009% Other Income - 1,500 - - - - - - - Total Revenue 145,354 2,969 3,417 6 6 2,161 2,161 (2,155) 36009% Expenditures by Type Services & Charges Professional Services 17,856 3,762 - 189,223 189,223 184,782 1,501 186,283 2,941 98% Total Services & Charges 17,856 3,762 - 189,223 189,223 184,782 1,501 186,283 2,941 98% Capital 31,938 20,166 - - 56,950 - - - 56,950 0% Total Expenditures 49,793 23,927 - 189,223 246,173 184,782 1,501 186,283 59,891 76% Net Surplus / (Deficit) 95,560 (20,958) 3,417 (189,217) (246,167) (182,621) (184,122) Beginning Cash Balance 170,735 266,588 245,630 245,630 Cash Adjustments 293 - (804) - Ending Cash Balance 266,588 245,630 248,243 (537) 66,248 Cash Reserves Target - - - - Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures and Significant Changes/Variances: This fund was established in 2016, per the Indiana State Board of Accounts (SBOA), to receive a one-time payment of local income taxes from the State for the purpose of infrastructure expenditures. Per the state statute (Senate Enrolled Act 67), a minimum of 75% must be spent on infrastructure projects. A total of $4,217,549, representing 75% of the total distribution, was deposited in May 2016, comprised of $4,160,901 distributed to the City and $56,648 distributed to the Redevelopment Authority. The remainder was deposited into the Rainy Day Fund (#102). Based on the fund purpose listed above, the one-time payment of local income tax received for infrastructure improvements has been expended and therefore this fund is slated to be inactivated once all funds are spent. The City continues to use this cash to help fund infrastructure projects. The fund should be spent down in the next year or so. Projects are managed by the Engineering division of the Department of Public Works. Cash Reserves Target No reserve requirement - one-time distribution - spend down to zero City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name Local Road & Bridge Grant Fund Number 265 Fund Type Special Revenue Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Intergov./ Grants 1,102,365 791,072 1,350,100 1,000,000 1,000,000 - - 1,000,000 0% Interest Earnings 7,642 4,832 23,684 77 77 24,595 24,595 (24,518) 31942% Other Income - - - - - - - - - Interfund Transfers In 1,522,365 1,000,000 1,000,000 220,000 220,000 - - 220,000 0% Total Revenue 2,632,372 1,795,904 2,373,784 1,220,077 1,220,077 24,595 24,595 1,195,482 2% Expenditures by Type Services & Charges Repairs & Maintenance 1,691,081 2,482,521 594,751 1,000,000 3,328,691 105,996 3,000,000 3,105,996 222,695 93% Other Services & Charges - - - - - - - - - - Total Services & Charges 1,691,081 2,482,521 594,751 1,000,000 3,328,691 105,996 3,000,000 3,105,996 222,695 93% Capital - - - - - - - - - - Total Expenditures 1,691,081 2,482,521 594,751 1,000,000 3,328,691 105,996 3,000,000 3,105,996 222,695 93% Net Surplus / (Deficit) 941,291 (686,618) 1,779,033 220,077 (2,108,614) (81,401) (3,081,401) Beginning Cash Balance 449,431 1,391,493 704,875 704,875 Cash Adjustments 770 - (6,854) - Ending Cash Balance 1,391,493 704,875 2,477,054 (1,403,739) 2,401,908 Cash Reserves Target - - - - Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures and Significant Changes/Variances: This fund was established (ordinance 10486-16) to account for the receipt of the Community Crossings state grant and matching revenue (50/50) and for the payment of expenditures on eligible projects, per the Indiana State Board of Accounts (SBOA). Community Crossings is a partnership between the Indiana Department of Transportation (INDOT) and Hoosier communities, both urban and rural, to invest in infrastructure projects that catalyze economic development, create jobs, and strengthen local transportation networks. The City is seeking $1 million in grant funding each year. In February 2017, the City received its first Community Crossings matching grant from INDOT for $1 million. The City's matching portion is covered by interfund transfers from other City funds. The transfers have come from the following funds: 2017 - $1 million - LOIT 2016 Special Distribution Fund (#257) | 2018 - $670,000 - LOIT 2016 Special Distribution Fund (#257) | 2019 - $553,253 - Local Road & Street Fund (#251) | 2020 - $1 million - Local Road & Street Fund (#251), $522,365 - Major Moves Construction Fund (#412) | 2021 - $1 million - 2021 Infrastructure Bonds Fund (#455) | 2022 - $1 million - Local Road & Street Fund (#251) This fund also receives revenue from interest earned on the fund's cash balance. Expenditures are calculated on anticipated grant proceeds, plus the City's matching portion funded by Local Road & Street Fund (#251). The Community Crossings Matching Grant project includes pavement reconstruction - asphalt milling and resurfacing and curb ramps. Projects are managed by the Engineering division of the Department of Public Works. Cash Reserves Target No reserve requirement - Grant fund - spend down to zero City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name Major Moves Construction Fund Number 412 Fund Type Capital Funds Control City Funds 2022 2022 2022 2022 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Intergov./ Grants 668 84,756 32,517 - - 238,248 238,248 (238,248) - Interest Earnings 17,411 9,556 26,999 3,857 3,857 18,985 18,985 (15,128) 492% Other Income 493,328 493,328 493,328 493,328 493,328 246,664 246,664 246,664 50% Total Revenue 511,407 587,639 552,844 497,185 497,185 503,897 503,897 (6,712) 101% Expenditures by Type Supplies - - - 350,000 700,000 - 2 2 699,998 0% Services & Charges Professional Services 108,890 57,027 217,156 250,000 519,497 53,934 240,449 294,383 225,115 57% Repairs & Maintenance 44,201 - 450,000 - - - - - - - Total Services & Charges 153,090 57,027 667,156 250,000 519,497 53,934 240,449 294,383 225,115 57% Capital 649,253 27,855 196,985 300,000 494,264 33,493 799 34,293 459,971 7% Interfund Transfers Out 522,365 - - - - - - - - - Total Expenditures 1,324,708 84,882 864,141 900,000 1,713,761 87,427 241,250 328,677 1,385,084 19% Net Surplus / (Deficit) (813,301) 502,758 (311,297) (402,815) (1,216,576) 416,470 175,219 Beginning Cash Balance 2,195,972 1,386,436 1,889,193 1,889,193 Cash Adjustments 3,765 - (5,596) - Ending Cash Balance 1,386,436 1,889,193 1,572,300 672,617 1,994,926 Cash Reserves Target - - - - Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures and Significant Changes/Variances: This fund was established in 2006 with the City's share of the proceeds for the lease of the Indiana Toll Road (I-80/90). The fund is used to finance capital improvements projects managed by the Engineering division of the Department of Public Works. Per Indiana Code Section 8-14-16-5, “money in the fund may be expended only for the following purposes: (1) Construction of highways, roads, and bridges; (2) In a county that is a member of the northwest Indiana regional development authority, or in a city or town located in such a county, any purpose for which the regional development authority may make expenditures under IC 36-7.5; (3) Providing funding for economic development projects (as defined in IC 6-3.5-7-13.1(c)(1) or IC 6-3.5-7-13.1(c)(2)(A) through IC 6-3.5-7-13.1(c)(2)(K)); (4) Matching federal grants for a purpose described in this section; (5) Providing funding for interlocal agreements under IC 36-1-7 for a purpose described in this section; (6) Providing the county's, city's, or town's contribution to a regional development authority established under IC 36-7.6-2-3.” This fund receives principal and interest income from interfund loans (debt schedules #84 & #85) being repaid by the River East Residential TIF Fund (#436). The loans will be paid off in 2024 and 2029. This fund also receives revenue from interest earned on the fund's cash balance. Since the original funding for Major Moves was realized in 2006 from the lease proceeds of the Indiana Toll Road and the interfund loans will eventually be paid off, there will be no funding source remaining by 2029. At that time, this fund will be spent down to zero. For 2021, $450,000 was budgeted for the Streets Division to use for street paving materials. In 2022, internal street paving materials decreased to $350,000. Budgeted for 2022 is $450,000 for Contracted Paving - as part of the City's Rebuilding our Streets Initiative. Also funded in 2022 is $200,000 Flashing Beacon and $300,000 Guardrail Installation. Cash Reserves Target No reserve requirement - Capital fund - spend down to zero City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name 2021 Infrastructure Bond Capital Fund Number 455 Fund Type Capital Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Interest Earnings - 21,221 37,031 - - 21,441 21,441 (21,441) - Interfund Transfers In - 8,601,026 - - - - - - - Total Revenue - 8,622,248 37,031 - - 21,441 21,441 (21,441) - Expenditures by Type Capital - 3,785,766 1,761,110 - 2,054,148 447,819 1,052,322 1,500,141 554,008 73% Interfund Transfers Out - 1,000,000 - - - - - - - - Total Expenditures - 4,785,766 1,761,110 - 2,054,148 447,819 1,052,322 1,500,141 554,008 73% Net Surplus / (Deficit) - 3,836,482 (1,724,079) - (2,054,148) (426,378) (1,478,700) Beginning Cash Balance - - 3,836,482 3,836,482 Cash Adjustments - - 189,608 - Ending Cash Balance - 3,836,482 2,302,010 1,782,333 1,684,127 Cash Reserves Target - - - - Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures and Significant Changes/Variances: Cash Reserves Target No reserve requirement - Bond capital fund - spend down to zero This fund was established to track the expenditures of the proceeds from the LIT Lease Rental Revenue Bonds, Series 2021. The bonds were issued to fund street and neighborhood infrastructure projects. The bonds were secured with local income tax funding and are being repaid by the Local Income Tax Economic Development Fund (#408). Payment of debt service principal and interest to the bondholders is recorded in the Building Corporation Fund (#755). The bonds were closed on May 12, 2021 with a par amount of $7,610,000 and a premium of $1,250,022, a total of $8,860,022. The bonds have a net interest rate of 3.4%. The bond proceeds and cost of issuance were accounted for in the Building Corporation Fund (#755). The net amount of $8,601,026 was transferred from Fund #755 to this bond capital fund to be used towards the The bonds proceeds will be spent towards improving the City's neighborhoods through street and infrastructure improvements. In 2021, $1,000,000 was transferred to the Local Road & Bridge Grant Fund (#265) as the City's match portion for the Community Crossings state matching grant from the Indiana Department of Transportation (INDOT). In 2022, the Local Road & Street Fund (#251) will resume the matching transfer. City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name Solid Waste Operations Fund Number 610 Fund Type Enterprise Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Charges for Services 5,656,106 6,092,214 6,909,550 7,472,103 7,472,103 3,717,761 3,717,761 3,754,342 50% Intergov./ Grants - - 7,410 - - 8,636 8,636 (8,636) - Interest Earnings 2,362 781 3,406 11,779 11,779 2,146 2,146 9,633 18% Other Income 98,540 49,951 63,306 45,000 45,000 16,816 16,816 28,184 37% Interfund Transfers In 250,000 1,796,371 263,687 - - - - - - Total Revenue 6,007,008 7,939,316 7,247,359 7,528,882 7,528,882 3,745,360 3,745,360 3,783,523 50% Expenditures by Type Personnel Salaries & Wages 1,151,775 1,116,262 1,223,746 1,360,314 1,360,314 594,486 - 594,486 765,828 44% Fringe Benefits 491,924 450,803 478,575 646,901 646,901 252,136 - 252,136 394,765 39% Total Personnel 1,643,699 1,567,066 1,702,321 2,007,215 2,007,215 846,622 - 846,622 1,160,593 42% Supplies 328,387 314,035 434,548 541,233 542,163 201,417 4,644 206,061 336,102 38% Services & Charges Printing & Advertising 504 4,106 13,059 5,603 29,489 11,874 690 12,564 16,925 43% Repairs & Maintenance 1,156,210 1,249,530 1,844,161 1,113,830 1,113,830 995,869 5,454 1,001,323 112,507 90% Education & Training - 17,160 180 20,000 20,000 4,068 167 4,234 15,766 21% Travel - - - 9,900 9,900 - - - 9,900 0% Other Services & Charges 1,163,619 1,126,780 1,085,570 1,231,197 1,240,754 613,817 604,347 1,218,164 22,590 98% Debt Service Principal - 250,000 - - - - - - - - Total Services & Charges 2,320,333 2,647,575 2,942,970 2,380,530 2,413,972 1,625,627 610,658 2,236,285 177,688 93% Operating Expenditures 4,292,419 4,528,676 5,079,840 4,928,978 4,963,350 2,673,665 615,302 3,288,968 1,674,383 66% Bad Debt 35,467 24,584 670,719 62,273 62,273 43,005 - 43,005 19,268 69% Interfund Interfund Allocations 958,978 1,185,129 1,187,501 1,358,336 1,358,336 679,168 - 679,168 679,168 50% Interfund Transfers Out 979,213 867,967 981,664 1,106,005 1,106,005 484,690 - 484,690 621,315 44% Total Interfund 1,938,191 2,053,096 2,169,165 2,464,341 2,464,341 1,163,858 - 1,163,858 1,300,483 47% Total Expenditures 6,266,076 6,606,356 7,919,724 7,455,592 7,489,964 3,880,528 615,302 4,495,830 2,994,134 60% Beginning Cash Balance 449,145 87,032 906,471 906,471 Cash Adjustments (103,044) (513,522) 60,726 - Ending Cash Balance 87,032 906,471 294,832 945,388 30,868 Cash Reserves Target 626,608 660,636 791,972 748,996 Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures, Staffing, and Significant Changes/Variances: This fund was established to account for the operations of the Solid Waste Division of the Department of Public Works. Solid Waste provides weekly trash collection service. Additional services available to residents include trash extra bulky collection, weekly yard waste collection, yard waste extra bulky collection, and Christmas tree collection. This fund is funded by charging City residents a monthly fee for pick-up and disposal of trash at an area landfill/transfer station and recycling centers. The most recent rate increases were in 2008 (ordinance no. 9861-08), 2017 (ordinance no. 10400-15), and 2021 (ordinance no. 10797-21). At the end of 2020, the Common Council approved an interfund loan from the Sewage Works Operations Fund (#641) to this fund in order to ensure the cash balance was not negative at year-end. The loan was repaid June 30, 2021. Personnel - The personnel budget includes the wages and benefits for twenty-five (25) full-time employees and a small budget for one (1) part-time employee. Rates for drivers have gone up significantly. | Supplies - The supplies budget includes fuel for the trash trucks, trash and yard waste totes, uniforms, and other small operating supplies. | Services - The repair & maintenance budget includes R&M for the trash trucks. The majority of the budget for other charges & services is for landfill costs (approx. $1.2 million budgeted for 2022). Landfill costs have continued to increase as the volume of trash collected rises year after year. However, the City does not charge residents based on the volume of trash picked up so there is no additional revenue to help offset the increased costs. The City will continue to look for ways to be more efficient and/or raise more revenue. | Capital - Solid Waste's capital needs are tracked in a separate capital fund (#611). Funds are transferred to capital fund as needed for the payment of debt service payments for capital leases. The City purchases new trash trucks through 5-year capital leases. Cash Reserves Target 10% of Annual expenditures City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name Solid Waste Capital Fund Number 611 Fund Type Enterprise Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Interest Earnings 946 34 1,516 - - 38 38 (38) - Debt Proceeds 375,000 758,270 1,559,726 1,225,000 1,225,000 - - 1,225,000 0% Interfund Transfers In 979,213 867,967 981,664 1,106,005 1,106,005 484,690 484,690 621,315 44% Total Revenue 1,355,159 1,626,271 2,542,907 2,331,005 2,331,005 484,728 484,728 1,846,277 21% Expenditures by Type Services & Charges Debt Service Principal 927,626 843,122 950,448 1,031,721 1,031,722 461,464 - 461,464 570,258 45% Debt Service Interest & Fees 51,027 37,977 31,216 74,284 74,286 24,512 - 24,512 49,774 33% Total Services & Charges 978,653 881,100 981,664 1,106,005 1,106,008 485,977 - 485,977 620,032 44% Capital 53,416 354,135 758,270 1,225,000 2,880,591 - 1,335,994 1,335,994 1,544,597 46% Total Expenditures 1,032,069 1,235,235 1,739,934 2,331,005 3,986,599 485,977 1,335,994 1,821,971 2,164,629 46% Net Surplus / (Deficit) 323,090 391,036 802,972 - (1,655,594) (1,249) (1,337,243) Beginning Cash Balance 64,925 388,126 779,163 779,163 Cash Adjustments 111 - (108) - Ending Cash Balance 388,126 779,163 1,582,027 (876,431) 1,580,778 Cash Reserves Target - - - - Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures and Significant Changes/Variances: This fund was established to account for capital expenditures and debt service related to the Solid Waste Division of the Department of Public Works. Some equipment is purchased through capital leases which are paid off over 5 years. This fund receives interfund transfers from the Solid Waste Operations Fund (#610) to cover expenditures as needed. Debt proceeds are from capital leases. The funds are held by an escrow agent Over the next five years, Solid Waste plans to replace older trucks with side-load dedicated units, replacing about two trucks a year. These trucks will be purchased with capital lease proceeds. The principal and interest expense budgeted is for capital lease payments for the trucks. Cash Reserves Target No reserve requirement - Capital fund - spend down to zero City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name Water Works Operations Fund Number 620 Fund Type Enterprise Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Charges for Services 19,530,007 19,423,624 19,141,578 20,819,225 20,819,225 9,504,366 9,504,366 11,314,859 46% Interest Earnings 29,477 28,409 95,051 91,160 91,160 53,236 53,236 37,924 58% Other Income 30,256 23,582 41,395 18,825 18,825 4,173 4,173 14,652 22% Interfund Allocation Reimb 1,788,327 1,856,424 1,414,701 1,633,074 1,633,074 816,537 816,537 816,537 50% Interfund Transfers In 83,727 656,984 294,627 - - - - - - Total Revenue 21,461,793 21,989,022 20,987,352 22,562,284 22,562,284 10,378,313 10,378,313 12,183,972 46% Total Expenditures 20,600,437 19,681,182 23,078,188 22,120,410 23,142,772 7,761,780 1,838,805 9,600,585 13,542,186 41% Expenditures by Type Personnel Salaries & Wages 3,387,258 3,192,897 3,497,540 4,191,488 4,191,488 1,846,051 - 1,846,051 2,345,437 44% Fringe Benefits 1,442,985 1,353,254 1,503,528 1,862,665 1,862,665 743,892 - 743,892 1,118,773 40% Total Personnel 4,830,243 4,546,151 5,001,068 6,054,153 6,054,153 2,589,943 - 2,589,943 3,464,210 43% Supplies 1,266,625 1,039,704 1,604,334 2,023,759 2,471,850 839,507 317,229 1,156,737 1,315,114 47% Services & Charges Professional Services 850,848 749,968 760,096 1,003,555 1,273,944 323,033 425,574 748,607 525,337 59% Printing & Advertising 2,209 2,029 7,168 7,033 8,436 2,136 205 2,341 6,095 28% Utilities 752,924 774,893 828,854 894,234 894,234 443,053 - 443,053 451,181 50% Repairs & Maintenance 388,841 465,164 411,658 483,486 621,006 235,355 36,091 271,446 349,560 44% Education & Training 10,322 20,142 15,517 35,675 38,456 15,541 819 16,359 22,097 43% Travel 2,754 - - 23,250 23,250 70 - 70 23,180 0% Other Services & Charges 2,998,135 2,896,198 2,536,459 3,437,075 3,599,252 1,021,290 1,058,887 2,080,177 1,519,076 58% Debt Service Principal 401,882 296,671 201,048 - - - - - - - Debt Service Interest & Fees 15,525 8,064 3,131 - - - - - - - Total Services & Charges 5,423,441 5,213,129 4,763,931 5,884,308 6,458,579 2,040,478 1,521,575 3,562,054 2,896,526 55% Operating Expenditures 11,520,310 10,798,983 11,369,334 13,962,220 14,984,582 5,469,929 1,838,805 7,308,733 7,675,850 49% Bad Debt 99,420 51,503 1,103,072 100,000 100,000 64,587 - 64,587 35,413 65% Interfund Interfund Allocations 2,184,334 2,267,793 2,342,714 2,848,061 2,848,061 1,424,031 - 1,424,031 1,424,030 50% PILOT 1,629,442 1,611,201 1,613,639 1,606,468 1,606,468 803,234 - 803,234 803,234 50% Interfund Transfers Out 5,166,931 4,951,702 6,649,430 3,603,661 3,603,661 - - - 3,603,661 0% Total Interfund 8,980,707 8,830,696 10,605,783 8,058,190 8,058,190 2,227,265 - 2,227,265 5,830,925 28% Total Expenditures 20,600,437 19,681,182 23,078,188 22,120,410 23,142,772 7,761,780 1,838,805 9,600,585 13,542,188 41% Net Surplus / (Deficit) 861,356 2,307,840 (2,090,837) 441,874 (580,488) 2,616,533 777,728 Beginning Cash Balance 4,204,418 4,840,727 6,550,457 6,550,457 Cash Adjustments (225,047) (598,110) 299,163 - Ending Cash Balance 4,840,727 6,550,457 4,758,783 5,969,969 6,687,174 Cash Reserves Target 1,030,022 984,059 1,153,909 1,157,139 Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures, Staffing, and Significant Changes/Variances: Cash Reserves Target 5% of Annual expenditures This fund was established to account for the revenues and operational expenses of the City-owned water utility. This fund also provides the monies for debt service obligations and capital improvements through transfer of monies to other water utility funds. The water utility is run by the Water Works Division of the Department of Public Works. Water Works solely utilizes groundwater to serve more than 112,000 customers. There are nine well fields which can produce water to be treated before making its way to homes and businesses via 550+ miles of water main. Water Works staff regularly conducts thorough testing on the groundwater before, during and after treatment, as well as throughout the distribution system. Water being distributed meets or exceeds all drinking water regulations. The general source of the water utility's revenue comes from the water service that is provided to its customers. The last rate increase was approved in 2021 (ordinance no. 10797-21). The purpose of the comprehensive rate adjustment is to provide a multi-year plan that meets the operational and capital needs of the utilities, gradually adjusting rates to generate sufficient cash flow. The increases are based on recommendations of a comprehensive utility long-term rate plan commissioned by the City. Changes to water rates are subject to approval of the Indiana Utility Regulatory Commission (IURC). Charges for services revenue forecast assumptions remain conservative. Other Income consists of reimbursements and other miscellaneous type sales. Interfund Allocation Reimbursement consists of the Utility Customer Service Allocation, which allocates the operational costs of the customer service department to benefiting operations including Sewage Works (Fund #641), Solid Waste (Fund #610), and Project ReLeaf (Fund #655); and the Payroll Cost Allocation, which allocates a portion of wages and benefits for positions that serve other divisions within the Department of Public Works. This fund also receives interest earnings from the other water utility funds (#624, 625, 626 and 629) for interest earned on cash balances in those funds that is subsequently transferred to this fund. Operational expenditures include those incurred in operating source of supply and pumping facilities, treatment facilities and distribution facilities. In addition, customer service costs are related to utility billing and collections. | Personnel - The personnel budget includes the wages and benefits for 68 full-time employees, and $86k for part-time and seasonal wages. | Supplies - The supplies budget includes inventory such as replacement parts for water mains and hydrants, repair & maintenance materials, concrete supplies, water treatment chemicals, laboratory supplies, fuel for vehicles and equipment, hardware supplies such as small tools & equipment, office supplies, and other small operating supplies. | Services - The repair & maintenance budget includes R&M for vehicles, equipment, buildings, and minor water infrastructure repairs. The utilities budget includes the costs of electric, natural gas, and water for the Water Works Division's facilities and distribution sites. Professional services include well cleaning, electrical services, large meter testing, evaluation studies, and more. Other charges & services includes $1.1 million for various services associated with the utility's customer service billing and collections activities such as credit card processing fees, bill production and mailing, and utility billing software charges. Other charges and services also includes $1.1 million for plumbing contractors for the Water Insurance Service Line Leak Program. | Debt service principal and interest payments are for capital leases used to purchase water meters. The leases will be paid off in 2021 and 2022 (debt schedules #149 & #158). | Interfund Transfers Out include transfers to the Water Works Sinking Fund (#625) to fund debt service principal and interest payments on bonds, transfers to the Water Works Capital Fund (#622) to fund capital expenditures, and transfers to the Water Works Operations & Maintenance (O&M) Reserve (Fund #629). | Payment in lieu of taxes (PILOT) is transferred to the General Fund (#101). PILOT is calculated as 3% of the net book value of the Water Utility's capital assets. | Capital - Water Work's capital needs are tracked in a separate capital fund (#622). Funds are transferred as needed to cover capital expenditures. City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name Water Works Capital Fund Number 622 Fund Type Enterprise Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Charges for Services 236,907 171,959 251,905 210,000 210,000 (118,847) (118,847) 328,847 -57% Interest Earnings 51,626 50,372 153,064 7,228 7,228 95,300 95,300 (88,072) 1318% Other Income 9,568 11,040 7,084 - - - - - - Interfund Transfers In 3,862,000 3,373,000 3,971,704 850,000 850,000 - - 850,000 0% Bond Proceeds - - - 18,488,000 - - - - - Total Revenue 4,160,101 3,606,371 4,383,757 19,555,228 1,067,228 (23,547) (23,547) 1,090,775 -2% Expenditures by Type Services & Charges Professional Services 31,704 22,740 42,253 1,000,000 1,267,093 - 462,633 462,633 804,460 37% Total Services & Charges 31,704 22,740 42,253 1,000,000 1,267,093 - 462,633 462,633 804,460 37% Capital 726,784 1,511,591 3,271,169 19,338,000 27,907,526 3,033,934 1,444,028 4,477,962 23,429,564 16% Bad Debt - (428) - - - - - - - - Total Expenditures 758,488 1,533,903 3,313,423 20,338,000 29,174,619 3,033,934 1,906,661 4,940,595 24,234,024 17% Net Surplus / (Deficit) 3,401,613 2,072,468 1,070,334 (782,772) (28,107,391) (3,057,482) (4,964,142) Beginning Cash Balance 4,187,432 7,652,044 9,672,979 9,672,979 Cash Adjustments 62,999 (51,533) 316,541 - Ending Cash Balance 7,652,044 9,672,979 11,059,854 (18,434,413) 7,815,625 Cash Reserves Target - - - - Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures and Significant Changes/Variances: 2023 Adopted Budget includes: Equipment: $25,000 • (1) Trailer 20 ' Long for Dump Truck Vehicles: $462,000 • (1) Tandem Axle Dump Truck - $275,000 • (2) Mini Cargo Vans - $66,000 • (1) Pickup Valve Truck - $65,000 • (2) Hybrid Vehicles - $56,000 Water Mains: $1,900,000 • New Main on Lathrop Street-Bendix Drive to Portage Avenue - $888,000 • Water main, hydrant, and valve replacement - $715,000 • New on Trail ROW-Dublin Street to Cripe Street - $297,000 Water Meter Replacement - $4,000,000 System Renewal Projects- TBD - $2,500,000 Services for Capital Planning - $100,000 Cash Reserves Target No reserve requirement - Capital fund - spend down to zero This fund was established to account for acquiring, constructing, and improving water utility capital assets. Water utility capital assets include wells, reservoirs, transmission and distribution mains, This fund receives interfund transfers from the Water Works Operations Fund (#620) as needed to cover capital expenditures. This fund also receives revenue from a system development fee: a one- time capital contribution charged to customers making a new connection to the water system. City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name Water Works Customer Deposit Fund Number 624 Fund Type Enterprise Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Interest Earnings 11,222 7,493 12,668 - - 13,669 13,669 (13,669) - Total Revenue 11,222 7,493 12,668 - - 13,669 13,669 (13,669) - Expenditures Interfund Transfers Out 16,448 7,493 - - - - - - - - Total Expenditures 16,448 7,493 - - - - - - - - Net Surplus / (Deficit) (5,227) - 12,668 - - 13,669 13,669 Beginning Cash Balance 1,287,448 1,263,319 1,279,314 1,279,314 Cash Adjustments (18,903) 15,996 23,530 - Ending Cash Balance 1,263,319 1,279,314 1,315,511 1,279,314 1,328,187 Cash Reserves Target 1,263,319 1,279,314 1,315,511 1,279,314 Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures and Significant Changes/Variances: This fund was established to retain the security deposits collected from utility customers. Upon termination of service, the security deposited is refunded in the form of a credit to the customer's final bill. Historically, this fund received revenue from interest earned on the fund's cash balance. In 2022, the City will change its interest earnings allocation methodology to deposit interest earned by this fund directly into Fund 620 rather than transferring it. Historically, interest earned on this fund's cash balance was transferred to the Water Works Operations Fund (#620). In 2022, the City will change its interest earnings allocation methodology to deposit interest earned by this fund directly into Fund 620 rather than transferring it. Cash Reserves Target 100% cash reserves for customer deposits City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name Water Works Sinking (Debt Service) Fund Number 625 Fund Type Enterprise Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Interest Earnings 8,907 2,818 18,171 - - 10,973 10,973 (10,973) - Interfund Transfers In 1,218,000 1,508,702 2,662,430 2,753,661 2,753,661 - - 2,753,661 0% Total Revenue 1,226,907 1,511,520 2,680,601 2,753,661 2,753,661 10,973 10,973 2,742,688 0% Expenditures by Type Services & Charges Debt Service Principal 1,058,099 1,093,877 1,248,939 1,663,800 1,663,800 - - - 1,663,800 0% Debt Service Interest & Fees 443,037 417,148 390,368 1,089,861 1,089,863 178,081 - 178,081 911,782 16% Total Services & Charges 1,501,136 1,511,025 1,639,307 2,753,661 2,753,663 178,081 - 178,081 2,575,582 6% Interfund Transfers Out 10,069 2,818 - - - - - - - - Total Expenditures 1,511,205 1,513,843 1,639,307 2,753,661 2,753,663 178,081 - 178,081 2,575,582 6% Net Surplus / (Deficit) (284,298) (2,323) 1,041,294 - (2) (167,108) (167,108) Beginning Cash Balance 286,131 2,323 - - Cash Adjustments 491 - 1,232,493 - Ending Cash Balance 2,323 - 2,273,787 (2) 873,049 Cash Reserves Target 2,323 - 2,273,787 (2) Fund Purpose: Explanation of Revenue Sources: This fund was established to account for the payment of debt service obligations for Water Works, including bond principal and interest payments and paying agent fees. This fund receives interfund transfers from the Water Works Operations Fund (#620) as needed to cover debt service obligations. Historically, this fund received revenue from interest earned on the fund's cash balance. In 2022, the City will change its interest earnings allocation methodology to deposit interest earned by this fund directly into Fund 620 rather than transferring it. Current debt includes: • 2012 Water Works Refunding Bonds, Refund 2002 - scheduled to retire on 1/1/23 with final payment being made in December 2022, (debt schedule #25) • 2009 Water Works Improvements, State Revolving Fund - scheduled to retire on 1/1/30 with final payment being made in December 2029, (debt schedule #68) • 2012 Water Works Revenue Bond - scheduled to retire on 1/1/33 with final payment being made in December 2032, (debt schedule #99) • 2016 Water Works Refunding Bonds, Refund 2000 & 2006 - scheduled to retire on 1/1/27 with final payment being made in December 2026, (debt schedule #156) • 2019 Amended Water Works Revenue Bonds of 2009, Series B - scheduled to retire on 1/1/30 with final payment being made in December 2029, (debt schedule #69) Historically, interest earned on this fund's cash balance was transferred to the Water Works Operations Fund (#620). In 2022, the City will change its interest earnings allocation methodology to deposit interest earned by this fund directly into Fund 620 rather than transferring it. Cash Reserves Target No reserve requirement City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name Water Works Bond Reserve Fund Number 626 Fund Type Enterprise Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Interest Earnings 12,438 8,191 13,836 - - 15,267 15,267 (15,267) - Total Revenue 12,438 8,191 13,836 - - 15,267 15,267 (15,267) - Expenditures Interfund Transfers Out 20,000 8,188 - - - - - - - - Total Expenditures 20,000 8,188 - - - - - - - - Net Surplus / (Deficit) (7,562) 4 13,836 - - 15,267 15,267 Beginning Cash Balance 1,427,971 1,422,800 1,422,804 1,422,804 Cash Adjustments 2,390 - (4,531) - Ending Cash Balance 1,422,800 1,422,804 1,432,109 1,422,804 1,450,906 Cash Reserves Target 1,422,800 1,422,804 1,432,109 1,422,804 Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures and Significant Changes/Variances: This fund was established to ensure compliance with certain debt service bond covenants. The required cash balance is determined by the debt service financing arrangements at the time of issuance. The debt service reserve amount is used towards the last debt service payment. Historically, this fund received revenue from interest earned on the fund's cash balance. In 2022, the City will change its interest earnings allocation methodology to deposit interest earned by this fund directly into Fund 620 rather than transferring it. Historically, excess interest earned on this fund's cash balance is transferred to the Water Works Operation Fund (#620). In 2022, the City will change its interest earnings allocation methodology to deposit interest earned by this fund directly into Fund 620 rather than transferring it. Cash Reserves Target 100% cash reserves per bond covenants City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name Water Works Operations & Maintenance Reserve Fund Number 629 Fund Type Enterprise Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Interest Earnings 25,426 17,168 28,377 - - 30,603 30,603 (30,603) - Interfund Transfers In 16,931 - 15,296 - - - - - - Total Revenue 42,357 17,168 43,673 - - 30,603 30,603 (30,603) - Expenditures Interfund Transfers Out 37,210 17,168 - - - - - - - - Total Expenditures 37,210 17,168 - - - - - - - - Net Surplus / (Deficit) 5,147 - 43,673 - - 30,603 30,603 Beginning Cash Balance 2,902,529 2,912,652 2,912,652 2,912,652 Cash Adjustments 4,976 - (9,550) - Ending Cash Balance 2,912,652 2,912,652 2,946,775 2,912,652 2,984,819 Cash Reserves Target 2,572,765 2,455,404 3,257,170 3,257,170 Fund Purpose: Explanation of Revenue Sources: This fund was established to hold cash reserves equivalent to two months of budgeted operating expenses in the Water Works Operations Fund (#620). This serves as fiscal protection against the risk of revenue shortfalls, emergencies, and other economic risks that may impact the water utility's ability to meet financial commitments. If this fund's cash falls below the reserve requirement, the Water Works Operations Fund (#620) will transfer funds to increase the cash reserves. Historically, this fund received revenue from interest earned on the fund's cash balance. In 2022, the City will change its interest earnings allocation methodology to deposit interest earned by this fund directly into Fund 620 rather than transferring it. Once this fund's cash balance met the reserve requirement, any excess interest earned was transferred to the Water Works Operations Fund (#620). In 2022, the City will change its interest earnings allocation methodology to deposit interest earned by this fund directly into Fund 620 rather than transferring it. Cash Reserves Target 16.67% of annual operating expenses in Fund 620, net of transfers City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name Sewer Repair Insurance Fund Number 640 Fund Type Enterprise Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Charges for Services 672,463 697,338 701,488 659,500 659,500 355,404 355,404 304,096 54% Interest Earnings 18,620 12,053 27,093 36,327 36,327 19,747 19,747 16,580 54% Other Income - - - - - - - - - Interfund Transfers In - - 48,167 - - - - - - Total Revenue 691,083 709,391 776,748 695,827 695,827 375,151 375,151 320,676 54% Expenditures by Type Personnel Salaries & Wages 116,128 119,441 119,081 135,402 135,402 65,044 - 65,044 70,358 48% Fringe Benefits 51,106 52,566 55,024 57,501 57,501 28,229 - 28,229 29,272 49% Total Personnel 167,234 172,007 174,105 192,903 192,903 93,273 - 93,273 99,630 48% Supplies 26,545 34,659 42,321 66,447 66,447 17,881 12,786 30,667 35,780 46% Services & Charges Printing & Advertising - - - 200 200 - - - 200 0% Repairs & Maintenance 507,227 422,857 474,934 451,050 454,500 279,520 80,940 360,461 94,039 79% Other Services & Charges 6,875 - - - - - - - - - Total Services & Charges 514,102 422,857 474,934 451,250 454,700 279,520 80,940 360,461 94,239 79% Operating Expenditures 707,880 629,522 691,360 710,600 714,050 390,674 93,727 484,401 229,649 68% Bad Debt 3,705 1,891 57,952 6,500 6,500 4,170 - 4,170 2,330 64% Interfund Allocations 84,511 91,901 96,195 100,506 100,506 50,253 - 50,253 50,253 50% Total Expenditures 796,097 723,314 845,507 817,606 821,056 445,097 93,727 538,824 282,232 66% Net Surplus / (Deficit) (105,014) (13,923) (68,759) (121,779) (125,229) (69,946) (163,673) Beginning Cash Balance 2,173,605 2,052,857 2,003,861 2,003,861 Cash Adjustments (15,735) (35,074) 16,862 - Cash Reserves Target 199,024 180,829 211,377 205,264 Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures, Staffing, and Significant Changes/Variances: This fund was established in 1980 (ordinance 6811-80) to account for the repair and/or replacement of private sewer connections. The Sewer Insurance program is funded by a monthly charge on City residents' sewer bills. The City is responsible for the main sewer line; from the main line to the house is the homeowner's responsibility. This program helps residents who have an issue with their lateral that cannot be resolved by a simple clean-out by a plumber, i.e., collapsed line, complete root infiltration, etc. that requires excavation work - a "dig". The program is set up so that the homeowner pays a maximum $500 deductible toward the cost of the repair and the City pays the rest. This fund collects a monthly charge on City residents' sewer bills. This fund also receives revenue from interest earned on the fund's cash balance. Personnel - The personnel budget includes the wages and benefits for two (2) full-time employees. | Supplies - The supplies budget includes materials, uniforms, and other small operating supplies. | Services - The repair & maintenance budget includes $400k for outside contracted work and $1,000 for R&M for equipment. Cash Reserves Target 25% of Annual expenditures City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name Sewage Works Operations Fund Number 641 Fund Type Enterprise Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Charges for Services 36,969,565 38,772,010 40,062,043 39,919,300 39,919,300 21,127,131 21,127,131 18,792,169 53% Interest Earnings 80,803 69,545 247,071 191,496 191,496 166,014 166,014 25,482 87% Other Income 36,100 276,595 106,610 4,600 4,600 19,131 19,131 (14,531) 416% Interfund Allocation Reimb 446,759 449,895 463,761 461,751 461,751 230,876 230,876 230,876 50% Interfund Transfers In 77,322 1,697,758 415,513 - - - - - - Total Revenue 37,610,549 41,265,804 41,294,998 40,577,147 40,577,147 21,543,152 21,543,152 19,033,996 53% Expenditures by Division Sewers 5,816,750 6,803,434 7,807,448 7,310,842 8,385,436 3,763,807 315,950 4,079,757 4,305,679 49% Concrete Crew 416,511 466,063 521,609 590,284 590,284 282,849 4,355 287,204 303,080 49% Wastewater 33,360,472 29,353,258 32,097,845 28,973,471 31,800,477 9,785,894 1,657,125 11,443,019 20,357,458 36% Organic Resources 1,587,652 1,326,459 1,506,046 1,481,692 1,499,737 590,669 30,628 621,297 878,440 41% Total Expenditures 41,181,385 37,949,214 41,932,947 38,356,289 42,275,934 14,423,219 2,008,058 16,431,277 25,844,657 39% Expenditures by Type Personnel Salaries & Wages 4,716,820 4,777,198 4,946,254 5,835,891 5,835,891 2,607,501 - 2,607,501 3,228,390 45% Fringe Benefits 1,973,822 1,956,552 2,018,844 2,488,025 2,488,025 1,034,863 - 1,034,863 1,453,162 42% Total Personnel 6,690,642 6,733,749 6,965,098 8,323,916 8,323,916 3,642,364 - 3,642,364 4,681,552 44% Supplies 1,666,866 1,569,805 2,230,631 2,774,710 3,113,405 1,222,939 418,717 1,641,657 1,471,748 53% Services & Charges Professional Services 849,692 399,309 590,275 214,980 1,627,105 995,334 482,860 1,478,194 148,911 91% Printing & Advertising 849 1,623 1,182 6,857 6,857 2,104 45 2,149 4,708 31% Utilities 1,101,420 1,160,652 1,267,312 1,437,613 1,437,613 696,753 - 696,753 740,860 48% Repairs & Maintenance 1,455,801 1,677,510 1,677,658 2,191,867 2,797,118 759,704 617,045 1,376,749 1,420,369 49% Education & Training 12,122 15,176 20,869 41,500 42,407 20,147 5,148 25,295 17,112 60% Travel 6,202 356 10,417 45,500 45,500 8,678 2,066 10,744 34,756 24% Other Services & Charges 2,439,052 3,157,093 1,889,515 2,702,709 4,265,375 1,680,490 482,177 2,162,667 2,102,708 51% Debt Service Principal 514,260 294,414 188,482 - - - - - - - Debt Service Interest & Fees 16,278 7,815 2,935 - - - - - - - Total Services & Charges 6,395,675 6,713,948 5,648,646 6,641,026 10,221,976 4,163,210 1,589,341 5,752,552 4,469,424 56% Operating Expenditures 14,753,183 15,017,502 14,844,375 17,739,652 21,659,297 9,028,514 2,008,058 11,036,573 10,622,724 51% Capital - - 20,610 - - - - - - - Bad Debt 158,420 83,831 1,749,145 225,000 225,000 85,560 - 85,560 139,440 38% Interfund Interfund Allocations 5,645,332 6,312,945 6,081,041 6,129,164 6,129,164 3,064,582 - 3,064,582 3,064,582 50% PILOT 4,592,349 4,543,120 4,465,686 4,489,126 4,489,126 2,244,563 - 2,244,563 2,244,563 50% Interfund Transfers Out 16,032,102 11,991,816 14,772,089 9,773,347 9,773,347 - - - 9,773,347 0% Total Interfund 26,269,783 22,847,881 25,318,816 20,391,637 20,391,637 5,309,145 - 5,309,145 15,082,492 26% Total Expenditures 41,181,385 37,949,214 41,932,947 38,356,289 42,275,934 14,423,219 2,008,058 16,431,277 25,844,656 39% Net Surplus / (Deficit) (3,570,836) 3,316,590 (637,948) 2,220,858 (1,698,787) 7,119,933 5,111,874 Beginning Cash Balance 15,409,455 11,466,153 13,825,371 13,825,371 Cash Adjustments (372,465) (957,372) 633,640 - Ending Cash Balance 11,466,153 13,825,371 13,821,063 12,126,584 20,567,952 Cash Reserves Target 2,059,069 1,897,461 2,096,647 2,113,797 Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures, Staffing, and Significant Changes/Variances: Cash Reserves Target 5% of Annual expenditures This fund was established to account for the operations of the following divisions of the Department of Public Works: Wastewater - Facilitates the collection, treatment, and disposal of wastewater. Responsible for the operation of the treatment facility, which is a conventional activated sludge plant, the interceptor sewer system, the combined sewer overflow (CSO) system and the remote sewage lift stations. | Sewers - Oversees the repair and maintenance of approximately 700 miles of sanitary sewer and storm drains. Along with the sanitary and storm lines, Sewers also maintains around 10,000 catch basins, inlets, and drains. Maintenance of the sewer system is assisted by a vactor truck outfitted with a specialized camera system that enables real-time viewing of the inside of the sewer lines. This allows for the identification of issues to be addressed before they become problems that can affect the public. Sewers also mows and upkeeps the City’s retention ponds. | Organic Resources - Recycles collected yard waste, leaves, and brush for compost and mulch products. This fund receives revenue from charges for utility services for the City's residents. The last rate increase was approved in 2021 (ordinance no. 10797-21). The purpose of the comprehensive rate adjustment is to provide a multi-year plan that meets the operational and capital needs of the utilities, gradually adjusting rates to generate sufficient cash flow. The increases are based on recommendations of a comprehensive utility long-term rate plan commissioned by the City. The ordinance also established the Utility Assistance Program (UAP), to provide discounts to qualifying low-income customers. The program is funded by a monthly fee charged to all customers, starting out at $1.75 per month with the option to increase it gradually over the years to support the program as needed. Interfund Allocation Reimbursement is the Payroll Cost Allocation, which allocates a portion of wages and benefits for positions that serve other divisions within the Department of Public Works. These positions are allocated out to the following Public Works divisions: Streets (Fund #202), Water Works (Fund #620), Sewer Insurance (Fund #640), and Concrete Crew. This fund also receives interest earnings from the other sewage works funds (#643 & 654) for interest earned on cash balances in those funds that is subsequently transferred to this fund. Operational expenditures include those incurred in operating the wastewater treatment plant, maintaining the City's sewer system, and operating the Organic Resources facility which processes leaves, brush, wood and other yard waste. | Personnel - The personnel budget includes the wages and benefits for 89 full-time employees, and $243k for part-time and seasonal wages. | Supplies - Includes supplies needed to operate the wastewater treatment plant, such as water treatment chemicals, laboratory supplies, repair & maintenance materials, fuel for vehicles and equipment, hardware supplies such as small tools & equipment, office supplies, and other small operating supplies. Also includes supplies for sewer repair & maintenance and the operations of Organic Resources. | Services - The repair & maintenance budget includes R&M for vehicles, equipment, buildings, and minor sewer infrastructure repairs. The utilities budget includes the costs of electric, natural gas, and water for the wastewater treatment plant facilities, organic resources, and 50% of the utilities costs for the Public Works Service Center (utilized by Sewers). The other 50% is paid for by the Streets division which is budgeted in the Motor Vehicle Highway Fund (#202). Professional services include contract lab analysis and biomonitoring that cannot be completed in-house. Other charges & services includes contractual services for main line repairs and engineering projects for storm/sanitary sewer system repair/rehab/stabilization. | Debt service principal and interest payments are for capital leases used to purchase vehicles and equipment. The leases will be paid off in 2021 and 2022 (debt schedules #149, 152, 158, & 164). | Interfund Transfers Out include transfers to the Sewage Works Sinking Fund (#649) to fund debt service payments on bonds and transfers to the Sewage Works Capital Fund (#642) to fund capital expenditures.| Payment in lieu of taxes (PILOT) is transferred to the General Fund (#101). PILOT is calculated as 3% of the net book value of Sewage Works' capital assets. | Capital - Sewage Works' capital needs are tracked in a separate capital fund (#642). Funds are transferred as needed to cover capital expenditures. City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name Sewage Works Capital Fund Number 642 Fund Type Enterprise Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Charges for Services 547,367 539,730 106,734 339,000 339,000 224,764 224,764 114,237 66% Interest Earnings 137,764 87,851 201,511 23,988 23,988 151,766 151,766 (127,778) 633% Other Income 17,342 24,656 19,550 - - - - - - Interfund Transfers In 7,911,000 5,946,370 3,874,147 - - - - - - Bond Proceeds - - - 31,100,000 - - - - - Total Revenue 8,613,472 6,598,607 4,201,942 31,462,988 362,988 376,530 376,530 (13,541) 104% Expenditures by Type Services & Charges Professional Services - - 18,900 1,500,000 2,481,248 261,680 1,109,993 1,371,673 1,109,575 45% Total Services & Charges - - 18,900 1,500,000 2,481,248 261,680 1,109,993 1,371,673 1,109,575 55% Capital 4,248,134 6,048,729 3,300,931 32,710,000 41,549,597 1,155,339 2,246,620 3,401,958 38,147,639 8% Bad Debt - (1,031) - - - - - - - - Total Expenditures 4,248,134 6,047,698 3,319,831 34,210,000 44,030,845 1,417,018 3,356,613 4,773,631 39,257,214 11% Net Surplus / (Deficit) 4,365,338 550,908 882,111 (2,747,012) (43,667,857) (1,040,489) (4,397,102) Beginning Cash Balance 9,417,064 13,821,218 14,359,708 14,359,708 Cash Adjustments 38,815 (12,418) (15,241,819) - Ending Cash Balance 13,821,218 14,359,708 - (29,308,149) 14,200,941 Cash Reserves Target - - - Explanation of Revenue Sources: Explanation of Expenditures and Significant Changes/Variances: This fund was established to account for the purchase of capital equipment and to fund major renovations/restorations for the following divisions of the Department of Public Works: Wastewater, Sewers, Organic Resources, and Concrete Crew. This fund receives interfund transfers from the Sewage Works Operations Fund (#641) as needed to cover capital expenditures. This fund also receives revenue from a system development fee: a one- time capital contribution charged to customers making a new connection to the water system. Additionally, this fund receives revenue from the selling of RINs (renewable identification numbers) credits that are part of the EPA Renewable Fuel Standards program. Fuel refiners and importers of nonrenewable fuels are obligated to produce a certain volume of renewable fuel or to buy an equivalent amount of credits on the RIN market. The City is using the biogas from its wastewater treatment plant digester to fuel its Solid Waste division's trash trucks. Each gallon equivalent that the City uses in a vehicle gets sold as a credit. The type of fuel produced by the City is rated D3 to be used for transportation. 2023 Adopted Budget includes: Capital Equipment Wastewater: • (1) Connect Van - $30,000 • (1) Utility Cart - $18,000 • (2) Portable Generators & Trailers - $120,000 Organic Resources: • (3) Front End Loaders - $310,000 Sewers Division: • (1) Excavator - $300,000 • (1) Sewer Camera Truck - $425,000 • (1) Truck-4WD/crew cab - $60,000 • (2) Compressors - $30,000 Capital Projects Wastewater Treatment Plant (WWTP) Upgrades: • WWTP Plant/Secondary Projects - $5.0 million • WWTP Secondary Plant Improvements - $1.4 million • LTCP/CSO Tank Design WWTP - $1.0 million Sewers: • Sewer Lining Projects - $2.0 million Cash Reserves Target No reserve requirement - Capital fund - spend down to zero City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name Sewage Works Operations & Maintenance Reserve Fund Number 643 Fund Type Enterprise Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Interest Earnings 48,416 32,719 53,797 - - 58,016 58,016 (58,016) - Interfund Transfers In - - - - - - - - - Total Revenue 48,416 32,719 53,797 - - 58,016 58,016 (58,016) - Expenditures Interfund Transfers Out 71,004 32,719 - - - - - - - - Total Expenditures 71,004 32,719 - - - - - - - - Net Surplus / (Deficit) (22,588) - 53,797 - - 58,016 58,016 Beginning Cash Balance 5,563,851 5,550,801 5,550,801 5,550,801 Cash Adjustments 9,538 - (18,104) - Ending Cash Balance 5,550,801 5,550,801 5,586,493 5,550,801 5,658,617 Cash Reserves Target 4,192,386 4,327,098 5,418,181 5,418,181 Fund Purpose: Explanation of Revenue Sources: This fund was established to hold cash reserves equivalent to two months of budgeted operating expenses in the Sewage Works Operations Fund (#641). This serves as fiscal protection against the risk of revenue shortfalls, emergencies, and other economic risks that may impact the sewage works' ability to meet financial commitments. If this fund's cash falls below the reserve requirement, the Sewage Works Operations Fund (#641) will transfer funds to increase the cash reserves. Historically, this fund received revenue from interest earned on the fund's cash balance. In 2022, the City will change its interest earnings allocation methodology to deposit interest earned by this fund directly into Fund 641 rather than transferring it. Once this fund's cash balance meets the reserve requirement, any excess interest earned is transferred to the Sewage Works Operations Fund (#641). In 2022, the City will change its interest earnings allocation methodology to deposit interest earned by this fund directly into Fund 641 rather than transferring it. Cash Reserves Target 16.67% of annual operating expenses in Fund 641, net of transfers City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name Sewage Sinking (Debt Service) Fund Number 649 Fund Type Enterprise Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Interest Earnings 41,998 19,986 47,494 - - 39,071 39,071 (39,071) - Debt Proceeds 5,743,815 14,339,893 - - - - - - - Interfund Transfers In 8,110,581 7,845,090 11,107,089 9,773,347 9,773,347 - - 9,773,347 0% Total Revenue 13,896,394 22,204,969 11,154,583 9,773,347 9,773,347 39,071 39,071 9,734,276 0% Expenditures by Type Services & Charges Debt Service Principal 11,716,557 20,236,844 6,275,000 7,460,066 7,460,066 - - - 7,460,066 0% Debt Service Interest & Fees 1,948,613 1,779,749 1,238,373 2,313,281 2,313,281 539,302 - 539,302 1,773,979 23% Total Services & Charges 13,665,170 22,016,593 7,513,373 9,773,347 9,773,347 539,302 - 539,302 9,234,045 6% Interfund Transfers Out - 1,509,210 - - - - - - - - Total Expenditures 13,665,170 23,525,803 7,513,373 9,773,347 9,773,347 539,302 - 539,302 9,234,045 6% Net Surplus / (Deficit) 231,224 (1,320,833) 3,641,210 - - (500,231) (500,231) Beginning Cash Balance 1,087,745 1,320,833 - - Cash Adjustments 1,865 - (9,391) - Ending Cash Balance 1,320,833 - 3,631,819 - 3,136,096 Cash Reserves Target 1,320,833 - 3,631,819 - Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures and Significant Changes/Variances: This fund was established to account for the payment of debt service obligations for Sewage Works, including bond principal and interest payments and paying agent fees. This fund receives interfund transfers from the Sewage Works Operations Fund (#641) as needed to cover debt service obligations. This fund also receives revenue from interest earned on the fund's cash balance. Starting in 2022, interest earned on the cash balance in this fund will be subsequently transferred to the Sewage Works Operations Fund (#641). In 2021, the City issued the 2021 Sewage Works Refunding Revenue Bonds to refund the 2009 Sewage Works State Revolving Loan Fund (SRF) Loan (debt schedule #70) and the 2011 Sewage Works Revenue Bonds (debt schedule #93). The par amount of the bonds were $12,450,000 with a premium of $1,889,893 a total of $14,339,893. The funds were deposited into this fund to be used to pay off the 2009 and 2011 debt in December 2021. Starting in 2022, interest earned on the cash balance in this fund will be subsequently transferred to the Sewage Works Operations Fund (#641). Current debt includes: • 2012 Sewage Works Revenue Bonds - final payment December 1, 2032, (debt schedule #101) • 2013A Sewage Works Revenue Bonds - final payment December 1, 2024 , (debt schedule #105) • 2015 Sewage Works Revenue Bonds, Refunding 2006 & 2007 - final payment December 1, 2025, (debt schedule #145) • 2020 Sewage Works Revenue Bonds, Refunding 2010 - final payment December 1, 2030, (debt schedule #80) • 2021 Sewage Works Revenue Bonds, Refunding 2009 & 2011 - final payment December 1, 2031 (debt schedule #219) The 2020 Debt Service Principal and Interest expense was higher than usual due to the refunding of the 2010 Sewage Works Revenue Bonds. The proceeds from the issuance of the refunding were used to pay off of the original 2010 bonds. The payoff was $5.49 million in principal and $125k in interest. The refunding saved the City approximately $1.4 million in principal and interest over the remaining life of the bonds. The 2021 Debt Service Principal and Interest expense was higher than usual due to the refunding of the 2009 and 2011 debt. The proceeds from the issuance of the refunding were used to pay off of the original debt. The payoff was $15.1 million in principal and $323k in interest. The refunding saved the City approximately $3.5 million in principal and interest over the remaining life of the bonds. Cash Reserves Target No reserve requirement City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name Sewage Debt Service Reserve Fund Number 653 Fund Type Enterprise Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Interest Earnings 20,901 271 36,341 - - 39,192 39,192 (39,192) - Interfund Transfers In - 1,509,210 - - - - - - - Total Revenue 20,901 1,509,481 36,341 - - 39,192 39,192 (39,192) - Expenditures by Type Interfund Transfers Out 322,566 1,749,971 - - - - - - - - Total Expenditures 322,566 1,749,971 - - - - - - - - Net Surplus / (Deficit) (301,665) (240,490) 36,341 - - 39,192 39,192 Beginning Cash Balance 4,291,915 3,990,250 3,749,760 3,749,760 Cash Adjustments - - (12,230) - Ending Cash Balance 3,990,250 3,749,760 3,773,871 3,749,760 3,822,593 Cash Reserves Target 3,990,250 3,749,760 3,773,871 3,749,760 Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures and Significant Changes/Variances: This fund was established in 2009 (ordinance 9966-09) to be the repository for the City's Sewage Works bond debt service reserves as required by bond documents. The required cash balance is determined by the debt service financing arrangements at the time of issuance. The debt service reserve amount is used towards the last debt service payment. This fund receives revenue from interest earned on the fund's cash balance. Starting in 2022, interest earned on the cash balance in this fund will be subsequently transferred to the Sewage Works Operations Fund (#641). A new debt service reserve requirement was established for the 2021 Sewage Works Refunding Revenue Bonds (debt schedule #219) in the amount of $1,509,210. This amount was transferred from the Sewage Works Sinking Fund (#649) in 2021. The debt service reserve amount is used towards the last debt service payment. Bond principal and interest payments are accounted for in the Sewage Works Sinking Fund (#649). In 2020, the 2010 Sewage Works Revenue Bonds were refunded. The 2010 bonds debt service reserve amount ($322,566) was transferred to the Sewage Works Sinking Fund (#649) to be used towards the refunding. In 2021, the City issued the 2021 Sewage Works Refunding Revenue Bonds to refund the 2009 Sewage Works State Revolving Loan Fund (SRF) Loan (debt schedule #70) and the 2011 Sewage Works Revenue Bonds (debt schedule #93). The remaining debt service reserve ($1,749,971) for the 2009 and 2011 debt was transferred to the Sewage Works Debt Service Fund #649 to be used towards the pay off of the debt in December 2021. Cash Reserves Target 100% cash reserves per bond covenants City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name Sewage Works Customer Deposit Fund Number 654 Fund Type Enterprise Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Interest Earnings 4,641 4,446 10,905 - - 12,852 12,852 (12,852) - Total Revenue 4,641 4,446 10,905 - - 12,852 12,852 (12,852) - Expenditures Interfund Transfers Out 6,318 4,446 - - - - - - - - Total Expenditures 6,318 4,446 - - - - - - - - Net Surplus / (Deficit) (1,677) - 10,905 - - 12,852 12,852 Beginning Cash Balance 413,157 649,073 903,840 903,840 Cash Adjustments 237,593 254,768 270,696 - Ending Cash Balance 649,073 903,840 1,185,442 903,840 1,279,499 Cash Reserves Target 649,073 903,840 1,185,442 903,840 Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures and Significant Changes/Variances: This fund was established to retain the security deposits collected from utility customers. Upon termination of service, the security deposited is refunded in the form of a credit to the customer's final bill. Historically, this fund received revenue from interest earned on the fund's cash balance. In 2022, the City will change its interest earnings allocation methodology to deposit interest earned by this fund directly into Fund 641 rather than transferring it. Historically, interest earned on this fund's cash balance was transferred to the Sewage Works Operations Fund (#641). In 2022, the City will change its interest earnings allocation methodology to deposit interest earned by this fund directly into Fund 641 rather than transferring it. Cash Reserves Target 100% cash reserves for customer deposits City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name Project ReLeaf Fund Number 655 Fund Type Special Revenue Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Charges for Services 446,136 466,321 455,212 451,610 451,610 228,949 228,949 222,661 51% Interest Earnings 4,176 2,322 4,980 6,690 6,690 4,434 4,434 2,256 66% Interfund Transfers In - - 36,158 - - - - - - Total Revenue 450,312 468,643 496,350 458,300 458,300 233,383 233,383 224,917 51% Expenditures by Type Personnel Salaries & Wages 56,338 40,726 35,920 83,136 83,136 - - - 83,136 0% Fringe Benefits 4,376 3,115 2,810 6,360 6,360 - - - 6,360 0% Total Personnel 60,714 43,841 38,730 89,496 89,496 - - - 89,496 0% Supplies 4,764 3,980 6,928 7,250 7,250 - - - 7,250 0% Services & Charges Other Services & Charges - - - - - - - - - - Total Services & Charges - - - - - - - - - - Operating Expenditures 65,478 47,821 45,658 96,746 96,746 - - - 96,746 0% Bad Debt 2,634 1,793 43,213 6,500 6,500 2,775 - 2,775 3,725 43% Interfund Interfund Allocations 42,385 37,736 46,462 36,239 36,239 18,119 - 18,119 18,120 50% Interfund Transfers Out 300,000 500,000 300,000 300,000 300,000 125,000 - 125,000 175,000 42% Total Interfund 342,385 537,736 346,462 336,239 336,239 143,119 - 143,119 193,120 43% Total Expenditures 410,497 587,350 435,333 439,485 439,485 145,894 - 145,894 293,591 33% Net Surplus / (Deficit) 39,815 (118,707) 61,017 18,815 18,815 87,489 87,489 Beginning Cash Balance 398,183 425,913 282,057 282,057 Cash Adjustments (12,085) (25,149) 9,992 - Ending Cash Balance 425,913 282,057 353,065 300,872 439,274 Cash Reserves Target 102,624 146,838 108,833 109,871 Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures, Staffing, and Significant Changes/Variances: This was established to account for the fall and spring leaf collection program. This program is managed by the Department of Public Works through the Streets division. This fund was established in 1989 (ordinance 8007-89) in response to the problems brought about by the layers of dead leaves that collect in the fall. The City instituted a leaf pick-up program, called "Operation Re-Leaf," which encompassed using leaf vacuums as the primary collection tool. The City collects and disposes of leaves for residents to mitigate the practice of burning leaves. Burning leaves impacts air quality and can cause house/wildfires. (Ord. No. 7895-88, § 1; Ord. No. 8023-89, § 1; Ord. No. 9641-05, § I, 11-18-05) Beginning in the fall 1989, the service charge per customer for this program was eighteen cents ($0.18) per month per household. Starting January 1, 2006, the charge was increased to ninety-nine cents ($0.99) per month per household. The charge is included on residents' utility bills. There are currently 37,638 customers who pay for this service. This fund also receives revenue from interest earned on the fund's cash balance. The personnel budget includes the wages and benefits for the seasonal employees who perform the leaf pick-up work during the fall and spring. Interfund Transfers Out are for supervisory wages, supplies, fuel, vactor repairs, and other expenses paid for by other funds. Currently, the leaf pickup program does not fund itself and the City has been spending down this fund's cash balance. Prior to 2021, Interfund Transfers Out were made to the Motor Vehicle Highway Fund (#202) for supervisory wages, supplies, fuel, vactor repairs, and other expenses paid for by the Streets division. In 2021, the Interfund Transfers Out was budgeted for a transfer to the Sewage Works Operations Fund (#641) for supervisory wages, supplies, fuel, vactor repairs, and other expenses paid for by Fund 641. In 2022, the transfer will be made to Fund #202 going forward. Cash Reserves Target 25% of Annual expenditures City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name Storm Sewer Fund Number 667 Fund Type Enterprise Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Charges for Services 1,037,898 1,064,337 1,036,932 1,147,200 1,147,200 524,303 524,303 622,897 46% Intergov./ Grants - 68,000 - - - 293,000 293,000 (293,000) - Interest Earnings 4,831 7,492 22,740 5,375 5,375 17,002 17,002 (11,627) 316% Other Income - - 12,000 - - - - - - Interfund Transfers In - - 73,642 - - - - - - Total Revenue 1,042,729 1,139,829 1,145,315 1,152,575 1,152,575 834,304 834,304 318,270 72% Expenditures by Type Services & Charges Professional Services 11,085 74,572 189,476 300,000 567,139 189,704 160,806 350,510 216,629 62% Other Services & Charges - - - - - - - - - - Total Services & Charges 11,085 74,572 189,476 300,000 567,139 189,704 160,806 350,510 216,629 62% Capital 90,050 436,855 1,217,100 1,150,000 1,743,945 87,535 1,046,369 1,133,904 610,041 65% Bad Debt 3,186 175 84,577 - - 5,471 - 5,471 (5,471) - Total Expenditures 104,322 511,602 1,491,154 1,450,000 2,311,084 282,710 1,207,174 1,489,885 821,199 64% Net Surplus / (Deficit) 938,407 628,227 (345,839) (297,425) (1,158,509) 551,594 (655,580) Beginning Cash Balance 124,406 1,032,916 1,604,154 1,604,154 Cash Adjustments (29,898) (56,988) 27,377 - Ending Cash Balance 1,032,916 1,604,154 1,285,693 445,645 1,840,280 Cash Reserves Target - - - - Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures and Significant Changes/Variances: On January 14, 2019, the Common Council passed an ordinance to establish a storm water user fee (ordinance 10633-19). This fund was established to track receipt of the storm water fee revenue and expense of that revenue on storm water projects. - The storm sewer system consists of sewers, storm inlets, catch basins, manholes, curbs, gutters, ditches, swales, retention and/or detention ponds or basins, dams, and flood control facilities designed for the collection, control, transport or discharge of stormwater. A storm water utility fee is a fee that produces revenue dedicated to improving drainage, controlling flooding, improving water quality and implementing regulations. The original storm water fee structure was a flat rate of $2 per month for residential customers and $5 per month for non-residential customers. The fee took effect on June 1, 2019. In August 2021, the Common Council passed ordinance no. 10797-21 to change the rates. Effective January 1, 2022, the residential flat rate remains $2 per month however the non-residential rate will change as follows: Tier 1-$5, Tier-2 $8, Tier 3-$10, Tier 4-$16, and Tier 5-$20. The ordinance allows for the storm water rates to increase incrementally from 2022 through 2025. In 2021, the City received a $68,000 grant from the Indiana Department of Natural Resources - Lake and River Enhancement Program Division of Wildlife to be used towards the Northshore Bank Stabilization Project. The 2022 budget for stormwater projects include $200,000 for professional services and $824,000 identified for storm sewer projects, drainage projects, downspout disconnection plan and misc. repairs. In 2021, projects included work on the South Bend Dam, Flood Mitigation, Western Avenue Phase III Storm Sewer, and the Michigan Street Separation. Cash Reserves Target No reserve requirement - Capital fund - spend down to zero City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name Police State Seizures Fund Number 216 Fund Type Special Revenue Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Intergov./ Shared Revenues 4,678 22,670 23,345 5,000 5,000 11,563 11,563 (6,563) 231% Interest Earnings 1,895 993 2,551 2,364 2,364 2,159 2,159 205 91% Other Income 18 - - - - - - - - Interfund Transfers In - 7,636 - - - - - - - Total Revenue 6,591 31,299 25,897 7,364 7,364 13,722 13,722 (6,358) 186% Expenditures by Type Services & Charges Education & Training - - - 10,000 10,000 - - - 10,000 0% Other Services & Charges - - - 12,000 12,000 - - - 12,000 0% Total Services & Charges - - - 22,000 22,000 - - - 22,000 0% Capital 31,753 71,043 - - - - - - - - Total Expenditures 31,753 71,043 - 22,000 22,000 - - - 22,000 0% Net Surplus / (Deficit) (25,162) (39,744) 25,897 (14,636) (14,636) 13,722 13,722 Beginning Cash Balance 238,323 213,569 173,825 173,825 Cash Adjustments 409 - (632) - Ending Cash Balance 213,569 173,825 199,090 159,189 213,314 Cash Reserves Target 7,938 17,761 - 5,500 Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures and Significant Changes/Variances: This fund accounts for law enforcement expenditures financed by the state or local agencies' authorized sale of confiscated property. This fund receives revenue from the state or local agencies' authorized sale of confiscated property. This fund's revenue stream is not a steady flow. It is dependent upon the processing and release of funds from the State for seized assets in drug activities. This fund also receives revenue from interest earned on the fund's cash balance. Expenditures are typically budgeted for law enforcement training and various Police Department expenses. In recent years, the Police Department has used this fund to purchase one to two vehicles each year. The Police Department has continued to spend down the cash balance in this fund in order to alleviate some of the burden on its operating budget in the General Fund (#101). Cash Reserves Target 25% of Annual expenditures City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name Police Curfew Violations Fund Number 218 Fund Type Special Revenue Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Fines, Forfeitures, and Fees 768 - 171 - - - - - - Interest Earnings 115 82 8 - - - - - - Total Revenue 883 82 178 - - - - - - Expenditures by Type Interfund Transfers Out - - 14,059 - - - - - - - Total Expenditures - - 14,059 - - - - - - - Net Surplus / (Deficit) 883 82 (13,880) - - - - Beginning Cash Balance 12,894 13,799 13,880 13,880 Cash Adjustments 22 - - (13,880) Ending Cash Balance 13,799 13,880 - - - Cash Reserves Target - - - - Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures and Significant Changes/Variances: This fund receives monies from Juvenile Positive Assistance and from the curfew ordinance violation fines. This fund also receives revenue from interest earned on the fund's cash balance. In recent years, this fund has received very little revenue. In 2022, the cash balance in this fund will be transferred into the Law Enforcement Continuing Education Fund (#220) and this fund will be discontinued. Revenues and expenses previously accounted for in this fund will be accounted for in Fund #220. Cash Reserves Target No reserve requirement City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name Law Enforcement Continuing Education Fund Number 220 Fund Type Special Revenue Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Intergov./ Grants - 41,980 390,016 - 449,000 185,448 185,448 263,552 41% Charges for Services 148,550 115,024 136,492 115,000 115,000 53,080 53,080 61,920 46% Fines, Forfeitures, and Fees 92,751 89,648 111,666 101,200 101,200 56,535 56,535 44,665 56% Interest Earnings 3,849 2,229 8,766 10,442 10,442 6,951 6,951 3,491 67% Donations 2,000 500 785 1,000 1,000 - - 1,000 0% Other Income 11,555 2,970 1,884 - - - - - - Interfund Transfers In - 73,512 218,353 - - - - - - Total Revenue 258,705 325,862 867,961 227,642 676,642 302,015 302,015 374,628 45% Expenditures by Type Supplies 62,084 193,652 198,761 137,000 285,373 150,745 25,965 176,709 108,664 62% Services & Charges Professional Services 1,136 188 1,929 - - - - - - - Education & Training 81,558 131,259 174,565 90,000 90,650 85,117 18,476 103,593 (12,943) 114% Travel 20,646 28,840 49,137 51,500 52,031 22,789 4,199 26,988 25,043 52% Other Services & Charges 31,421 69,045 52,751 59,250 59,901 9,787 368 10,154 49,746 17% Total Services & Charges 134,762 229,333 278,383 200,750 202,582 117,693 23,043 140,736 61,846 69% Capital - - 26,338 40,000 353,193 146,067 155,033 301,100 52,093 85% Bad Debt 54 - - - - - - - - - Interfund Transfers Out - - 19,000 - - - - - - - Total Expenditures 196,900 422,985 522,482 377,750 841,148 414,505 204,040 618,545 222,603 74% Net Surplus / (Deficit) 61,806 (97,123) 345,479 (150,108) (164,506) (112,490) (316,530) Beginning Cash Balance 421,276 483,549 378,981 378,981 Cash Adjustments 467 (7,445) (6,718) - Ending Cash Balance 483,549 378,981 717,743 214,476 629,027 Cash Reserves Target 49,225 105,746 130,620 210,287 Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures and Significant Changes/Variances: This fund was established (ordinance 6974-81) to fund the continuing education for the officers of the South Bend Police Department. This fund is funded by fees from accident reports and fines for false alarm and loud noise ordinance violations. Starting in 2022, this fund will receive the following revenue sources previously accounted for in other police special revenue funds: state and federal grant revenue, charges for services from the enforcement courses offered to other police departments who pay a fee to attend the training (formerly in Fund #294), impound towing fees (formerly Fund #295), and donations for the Police K-9 unit (formerly in Fund #705). This fund also receives revenue from interest earned on the fund's cash balance. Previously, this fund received revenue from gun permit application fees; however, a change in State legislation eliminated this revenue source. Effective July 1, 2021, the City of South Bend and other municipalities can no longer charge a fee for processing gun permit applications. This change negatively impacts the South Bend Police Department as gun permit fees accounted for $45k-$60k in revenue in this fund annually. Expenditures include educational materials and equipment, conference and training registration, and travel costs for conferences/trainings. Starting in 2022, this fund will also account for grant related activities or grant funded purchases previously accounted for in other police special revenue funds. Cash Reserves Target 25% of Annual expenditures City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name Local Income Tax - Public Safety Fund Number 249 Fund Type Special Revenue Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Local Income Taxes 9,703,297 9,391,746 9,168,579 9,488,558 9,488,558 7,763,026 7,763,026 1,725,532 82% Interest Earnings 33,595 25,015 30,151 10,000 10,000 42,085 42,085 (32,085) 421% Total Revenue 9,736,892 9,416,761 9,198,730 9,498,558 9,498,558 7,805,111 7,805,111 1,693,447 82% Expenditures by Department Police Department 4,619,654 4,737,560 5,124,420 4,749,279 4,749,279 1,461,317 - 1,461,317 3,287,962 31% Fire Department 4,330,886 4,880,453 5,124,420 4,749,279 4,749,279 1,461,317 - 1,461,317 3,287,962 31% Total Expenditures 8,950,540 9,618,013 10,248,840 9,498,558 9,498,558 2,922,633 - 2,922,633 6,575,924 31% Expenditures by Type Personnel Salaries & Wages 6,703,431 7,651,358 10,248,840 9,498,558 9,498,558 2,922,633 - 2,922,633 6,575,925 31% Fringe Benefits 2,247,109 1,966,655 - - - - - - - - Total Personnel 8,950,540 9,618,013 10,248,840 9,498,558 9,498,558 2,922,633 - 2,922,633 6,575,925 31% Total Expenditures 8,950,540 9,618,013 10,248,840 9,498,558 9,498,558 2,922,633 - 2,922,633 6,575,925 31% Net Surplus / (Deficit) 786,352 (201,253) (1,050,110) - - 4,882,478 4,882,478 Beginning Cash Balance 3,253,787 4,045,717 3,844,465 3,844,465 Cash Adjustments 5,578 - (8,354) - Ending Cash Balance 4,045,717 3,844,465 2,786,001 3,844,465 7,675,518 Cash Reserves Target - - - - Fund Purpose: Explanation of Expenditures, Staffing, and Significant Changes/Variances: This fund was established in 2010 due to Indiana's property tax "circuit breaker" system that effectively limited property tax receipts. This fund can only be used to pay for Public Safety personnel wages and benefits. (Resolution 3980-09, Indiana Code IC 6-3.6-6-8) This fund receives the Public Safety portion of the City's Local Income Tax (LIT) revenue distribution. The City adopted a special income tax of one quarter of one percent (0.25%) to be used solely for the salaries of public safety positions that were formerly paid by property taxes. Local income tax revenue distributions are determined annually by the Indiana Dept of Local Government Finance (DLGF). Local income tax revenue is distributed by St. Joseph County monthly. Because this fund can only be used to pay for public safety personnel, the City budgets for the salaries and benefits for as many sworn police officers and firefighters as this fund’s revenue can support. This reduces the public safety personnel expenses in the General Fund (#101). This fund's cash balance has grown in recent years due to unanticipated supplemental income tax distributions; therefore, the City plans to spend down the excess cash during 2022. Cash Reserves Target No reserve requirement City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name Police Take Home Vehicle Fund Number 278 Fund Type Internal Service Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Charges for Services 5,480 14,640 44,220 5,720 5,720 28,160 28,160 (22,440) 492% Interest Earnings 5,998 4,038 10,132 12,608 12,608 7,940 7,940 4,668 63% Total Revenue 11,478 18,678 54,352 18,328 18,328 36,100 36,100 (17,772) 197% Expenditures by Type Services & Charges Other Services & Charges 8,690 270 - 50,000 50,000 - - - 50,000 0% Total Services & Charges 8,690 270 - 50,000 50,000 - - - 50,000 0% Interfund Transfers Out 49,087 - - - - - - - - - Total Expenditures 57,777 270 - 50,000 50,000 - - - 50,000 0% Net Surplus / (Deficit) (46,299) 18,408 54,352 (31,672) (31,672) 36,100 36,100 Beginning Cash Balance 725,194 681,823 698,546 698,546 Cash Adjustments 2,928 (1,685) (2,420) - Ending Cash Balance 681,823 698,546 750,477 666,874 788,473 Cash Reserves Target 750,000 750,000 750,000 750,000 Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures and Significant Changes/Variances: This fund charges police officers for liability insurance for take home police vehicles. Deductions from officers are made in accordance with an agreement with the Fraternal Order of Police (FOP). The agreement calls for the suspension of the deduction based on the price of gas and the balance of cash in this fund. The decrease in revenue is the result of suspending the payroll deduction for sworn officers as outlined in the agreement between the Police Department and the FOP. This fund receives revenue from interest earned on the fund's cash balance. As the fund's cash balance dips below the reserve requirement set by the FOP, the City anticipate the deduction will be increased. Expenditures are driven by the number of off duty accident claims. Claims have been minimal in this fund since it was created. Cash Reserves Target Set dollar amount of $750,000 This fund was established (ordinance 9919-09) to receive monies collected from South Bend Police Department Officers participating in the City's Take Home Vehicle Program. The City shall use all monies deposited into this fund to pay the costs and expenses associated with claims arising from use of program vehicles occurring while officers are not on duty. City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name Police Block Grants Fund Number 280 Fund Type Special Revenue Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Interest Earnings 36 24 2 - - - - - - Total Revenue 36 24 2 - - - - - - Expenditures by Type Interfund Transfers Out - - 4,165 - - - - - - - Total Expenditures - - 4,165 - - - - - - - Net Surplus / (Deficit) 36 24 (4,162) - - - - Beginning Cash Balance 4,095 4,138 4,162 4,162 Cash Adjustments 7 - - (4,162) Ending Cash Balance 4,138 4,162 - - - Cash Reserves Target - - - - Fund Purpose: Explanation of Revenue Sources: This fund was established to track the revenue and expenditures related to specific federal grants for the Police Department. Historically, this fund received grant revenue. In 2022, the cash balance in this fund will be transferred into the Law Enforcement Continuing Education Fund (#220) and this fund will be discontinued. Revenues and expenses previously accounted for in this fund will be accounted for in Fund #220. Federal grant revenue and expenditures for the Police Department will be tracked in Fund #220 going forward. Cash Reserves Target No reserve requirement City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name Fire Department Capital Fund Number 287 Fund Type Capital Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Intergov./ Grants - - - 75,000 75,000 - - 75,000 0% Charges for Services 2,514,908 1,905,360 1,972,044 2,021,345 2,021,345 1,021,162 1,021,162 1,000,183 51% Fines, Forfeitures, and Fees - 300 47 - - 26 26 (26) - Interest Earnings 9,151 8,474 25,176 2,716 2,716 16,172 16,172 (13,456) 595% Debt Proceeds 1,660,000 210,000 1,355,000 1,430,000 1,430,000 - - 1,430,000 0% Other Income 8,244 1,334 35,574 - - - - - - Interfund Transfers In - - - - - - - - - Total Revenue 4,192,303 2,125,468 3,387,841 3,529,061 3,529,061 1,037,360 1,037,360 2,491,701 29% Expenditures by Type Supplies - - - - - - - - - - Services & Charges Debt Service Principal 343,971 662,651 833,022 1,069,747 1,069,746 480,377 - 480,377 589,369 45% Debt Service Interest & Fees 31,114 36,120 29,449 75,324 75,323 22,396 - 22,396 52,927 30% Total Services & Charges 375,085 698,771 862,471 1,145,071 1,145,069 502,773 - 502,773 642,296 44% Capital 1,925,268 1,029,049 671,760 1,730,000 5,885,706 2,302,749 1,635,075 3,937,824 1,947,882 67% Interfund Transfers Out 746,231 750,306 748,656 752,357 752,357 202,750 - 202,750 549,607 27% Total Expenditures 3,046,584 2,478,126 2,282,888 3,627,428 7,783,132 3,008,272 1,635,075 4,643,347 3,139,785 60% Net Surplus / (Deficit) 1,145,719 (352,658) 1,104,953 (98,367) (4,254,071) (1,970,912) (3,605,987) Beginning Cash Balance 1,962,214 3,111,296 2,758,339 2,758,339 Cash Adjustments 3,364 (300) (6,512) - Ending Cash Balance 3,111,296 2,758,339 3,856,779 (1,495,732) 1,897,408 Cash Reserves Target - - - - Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures and Significant Changes/Variances: This fund was established (ordinance 10339-14) to track capital expenditures of the South Bend Fire Department. Capital purchases include fire apparatuses, ambulances, and major construction projects. This fund is also used to repay debt issued for capital purchases and capital improvements, such as vehicle/equipment capital leases and bonds. In 2020, the interfund transfer from the EMS Operating Fund (#288) was replaced by payments from St Joseph County for the City providing EMS services. Revenue received from various grants for equipment or other capital is deposited here. This fund also receives revenue from interest earned on the fund's cash balance. Capital spending includes Fire Department fleet needs as well as updates and repair & maintenance to Fire Department facilities. To keep the fleet within a serviceable life span, generally the City aims to purchase 2 pumper trucks every 3 years and an aerial apparatus every 5 years. The City also purchases or refurbishes an ambulance each year. The Fire Department also uses this fund to replace necessary equipment such as self contained briefing apparatus (SCBA), cardiac monitors, and turnout gear. | Debt Service - The principal and interest expense budgeted is for capital lease payments for vehicles and equipment purchased through 5-year capital leases.| Interfund Transfers Out includes transfers to debt service funds for principal and interest payments on two different bonds: 2013 EMS/Fire Station/Tower Bonds (final payment February 1, 2033, debt schedule #116) and 2018 General Obligation Bonds-Fire Station #9 (final payment January 15, 2038, debt schedule #168). Cash Reserves Target No reserve requirement - Capital fund - spend down to zero City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name Emergency Medical Services Operating Fund Number 288 Fund Type Enterprise Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Interest Earnings 10,316 - - - - - - - - Other Income 797 - - - - - - - - Total Revenue 11,113 - - - - - - - - Expenditures by Type Supplies 1,468 - - - - - - - - - Services & Charges Professional Services 1,292 - - - - - - - - - Repairs & Maintenance 42,719 - - - - - - - - - Education & Training 4,778 - - - - - - - - - Other Services & Charges 50,224 - - - - - - - - - Total Services & Charges 99,013 - - - - - - - - - Bad Debt 4,722 - - - - - - - - - Interfund Transfers Out 1,716,684 607,079 - - - - - - - - Total Expenditures 1,821,886 607,079 - - - - - - - - Net Surplus / (Deficit) (1,810,773) (607,079) - - - - - Beginning Cash Balance 2,520,160 607,079 - - Cash Adjustments (102,309) - - - Ending Cash Balance 607,079 - - - - Cash Reserves Target - - - - Fund Purpose: This fund accounted for the expenditures of the Emergency Medical Services (EMS) program. This Fund captured personnel and operating expenses primarily for Emergency Medical Services division and reflected a portion of the cost associated with operating ambulances. Revenue received from EMS services was not sufficient to cover expenses. Keeping EMS in its own fund would require interfund transfers. Starting in 2020, EMS activities were moved to the General Fund (#101). Moving EMS revenue and expenditures into the General Fund simplified accounting. The transfer included the wages and benefits for 47 firefighters and 4 EMS billing personnel. Keeping firefighter EMS personnel in a separate budget proved impractical due to frequently changing assignments. EMS expenditures related to billing are accounted for in separate division in the General Fund. The remaining cash balance in Fund 288 was transferred to the General Fund (#101) during 2021. Cash Reserves Target No reserve requirement City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name Haz-Mat Fund Number 289 Fund Type Special Revenue Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Charges for Services - - 3,000 10,000 10,000 - - 10,000 0% Interest Earnings 243 165 403 567 567 324 324 243 57% Other Income - - - - - - - - - Total Revenue 243 165 3,403 10,567 10,567 324 324 10,243 3% Expenditures by Type Supplies - - 200 10,000 10,000 - - - 10,000 0% Services & Charges Professional Services - - - - - - - - - - Other Services & Charges - - - - - - - - - - Total Services & Charges - - - - - - - - - - Capital - - - - - - - - - - Total Expenditures - - 200 10,000 10,000 - - - 10,000 0% Net Surplus / (Deficit) 243 165 3,203 567 567 324 324 Beginning Cash Balance 27,647 27,937 28,102 28,102 Cash Adjustments 47 - (99) - Ending Cash Balance 27,937 28,102 31,206 28,669 31,609 Cash Reserves Target - - 50 2,500 Fund Purpose: Explanation of Expenditures and Significant Changes/Variances: This fund was established (ordinance 7748-87) to account for the monies generated by the South Bend Fire Department's response to hazardous materials incidents. The monies accumulated in this fund may be expended for the replacement, repair, or purchase of Haz-Mat equipment, for training and supplies and to defray the expense of Haz-Mat related activities. There are no budgeted positions in this fund, responses are made by firefighters of the South Bend Fire Department. By ordinance, the South Bend Fire Department charges businesses for hazardous materials response. Funding is entirely dependent on the number of billable hazardous material responses in any given calendar year. This fund also receives revenue from interest earned on the fund's cash balance. In recent years, this fund has been used to purchase supplies for the Haz-Mat response team. No major expenditures are planned. Cash Reserves Target 25% of Annual expenditures City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name Indiana River Rescue Fund Number 291 Fund Type Special Revenue Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Charges for Services 54,600 94,550 125,805 90,000 90,000 85,350 85,350 4,650 95% Interest Earnings 2,955 1,993 5,011 7,043 7,043 4,365 4,365 2,678 62% Other Income - 1,300 - - - - - - - Total Revenue 57,555 97,843 130,816 97,043 97,043 89,715 89,715 7,328 92% Expenditures by Type Supplies 16,731 32,702 59,778 53,500 38,500 19,119 9,529 28,648 9,852 74% Services & Charges Professional Services - - - Printing & Advertising - - - 1,300 1,300 2,101 - 2,101 (801) 162% Education & Training 425 13,608 22,179 9,000 9,000 17,902 345 18,247 (9,247) 203% Travel 2,524 1,483 - 15,000 5,400 - - - 5,400 0% Repairs & Maintenance - 4,210 7,796 13,000 3,000 250 - 250 2,750 8% Other Services & Charges - 1,133 575 - - - - - - - Total Services & Charges 2,949 20,433 30,550 38,300 18,700 20,252 345 20,597 (1,898) 110% Capital - - - - 34,600 34,530 - 34,530 70 100% Total Expenditures 19,679 53,135 90,328 91,800 91,800 73,902 9,874 83,775 8,024 91% Net Surplus / (Deficit) 37,876 44,708 40,488 5,243 5,243 15,813 5,939 Beginning Cash Balance 293,325 330,404 360,311 360,311 Cash Adjustments (797) (14,800) (11,227) - Ending Cash Balance 330,404 360,311 389,572 365,554 406,946 Cash Reserves Target 4,920 13,284 22,582 22,950 Explanation of Revenue Sources: Explanation of Expenditures and Significant Changes/Variances: This fund is used to account for the revenue from tuition fees for students attending the Indiana River Rescue School (IRRS) and the expenditures of that revenue. There are typically 2-4 schools a year, each a week in duration. The IRRS is administered by the South Bend Fire Department under the direction of the Special Operations Bureau. The majority of instructors are comprised of South Bend Firefighters and Conservation Officers from the IDNR. The 5 day school includes extensive field training on the St. Joseph River and its unique "L" shaped dam, and the East Race Waterway. The East Race Waterway is a 2000' run which winds through the heart of the city. It allows for realistic but controlled training in river rescue, what is now formally known as the premier training ground for "Swiftwater rescue." Class lectures will provide a background in theory and concepts that enables students to go directly to the water. Students become familiar with such equipment as inflatable boats, outboards, rescue ropes, rope rescue systems & necessary personal gear. Many of the teaching sites have actual accident histories. This fund collects tuition fees for students attending the Indiana River Rescue School. This fund also receives revenue from interest earned on the fund's cash balance. Expenditures are for the maintenance and repair of rescue equipment and supplies for river rescue training. No major expenditures are planned. Cash Reserves Target 25% of Annual expenditures City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name Police Grants Fund Number 292 Fund Type Special Revenue Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Intergov./ Grants - - - - - - - - - Total Revenue - - - - - - - - - Expenditures by Type Interfund Transfers Out - - 26,716 - - - - - - - Total Expenditures - - 26,716 - - - - - - - Net Surplus / (Deficit) - - (26,716) - - - - Beginning Cash Balance 26,716 26,716 26,716 26,716 Cash Adjustments - - - - Ending Cash Balance 26,716 26,716 - - - Cash Reserves Target - - - - Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures and Significant Changes/Variances: This fund was established to track the revenue and expenditures related to specific federal grants for the Police Department. Historically, this fund received grant revenue. In 2022, the cash balance in this fund will be transferred into the Law Enforcement Continuing Education Fund (#220) and this fund will be discontinued. Revenues and expenses previously accounted for in this fund will be accounted for in Fund #220. Federal grant revenue and expenditures for the Police Department will be tracked in Fund #220 going forward. Cash Reserves Target No reserve requirement City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name Regional Police Academy Fund Number 294 Fund Type Special Revenue Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Charges for Services 9,350 19,625 - - - - - - - Interest Earnings 1,106 819 83 - - - - - - Total Revenue 10,456 20,444 83 - - - - - - Expenditures by Type Supplies 214 - - - - - - - - - Services & Charges Other Services & Charges 2,943 100 - - - - - - - - Total Services & Charges 2,943 100 - - - - - - - - Interfund Transfers Out - - 146,411 - - - - - - - Total Expenditures 3,157 100 146,411 - - - - - - - Net Surplus / (Deficit) 7,299 20,344 (146,328) - - - - Beginning Cash Balance 118,481 125,984 146,328 146,328 Cash Adjustments 203 - - (146,328) Ending Cash Balance 125,984 146,328 - - - Cash Reserves Target - - - - Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures and Significant Changes/Variances: This fund was established (ordinance 7104-82) to account for revenues and expenditures related to the advancement of present and future police officers and funds the cost of course material and instructors at the South Bend Police Academy. This fund received revenue from the enforcement courses offered to other police departments who pay a fee to attend the training. Expenditures were for seminars, travel, lectures, and career days. In 2022, the cash balance in this fund will be transferred into the Law Enforcement Continuing Education Fund (#220) and this fund will be discontinued. Revenues and expenses previously accounted for in this fund will be accounted for in Fund #220. Cash Reserves Target No reserve requirement City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name COPS MORE Grant Fund Number 295 Fund Type Special Revenue Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Intergov./ Grants 180,998 103,213 - - - - - - - Fines, Forfeitures, and Fees 6,919 7,312 - - - - - - - Interest Earnings 594 432 30 - - 64 64 (64) - Other Income 260 120 - - - - - - - Total Revenue 188,771 111,077 30 - - 64 64 (64) - Expenditures by Type Supplies 86,905 16,331 - - - - - - - - Services & Charges Other Services & Charges 12,317 6,214 - - - - - - - - Total Services & Charges 12,317 6,214 - - - - - - - - Capital 185,805 116,658 - - - - - - - - Interfund Transfers Out - - 24,566 - - - - - - - Total Expenditures 285,026 139,203 24,566 - - - - - - - Net Surplus / (Deficit) (96,255) (28,126) (24,536) - - 64 64 Beginning Cash Balance 169,439 73,474 45,349 45,349 Cash Adjustments 290 - - (45,349) Ending Cash Balance 73,474 45,349 20,813 - 20,876 Cash Reserves Target - - - - Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures and Significant Changes/Variances: This fund was originally established (7015-82) to track the Community Oriented Police Program but has been expanded to track other federal grants related to the Police Department. In recent years, this fund has also been used to track donations and their associated expenditures. This fund received revenue from various Federal and State Grants. The Community-Oriented Policing Services (COPS) Office of the Department of Justice offers grants through the Making Officer Redeployment Effective (MORE) program. This fund also received revenue from impound towing fees. Expenditures included grant related activities and grant funded purchases. In 2022, the cash balance in this fund will be transferred into the Law Enforcement Continuing Education Fund (#220) and this fund will be discontinued. Revenues and expenses previously accounted for in this fund will be accounted for in Fund #220. Cash Reserves Target No reserve requirement City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name Police Federal Drug Enforcement Fund Number 299 Fund Type Special Revenue Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Intergov./ Shared Revenues - 57,919 98,333 25,000 25,000 15,517 15,517 9,483 62% Interest Earnings 723 192 1,002 1,809 1,809 85 85 1,724 5% Interfund Transfers In - - 19,000 - - - - - - Total Revenue 723 58,110 118,335 26,809 26,809 15,602 15,602 11,207 58% Expenditures by Type Supplies - - 34,145 6,000 6,000 - - - 6,000 0% Services & Charges Professional Services - - 9,999 - - - - - - - Other Services & Charges - - - - - - - - - - Total Services & Charges - - 9,999 - - - - - - - Capital 31,000 - 15,835 - 40,000 39,894 - 39,894 106 100% Interfund Transfers Out - 81,148 - - - - - - - - Total Expenditures 31,000 81,148 59,979 6,000 46,000 39,894 - 39,894 6,106 87% Net Surplus / (Deficit) (30,277) (23,037) 58,356 20,809 (19,191) (24,292) (24,292) Beginning Cash Balance 113,552 83,275 60,237 60,237 Cash Adjustments - - - - Ending Cash Balance 83,275 60,237 118,593 41,046 94,301 Cash Reserves Target 7,750 20,287 14,995 11,500 Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures and Significant Changes/Variances: This fund was established to receive the Police Department's share of money acquired in Federal drug enforcement activity. Expenditures are to be used to fund drug enforcement and training. This fund's revenue stream is not a steady flow. It is dependent upon the processing and release of funds from the Fed for seized assets in drug activities. This fund also receives revenue from Expenditures are for replacement of police cars and for supplies related to drug enforcement and training. Cash Reserves Target 25% of Annual expenditures City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name 2018 Fire Station #9 Bond Debt Service Fund Number 350 Fund Type Debt Service Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Interfund Transfers In 341,231 345,306 344,156 342,857 342,857 - - 342,857 0% Total Revenue 341,231 345,306 344,156 342,857 342,857 - - 342,857 0% Expenditures by Type Services & Charges Debt Service Principal 195,000 205,000 210,000 215,000 215,000 105,000 - 105,000 110,000 49% Debt Service Interest & Fees 146,231 140,306 134,156 127,857 127,856 64,716 - 64,716 63,140 51% Total Services & Charges 341,231 345,306 344,156 342,857 342,856 169,716 - 169,716 173,140 50% Total Expenditures 341,231 345,306 344,156 342,857 342,856 169,716 - 169,716 173,140 50% Net Surplus / (Deficit) - - - - 1 (169,716) (169,716) Beginning Cash Balance - - - - Cash Adjustments - - - - Ending Cash Balance - - - 1 (169,716) Cash Reserves Target - - - - Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures and Significant Changes/Variances: This fund was established (ordinance 10590-18) to pay for the semi-annual payment of debt service principal and interest to the bondholders for the General Obligation Bonds, Series 2018 (debt schedule #168). The bonds were issued to fund the replacement of Fire Station #9 and addition of a classroom building on the grounds of the Luther J Taylor Sr. Fire Training Center. The par amount of the General Obligation Bonds, Series 2018 was $5,045,000 with a premium of $37,316. The bonds were closed on March 29, 2018 with a net interest rate of 3.065%. The capital expenditures of this bond are tracked in the 2018 Fire Station #9 Bond Capital Fund (#451). This fund receives interfund transfers from the Fire Department Capital Fund (#287) in the amount of the debt service payments. Cash Reserves Target No reserve requirement City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name 2018 Fire Station #9 Bond Capital Fund Number 451 Fund Type Capital Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Interest Earnings 2,981 1,857 4,397 - - 3,318 3,318 (3,318) - Total Revenue 2,981 1,857 4,397 - - 3,318 3,318 (3,318) - Expenditures by Type Capital 89,311 - - - - - - - - - Total Expenditures 89,311 - - - - - - - - - Net Surplus / (Deficit) (86,330) 1,857 4,397 - - 3,318 3,318 Beginning Cash Balance 399,877 314,233 316,090 316,090 Cash Adjustments 686 - (1,035) - Ending Cash Balance 314,233 316,090 319,452 316,090 323,576 Cash Reserves Target - - - - Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures and Significant Changes/Variances: This fund was established to track the expenditures of the proceeds from the General Obligation Bonds, Series 2018. The bonds were issued to fund the replacement of Fire Station #9 and addition of a classroom building on the grounds of the Luther J Taylor Sr. Fire Training Center. Payment of debt service principal and interest to the bondholders is recorded in the 2018 Fire Station #9 Bond Debt Service Fund (#350). Bond issuance costs were recorded in this fund per Ordinance 10576-18 section VII-(a). The par amount of the General Obligation Bonds, Series 2018 was $5,045,000 with a premium of $37,316. The bonds were closed on March 29, 2018 with a net interest rate of 3.065%. The net Construction of Fire Station 9 was completed in 2019. The new station was constructed at the corner of Mishawaka Avenue and 21st Street and will house Engine 9, Medic 9, Boat 2, and accommodate up to seven assigned firefighters per day. The remaining bond capital proceeds will be used to construct an additional classroom building on the grounds of the Luther J Taylor Sr. Fire Training Center. It will be an approximately 3,000 square foot building and will house a rugged, divisible classroom with the capacity for 100 personnel and additional training props and storage areas. Cash Reserves Target No reserve requirement - Bond capital fund - spend down to zero City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name Fire Pension Fund Number 701 Fund Type Pension Trust Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Intergov./ Shared Revenues 4,323,533 4,101,279 4,061,778 4,700,000 4,700,000 2,033,438 2,033,438 2,666,562 43% Interest Earnings 2,205 1,809 6,207 169 169 (55) (55) 224 -33% Other Income - - 5,728 - - - - - - Total Revenue 4,325,739 4,103,087 4,073,713 4,700,169 4,700,169 2,033,383 2,033,383 2,666,786 43% Expenditures by Type Personnel Salaries & Wages 4,205,078 4,131,672 4,122,958 4,585,990 4,585,990 2,032,841 - 2,032,841 2,553,149 44% Total Personnel 4,205,078 4,131,672 4,122,958 4,585,990 4,585,990 2,032,841 - 2,032,841 2,553,149 44% Supplies - - - 100 100 93 - 93 7 93% Services & Charges Professional Services 3,500 3,500 8,767 6,000 6,000 3,825 - 3,825 2,175 64% Travel - - - 350 350 - - - 350 0% Other Services & Charges 679 1,296 1,182 1,400 1,400 648 - 648 752 46% Total Services & Charges 4,179 4,796 9,949 7,750 7,750 4,473 - 4,473 3,277 58% Total Expenditures 4,209,256 4,136,468 4,132,907 4,593,840 4,593,840 2,037,407 - 2,037,407 2,556,433 44% Net Surplus / (Deficit) 116,482 (33,381) (59,194) 106,329 106,329 (4,024) (4,024) Beginning Cash Balance 336,501 453,561 420,180 420,180 Cash Adjustments 577 - (908) - Ending Cash Balance 453,561 420,180 360,078 526,509 356,961 Cash Reserves Target 420,926 413,647 413,291 459,384 Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures and Significant Changes/Variances: This fund accounts for the 1925 & 1937 pension plans for retired South Bend firefighters and receives reimbursement from the State of Indiana. "Pension relief" payments from the Indiana Public Retirement System (INPRS) are an actuarial estimate of the current budget year's payments and an adjustment of the prior budget year's estimate to the actual payments made during the prior year, including certain administrative costs. Payments are typically received in June and September. This fund can have a negative cash balance when it is waiting to be reimbursed by the State. This fund also receives revenue from interest earned on the fund's cash balance. Expenditures are for the pension payments to retired firefighters or surviving spouses and for death benefits paid out. Retiree health insurance payments are not paid through this fund; this cost is not reimbursed by the state. Retiree health payments are paid through the regular Fire Department budget in the General Fund (#101). Cash Reserves Target 10% of Annual expenditures City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name Police Pension Fund Number 702 Fund Type Pension Trust Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Intergov./ Shared Revenues 6,048,813 5,950,693 6,010,721 5,900,000 5,900,000 2,994,123 2,994,123 2,905,877 51% Interest Earnings 3,126 2,305 9,558 7,254 7,254 55 55 7,199 1% Other Income 6,284 4,119 1,527 2,000 2,000 - - 2,000 0% Total Revenue 6,058,223 5,957,118 6,021,806 5,909,254 5,909,254 2,994,177 2,994,177 2,915,076 51% Expenditures by Type Personnel Salaries & Wages 6,186,554 5,958,435 5,960,160 6,055,484 6,055,484 3,085,763 - 3,085,763 2,969,721 51% Total Personnel 6,186,554 5,958,435 5,960,160 6,055,484 6,055,484 3,085,763 - 3,085,763 2,969,721 51% Supplies - - - - - - - - - - Services & Charges Professional Services 3,500 3,500 3,500 6,500 6,500 3,500 - 3,500 3,000 54% Travel - - - 500 500 - - - 500 0% Other Services & Charges 945 829 999 1,400 1,400 534 - 534 866 38% Total Services & Charges 4,445 4,329 4,499 8,400 8,400 4,034 - 4,034 4,366 48% Total Expenditures 6,190,998 5,962,764 5,964,659 6,063,884 6,063,884 3,089,797 - 3,089,797 2,974,087 51% Net Surplus / (Deficit) (132,776) (5,646) 57,147 (154,630) (154,630) (95,620) (95,620) Beginning Cash Balance 698,148 566,569 560,923 560,923 Cash Adjustments 1,197 - (1,555) - Ending Cash Balance 566,569 560,923 616,515 406,293 522,450 Cash Reserves Target 619,100 596,276 596,466 606,388 Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures and Significant Changes/Variances: This fund accounts for the 1925 & 1937 pension plans for retired South Bend police officers and receives reimbursement from the State of Indiana. "Pension relief" payments from the Indiana Public Retirement System (INPRS) are an actuarial estimate of the current budget year's payments and an adjustment of the prior budget year's estimate to the actual payments made during the prior year, including certain administrative costs. Payments are typically received in June and September. This fund can have a negative cash balance when it is waiting to be reimbursed by the State. This fund also receives revenue from interest earned on the fund's cash balance. Expenditures are for the pension payments to retired police officers or surviving spouses and for death benefits paid out. Retiree health insurance payments are not paid through this fund; this cost is not reimbursed by the state. Retiree health payments are paid through the regular Police Department budget in the General Fund (#101). Cash Reserves Target 10% of Annual expenditures City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name Police K-9 Unit Fund Number 705 Fund Type Special Revenue Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Interest Earnings 21 14 1 - - - - - - Donations - - - - - - - - - Total Revenue 21 14 1 - - - - - - Expenditures by Type Interfund Transfers Out - - 2,436 - - - - - - - Total Expenditures - - 2,436 - - - - - - - Net Surplus / (Deficit) 21 14 (2,435) - - - - Beginning Cash Balance 2,395 2,420 2,435 2,435 Cash Adjustments 4 - - (2,435) Ending Cash Balance 2,420 2,435 - - - Cash Reserves Target - - - - Fund Purpose: Explanation of Revenue Sources: This fund was established (ordinance 7945-88) to account for donations for the Police K-9 unit and track expenditures of those funds. This fund received donations for the Police K-9 unit. In recent years, there have been no donations. The donations are to be spent on supplies or services directly related to the Police K-9 unit. In 2022, the cash balance in this fund will be transferred into the Law Enforcement Continuing Education Fund (#220) and this fund will be discontinued. Revenues and expenses previously accounted for in this fund will be accounted for in Fund #220. Cash Reserves Target No reserve requirement City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name Parks & Recreation Fund Number 201 Fund Type Special Revenue Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Property Taxes 9,566,845 10,271,000 10,742,492 11,426,846 11,426,846 6,352,361 6,352,361 5,074,485 56% Intergov./ Shared Revenues 904,581 911,437 427,491 900,762 900,762 432,702 432,702 468,060 48% Intergov./ Grants 648,098 200,000 - - 125,000 125,000 125,000 - 100% Licenses & Permits - 253 348 - - 79 79 (79) - Charges for Services 2,760,462 2,922,965 3,503,012 2,856,696 2,856,696 1,629,166 1,629,166 1,227,530 57% Fines, Forfeitures, and Fees - 12 24 - - - - - - Interest Earnings 7,167 20,758 37,004 15,000 15,000 43,544 43,544 (28,544) 290% Debt Proceeds - - 1,290,000 436,000 436,000 - - 436,000 0% Donations 1,061,421 912,899 640,929 5,184,000 5,184,000 1,445,500 1,445,500 3,738,500 28% Other Income 127,858 132,135 336,986 78,820 123,820 103,949 103,949 19,871 84% Interfund Transfers In 800,000 1,232,541 119,221 5,860,977 5,860,977 2,442,074 2,442,074 3,418,903 42% Total Revenue 15,876,432 16,604,000 17,097,508 26,759,101 26,929,101 12,574,374 12,574,374 14,354,726 47% Expenditures by Division Community Initiatives - - - 1,440,820 - - - - - - Park Administration 1,499,024 1,528,718 1,068,419 1,022,219 1,023,403 543,314 53,139 596,453 426,950 58% Park Maintenance 6,962,316 6,987,490 7,955,421 8,578,065 10,210,628 4,518,501 542,157 5,060,658 5,149,971 50% Golf Courses 1,501,398 1,700,799 1,975,148 2,657,014 2,261,868 1,067,768 501,700 1,569,468 692,400 69% Recreational Experiences 2,773,309 2,683,314 2,294,300 2,870,338 2,891,486 1,179,373 91,384 1,270,757 1,620,729 44% Community Programming - - 1,219,796 1,742,800 1,755,502 646,117 4,162 650,279 1,105,223 37% Development & Promotions 882,516 911,174 1,068,863 1,245,671 1,289,168 316,066 27,352 343,418 945,750 27% Park Projects & Capital 1,041,871 460,817 485,729 6,600,000 8,966,468 295,384 1,247,221 1,542,605 7,423,864 17% Potawatomi Zoo 700,000 701,965 701,803 602,174 602,174 601,087 - 601,087 1,087 100% Total Expenditures 15,360,434 14,974,277 16,769,479 26,759,101 29,000,697 9,167,610 2,467,114 11,634,724 17,365,974 40% Expenditures by Type Personnel Salaries & Wages 6,015,996 5,799,795 6,158,855 7,549,698 7,054,097 3,139,496 - 3,139,496 3,914,601 45% Fringe Benefits 2,133,462 2,037,827 2,100,307 2,655,871 2,493,544 1,065,414 - 1,065,414 1,428,130 43% Total Personnel 8,149,458 7,837,623 8,259,162 10,205,569 9,547,641 4,204,909 - 4,204,909 5,342,731 44% Supplies 1,173,909 1,372,042 1,591,115 1,926,075 1,794,411 909,047 125,501 1,034,548 759,863 58% Services & Charges Professional Services 192,616 114,458 195,731 418,217 473,404 205,126 149,216 354,343 119,061 75% Printing & Advertising 102,375 155,635 409,687 704,813 716,352 120,973 30,572 151,546 564,806 21% Utilities 790,831 930,114 942,839 1,148,290 1,148,290 472,477 - 472,477 675,813 41% Education & Training 11,167 15,827 22,292 42,407 36,310 23,047 6,727 29,775 6,536 82% Travel 3,355 5,123 19,192 32,638 40,432 3,332 9,282 12,614 27,819 31% Grants & Subsidies 715,000 715,000 715,000 1,040,000 615,000 615,000 - 615,000 - 100% Other Services & Charges 685,769 565,456 881,498 673,551 722,088 293,585 155,472 449,057 273,031 62% Debt Service Principal 504,636 452,898 379,954 548,925 548,925 280,683 394,616 675,299 (126,374) 123% Debt Service Interest & Fees 47,338 31,020 23,547 51,969 51,966 24,866 71,861 96,728 (44,762) 186% Total Services & Charges 3,568,171 3,621,808 4,190,681 5,654,132 5,423,336 2,531,974 917,145 3,449,119 1,974,218 64% Operating Expenditures 12,891,538 12,831,473 14,040,958 17,785,776 16,765,387 7,645,930 1,042,646 8,688,576 8,076,812 52% Capital 1,030,272 474,790 896,973 7,036,000 10,343,877 575,963 1,424,468 2,000,431 8,343,446 19% Bad Debt 5,606 - 1,100 - - - - - - - Interfund Interfund Allocations 1,421,220 1,668,015 1,830,448 1,937,325 1,891,433 945,717 - 945,717 945,716 50% Interfund Transfers Out 11,799 - - - - - - - - - Total Interfund 1,433,019 1,668,015 1,830,448 1,937,325 1,891,433 945,717 - 945,717 945,716 50% Total Expenditures 15,360,434 14,974,277 16,769,479 26,759,101 29,000,697 9,167,610 2,467,114 11,634,724 17,365,974 40% Net Surplus / (Deficit) 515,998 1,629,723 328,028 - (2,071,596) 3,406,764 939,650 Beginning Cash Balance 3,649,543 4,156,004 5,865,858 5,865,858 Cash Adjustments (9,538) 80,130 30,022 - Ending Cash Balance 4,156,004 5,865,858 6,223,909 3,794,262 9,416,320 Cash Reserves Target 3,840,108 3,743,569 4,192,370 7,250,174 Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures, Staffing, and Significant Changes/Variances: This fund accounts for the operation of the Parks & Recreation side of the Department of Venues, Parks & Arts (VPA). Its purpose is to provide quality spaces, places, and experiences within the City. There are several operational divisions within the department: Administration, Maintenance, Golf Courses, Recreational Experiences, Community Programming, and Development & Promotions. This fund's main source of revenue is property taxes. This fund also receives auto excise and commercial vehicle excise tax (intergovernmental shared revenues). Additional revenue is derived from charges for services such as pavilion rental, golf course fees, concessions, and fees for camps, leagues, fitness centers, and special events. In 2019, this fund received a donation of $450,000 from the Pokagon Band of the Potawatomi. It will be received annually through 2023. The Regional Cities Grant of $5 million dollars was completed in 2020. Interfund transfers from the Local Income Tax Certified Shares Fund (#404) help subsidize operations. Personnel - From 2021 to 2022, several personnel accounting changes will be made to better assign personnel costs to the divisions for which the employees serve (see the Personnel Summary for more details). | Accounting Changes - Prior to 2022, the Recreation Division's budget accounted for the activities of recreational experiences and community programming. In 2022, the activities of community programming will be split out into a separate division budget. Community programming includes the costs for running the City-owned community centers managed by VPA. The Recreation Division will be renamed Recreational Experiences and its budget will include the costs for operating the O'Brien Fitness Center, Howard Park, along with VPA's athletics and aquatics activities. | Capital - In 2019 and 2020, capital expenditures reflect the use of the Regional Cities, Leighton Foundation, and Pokagon Band funds for the Howard Park renovation project. The decrease in capital expenditures reflects the substantial completion of the Howard Park renovation project and the use of the noted grants and donations. Cash Reserves Target 25% of Annual expenditures City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name Morris PAC / Palais Royale Marketing Fund Number 273 Fund Type Special Revenue Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Charges for Services 3,535 4,983 - - - - - - - Interest Earnings 648 453 43 - - - - - - Donations - 500 - - - - - - - Total Revenue 4,183 5,936 43 - - - - - - Expenditures by Type Services & Charges Printing & Advertising 832 7,648 - - - - - - - - Total Services & Charges 832 7,648 - - - - - - - - Interfund Transfers Out - - 74,852 - - - - - - - Total Expenditures 832 7,648 74,852 - - - - - - - Net Surplus / (Deficit) 3,351 (1,712) (74,809) - - - - Beginning Cash Balance 73,045 76,521 74,809 74,809 Cash Adjustments 125 - - (74,809) Ending Cash Balance 76,521 74,809 - - - Cash Reserves Target - - - - Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures and Significant Changes/Variances: This fund was established (ordinance 9768-07) as a separate, non-reverting fund to receive monies from solicitation of funds for commercial promotion sponsorships such as commercial ads on ticket envelopes and Morris Marquee sponsorships; and to accept donations to the Morris Performing Arts Center and Palais Royale. All sums so collected and deposited in this fund are to be used for the sole purpose of assisting with continued promotions of and within both the Morris Performing Arts Center and Palais Royale. In 2022, the Morris Performing Arts Center's operations will be moved into an enterprise fund due to the nature of the Morris' activities. The revenue and expenditures previously accounted for in this fund will be moved to the newly created Morris Performing Arts Center Operations Fund (#602) and the remaining cash balance in this fund will be transferred to the new fund. Revenue for this fund was collected through donations and sponsorships. This fund also received revenue from interest earned on the fund's cash balance. Expenditures were for advertisements and promotional services. The City advertised on the local area digital billboards, but also secured sponsorships to help fund the advertising displayed on them. Cash Reserves Target No reserve requirement City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name Morris PAC Self-Promotion Fund Number 274 Fund Type Special Revenue Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Charges for Services 37,554 37,223 - - - - - - - Interest Earnings 1,818 1,355 150 - - - - - - Total Revenue 39,372 38,578 150 - - - - - - Expenditures by Type Services & Charges Printing & Advertising 1,100 - - - - - - - - - Total Services & Charges 1,100 - - - - - - - - - Interfund Transfers Out - - 264,160 - - - - - - - Total Expenditures 1,100 - 264,160 - - - - - - - Net Surplus / (Deficit) 38,272 38,578 (264,010) - - - - Beginning Cash Balance 186,839 225,432 264,010 264,010 Cash Adjustments 320 - - (264,010) Ending Cash Balance 225,432 264,010 - - - Cash Reserves Target - - - - Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures and Significant Changes/Variances: This fund was established (ordinance 10569-17) to account for the revenue and expenditures related to events and activities that the Morris Performing Arts Center self-promotes or self-sponsors. In 2022, the Morris Performing Arts Center's operations will be moved into an enterprise fund due to the nature of the Morris' activities. The revenue and expenditures previously accounted for in this fund will be moved to the newly created Morris Performing Arts Center Operations Fund (#602) and the remaining cash balance in this fund will be transferred to the new fund. This fund received revenue from a ticket surcharge. The ticket surcharge fee is $3.50 per ticket sold: $1.50 deposited into the General Fund (#101), $1.00 deposited into Morris PAC Self-Promotion Fund (#274), and $1.00 deposited into Morris PAC Capital Fund (#416). This fund also received revenue from interest earned on the fund's cash balance. Expenditures were for marketing and advertising for the Morris Performing Arts Center. Cash Reserves Target No reserve requirement City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name 2017 Parks Bond Debt Service Fund Number 312 Fund Type Debt Service Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Property Taxes 1,087,915 1,116,956 1,149,510 1,100,842 1,100,842 600,239 600,239 500,603 55% Intergov./ Shared Revenues 63,774 68,319 32,012 67,677 67,677 30,702 30,702 36,975 45% Interest Earnings (244) 500 253 3,099 3,099 438 438 2,661 14% Total Revenue 1,151,444 1,185,775 1,181,774 1,171,618 1,171,618 631,379 631,379 540,239 54% Expenditures by Type Services & Charges Debt Service Principal 785,000 825,000 830,000 865,000 865,000 420,000 - 420,000 445,000 49% Debt Service Interest & Fees 387,965 364,190 339,365 314,167 314,167 160,233 - 160,233 153,935 51% Total Services & Charges 1,172,965 1,189,190 1,169,365 1,179,167 1,179,167 580,233 - 580,233 598,935 49% Total Expenditures 1,172,965 1,189,190 1,169,365 1,179,167 1,179,167 580,233 - 580,233 598,935 49% Net Surplus / (Deficit) (21,521) (3,415) 12,409 (7,549) (7,549) 51,147 51,147 Beginning Cash Balance 208,740 187,578 184,163 184,163 Cash Adjustments 358 - - - Ending Cash Balance 187,578 184,163 196,572 176,614 247,719 Cash Reserves Target - - - - Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures and Significant Changes/Variances: This fund was established (ordinance 10580-18) to collect a separate property tax levy that is used to pay for the semi-annual payment of debt service principal and interest to the bondholders of the 2017 Park District Bonds, Series A-K (debt schedule #165). The par amount of the 2017 Park District Bonds, Series A-K was $14,075,000. The bonds were closed on December 20, 2017 and have a net interest rate of 3.056%. The net proceeds after bond issuance costs were $13,715,350. This amount was deposited into the 2017 Parks Bond Capital Fund (#471) to be used towards the approved capital projects. This fund receives property tax revenue (distributions received in June and December) from a levy that was previously collected in Fund #313 for the College Football Hall of Fame debt service (final payment February 1, 2018). This fund also receives a small portion of auto excise and commercial vehicle excise tax. The bonds are to be repaid over 15 with with debt service payments due on January 15 and July 15 and the final payment due January 15, 2033. Property taxes are assumed to come in to cover the debt service payments through the life of the bond. Capital expenditures related to this bond are tracked in the 2017 Parks Bond Capital Fund (#471). Cash Reserves Target No reserve requirement City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name Coveleski Stadium Capital Fund Number 401 Fund Type Capital Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Charges for Services - - 21,182 25,000 25,000 - - 25,000 0% Interest Earnings 144 58 25 4 4 16 16 (12) 405% Total Revenue 144 58 21,207 25,004 25,004 16 16 24,988 0% Expenditures by Type Services & Charges Repairs & Maintenance 15,099 10,183 17,784 25,000 25,474 22,045 4,676 26,721 (1,247) 105% Total Services & Charges 15,099 10,183 17,784 25,000 25,474 22,045 4,676 26,721 (1,247) 105% Capital - - - - - - - - - - Total Expenditures 15,099 10,183 17,784 25,000 25,474 22,045 4,676 26,721 (1,247) 105% Net Surplus / (Deficit) (14,955) (10,125) 3,422 4 (470) (22,029) (26,705) Beginning Cash Balance 25,850 11,685 814 814 Cash Adjustments 790 (746) (11) - Ending Cash Balance 11,685 814 4,226 345 (11,592) Cash Reserves Target - - - - Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures and Significant Changes/Variances: This fund was established (ordinance 7492-85) to account for minor capital improvements for Four Winds Field at Coveleski Stadium, located in downtown South Bend. The fund is administered by the Department of Venues, Parks & Arts. Revenues are in the form of compensation received by the City based on stadium attendance. Planned expenditures are for painting, landscaping, and mechanical upgrades. Cash Reserves Target No reserve requirement - Capital fund - spend down to zero City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name Professional Sports Convention Development Area Fund Number 413 Fund Type Capital Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Intergov./ Shared Revenues - 775,414 2,082,741 2,000,000 2,000,000 1,141,845 1,141,845 858,155 57% Interest Earnings - 218 14,387 - - 9,001 9,001 (9,001) - Total Revenue - 775,632 2,097,128 2,000,000 2,000,000 1,150,846 1,150,846 849,154 58% Expenditures by Type Capital - - 1,121,352 - 3,822,876 2,596,884 1,069,703 3,666,587 156,289 96% Total Expenditures - - 1,121,352 - 3,822,876 2,596,884 1,069,703 3,666,587 156,289 96% Net Surplus / (Deficit) - 775,632 975,776 2,000,000 (1,822,876) (1,446,038) (2,515,740) Beginning Cash Balance - - 775,632 775,632 Cash Adjustments - - (285,106) - Ending Cash Balance - 775,632 1,466,302 (1,047,244) 304,676 Cash Reserves Target - - - - Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures and Significant Changes/Variances: Cash Reserves Target No reserve requirement - Capital fund - spend down to zero This fund was established in 2021 (Resolution 4917-21) to account for the reinstatement of the Professional Sports Convention Development Area (PSCDA) in downtown South Bend. The PSCDA was originally established in 1997 (Resolution 2519-97) to fund debt service and improvements at the College Football Hall of Fame. The City received PSCDA tax revenue for the original area from January 1998 through December 2017. The original PSCDA included the College Football Hall of Fame, Century Center, Four Winds Field at Stanley Coveleski Stadium, Morris Performing Arts Center, Palais Royale Ballroom, and the Studebaker National Museum. The revised PSCDA expanded the tax area, adding the Aloft Hotel, the Courtyard by Marriott South Bend, Downtown, the Doubletree Hotel, Howard Park including its Community Center and the Howard Park Public House, and the campus of Indiana University South Bend. The Indiana Department of Revenue collects a portion of state sales tax and income taxes (covered taxes) generated in the professional sports convention development area (PSCDA). The taxes are remitted on a monthly basis to St. Joseph County which remits it to the City of South Bend. The maximum amount of covered taxes that may be captured in the PSCDA is $2 million per year per IC 36-7-31.8-10(e). The allocation provisions shall expire July 1, 2041. Because this is a new source of tax revenue, the City is budgeting conservatively at $1.5 million per year. The PSCDA tax revenue shall be used for capital improvements or financing of capital improvements for any facility that is owned by the City and is used as one of the following: a professional sports franchise for practice or competitive sporting events, a facility used principally for convention or tourism related events, a museum, a facility used for public attractions of national significance, a performing arts venue (IC 36-7-31.38-8 (a)(2)). Initially, the City plans to use the PSCDA to fund capital improvements at Four Winds Field at Coveleski Stadium in downtown South Bend, a baseball stadium for the South Bend Cubs minor league baseball team. City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name Morris Performing Arts Center Capital Fund Number 416 Fund Type Capital Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Intergov./ Shared Revenues - - - - - - - - - Charges for Services 37,554 37,223 - - - - - - - Interest Earnings 3,981 1,057 8,138 - - 153 153 (153) - Reimbursements - - - - - 47 47 (47) - Debt Proceeds - - 6,501,890 - - - - - - Interfund Transfers In 175,579 1,800,000 - - - - - - - Total Revenue 217,114 1,838,280 6,510,028 - - 200 200 (200) - Expenditures by Type Supplies - 14,811 - - - - - - - - Services & Charges Professional Services - - 30,000 - - - - - - - Printing & Advertising - 90 - - - - - - - - Repairs & Maintenance 90,471 - - - - - - - - - Debt Service Interest & Fees - - 359,274 - - - - - - - Total Services & Charges 90,471 90 389,274 - - - - - - - Capital 346,394 113,550 6,810,900 - 1,926,966 1,294,260 347,519 1,641,779 285,187 85% Total Expenditures 436,865 128,451 7,200,174 - 1,926,966 1,294,260 347,519 1,641,779 285,187 85% Net Surplus / (Deficit) (219,751) 1,709,829 (690,145) - (1,926,966) (1,294,060) (1,641,579) Beginning Cash Balance 422,125 203,098 1,912,926 1,912,926 Cash Adjustments 724 - 145,329 - Ending Cash Balance 203,098 1,912,926 1,368,110 (14,040) (71,481) Cash Reserves Target - - - - Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures and Significant Changes/Variances: This fund was established (ordinance 7292-84) to receive monies to be used solely for the purpose of renovating, remodeling, or otherwise improving the facilities of the Morris Performing Arts Center (MPAC). The Morris Performing Arts Center was re-opened in 2000 - Many of the assets throughout the building are coming to an end of their useful life and need replacement. The theatrical equipment is outdated and needs to be upgraded to meet the requirements of the performances / acts renting the facility. In 2022, the City issued bonds to fund capital improvement projects at the Morris. The South Bend Redevelopment Authority Lease Rental Revenue Bonds of 2022 were closed on March 2, 2022 with a par amount of $6,395,000 and a premium of $106,890. The net proceeds after bond issuance costs were $6.1 million. The bonds have a net interest rate of 3.064%. The bonds are backed by hotel/motel tax revenue. The Hotel/Motel Tax Board pledged 0.50% of hotel/motel tax revenue towards the repayment of the bonds. The bonds will be repaid over a period of 25 years with the first debt service payment due on August 1, 2022 and the final payment due on February 1, 2046. Debt service payments are tracked in the South Bend Redevelopment Authority Debt Service Fund (#752). Prior to 2022, this fund received revenue from a ticket surcharge fee of $1.00 per ticket sold at the Morris Performing Arts Center for qualified events (ordinance 9094-00). In 2022, the Morris Performing Arts Center's operations will be moved into an enterprise fund due to the nature of the Morris' activities. The ticket surcharge revenue previously deposited into this fund will be moved to the newly created Morris Performing Arts Center Operations Fund (#602). This fund also receives revenue from interest earned on the fund's cash balance. In 2020, $175,579 was transferred from the General Fund (#101) to help fund the Morris ceiling repair. The Morris is celebrating its 100 year anniversary in 2022 and is planning for major renovations consisting of certain energy savings improvements, renovations to the floor and seating, and other improvements. Funding will be provided by donations to be raised by the Venues, Parks & Arts Foundation. Additionally, the City issued revenue bonds to help fund the capital improvements. Cash Reserves Target No reserve requirement City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name Palais Royale Historic Preservation Fund Number 450 Fund Type Capital Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Charges for Services 6,477 12,078 14,235 14,500 14,500 9,438 9,438 5,062 65% Interest Earnings 617 493 1,417 926 926 1,181 1,181 (255) 128% Total Revenue 7,094 12,571 15,653 15,426 15,426 10,619 10,619 4,807 69% Expenditures by Type Services & Charges Repairs & Maintenance 34,160 - - 35,000 35,000 - - - 35,000 0% Total Services & Charges 34,160 - - 35,000 35,000 - - - 35,000 0% Capital - - - - - - - - - - Total Expenditures 34,160 - - 35,000 35,000 - - - 35,000 0% Net Surplus / (Deficit) (27,066) 12,571 15,653 (19,574) (19,574) 10,619 10,619 Beginning Cash Balance 107,792 80,911 93,481 93,481 Cash Adjustments 185 - (348) - Ending Cash Balance 80,911 93,481 108,786 73,907 119,680 Cash Reserves Target - - - - Fund Purpose: Explanation of Expenditures and Significant Changes/Variances: This fund was established (ordinance 9706-06) for the sole purpose of assisting with the continued historic preservation, maintenance and repair of the Palais Royale building and related facilities. This fund receives a 2% percent historic preservation charge assessed on all services provided in connection with the use and rental of Palais Royale facilities from functions held at the Palais (excluding fund raising events presented by not-for-profits). This fund also receives revenue from interest earned on the fund's cash balance. Repairs/improvements needed include wall repairs (interior and exterior), including painting, light fixtures, etc. Cash Reserves Target No reserve requirement City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name Zoo Bond Capital Fund Number 453 Fund Type Capital Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Interest Earnings 293 - 205 - - 93 93 (93) - Debt Proceeds - - 5,891,800 - - - - - - Total Revenue 293 - 5,892,006 - - 93 93 (93) - Expenditures by Type Services & Charges Debt Service Interest & Fees - - 318,188 - - - - - - - Total Services & Charges - - 318,188 - - - - - - - Capital 121,222 - 1,105,985 - 4,467,628 2,298,659 - 2,298,659 2,168,969 51% Total Expenditures 121,222 - 1,424,173 - 4,467,628 2,298,659 - 2,298,659 2,168,969 51% Net Surplus / (Deficit) (120,929) - 4,467,833 - (4,467,628) (2,298,567) (2,298,567) Beginning Cash Balance 120,929 - - - Cash Adjustments - - - - Ending Cash Balance - - 4,467,833 (4,467,628) 2,169,266 Cash Reserves Target - - - - Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures and Significant Changes/Variances: Cash Reserves Target No reserve requirement - Bond capital fund - spend down to zero This fund accounts for the expenditures of the bond proceeds from the Economic Development Lease Rental Revenue Bonds, Series 2022. The bonds were issued to fund a variety of projects in furtherance of the Potawatomi Zoo's 30-year master plan. The Hotel/Motel Tax Board pledged 0.50% of hotel/motel tax revenue towards the repayment of the bonds. The bonds will be repaid over a period of 20 years with the first debt service payment due on August 1, 2022 and the final payment due on February 1, 2042. Debt service payments are tracked in the South Bend Building Corporation Debt Service Fund (#755). Previously this fund was used to track the expenditures of the proceeds from the Economic Development Revenue Bonds, Series 2018. The bonds were issued to fund capital improvements at the Zoo, including a modernized visitor center and various deferred maintenance improvements throughout the Zoo. The 2018 bond capital proceeds were fully spent in 2020. The 2022 Zoo bonds were closed on March 2, 2022 with a par amount of $5,715,000 and a premium of $176,800. The net proceeds after bond issuance costs were $5,550,000. The bonds have a net interest rate of 2.718%. The 2018 Zoo bonds were closed on November 1, 2018 with a par amount of $3,440,000 and a premium of $346,189. The net proceeds after bond issuance costs were $3,702,814. The bonds have a net interest rate of 3.78%. The 2022 bonds were issued to finance the costs of the construction, expansion, renovation, equipping, furnishing and improving the Potawatomi Zoo, located at 500 Greenlawn Avenue, including the following: (i) the renovation, construction and equipping of a new lion habitat to include new rock facade, new fencing and a new visitor viewing area; (ii) the construction, equipping and furnishing of a new concession and dining facility in the North American portion of the Zoo, permitting visitors to view a newly constructed black bear habitat which will permit the introduction of a new species for the Zoo; (iii) replacement of the existing corporate and family picnic area with a new covered pavilion along with a new kitchen area and new fencing, pathways and storage areas; (iv) renovation of the North American animal habitats to meet modern Zoo standards including without limitation the construction and equipping of a new holding barn in the center and the installation of new fencing and habitat esthetics; and (v) the construction and equipping of a new tiger habitat to meet current accreditation standards for zoos which will include the construction of a new, modern habitat within a portion of Potawatomi Park land not currently being utilized by the Zoo. City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name 2017 Parks Bond Capital Fund Number 471 Fund Type Capital Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Interest Earnings 72,162 31,461 45,200 - - 17,805 17,805 (17,805) - Total Revenue 72,162 31,461 45,200 - - 17,805 17,805 (17,805) - Expenditures by Series Supported by Interest Earned - - - - 589,544 - - - 589,544 0% Series A - Howard Park 73,054 - - - - - - - - - Series B - St. Louis Street 6,643 - 21,539 - 4,281 3,881 400 4,281 - 100% Series C - Colfax-Seitz - 821,301 189,497 - 795 672 - 672 123 85% Series D - Howard-Farmers 1,071,889 104,566 - - 2,819 2,421 399 2,819 - 100% Series E - Miami-Twyckenham 685,828 97,564 8,218 - 25,000 - 15,000 15,000 10,000 60% Series F - Seitz Park - - 1,085,400 - 2,765 2,565 - 2,565 200 93% Series G - East Race 22,320 2,230 543,907 - 733,447 465,962 267,485 733,447 - 100% Series H - Pinhook Park 454,571 471,842 26,051 - 99,623 84,868 1,955 86,823 12,800 87% Series I - Other Park Improv. 109,488 66,543 13,778 - 51,974 - 21,074 21,074 30,900 41% Series J - Pinhook Connect 755,805 127,248 1,263 - 40,548 - 5,404 5,404 35,144 13% Series K - Future Projects 47,423 3,917 304,899 - 595,101 129,666 58,346 188,012 407,089 32% Total Expenditures 3,227,021 1,695,211 2,194,553 - 2,145,896 690,034 370,062 1,060,096 1,085,800 49% Expenditures by Type Services & Charges Professional Services - - 6,414 - - - - - - - Total Services & Charges - - 6,414 - - - - - - - Capital 3,227,021 1,695,211 2,188,139 - 2,145,896 690,034 370,062 1,060,096 1,085,800 49% Total Expenditures 3,227,021 1,695,211 2,194,553 - 2,145,896 690,034 370,062 1,060,096 1,085,800 49% Net Surplus / (Deficit) (3,154,859) (1,663,750) (2,149,352) - (2,145,896) (672,230) (1,042,292) Beginning Cash Balance 9,062,798 5,926,118 4,259,726 4,259,726 Cash Adjustments 18,179 (2,642) 477,538 - Ending Cash Balance 5,926,118 4,259,726 2,587,911 2,113,829 1,443,324 Cash Reserves Target - - - - Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures and Significant Changes/Variances: Cash Reserves Target No reserve requirement - Bond capital fund - spend down to zero This fund was established per the bond agreement in order to track the capital expenditures of the 2017 Park District Bonds, Series A-K. The bonds were issued to fund certain improvements in connection with the MY SB Parks & Trails initiative. The bonds will be repaid over a period of 15 years with the first debt service payment due on July 15, 2018 and the final payment due on January 15, 2033. Debt service payments are tracked in the 2017 Parks Bond Debt Service Fund (#312). The par amount of the bonds was $14,075,000. The bond closing date was December 20, 2017. Net proceeds after bond issuance costs were deposited into this fund in the amount of $13,856,100. This fund also receives revenue from interest earned on the fund's cash balance. These are the various projects: Series A - Howard Park riverfront promenade, storm water habitat area | Series B - St. Louis Street parking and street upgrades (Howard Park) | Series C - Riverfront trail upgrades - Colfax to Seitz Park | Series D - Riverfront trail upgrades - Howard Park to Farmer's Market | Series E - Riverfront trail upgrades - Miami to Twyckenham | Series F - Riverfront trail upgrades - Seitz Park to Howard Park, Seitz Park parking | Series G - Seitz Park - AM General parking and plaza area, East Race promenade and bridge | Series H - Pinhook Park pavilion upgrade, reconnect river flow to lagoon, playground and site improvements | Series I - Other Park Improvements - Park security, lighting, and storage - Restrooms modernization & ADA compliance | Series J - Pinhook Park neighborhood connectivity | Series K - Future Projects - park acquisitions, partnerships, and build-outs City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name Parking Garages Fund Number 601 Fund Type Enterprise Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Charges for Services 844,835 905,346 778,176 1,039,750 1,039,750 498,930 498,930 540,820 48% Fines, Forfeitures, and Fees 38,862 45,810 47,241 53,000 53,000 24,457 24,457 28,543 46% Interest Earnings 8,089 4,803 11,309 8,631 8,631 9,302 9,302 (671) 108% Other Income 2,468 71 3,404 - - - - - - Total Revenue 894,253 956,029 840,130 1,101,381 1,101,381 532,689 532,689 568,692 48% Expenditures by Subdivisions Parking Enforcement 71,212 3,992 607 300 300 60 - 60 240 20% Parking General Operations 40,118 435,881 404,653 553,979 493,539 229,787 155,030 384,817 108,722 78% Main Street Garage 638,343 109,357 180,396 207,181 210,766 64,209 62,096 126,305 84,461 60% Leighton Plaza Garage 478,042 108,032 164,397 202,774 202,179 89,351 55,441 144,792 57,387 72% Wayne Street Garage 307,837 67,306 140,760 156,625 148,884 38,685 57,105 95,790 53,094 64% Eddy St Commons Garage 10,511 - - - - - - - - - Total Expenditures 1,546,063 724,568 890,814 1,120,859 1,055,668 422,093 329,671 751,764 303,904 71% Expenditures by Type Personnel Other Personnel Costs - 172,990 286,156 396,000 396,000 191,751 - 191,751 204,249 52% Total Personnel - 172,990 286,156 396,000 396,000 191,751 - 191,751 204,249 52% Supplies - 21,389 22,310 25,700 26,103 16,360 1,113 17,472 8,631 67% Services & Charges Professional Services 490,335 164,606 18,974 50,750 57,250 15,491 154,500 169,991 (112,741) 297% Utilities 100,720 101,784 101,206 127,000 127,000 66,830 - 66,830 60,170 53% Repairs & Maintenance 237,452 63,496 69,498 136,000 184,917 86,946 16,373 103,319 81,598 56% Other Services & Charges 16,358 24,276 14,262 32,800 32,800 7,759 - 7,759 25,041 24% Total Services & Charges 844,864 354,162 203,940 346,550 401,967 177,026 170,873 347,899 54,068 87% Operating Expenditures 844,864 548,541 512,407 768,250 824,070 385,136 171,986 557,122 266,948 68% Capital 576,152 14,248 275,068 253,000 157,685 - 157,685 157,685 - 100% Interfund Allocations 124,317 161,738 103,285 99,609 73,913 36,956 - 36,956 36,957 50% Total Expenditures 1,546,063 724,568 890,814 1,120,859 1,055,668 422,093 329,671 751,764 303,905 71% Net Surplus / (Deficit) (651,810) 231,462 (50,684) (19,478) 45,713 110,596 (219,075) Beginning Cash Balance 1,326,253 674,268 907,380 907,380 Cash Adjustments (175) 1,650 8,265 - Ending Cash Balance 674,268 907,380 864,961 953,093 876,568 Cash Reserves Target 386,516 181,142 222,703 263,917 Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures and Significant Changes/Variances: Cash Reserves Target 25% of Annual expenditures This fund was established (ordinance 5089-69) to account for the maintenance and operation of off-street parking facilities. This fund accounts for the revenues and expenditures from the various parking garages owned by the City of South Bend. There are currently 1,484 stalls. This fund receives revenue from the collection of daily and monthly parking fees at several downtown parking garages. Revenue dropped in 2020 due to the COVID-19 pandemic and less monthly parkers as people worked from home. This fund also receives revenue from street parking fines. Effective January 2017, the Common Council approved an increase in parking garage rates and parking enforcement fines. It was the first increase in 13 years. Starting in 2021, parking garage operations are under outside contract with ASM Global. Wages and benefits for parking garage employees and supplies for the garages will be paid for by the City directly rather than through a management fee. | Personnel - Includes the wages and benefits for parking garage employees who are hired and managed by ASM Global. | Supplies - Includes building R&M supplies, uniforms, small tools & equipment, cleaning supplies, and office supplies. | Services - The professional services budget is for the management contract with ASM. The utilities budget includes the cost of electric and water for the parking garages. Other services & charges includes elevator permits and credit card processing fees. | Capital - There are many capital improvement needs. The forecast shows a smaller capital budget than in prior years due to revenue remaining fairly flat. | Interfund Allocation - This fund reimburses the Morris Performing Arts Center Division (Fund #602) for 100% of costs of wages and benefits for the Manager-Facility Operations position. City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name Morris Performing Arts Center Operations Fund Number 602 Fund Type Enterprise Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Charges for Services - - 1,028,252 1,517,795 1,517,795 81,063 81,063 1,436,732 5% Donations - - 8,750 - - - - - - Interest Earnings - - 9,447 11,186 11,186 1,914 1,914 9,272 17% Other Income - - 58,561 48,225 48,225 28,128 28,128 20,097 58% Interfund Allocation Reimb - - 29,817 - - - - - - Interfund Transfers In - - 939,012 - - - - - - Total Revenue - - 2,073,839 1,577,206 1,577,206 111,106 111,106 1,466,101 7% Expenditures by Subdivisions Morris Performing Arts Center - - 1,168,404 1,441,735 1,537,768 671,099 74,703 745,802 791,966 48% Events Promotion - - - 85,000 35,000 - - - 35,000 0% Total Expenditures - - 1,168,404 1,526,735 1,572,768 671,099 74,703 745,802 826,966 47% Expenditures by Type Personnel Salaries & Wages - - 401,782 506,150 506,150 208,575 - 208,575 297,575 41% Fringe Benefits - - 165,552 218,885 218,885 83,182 - 83,182 135,703 38% Total Personnel - - 567,334 725,035 725,035 291,757 - 291,757 433,278 40% Supplies - - 25,631 23,500 24,438 21,267 1,527 22,794 1,644 93% Services & Charges Professional Services - - 63,163 40,000 52,876 32,342 15,051 47,393 5,482 90% Printing & Advertising - - 52,191 165,000 126,755 33,133 16,146 49,279 77,476 39% Utilities - - 133,765 159,965 159,965 67,314 - 67,314 92,651 42% Repairs & Maintenance - - 56,533 103,000 109,774 31,969 32,326 64,295 45,480 59% Education & Training - - 2,413 4,500 4,500 1,957 52 2,009 2,492 45% Travel - - 5,775 6,000 6,000 2,170 - 2,170 3,830 36% Other Services & Charges - - 39,255 21,100 84,790 49,874 9,601 59,475 25,315 70% Total Services & Charges - - 353,095 499,565 544,660 218,759 73,176 291,934 252,726 54% Operating Expenditures - - 946,060 1,248,100 1,294,133 531,782 74,703 606,485 687,648 47% Interfund Interfund Allocations - - 222,344 278,635 278,635 139,318 - 139,318 139,317 50% Total Interfund - - 222,344 278,635 278,635 139,318 - 139,318 139,317 50% Total Expenditures - - 1,168,404 1,526,735 1,572,768 671,099 74,703 745,802 826,965 47% Net Surplus / (Deficit) - - 905,436 50,471 4,438 (559,994) (634,697) Beginning Cash Balance - - - - Cash Adjustments - - (905,436) - Ending Cash Balance - - - 4,438 (97,103) Cash Reserves Target - - 116,840 157,277 Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures, Staffing, and Significant Changes/Variances: Cash Reserves Target 10% of Annual expenditures In 2022, the operations of the Morris Performing Arts Center will be moved from the General Fund (#101) into this newly created enterprise fund. This fund will account for the operating costs of the Morris Performing Arts Center in downtown South Bend, the premier performing arts center in this region of the country. It provides improved quality of life to the City's residents, serves as an economic catalyst in the City, and fosters historic preservation of landmark City venues. The Morris Performing Arts Center (Morris PAC) is a division under the Department of Venues, Parks & Arts. This Morris receives revenue from charges for services including facility rental, concessions, ticket handling fees, and more. This fund also receives revenue from a ticket surcharge fee of $3.50 per ticket sold. Prior to 2022, the ticket surcharge fee was split across three funds: $1.50 was deposited into the General Fund (#101), $1.00 was deposited into the Morris Self-Promotion Fund (#274), and $1.00 was deposited into the Morris Capital Fund (#416). The Morris receives an Interfund Allocation Reimbursement from the Parking Garage Fund (#601) for 100% of costs of wages and benefits for the Manager-Facility Operations. Personnel - The personnel budget includes the wages and benefits for nine (9) full-time employees, and $24k for part-time wages. | Supplies - The supplies budget includes uniforms, cleaning supplies, repair & maintenance materials, small tools & equipment, and office supplies. | Services - The repair & maintenance budget includes HVAC and elevator maintenance, along with other general building maintenance expenses. The utilities budget includes the costs of electric, natural gas, and water for the Morris. The printing & advertising budget is for the promotion of events at the Morris. Professional services and printing & advertising are budgeted higher in 2022 than usual as the Morris is getting ready to celebrate its 100 year anniversary in 2022. | Capital - The Morris Performing Arts Center's capital needs are accounted for in the Morris Capital Fund (#416). City of South Bend, Indiana Monthly Financial Report June 30, 2023 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Historical Revenue by Fund General Fund (#101) 419,160 1,736,453 54,878 - - - - - - Morris Marketing (#273) 4,183 5,936 43 - - - - - - Morris Self-Promotion (#274) 39,372 38,578 150 - - - - - - Morris Operations Fund (#602) - - 2,073,839 1,577,206 1,577,206 111,106 111,106 1,466,100 7% Total Revenue 462,715 1,780,967 2,128,910 1,577,206 1,577,206 111,106 111,106 1,466,100 7% Revenue Intergov./ Grants - 992,163 - - - - - - - Charges for Services 358,834 696,886 1,028,252 1,517,795 1,517,795 81,063 81,063 1,436,732 5% Interest Earnings 2,466 1,808 9,640 11,186 11,186 1,914 1,914 9,272 17% Donations - 500 8,750 - - - - - - Other Income 5,930 2,864 113,439 48,225 48,225 28,128 28,128 20,097 58% Interfund Allocation Reimb 40,118 86,746 29,817 - - - - - - Interfund Transfers In 55,367 - 939,012 - - - - - - Total Revenue 462,715 1,780,967 2,128,910 1,577,206 1,577,206 111,106 111,106 1,466,101 7% Expenditures by Fund General Fund (#101) 1,003,966 1,106,303 643,333 - 184 184 - 184 - 100% Morris Marketing (#273) 832 7,648 74,852 - - - - - - - Morris Self-Promotion (#274) 1,100 - 264,160 - - - - - - - Morris Operations Fund (#602) - - 1,168,404 1,526,735 1,572,768 671,099 74,703 745,802 826,966 47% Total Expenditures 1,005,898 1,113,951 2,150,749 1,526,735 1,572,952 671,283 74,703 745,986 826,966 47% Expenditures by Type Personnel Salaries & Wages 285,767 430,859 401,782 506,150 506,150 208,575 - 208,575 297,575 41% Fringe Benefits 131,601 200,379 165,552 218,885 218,885 83,182 - 83,182 135,703 38% Total Personnel 417,368 631,239 567,334 725,035 725,035 291,757 - 291,757 433,278 40% Supplies 22,110 29,271 34,066 23,500 24,438 21,267 1,527 22,794 1,644 93% Services & Charges Professional Services 2,518 1,650 67,607 40,000 52,876 32,342 15,051 47,393 5,482 90% Printing & Advertising 17,634 21,798 74,502 165,000 126,939 33,317 16,146 49,463 77,476 39% Utilities 112,645 110,532 133,765 159,965 159,965 67,314 - 67,314 92,651 42% Repairs & Maintenance 34,268 61,776 62,349 103,000 109,774 31,969 32,326 64,295 45,480 59% Education & Training - 3,224 2,438 4,500 4,500 1,957 52 2,009 2,492 45% Travel 1,469 3,626 6,711 6,000 6,000 2,170 - 2,170 3,830 36% Other Services & Charges 11,433 12,862 40,622 21,100 84,790 49,874 9,601 59,475 25,315 70% Total Services & Charges 179,966 215,468 387,992 499,565 544,844 218,942 73,176 292,118 252,726 54% Interfund Interfund Allocations 210,875 237,973 222,344 278,635 278,635 139,318 - 139,318 139,317 50% Interfund Transfers Out 175,579 - 939,012 - - - - - - - Total Interfund 386,454 237,973 1,161,356 278,635 278,635 139,318 - 139,318 139,317 50% Total Expenditures 1,005,898 1,113,951 2,150,749 1,526,735 1,572,952 671,283 74,703 745,986 826,965 47% Net Surplus / (Deficit) (543,183) 667,016 (21,838) 50,471 4,254 (560,177) (634,880) Morris Performing Arts Center Historical Budget Summary - Fund 101, 273, 274, & 602 In 2022, the operations of the Morris Performing Arts Center will be moved from the General Fund (#101) into the newly created Morris Operations enterprise fund (#602). Also, the revenue and expenditures formerly accounted for in the Morris Marketing Fund (#273) and the Morris Self-Promotion Fund (#274) will be moved into the new fund. City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name Century Center Operations Fund Number 670 Fund Type Enterprise Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Intergov./ Shared Revenues 956,250 637,500 1,675,000 1,275,000 1,275,000 637,500 637,500 637,500 50% Charges for Services 924,923 1,401,480 3,186,633 3,277,000 3,277,000 1,052,154 1,052,154 2,224,846 32% Interest Earnings 7 54 677 - - 3,235 3,235 (3,235) - Other Income 5,936 5,177 125,315 8,000 8,000 5,484 5,484 2,516 69% Interfund Allocation Reimb 68,478 67,477 28,827 70,842 70,842 35,421 35,421 35,421 50% Total Revenue 1,955,594 2,111,688 5,016,452 4,630,842 4,630,842 1,733,794 1,733,794 2,897,048 37% Expenditures by Subdivisions City Operations 1,149,345 1,246,312 1,229,534 1,597,175 1,625,428 604,400 34,123 638,523 986,905 39% Food & Beverage Operations 1,444,541 1,702,069 2,874,119 3,035,180 3,035,180 1,417,886 - 1,417,886 1,617,294 47% Total Expenditures 2,593,886 2,948,380 4,103,653 4,632,355 4,660,608 2,022,286 34,123 2,056,409 2,604,199 44% Expenditures by Type Personnel Salaries & Wages 368,842 350,615 334,824 486,322 486,322 172,901 - 172,901 313,421 36% Fringe Benefits 138,803 124,970 114,116 191,690 191,690 57,837 - 57,837 133,853 30% Other Personnel Costs 757,895 730,187 1,113,680 1,203,840 1,203,840 643,529 - 643,529 560,311 53% Total Personnel 1,265,540 1,205,772 1,562,621 1,881,852 1,881,852 874,267 - 874,267 1,007,585 46% Supplies 317,548 551,277 1,064,660 1,168,033 1,168,677 367,418 4,094 371,511 797,166 32% Services & Charges Professional Services 35,698 107,162 179,143 100,000 99,947 86,645 1,770 88,414 11,533 88% Printing & Advertising 277 543 - - - - - - - - Utilities 276,273 348,609 356,068 431,350 431,350 177,531 - 177,531 253,819 41% Repairs & Maintenance 74,654 71,901 72,081 110,300 136,445 68,841 26,469 95,310 41,136 70% Education & Training 1,724 428 - 1,000 1,000 - 390 390 610 39% Travel - 574 - - - - - - - - Insurance 47,272 48,906 50,834 52,000 52,000 55,547 - 55,547 (3,547) 107% Other Services & Charges 311,417 268,797 476,332 531,750 533,266 261,060 1,401 262,460 270,806 49% Total Services & Charges 747,314 846,920 1,134,458 1,226,400 1,254,009 649,624 30,029 679,653 574,357 54% Operating Expenditures 2,330,403 2,603,968 3,761,739 4,276,285 4,304,538 1,891,309 34,123 1,925,431 2,379,108 45% Interfund Allocations 169,544 247,195 241,226 251,815 251,815 130,978 - 130,978 120,837 52% Interfund Transfers Out 93,939 97,217 100,688 104,255 104,255 - - - 104,255 0% Total Interfund 263,483 344,412 341,914 356,070 356,070 130,978 - 130,978 225,092 37% Total Expenditures 2,593,886 2,948,380 4,103,653 4,632,355 4,660,608 2,022,286 34,123 2,056,409 2,604,200 44% Net Surplus / (Deficit) (638,292) (836,692) 912,799 (1,513) (29,766) (288,492) (322,615) Beginning Cash Balance 1,537,206 1,016,748 194,350 194,350 Cash Adjustments 117,834 14,294 (161,221) - Ending Cash Balance 1,016,748 194,350 945,928 164,584 462,101 Cash Reserves Target 648,472 737,095 1,025,913 1,165,152 Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures, Staffing, and Significant Changes/Variances: The City has a contract with ASM Global (a company that specializes in venue management) for the food & beverage operations at the Century Center. The repair and maintenance operations are handled by the City. | Personnel - The City's portion of the personnel budget includes the wages and benefits for seven (7) full-time employees, and $48k for part-time wages. These employees are hired and managed by the City. Other Personnel Costs represents the wages and benefits for ASM Global employees working for the Century Center. | Supplies - The City's portion of the budget includes supplies needed to maintain the Century Center such as cleaning supplies, repair & maintenance materials, office supplies, and other small operating supplies. ASM Global's portion of the supplies budget ($1.1 million) includes supplies needed to operate the Century Center for events, such as food & beverage inventory. | Services - The repair & maintenance budget includes HVAC and elevator maintenance, along with other general building maintenance expenses. The utilities budget includes the costs of electric, natural gas, and water for the Century Center. | Interfund Transfers Out include transfers to the Century Center Energy Conservation Debt Service Fund (#672) to fund debt service payments.| Capital - See the Century Center Capital Fund (#671). Cash Reserves Target 25% of Annual expenditures This fund was established to account for the operating costs of Century Center, the City's convention center. The Century Center is a division of the Department of Venues, Parks & Arts. The Century Center is located along the St. Joseph River in Downtown South Bend. It plays host to conventions and trade shows, conferences and meetings, weddings and receptions, plays, and concerts. This fund receives Hotel/Motel tax, remitted to the City by St. Joseph County, and collects revenue for charges for services such as facility rent, catering, parking etc. Amount may change in years going forward. Due to the COVID-19 pandemic, the Century Center was shut down for a several months during 2020. Revenue is expected to drop significantly for the foreseeable future as a result of less events due to the pandemic. City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name Century Center Capital Fund Number 671 Fund Type Enterprise Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Interest Earnings 1,931 98 5,748 500 500 11,758 11,758 (11,258) 2352% Other Income - - - - - - - - - Interfund Transfers In - - - - - - - - - Total Revenue 1,931 98 5,748 500 500 11,758 11,758 (11,258) 2352% Expenditures by Type Services & Charges Professional Services - - - - - - - - - - Other Services & Charges - - - - - - - - - - Total Services & Charges - - - - - - - - - - Capital - - - 35,000 595,000 26,812 411,360 438,172 156,828 74% Total Expenditures - - - 35,000 595,000 26,812 411,360 438,172 156,828 74% Net Surplus / (Deficit) 1,931 98 5,748 (34,500) (594,500) (15,054) (426,415) Beginning Cash Balance 981,681 983,612 983,710 983,710 Cash Adjustments - - (2,492) - Ending Cash Balance 983,612 983,710 986,966 389,210 1,225,554 Cash Reserves Target 800,000 800,000 800,000 800,000 Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures and Significant Changes/Variances: This fund was established in 1989 for the purpose of providing preventative maintenance and improvement to the Century Center. This fund receives revenue from interest earned on the fund's cash balance. The Century Center Board of Managers may transfer the annual net profit from the Century Center Operations Fund (#670) into this fund; however, the City does not anticipate transfers in the next few years because revenue is expected to drop significantly for the foreseeable future as a result of less events due to The Century Center's capital needs are being met by an allocation from the St. Joseph County Hotel/Motel Tax Board. These capital expenditures for the Century Center are paid directly from the County budget and do not pass through the City's accounting system; therefore, these expenditures do not appear in the City's budget. Cash Reserves Target $800,000 Minimum per Board of Managers City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name Century Center Energy Conservation Debt Svc Fund Number 672 Fund Type Debt Service Fund Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Intergov./ Shared Revenues 221,437 221,437 221,437 221,437 221,437 221,437 221,437 - 100% Interest Earnings 2,552 1,574 2,814 2,000 2,000 2,969 2,969 (969) 148% Other Income 97,225 89,480 58,178 80,242 80,242 - - 80,242 0% Interfund Transfers In 93,939 97,217 100,688 104,255 104,255 - - 104,255 0% Total Revenue 415,154 409,708 383,117 407,934 407,934 224,406 224,406 183,528 55% Expenditures by Type Services & Charges Debt Service Principal 285,614 291,274 297,175 303,221 303,221 150,106 - 150,106 153,115 50% Debt Service Interest & Fees 125,482 115,437 105,192 94,738 94,738 48,682 - 48,682 46,056 51% Total Expenditures 411,096 406,711 402,367 397,959 397,959 198,788 - 198,788 199,171 50% Net Surplus / (Deficit) 4,058 2,997 (19,251) 9,975 9,975 25,618 25,618 Beginning Cash Balance 189,409 193,705 196,702 196,702 Cash Adjustments 238 - (489) - Ending Cash Balance 193,705 196,702 176,962 206,677 202,900 Cash Reserves Target - - - - Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures and Significant Changes/Variances: This fund was established in 2015 to account for debt service payments of the 2015 Century Center Energy Conservation bonds. The bond proceeds were used to make improvements at the Century Center including a new solar panel roof and other energy efficiency projects. This fund receives revenue, to fund the repayment of the debt, from the following sources: a pledge of Hotel/Motel tax revenue from St. Joseph County in the amount of $221,437 per year starting in 2018; interfund transfers from Century Center Operations Fund (#670); and a federally subsidized interest rebate of approximately 80% of interest paid. This fund also receives revenue from The bonds will be paid off over a 15-year period with the final payment due on May 1, 2031. Cash Reserves Target No reserve requirement City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name City Cemetery Fund Number 730 Fund Type Special Revenue Fund Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Interest Earnings 259 178 420 610 610 317 317 293 52% Other Income - - - - - - - - - Total Revenue 259 178 420 610 610 317 317 293 52% Expenditures by Type Services & Charges Repairs & Maintenance - - - - - - - - - - Other Services & Charges - - - - - - - - - - Total Services & Charges - - - - - - - - - - Capital - - - - - - - - - - Total Expenditures - - - - - - - - - - Net Surplus / (Deficit) 259 178 420 610 610 317 317 Beginning Cash Balance 29,730 30,041 30,218 30,218 Cash Adjustments 51 - (99) - Ending Cash Balance 30,041 30,218 30,540 30,828 30,934 Cash Reserves Target - - - - Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures and Significant Changes/Variances: This fund was established (ordinance 10638-18) to provide perpetual care and maintenance for the South Bend City Cemetery. Revenue was originally derived from the sale of cemetery plots and burial expenses. There are few sites available for sale and most plots are occupied, resulting in little burial activity. Currently, this Expenses are for maintaining the City Cemetery. There are no expenditures budgeted for 2022. Appropriation requests for expenditures will be made as needed. Cash Reserves Target 25% of Annual expenditures City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name Bowman Cemetery Fund Number 731 Fund Type Special Revenue Fund Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Interest Earnings 4,082 2,793 6,613 9,594 9,594 4,989 4,989 4,605 52% Other Income - - - - - - - - - Total Revenue 4,082 2,793 6,613 9,594 9,594 4,989 4,989 4,605 52% Expenditures by Type Services & Charges Repairs & Maintenance - - - - - - - - - - Other Services & Charges - - - - - - - - - - Total Services & Charges - - - - - - - - - - Capital - - - - - - - - - - Total Expenditures - - - - - - - - - - Net Surplus / (Deficit) 4,082 2,793 6,613 9,594 9,594 4,989 4,989 Beginning Cash Balance 467,692 472,576 475,369 475,369 Cash Adjustments 802 - (1,557) - Ending Cash Balance 472,576 475,369 480,425 484,963 486,628 Cash Reserves Target 400,000 400,000 400,000 400,000 Fund Purpose: Explanation of Expenditures and Significant Changes/Variances: In 2018, the trust administered by Key Bank for the maintenance of the Bowman Cemetery was terminated. The funds held in the trust were transferred to the City for the City’s ongoing responsibility to care for the Bowman Cemetery in perpetuity according to Indiana law. This fund was established by Ordinance No. 10638-18, dated December 10, 2018, to account for the transferred funds and to budget for the expenses the City will incur in maintaining the Bowman Cemetery. Currently, this fund only receives revenue from interest earned on the fund's cash balance. Expenses will be for maintaining the Bowman Cemetery. There are no expenditures budgeted for 2022. Appropriation requests for expenditures will be made as needed. Cash Reserves Target $400,000 minimum City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name 2015 Parks Bond Debt Service Fund Number 757 Fund Type Debt Service Funds Control City Funds 2023 2023 2023 2022 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Interest Earnings 807 47 1,217 1,000 1,000 2,443 2,443 (1,443) 244% Interfund Transfers In 375,939 375,986 373,724 371,981 371,981 184,990 184,990 186,991 50% Total Revenue 376,746 376,033 374,941 372,981 372,981 187,433 187,433 185,548 50% Expenditures by Type Services & Charges Debt Service Principal 225,000 225,000 230,000 240,000 240,000 120,000 - 120,000 120,000 50% Debt Service Interest & Fees 156,131 149,381 142,556 135,582 135,582 68,691 - 68,691 66,891 51% Total Expenditures 381,131 374,381 372,556 375,582 375,582 188,691 - 188,691 186,891 50% Net Surplus / (Deficit) (4,385) 1,652 2,385 (2,601) (2,601) (1,257) (1,257) Beginning Cash Balance 590,497 586,111 587,763 587,763 Cash Adjustments - - - - Ending Cash Balance 586,111 587,763 590,148 585,162 588,891 Cash Reserves Target 586,111 587,763 590,148 585,162 Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures and Significant Changes/Variances: This fund accounts for the semi-annual payment of debt service principal and interest to the bondholders of the 2015 Parks Bond. The par amount of the bonds were $5,605,000. The debt service reserve will be used towards the last debt service payment. The accounting records are maintained in trustee bank accounts. | Capital expenditures of this bond were tracked in the 2015 Parks Bond Capital Fund (#751). The capital proceeds were fully expended in 2019. The Local Income Tax Economic Development Fund (#408) transfers money into this fund on a monthly basis, as per the bond ordinance, to cover debt service payments. This fund also receives revenue from interest earned on the cash balance at the trustee bank. The semi-annual debt service payments are set forth in the 20-year debt amortization schedule (debt schedule #141) with the first payment made on February 1, 2016 and the final payment due on August 1, 2035. Cash Reserves Target 100% cash reserves per bond covenants City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name Studebaker-Oliver Revitalizing Grants Fund Number 209 Fund Type Special Revenue Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Intergov./ Grants - - - - - - - - - Interest Earnings 7,035 4,318 9,389 7,715 7,715 6,715 6,715 1,000 87% Other Income 100,000 - - - - - - - - Total Revenue 107,035 4,318 9,389 7,715 7,715 6,715 6,715 1,000 87% Expenditures by Type Services & Charges Professional Services 274,931 75,182 41,621 50,000 74,550 20,869 53,026 73,894 656 99% Total Services & Charges 274,931 75,182 41,621 50,000 74,550 20,869 53,026 73,894 656 99% Capital - - - - - - - - - - Total Expenditures 274,931 75,182 41,621 50,000 74,550 20,869 53,026 73,894 656 99% Net Surplus / (Deficit) (167,896) (70,864) (32,231) (42,285) (66,835) (14,154) (67,179) Beginning Cash Balance 929,415 763,112 692,248 692,248 Cash Adjustments 1,593 - (2,157) - Ending Cash Balance 763,112 692,248 657,860 625,413 645,368 Cash Reserves Target - - - - Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures and Significant Changes/Variances: This fund was established (ordinance 9214-01) to account for various EPA grants relating to brownfields. Revenues and expenditures in this fund are grant and project specific and will vary from year to year. The EPA's Brownfields Program empowers states, communities, and other stakeholders to work together to prevent, assess, safely clean up, and sustainably reuse brownfields. A brownfield site is real property, the expansion, redevelopment, or reuse of which may be complicated by the presence or potential presence of a hazardous substance, pollutant, or contaminant. Past grant activity includes: - Brownfields assessment grant: Hazardous substances grant funds and petroleum grant funds used to conduct Phase I and II environmental site assessments on a city-wide basis. Sites included a former foundry site that is now a city park, a former railroad site in the Studebaker/Oliver project area, and sites in wellhead protection areas. - Brownfields revolving loan fund grant: Grant used to capitalize a revolving loan fund from which the City of South Bend will provide loans and subgrants to support cleanup activities for sites throughout the city that are contaminated with hazardous substances. Loans will be made based on an environmental prioritization process. - Brownfields cleanup grant: Grant funds used to clean up the former Oliver Plow Works site. The site is part of the Studebaker/Oliver Plow Works Redevelopment Strategy, a phased approach for eventually redeveloping the entire Studebaker and Oliver factories into two light industrial parks. Grant funds also will be used for remediation and post-cleanup reporting, and community involvement activities. This fund received grant monies in the past and currently only receives revenue from interest earned on the fund's cash balance. Other income was derived from repayment from the River West TIF Fund (#324), with the last payment received in 2020. Professional services include ground water testing and other ongoing costs related to the study and planning for the various brownfields. The City also participates in the Indiana Department of Environmental Management's voluntary remediation program, and will continue using this fund in 2022 for those costs. Cash Reserves Target No reserve requirement - Grant fund - spend down to zero City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name Economic Development State Grants Fund Number 210 Fund Type Special Revenue Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Intergov./ Grants - 41,015 126,822 - - - - - - Interest Earnings 712 160 51 - - - - - - Other Income 90,013 36,005 - - - - - - - Total Revenue 90,725 77,180 126,873 - - - - - - Expenditures by Type Supplies - - 9,000 - - - - - - - Services & Charges Professional Services 56,352 438 (46,845) - 137,695 - 40,263 40,263 97,433 29% Repairs & Maintenance - - 246,637 - 153,118 - 200 200 152,918 0% Debt Service Principal 69,632 35,604 - - - - - - - - Debt Service Interest & Fees 2,379 401 - - - - - - - - Grants & Subsidies - 41,015 20,845 - 72,386 - 7,386 7,386 65,000 10% Other Services & Charges - - - - 11,400 - - - 11,400 0% Total Services & Charges 128,362 77,457 220,637 - 374,599 - 47,848 47,848 326,751 13% Total Expenditures 128,362 77,457 229,637 - 374,599 - 47,848 47,848 326,751 13% Net Surplus / (Deficit) (37,637) (277) (102,763) - (374,599) - (47,848) Beginning Cash Balance 64,775 27,154 26,876 26,876 Cash Adjustments 16 - (15) - Ending Cash Balance 27,154 26,876 (75,903) (347,723) (75,903) Cash Reserves Target - - - - Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures and Significant Changes/Variances: This fund receives grant monies and revenue from interest earned on the fund's cash balance. Past expenditures include demolition of vacant and abandoned houses/lots, equipment for the Ignition Park/ND Turbo project, and debt service payments to the Indiana Development Finance Authority for a loan for the Indiana Brownfields Program with final payment in 2021. Current expenses are related to the State Lead Grant program. Cash Reserves Target No reserve requirement - Grant fund - spend down to zero City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name Dept of Community Investment Operating Fund Number 211 Fund Type Special Revenue Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Intergov./ Grants 10,650 9,200 - - - - - - - Charges for Services 861,309 1,453,279 691,646 1,049,655 1,049,655 90,353 90,353 959,302 9% Fines, Forfeitures, and Fees 46,076 57,904 70,178 58,450 58,450 49,558 49,558 8,892 85% Interest Earnings 8,876 6,023 3,006 10,000 10,000 (92) (92) 10,092 -1% Other Income 2,598 573 2,750 - - 23,891 23,891 (23,891) - Interfund Allocation Reimb 174,531 145,765 181,981 - - - - - - Interfund Transfers In 2,268,899 500,000 2,570,000 3,559,320 3,559,320 1,984,841 1,984,841 1,574,479 56% Total Revenue 3,372,939 2,172,743 3,519,561 4,677,425 4,677,425 2,148,552 2,148,552 2,528,874 46% Expenditures by Type Personnel Salaries & Wages 1,529,047 1,779,295 2,080,766 2,190,605 2,190,605 1,164,469 - 1,164,469 1,026,136 53% Fringe Benefits 568,983 649,973 764,431 853,068 853,068 425,082 - 425,082 427,986 50% Total Personnel 2,098,029 2,429,268 2,845,197 3,043,673 3,043,673 1,589,550 - 1,589,550 1,454,122 52% Supplies 13,503 20,424 33,616 51,611 53,426 7,276 2,320 9,595 43,831 18% Services & Charges Professional Services 224,609 196,969 303,797 719,200 940,258 241,770 340,623 582,393 357,865 62% Printing & Advertising 7,560 4,758 5,797 23,675 23,675 273 166 439 23,236 2% Education & Training 4,576 14,288 5,447 26,500 26,000 909 1,055 1,964 24,036 8% Travel 4,502 268 7,763 24,162 24,953 1,956 5,962 7,918 17,036 32% Repairs & Maintenance 12,447 2,822 1,367 3,895 3,895 (164) - (164) 4,059 -4% Other Services & Charges 11,746 24,660 26,286 31,550 32,050 7,536 6,000 13,536 18,514 42% Total Services & Charges 265,440 243,765 350,457 828,982 1,050,831 252,280 353,805 606,086 444,746 58% Operating Expenditures 2,376,973 2,693,456 3,229,270 3,924,266 4,147,930 1,849,106 356,125 2,205,231 1,942,699 53% Bad Debt 26 - - - - - - - - - Interfund Interfund Allocations 357,941 652,726 665,860 753,159 753,159 376,579 - 376,579 376,580 50% Interfund Transfers Out 35,000 50,000 - - - - - - - - Total Interfund 392,941 702,726 665,860 753,159 753,159 376,579 - 376,579 376,580 50% Total Expenditures 2,769,940 3,396,182 3,895,130 4,677,425 4,901,089 2,225,686 356,125 2,581,811 2,319,279 53% Net Surplus / (Deficit) 603,000 (1,223,439) (375,569) - (223,664) (77,134) (433,259) Beginning Cash Balance 1,012,307 1,629,498 394,125 394,125 Cash Adjustments 14,191 (11,934) 4,740 - Ending Cash Balance 1,629,498 394,125 23,296 170,461 (62,070) Cash Reserves Target - - - - Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures and Significant Changes/Variances: This fund was established (ordinance 10060-10) to account for the activities of the Department of Community Investment (DCI). DCI's mission is to spur investment in a stronger South Bend by attracting & retaining growing businesses, connecting residents to economic opportunities, and planning for vibrant neighborhoods. This fund is mainly supported by interfund transfers from the Local Income Tax Economic Development Fund (#408). Therefore, there is no cash reserve requirement in this fund as it is supported by interfund transfers and does not need to carry a cash balance. This fund also receives revenue from federal grants and staff contracts. Starting in 2020, the wages and benefits for two Zoning staff are allocated back to the Building Department (Fund #600). This revenue is represented as an interfund allocation reimbursement transferred from Fund #600. In 2021, two new positions were added to the Business Development team to support the newly awarded Revolving Loan Fund Grant as part of the Coronavirus Aid, Relief, and Economic Security Act (CARES Act). These positions will handle all loan applications and processing through closing. The positions are fully funded by grant revenue. Since 2019 there have been transition efforts to consolidate the Building and Code Enforcement departments, as well as the division of Sustainability, into DCI. In 2022, those consolidation efforts will be finalized and result in a reorganization of staff and reporting structures. In addition, several new or expanded initiatives will be added to DCI to facilitate the goals of the American Rescue Plan. Within the new structure there are five teams: (1) Engagement and Economic Empowerment; (2) Growth and Opportunity: formerly Business Development; (3) Neighborhoods: includes South Bend Animal Resource Center, Neighborhood Services & Enforcement (formerly the Department of Code Enforcement), Neighborhood Grants, and Neighborhood Health and Housing; (4) Planning: includes Building, Historic Preservation, Planning, and Zoning; (5) Sustainability. | Note: In 2022, the Sustainability Division will be moved from the General Fund (#101) into this fund as it will now be part of the Department of Community Investment. Cash Reserves Target No reserve requirement City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name Dept of Community Investment Grants Fund Number 212 Fund Type Special Revenue Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Intergov./ Grants 2,392,383 2,563,504 2,419,448 2,832,655 2,832,655 944,132 944,132 1,888,523 33% Fines, Forfeitures, and Fees 121 500 - - - - - - - Other Income 186,664 341,376 71,243 119,687 119,687 12,013 12,013 107,674 10% Total Revenue 2,579,168 2,905,379 2,490,691 2,952,342 2,952,342 956,145 956,145 1,996,197 32% Expenditures by Type Services & Charges Professional Services 40,488 10,343 19,785 - 229,385 - 39,265 39,265 190,120 17% Grants & Subsidies 2,529,492 2,801,228 2,804,158 2,832,655 11,856,201 1,864,781 2,289,445 4,154,226 7,701,975 35% Total Services & Charges 2,569,980 2,811,571 2,823,943 2,832,655 12,085,586 1,864,781 2,328,710 4,193,491 7,892,095 35% Total Expenditures 2,569,980 2,811,571 2,823,943 2,832,655 12,085,586 1,864,781 2,328,710 4,193,491 7,892,095 35% Net Surplus / (Deficit) 9,188 93,809 (333,251) 119,687 (9,133,244) (908,636) (3,237,346) Beginning Cash Balance 305,248 313,907 409,818 409,818 Cash Adjustments (528) 2,102 (232,451) - Ending Cash Balance 313,907 409,818 (155,885) (8,723,426) (810,806) Cash Reserves Target - - - - Fund Purpose: Explanation of Revenue Sources, Expenditures, and Significant Changes/Variances: Special allocations of CDBG and ESG awarded under the Coronavirus Aid, Relief, and Economic Security Act (CARES Act) are separate from regular allocations and are accounted for in the COVID-19 Response Fund (#264). This fund accounts for the receipt and subsequent expenditure of grants received from the U.S. Department of Housing and Urban Development related to community improvement projects. This fund accounts for various grants including: Community Development Block Grant (CDBG) - CDBG funds can be used for a variety of community development opportunities such as providing affordable housing, a suitable living environment, and economic opportunities for individuals and families with incomes below 80 percent of the area median income. CDBG funds can also be used for the elimination of slum and blight. Emergency Solutions Grant (ESG) - The ESG Program provides homeless persons with basic shelter and essential supportive services. It can assist with operational costs of the shelter facility, and for the administration of the grant. Neighborhood Stabilization Project (NSP) - Congress created the Neighborhood Stabilization Program to help cities, counties and states deal with community problems that are the result of the mortgage foreclosure crisis in the nation. HUD provides money to local governments (cities and counties), nonprofits, and all 50 states. Generally, the money must be used to buy, fix up, and resell foreclosed and abandoned homes. NSP grantees develop their own programs and funding priorities. However, NSP grantees must use at least 25 percent of the funds appropriated for the purchase and redevelopment of abandoned or foreclosed homes or residential properties that will be used to house individuals or families whose incomes do not exceed 50 percent of the area median income. In addition, all activities funded by NSP must benefit low- and moderate-income persons whose income does not exceed 120 percent of area median income. Activities may not qualify under NSP using the "prevent or eliminate slums and blight" or "address urgent community development needs" objectives. Cash Reserves Target No reserve requirement - Grant fund - spend down to zero City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name Unsafe Building Fund Number 219 Fund Type Special Revenue Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Fines, Forfeitures, and Fees 51,581 34,066 68,583 62,900 62,900 40,213 40,213 22,687 64% Interest Earnings 7,420 4,812 11,010 17,055 17,055 8,727 8,727 8,328 51% Other Income 18 - 366 - - - - - - Total Revenue 59,018 38,879 79,960 79,955 79,955 48,941 48,941 31,015 61% Expenditures by Type Supplies 5,458 - - - - - - - - - Services & Charges Professional Services 27,070 25,970 20,000 23,000 23,000 8,700 14,300 23,000 - 100% Other Services & Charges 109,058 81,316 - - - - - - - - Total Services & Charges 136,128 107,286 20,000 23,000 23,000 8,700 14,300 23,000 - 100% Operating Expenditures 141,586 107,286 20,000 23,000 23,000 8,700 14,300 23,000 - 100% Bad Debt 165 - - - - - - - - - Total Expenditures 141,751 107,286 20,000 23,000 23,000 8,700 14,300 23,000 - 100% Net Surplus / (Deficit) (82,733) (68,407) 59,960 56,955 56,955 40,241 25,941 Beginning Cash Balance 923,154 832,938 764,981 764,981 Cash Adjustments (7,482) 450 (2,650) - Ending Cash Balance 832,938 764,981 822,291 821,936 864,708 Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures and Significant Changes/Variances: Cash Reserves Target No reserve requirement The Unsafe Building Fund was established in 2016 (ordinance 10416-16) to receive fines and fees related to Indiana's Unsafe Building law (IC 36-7-9). The expenses incurred for board-ups, demolitions, ordinance violation abatements, and other related services are recorded here. The Unsafe Building Fund is an extension of the Neighborhoods Division and shares the same mission to ensure a safe and clean community by upholding and enforcing the ordinances of the City of South Bend, the Indiana Unsafe Building Law, and the 2000 International Property Maintenance Code. Code Enforcement not only cites neglected properties through its team of inspectors, it also pursues citizens' complaints, partners with volunteer neighborhood associations for neighborhood clean- ups, and works directly through community outreach programs to enrich the City of South Bend's neighborhoods. Note: In 2021, the Department of Code Enforcement was brought under the Department of Community Investment (DCI) and was renamed the Neighborhoods Division. The Unsafe Building Fund is managed by the Neighborhoods Division which facilitates code enforcement activities. This fund receives revenue from fines and fees relating to Unsafe Building laws including the following sources: vacant and abandoned registrations, board-ups, demolitions, forfeited performance bonds, special assessments, and civil penalties. Budgeted expenditures includes emergency demolitions and expenses associated with monitoring unsafe building concerns. City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name Rental Units Regulation Fund Number 221 Fund Type Special Revenue Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Fines, Forfeitures, and Fees 107,800 6,880 45,048 100,000 100,000 103,557 103,557 (3,557) 104% Interest Earnings 573 728 1,596 200 200 1,715 1,715 (1,515) 858% Interfund Transfers In 245,626 50,000 70,000 - - - - - - Total Revenue 353,999 57,608 116,643 100,200 100,200 105,273 105,273 (5,072) 105% Expenditures by Type Personnel Salaries & Wages 119,900 106,421 52,636 - - 21,067 - 21,067 (21,067) - Fringe Benefits 59,277 52,625 26,263 - - 10,855 - 10,855 (10,855) - Total Personnel 179,177 159,046 78,899 - - 31,922 - 31,922 (31,922) - Supplies 332 236 - - - - - - - - Services & Charges Professional Services 1,505 - 985 54,000 153,686 1,475 98,211 99,686 54,000 65% Other Services & Charges 1,748 - - - - - - - - - Total Services & Charges 3,254 - 985 54,000 153,686 1,475 98,211 99,686 54,000 65% Total Expenditures 182,762 159,283 79,884 54,000 153,686 33,397 98,211 131,608 22,078 86% Net Surplus / (Deficit) 171,237 (101,674) 36,760 46,200 (53,486) 71,875 (26,336) Beginning Cash Balance 17,823 189,090 87,416 87,416 Cash Adjustments 31 - (649) - Ending Cash Balance 189,090 87,416 123,526 33,930 188,279 Cash Reserves Target - - - - Fund Purpose: RSVP Program: Explanation of Revenue Sources: Explanation of Expenditures, Staffing, and Significant Changes/Variances: This fund accounts for the revenues and expenditures related to the Landlord Registration ordinance (10427-16) and the Rental Safety Verification Program (RSVP) ordinance (10644-19). Both of these programs are managed by the Neighborhoods Division of the Department of Community Investment (DCI). Revenue generation for the Rental Safety Verification Program (RSVP) is derived from follow up re-inspection fees and assessments for noncompliance. First and second inspections will have no charges; however, if not compliant after the second inspection, there will be charges requiring follow up inspections to validate compliance. Because this program is new, revenue could vary greatly from current estimates. A transfer from the Local Income Tax Economic Development Fund (#408) will make up the difference. Prior to the Rental Safety Verification Program (RSVP), proceeds from the landlord registration ($5 registration fee per year) were intended to fund Neighborhood Code Enforcement's costs of the program. However, previous guidelines for landlord registrations will be integrated into RSVP while working with landlords. This budget accounts for the operating costs of the Rental Safety Verification Program (RSVP) | Personnel - The personnel budget includes the wages and benefits for four (4) full-time Code Inspectors assigned to the program. From 2019 to 2020, two additional Code Inspectors were added to expand the program for a total of four Code Inspectors. | Supplies - The supplies needed for the RSVP program are minimal and will be paid out of the Code Enforcement Fund (#230) starting in 2022 since many of the supplies are shared within the Neighborhoods Division. | Services - $54,000 is budgeted for a professional services agreement for temporary housing and security deposits to move tenants if their unit is condemned and the owner doesn't have another unit for the tenant. Cash Reserves Target No reserve requirement The Rental Safety Verification Program (RSVP) requires an occupancy inspection of all real property or rental units that are intended to be occupied or are occupied by anyone other than the owner. This program is designed to ensure all City of South Bend rental units meet the minimum property standards of the International Property Maintenance Code, which are incorporated into Chapter 6- Article 14 of the City's municipal code. Once the rental unit has been inspected with an Inspection Report and approved for occupancy, an Inspection Certificate shall be issued by the Department authorizing the rental unit to be occupied. The purpose of the Inspection Report and Inspection Certificate issued to the owner or the property manager (if applicable) is to verify that the rental unit is safe and habitable for occupancy with respect to: electrical systems, plumbing systems, water and sanitary system, including hot water, heating and ventilation systems, bathroom, toilet facilities, doors, windows, stairways, hallways, functioning smoke detectors, lead hazards, indoor air quality, and the overall structure in which a rental unit is established. Note: In 2021, the Department of Code Enforcement was brought under the Department of Community Investment (DCI) and was renamed the Neighborhoods Division. The Rental Units Regulation Fund is managed by the Neighborhoods Division which facilitates code enforcement activities. City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name Code Enforcement Fund Number 230 Fund Type Special Revenue Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Licenses & Permits 30,425 43,555 28,750 37,000 37,000 13,960 13,960 23,040 38% Charges for Services 43,360 47,624 53,545 50,300 50,300 22,077 22,077 28,223 44% Fines, Forfeitures, and Fees 367,113 411,114 292,490 342,000 342,000 148,894 148,894 193,106 44% Interest Earnings 2,492 941 1,439 - - 10 10 (10) - Debt Proceeds 80,000 235,000 500,000 232,000 232,000 - - 232,000 0% Other Income 15,396 2,998 52,972 500 500 528 528 (28) 106% Interfund Allocation Reimb 76,927 34,708 - - - - - - - Interfund Transfers In 3,619,593 2,290,000 2,930,968 5,568,219 5,568,219 1,565,000 1,565,000 4,003,219 28% Total Revenue 4,235,305 3,065,940 3,860,165 6,230,019 6,230,019 1,750,470 1,750,470 4,479,550 28% Expenditures by Subdivisions Neighborhood Services 2,498,995 2,420,819 2,843,929 5,089,709 5,436,446 1,285,455 153,979 1,439,434 3,997,012 26% Animal Resource Center 934,825 949,115 941,390 1,140,310 1,269,452 547,305 14,167 561,472 707,980 44% Total Expenditures 3,433,820 3,369,933 3,785,320 6,230,019 6,705,898 1,832,760 168,146 2,000,906 4,704,992 30% Expenditures by Type Personnel Salaries & Wages 1,415,442 1,410,684 1,341,301 2,506,185 2,506,185 691,282 - 691,282 1,814,903 28% Fringe Benefits 588,698 575,669 543,091 1,116,265 1,116,265 276,496 - 276,496 839,769 25% Total Personnel 2,004,140 1,986,353 1,884,392 3,622,450 3,622,450 967,778 - 967,778 2,654,672 27% Supplies 113,969 110,837 142,735 215,632 273,038 129,513 7,955 137,468 135,570 50% Services & Charges Professional Services 40,574 67,185 64,822 202,300 204,395 83,920 6,108 90,027 114,368 44% Printing & Advertising 10,559 11,260 19,060 22,201 23,297 6,364 3,365 9,729 13,568 42% Utilities 31,984 32,310 35,837 41,389 41,389 17,276 - 17,276 24,113 42% Repairs & Maintenance 239,861 137,334 232,670 424,900 424,900 42,393 1,167 43,559 381,341 10% Education & Training 2,933 4,013 5,305 29,900 29,900 2,253 3,029 5,283 24,617 18% Travel 3,826 777 1,360 26,400 26,400 5,046 3,737 8,783 17,617 33% Other Services & Charges 119,803 112,003 123,694 295,835 296,854 53,190 19,771 72,961 223,893 25% Debt Service Principal 47,510 90,535 181,470 250,524 250,523 95,312 - 95,312 155,211 38% Debt Service Interest & Fees 2,954 4,350 5,625 21,238 21,238 6,820 - 6,820 14,418 32% Total Services & Charges 500,003 459,767 669,841 1,314,687 1,318,896 312,574 37,176 349,750 969,146 27% Operating Expenditures 2,618,112 2,556,956 2,696,968 5,152,769 5,214,384 1,409,865 45,131 1,454,996 3,759,388 28% Bad Debt 861 15 - - - 270 - 270 (270) - Interfund Allocations 814,847 763,484 767,616 845,250 845,250 422,625 - 422,625 422,625 50% Total Expenditures 3,433,820 3,369,933 3,785,320 6,230,019 6,705,898 1,832,760 168,146 2,000,906 4,704,992 30% Net Surplus / (Deficit) 801,485 (303,993) 74,845 - (475,879) (82,290) (250,436) Beginning Cash Balance - 803,572 497,492 497,492 Cash Adjustments 2,088 (2,088) (74,842) - Ending Cash Balance 803,572 497,492 497,495 21,613 376,384 Cash Reserves Target - - - - Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures, Staffing, and Significant Changes/Variances: This fund accounts for the administrative costs for the Neighborhoods Division along with operational costs such as repair & maintenance of Code Inspector trucks and vehicles used by the NEAT Crew, and the operational costs of running the Animal Resource Center (SBARC). | Personnel - The personnel budget includes the wages and benefits for twenty (20) full-time Neighborhood Services employees and nine (9) full-time Animal Resource Center employees, along with a budget for part-time and seasonal/intern wages. | Supplies - Includes uniforms, small tools & equipment for inspectors, fuel for inspectors' vehicles, medical/safety supplies, and operating supplies for SBARC such as animal feed and cleaning supplies. | Services - Professional services include environmental testing, Code Hearing Officer, collection costs, and veterinary services for SBARC. Repair & maintenance includes vehicle R&M for inspectors' vehicles, building R&M for SBARC, and a $225k agreement with the Park Maintenance Division for mowing of properties cited for grass and weeds. Other services & charges includes $400k for landfill dumping fees for illegal dumps and neighborhood cleanups. Includes four (4) tire disposal amnesty days for neighborhood dumpster and disposal fees ($90k), and trash/litter campaign monthly per six (6) Council districts cleanup ($200k). | Debt Service - The principal and interest expense budgeted is for capital lease payments for vehicles. This fund was established in 2020 to account for the activity of the Neighborhoods Division of the Department of Community Investment (DCI). Operating under the Neighborhoods Division is Neighborhood Code Enforcement (NCE), the South Bend Animal Resource Center (SBARC), and Neighborhood Enforcement Action Team (NEAT). NCE upholds and enforces the ordinances of the City of South Bend, the Indiana Unsafe Building Law, and the 2000 International Property Maintenance Code. SBARC runs the animal resource center (aka animal shelter) and enforces animal welfare laws regarding animal cruelty and neglect per City, State, and Federal regulations. NEAT works in tandem with NCE to provide services for environmental clean-ups to homeowners and/or businesses. These clean-ups consist of illegal dumping of household items, tires, building materials, appliances, and any other form of litter and debris. Additional fines may be assessed for failure to comply upon notification. Note: In 2021, the Department of Code Enforcement was brought under the Department of Community Investment (DCI) and was renamed the Neighborhoods Division. Neighborhood Code Enforcement collects revenues from fees for environmental clean-ups, processing abandoned vehicles, and ordinance violations. The South Bend Animal Resource Center (SBARC) collects revenues from fees for animal shelter activities such as adoption fees, pet licenses, pet microchipping, and animal surrender fee. SBARC also collects fines it assesses for animal welfare ordinance violations. These revenues do not cover the expenditures of these activities. The difference is covered by an interfund transfer from the Local Income Tax Economic Development Fund (#408). Cash Reserves Target No reserve requirement City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name Urban Development Action Grant Fund Number 410 Fund Type Special Revenue Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Interest Earnings 361 172 4,046 - - 4,049 4,049 (4,049) - Other Income 18,442 18,278 385,577 - - - - - - Total Revenue 18,803 18,449 389,623 - - 4,049 4,049 (4,049) - Expenditures by Type Services & Charges Debt Service Principal 40,000 24,000 18,000 - - 20,000 - 20,000 (20,000) - Other Services & Charges - - - Total Expenditures 40,000 24,000 18,000 - - 20,000 - 20,000 (20,000) - Net Surplus / (Deficit) (21,197) (5,551) 371,623 - - (15,951) (15,951) Beginning Cash Balance 53,838 32,733 27,182 27,182 Cash Adjustments 92 - (1,288) - Ending Cash Balance 32,733 27,182 397,517 27,182 382,570 Cash Reserves Target - - - - Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures and Significant Changes/Variances: This fund was originally established to account for economic development expenditures which are financed by federal grants and loan repayments. Revenue comes from Business Development Corporation (BDC) repayment of Fund 410 miscellaneous revenue used to capitalize BDC loan pool. This fund also receives revenue from interest earned on the fund's cash balance. Currently, this fund is used for the repayment of an interfund loan from the Local Income Tax-Certified Shares Fund (#404) in connection with a downtown hotel/parking garage project. The final payment is due in 2022 (debt schedule #82). When the final revenue payment is due from BDC, it may be prudent to payoff the debt to Fund #404 and potentially close this fund rather than following current amortization schedule which goes out to 2046. Payments in future years will be made as BDC loan collections are received. The BDC loan collections have been remitted at rates less than the current amortization schedule depicts due to poor portfolio performance and as such may require an amendment to the debt schedule. Cash Reserves Target No reserve requirement - Grant fund - spend down to zero City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name Consolidated Building Fund Number 600 Fund Type Enterprise Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Licenses & Permits 1,304,739 1,515,351 1,886,287 1,562,200 1,562,200 1,108,447 1,108,447 453,754 71% Fines, Forfeitures, and Fees 1,140 2,516 5,860 8,000 8,000 6,650 6,650 1,350 83% Interest Earnings 17,782 12,194 28,301 28,111 28,111 19,247 19,247 8,864 68% Other Income 422 1,044 2,105 - - 425 425 (425) - Total Revenue 1,324,083 1,531,105 1,922,553 1,598,311 1,598,311 1,134,769 1,134,769 463,543 71% Expenditures by Type Personnel Salaries & Wages 763,648 739,269 788,291 913,016 913,016 398,415 - 398,415 514,601 44% Fringe Benefits 305,840 319,458 343,343 407,406 407,406 167,609 490 168,099 239,307 41% Total Personnel 1,069,488 1,058,727 1,131,634 1,320,422 1,320,422 566,025 490 566,515 753,908 43% Supplies 14,538 15,666 25,192 21,998 21,998 9,936 1,224 11,159 10,839 51% Services & Charges Professional Services 2,411 - - 8,000 8,000 - - - 8,000 0% Printing & Advertising 336 716 161 4,200 4,200 - - - 4,200 0% Education & Training 2,429 219 3,413 6,000 6,062 1,106 50 1,156 4,906 19% Travel - - 9 6,000 6,000 - - - 6,000 0% Repairs & Maintenance 14,257 28,086 27,699 16,245 16,245 8,174 - 8,174 8,071 50% Other Services & Charges 9,408 18,348 28,286 40,310 592,267 563,478 - 563,478 28,789 95% Debt Service Principal 41,198 43,020 23,593 4,674 4,674 4,673 - 4,673 1 100% Debt Service Interest & Fees 2,184 1,316 526 70 70 49 - 49 21 70% Total Services & Charges 72,223 91,705 83,687 85,499 637,518 577,481 50 577,531 59,988 91% Operating Expenditures 1,156,248 1,166,098 1,240,513 1,427,919 1,979,938 1,153,441 1,764 1,155,205 824,735 58% Capital - 49,478 - 40,000 40,000 - - - 40,000 0% Bad Debt 1,631 100 - 1,000 1,000 125 - 125 875 13% Interfund Allocations 328,799 339,938 665,210 354,619 354,619 177,309 - 177,309 177,310 50% Total Expenditures 1,486,678 1,555,614 1,905,723 1,823,538 2,375,557 1,330,876 1,764 1,332,639 1,042,920 56% Net Surplus / (Deficit) (162,595) (24,509) 16,830 (225,227) (777,246) (196,107) (197,871) Beginning Cash Balance 2,285,733 2,127,056 2,102,372 2,102,372 Cash Adjustments 3,918 (175) (7,038) - Ending Cash Balance 2,127,056 2,102,372 2,112,164 1,325,125 1,921,824 Cash Reserves Target 371,670 388,904 476,431 593,889 Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures and Significant Changes/Variances: Cash Reserves Target 25% of Annual expenditures This fund was established (ordinance 8412-93) to receive monies and fees to pay expenses related to the operation of the St Joseph County/South Bend Building Department. The fund is operated in accordance with the interlocal agreement between St Joseph County and the City of South Bend executed December 31, 1991 as amended. | The Building Department regulates the “built environment” through enforcement of current building codes and zoning ordinances. The Building Department's purpose is to promote safe occupancy for all residents of the jurisdiction, serving all properties within the City of South Bend and all properties with a 5-digit address within St. Joseph County. | Note: From 2019 through 2021, the Building Department has transitioned to a team within the Department of Community Investment (DCI). In 2022, that transition is complete and Building is now part of the DCI Planning team. Revenue for the Building Department is primarily generated through issuing permits for construction, demolition, or occupancy. In addition, contractor registrations and licenses are also issued and monitored. Prior to the COVID-19 pandemic, revenue was anticipated to increase based on trends. Due to the unknown nature of economic impacts of COVID-19, permit revenue is budgeted at 2021 anticipated actual levels. This fund accounts for the operational costs of running the Building Department. | Personnel - The personnel budget includes the wages and benefits for sixteen (16) full-time employees. | Supplies - Includes fuel for inspectors' vehicles and office supplies. | Services - Repair & maintenance includes vehicle R&M for inspectors' vehicles. | Debt Service - The principal and interest expense budgeted is for capital lease payments for vehicles. | Capital - Forecasted to purchase one new vehicle per year starting in 2023 in order to replace aging fleet. | Interfund Allocations - In 2022, it is anticipated that a new permitting system will be sourced and implemented, resulting in a planned spend down of cash reserves. The implementation and software costs for the new permitting system are budgeted in the IT Department's budget (Fund #279) and allocated back to this fund through the IT interfund allocation. City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name Industrial Revolving Fund Fund Number 754 Fund Type Special Revenue Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Intergov./ Grants - 2,658,410 4,749,980 - - - - - - Interest Earnings - 380 50,529 2,000 2,000 90,702 90,702 (88,702) 4535% Other Income 266,643 300,472 782,715 172,000 172,000 617,327 617,327 (445,327) 359% Total Revenue 266,643 2,959,263 5,583,224 174,000 174,000 708,029 708,029 (534,029) 407% Expenditures by Type Services & Charges Professional Services 88,742 291,043 246,601 455,982 771,273 29,930 42,265 72,195 699,078 9% Other Services & Charges 15,285 14,830 21,756 26,298 52,047 25,747 - 25,747 26,300 49% Grants & Subsidies - 2,700,000 3,397,400 - - - - - - - Total Services & Charges 104,026 3,005,872 3,665,757 482,280 823,320 55,677 42,265 97,941 725,378 12% Bad Debt - 184,827 - - - - - - - - Total Expenditures 104,026 3,190,699 3,665,757 482,280 823,320 55,677 42,265 97,941 725,378 12% Net Surplus / (Deficit) 162,616 (231,436) 1,917,467 (308,280) (649,320) 652,353 610,088 Beginning Cash Balance 2,078,333 2,406,914 3,700,843 3,700,843 Cash Adjustments 165,965 1,525,365 (887,288) - Ending Cash Balance 2,406,914 3,700,843 4,731,022 3,051,523 2,666,025 Cash Reserves Target - - - - Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures and Significant Changes/Variances: The Industrial Revolving Fund is a loan fund for small businesses. It is governed by a separate Board of Directors which contracts with the City's Community Investment Department for administrative services. A City cash reserve target has not been established for the fund, but it operates under federal guidelines with respect the amount of loans and cash balances that must be This fund receives revenue from the repayments of small business loans. This fund also receives revenue from interest earned on the cash balance at the trustee bank. In 2021and 2022, revenue will be received from the new Revolving Loan Fund (RLF II) reimbursements as grant funds are administered and spent. In 2020, the City was awarded a $6.9 million Revolving Loan Fund (RLF II) grant as part of the Coronavirus Aid, Relief, and Economic Security Act (CARES Act). This grant will run through July 2022. Expenditures are for legal services and administrative & program fees. Starting in 2021, expenditures related to the new Revolving Loan Fund (RLF II), which was awarded in 2020 by the Economic Development Administration (EDA) as part of the CARES Act, will include staff expenses, marketing, loan processing and various professional and miscellaneous expenses to administer the grant. All expenses are anticipated to be reimbursed by the grant. Cash Reserves Target No City reserve requirement; there are program requirements City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name 2015 Smart Streets Bond Debt Service Fund Number 756 Fund Type Debt Service Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Interest Earnings 869 91 91 1,000 1,000 40 40 960 4% Interfund Transfers In 1,716,000 1,716,000 1,715,000 1,713,000 1,713,000 857,000 857,000 856,000 50% Total Revenue 1,716,869 1,716,091 1,715,091 1,714,000 1,714,000 857,040 857,040 856,960 50% Expenditures by Type Services & Charges Debt Service Principal 1,000,000 1,030,000 1,060,000 1,090,000 1,090,000 540,000 - 540,000 550,000 50% Debt Service Interest & Fees 712,694 682,469 651,344 619,669 619,669 314,534 - 314,534 305,135 51% Total Expenditures 1,712,694 1,712,469 1,711,344 1,709,669 1,709,669 854,534 - 854,534 855,135 50% Net Surplus / (Deficit) 4,175 3,623 3,748 4,331 4,331 2,505 2,505 Beginning Cash Balance 1,734,901 1,739,076 1,742,699 1,742,699 Cash Adjustments - - - - Ending Cash Balance 1,739,076 1,742,699 1,746,446 1,747,030 1,748,952 Cash Reserves Target 1,739,076 1,742,699 1,746,446 1,747,030 Fund Purpose: Explanation of Revenue Sources: This fund accounts for the bi-annual principal and interest payments to bondholders for the 2015 Smart Streets Bond. It also accounts for the related debt service reserve cash balance held at trustee bank. The bonds were closed on April 9, 2015 and the par amount was $25 million. This fund accounts for the trustee bank's receipt of debt service payments from the City, recorded as interfund transfers from the River West TIF Fund (#324). This fund also receives revenue from interest earned on the cash balance at the trustee bank. The River West TIF Fund (#324) transfers money into this fund semi-annually to cover debt service payments. The bonds are to be repaid over 21 years, with the final payment due February 1, 2037 (debt schedule #135). The debt service reserve amount will be used towards the last debt service payment. Capital expenditures of this bond were tracked in the Smart Streets Bond Capital Fund (#753). The capital proceeds were fully expended in 2019. Cash Reserves Target 100% cash reserves per bond covenants City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name 2017 Eddy Street Commons Bond Capital Fund Number 759 Fund Type Capital Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Interest Earnings 306,537 1 25,565 - - 1 1 (1) - Total Revenue 306,537 1 25,565 - - 1 1 (1) - Expenditures by Type Capital 3,328,966 - - - - - - - - - Total Expenditures 3,328,966 - - - - - - - - - Net Surplus / (Deficit) (3,022,429) 1 25,565 - - 1 1 Beginning Cash Balance 3,048,190 25,762 25,763 25,763 Cash Adjustments - - (25,564) - Ending Cash Balance 25,762 25,763 25,764 25,763 25,765 Cash Reserves Target - - - - Fund Purpose: Explanation of Revenue Sources: This fund accounts for the expenditures of the bond proceeds from the 2017 Eddy Street Commons Phase II Bond. The funds will be spent on Phase II of the Eddy Street Commons, a mixed-use development area just south of the University of Notre Dame. Initial revenues were bond proceeds from the $25 million Eddy Street Commons Bond issued in 2017 (closing date 8/14/17, debt schedule #163). Currently, this fund only receives revenue from interest earned on the cash balance at the trustee bank. Cash Reserves Target No reserve requirement - Bond capital fund - spend down to zero In July 2007, the South Bend Common Council unanimously approved the rezoning of 25 acres of vacant land south of Notre Dame for the nearly $200 million Eddy Street Commons project. Phase I - As part of the Phase I development deal, Kite Realty Group agreed to invest $161.9 million while South Bend city officials agreed to invest $36.7 million to help with, among other costs, a parking garage and street and utility upgrades. Phase I included retail/restaurant/office space, apartment units, condo units, townhomes, a 1,276-vehicle multi-level parking garage, a Fairfield Inn & Suites and an Embassy Suites. Phase II - Designed with input from the University, City of South Bend and nearby home and business owners, Phase II consists of five main buildings: two graduate- style apartment buildings and a new Robinson Community Learning Center on the east side of Eddy Street and two market-rate apartment buildings on the west side of Eddy Street. A stand-alone grocery store is proposed for the southwest corner of Howard and Indiana 23, where the Robinson Center now sits. The Robinson Center, an off-campus educational initiative of the University, will move to a new one-story, 13,000-square-foot building across the street. Phase II is a joint effort between the university and Kite Realty. City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name 2017 Eddy Street Commons Bond Debt Service Fund Number 760 Fund Type Debt Service Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Interest Earnings 1,623 184 188 1,750 1,750 93 93 1,657 5% Interfund Transfers In 1,390,625 1,915,979 1,926,375 1,929,875 1,929,875 964,625 964,625 965,250 50% Total Revenue 1,392,248 1,916,164 1,926,563 1,931,625 1,931,625 964,718 964,718 966,907 50% Expenditures by Type Services & Charges Debt Service Principal 145,000 475,000 720,000 760,000 760,000 375,000 - 375,000 385,000 49% Debt Service Interest & Fees 1,245,625 1,235,875 1,206,375 1,169,875 1,169,875 589,625 - 589,625 580,250 50% Total Expenditures 1,390,625 1,710,875 1,926,375 1,929,875 1,929,875 964,625 - 964,625 965,250 50% Net Surplus / (Deficit) 1,623 205,289 188 1,750 1,750 93 93 Beginning Cash Balance 3,461,700 3,463,323 3,668,611 3,668,611 Cash Adjustments - - - - Ending Cash Balance 3,463,323 3,668,611 3,668,799 3,670,361 3,668,893 Cash Reserves Target 2,500,000 2,500,000 2,500,000 2,500,000 Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures and Significant Changes/Variances: This fund accounts for the semi-annual payment of debt service principal and interest to the bondholders of the 2017 Eddy Street Commons Phase II Bonds. This fund will hold a minimum of $2.5 million in cash reserves per the 2017 Eddy Street Commons bond covenant. The bonds were closed on August 14, 2017 and the par amount was $25 million. In December 2018, an additional $945,000 was added to the debt service reserve. In March 2021, an additional $205,104 was added to the debt service reserve. This fund accounts for the trustee bank's receipt of debt service payments from the City, recorded as interfund transfers from the North East Residential Area TIF Fund (#436). This fund also The principal and interest payments are set forth in the 20-year debt amortization schedule with the first payment made on February 15, 2018 and the final payment due February 15, 2037. The bond was issued for Phase II of the Eddy Street Commons, a mixed-use development area just south of the University of Notre Dame. Capital expenditures related to the project are tracked in the Eddy Street Commons Capital Fund (#759). Cash Reserves Target $2,500,000 minimum City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name Central Services Fund Number 222 Fund Type Internal Service Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Licenses & Permits 2,511 2,711 3,281 2,500 2,500 1,395 1,395 1,105 56% Charges for Services 6,882,174 7,279,944 9,160,143 10,261,907 10,261,907 4,440,650 4,440,650 5,821,257 43% Interest Earnings 10,210 6,268 7,009 13,833 13,833 78 78 13,755 1% Other Income 84,210 78,626 115,532 71,500 71,500 10,880 10,880 60,620 15% Interfund Allocation Reimb 122,143 129,585 160,000 160,000 160,000 80,000 80,000 80,000 50% Total Revenue 7,101,248 7,497,135 9,445,964 10,509,740 10,509,740 4,533,003 4,533,003 5,976,737 43% Expenditures by Division Equipment Services 6,717,971 7,695,353 9,334,778 9,679,121 9,752,834 4,782,529 18,288 4,800,817 4,952,017 49% Print Shop 13,844 2,504 - - - - - - - - Radio Shop 229,304 207,641 192,096 306,521 306,853 104,561 562 105,122 201,731 34% Building Maintenance 180,749 188,820 173,605 230,883 230,883 113,447 - 113,447 117,436 49% Facilities Management 101,697 144,897 142,772 156,087 156,087 84,923 - 84,923 71,164 54% Capital - - 67,785 95,000 330,962 112,090 59,499 171,589 159,373 52% Total Expenditures 7,243,566 8,239,216 9,911,036 10,467,612 10,777,619 5,197,549 78,349 5,275,898 5,501,721 49% Expenditures by Type Personnel Salaries & Wages 1,795,351 1,772,151 1,765,863 2,300,189 2,300,189 911,799 - 911,799 1,388,390 40% Fringe Benefits 780,402 758,851 751,937 1,038,768 1,038,768 375,378 - 375,378 663,390 36% Total Personnel 2,575,754 2,531,003 2,517,800 3,338,957 3,338,957 1,287,177 - 1,287,177 2,051,780 39% Supplies 3,998,093 4,782,010 6,392,707 6,138,380 6,138,625 3,338,057 6,888 3,344,945 2,793,679 54% Services & Charges Professional Services 7,777 12,174 12,641 12,000 12,000 - 1,000 1,000 11,000 8% Printing & Advertising 863 42 - - - - - - - - Utilities 53,701 61,782 73,151 70,140 70,140 40,867 - 40,867 29,273 58% Repairs & Maintenance 54,985 62,344 123,289 132,000 441,416 159,239 66,199 225,438 215,978 51% Education & Training 9,389 8,696 4,953 14,050 14,382 1,940 - 1,940 12,442 13% Travel - 51 61 2,850 2,850 - - - 2,850 0% Other Services & Charges 13,132 12,504 13,527 17,500 17,516 6,902 4,261 11,163 6,353 64% Debt Service Principal 15,596 2,483 8,069 8,254 8,254 4,104 - 4,104 4,150 50% Debt Service Interest & Fees 463 22 422 238 237 142 - 142 95 60% Total Services & Charges 155,905 160,096 236,114 257,032 566,795 213,193 71,461 284,654 282,141 50% Capital - - 7,239 15,000 15,000 - - - 15,000 0% Interfund Interfund Allocations 306,521 683,462 757,176 718,243 718,243 359,122 - 359,122 359,121 50% Interfund Transfers Out 207,293 82,645 - - - - - - - - Total Interfund 513,814 766,107 757,176 718,243 718,243 359,122 - 359,122 359,121 50% Total Expenditures 7,243,566 8,239,216 9,911,036 10,467,612 10,777,619 5,197,549 78,349 5,275,898 5,501,721 49% Net Surplus / (Deficit) (142,319) (742,081) (465,072) 42,128 (267,879) (664,546) (742,895) Beginning Cash Balance 1,455,158 1,209,079 658,666 658,666 Cash Adjustments (103,760) 191,668 112,184 - Ending Cash Balance 1,209,079 658,666 305,778 390,786 (254,560) Cash Reserves Target - - - - Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures, Staffing, and Significant Changes/Variances: Operational expenditures include those incurred in operating the wastewater treatment plant, maintaining the City's sewer system, and operating the Organic Resources facility which processes leaves, brush, wood and other yard waste. | Personnel - The personnel budget includes the wages and benefits for 38 full-time employees, and $26k for part-time and seasonal wages. | Supplies - Includes the costs of inventory parts that are used for the repair and maintenance of vehicles and equipment for City departments and external customers. Inventory also includes gasoline purchased for use by City departments, which is then charged back to the departments based on usage. General supplies for Central Services includes cleaning supplies, small tools & equipment, building maintenance supplies, uniforms, safety supplies, and office supplies. | Services - The repair & maintenance budget includes the cost of R&M for equipment, such as fuel pumps, and general building maintenance for the Central Services' garages. The utilities budget includes the costs of electric, natural gas, and water for the garages.| Debt Service - The principal and interest expense budgeted is for capital lease payments for a forklift purchased in 2019, be fully paid off in 2024. | Capital - Prior to 2022, Central Services' capital expenditures were tracked in the Central Services Capital Fund (#224). However, the capital fund did not have any source of revenue other than the interfund transfers it received from this fund. Therefore, Central Services' capital expenditures will be accounted for in this fund starting in 2022. This fund was established to track the operating costs of the Central Services Division. The Division provides a variety of services to other city departments, along with several local county, state and federal agencies. Central Services consists of 4 cost centers: Equipment Services, Building Maintenance, Radio Shop, and Facilities Management. The Department of Administration & Finance oversees the Central Services Division. Equipment Services and Radio Shop provide repair and maintenance services for the City's fleet and some external customers (governmental units such as St Joseph County and local township fire departments). Parts and labor for each work order are charged back to City departments or billed to the external customers. | Building Maintenance provides repair and maintenance services to the City's facilities. This cost center is partially funded through internal labor rates. | Equipment Services also receives business licensing revenue from performing inspections of taxi cabs. This revenue has declined dramatically in the past two years due to the popularity of ride sharing services such as Uber and Lyft. | Facilities Management is funded by an interfund allocation. | This fund also receives revenue from interest earned on the fund's cash balance. Cash Reserves Target No reserve requirement City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name Central Services Capital Fund Number 224 Fund Type Internal Service Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Interest Earnings 50 40 - - - - - - - Other Income 7,268 1,472 - - - - - - - Interfund Transfers In 207,293 82,645 - - - - - - - Total Revenue 214,611 84,157 - - - - - - - Expenditures by Type Supplies 5,501 - - - - - - - - - Services & Charges Repairs & Maintenance 15,267 17,143 - - - - - - - - Debt Service Principal - 7,888 - - - - - - - - Debt Service Interest & Fees - 603 - - - - - - - - Total Services & Charges 15,267 25,634 - - - - - - - - Capital 189,582 84,745 - - - - - - - - Total Expenditures 210,349 110,378 - - - - - - - - Net Surplus / (Deficit) 4,262 (26,221) - - - - - Beginning Cash Balance 21,921 26,221 - - Cash Adjustments 38 - - - Ending Cash Balance 26,221 - - - - Cash Reserves Target - - - - Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures and Significant Changes/Variances: This fund was established (ordinance 10339-14) to account for the capital expenditures of the Central Services Division. This fund received transfers from the Central Services Operating Fund (#222) to cover expenditures as needed. Historically, this fund accounted for the annual maintenance of the CNG stations and radio tower inspections and the debt service principal and interest budget is for the capital lease payments. However, this fund did not have any source of revenue other than the interfund transfers. Therefore, Central Services' capital expenditures will be accounted for in the Central Services Operating Fund (#222) starting in 2022 and this fund will be discontinued. Cash Reserves Target No reserve requirement - Capital fund - spend down to zero City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name Liability Insurance Fund Number 226 Fund Type Internal Service Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Interest Earnings 54,492 36,491 79,266 60,588 60,588 60,106 60,106 482 99% Other Income 1,626,433 84,555 741,339 2,000 2,000 408,142 408,142 (406,142) 20407% Interfund Allocation Reimb 2,914,500 3,265,000 3,365,000 3,583,000 3,583,000 1,791,500 1,791,500 1,791,500 50% Interfund Transfers In 49,087 - - - - - - - - Total Revenue 4,644,513 3,386,046 4,185,605 3,645,588 3,645,588 2,259,748 2,259,748 1,385,840 62% Expenditures by Division Safety/Risk Management 151,479 30,947 - - - - - - - - Liability Insurance 761,414 1,188,510 1,555,388 1,230,000 1,318,484 91,846 152,429 244,275 1,074,209 19% Business Insurance 622,434 452,651 2,429,126 1,085,000 1,650,285 572,480 366,624 939,105 711,180 57% Workers' Compensation 1,211,428 1,531,310 1,068,632 1,268,000 1,268,000 722,214 15,959 738,173 529,827 58% Catastrophic Events 910,806 24,884 479 - 102,845 500 3,602 4,101 98,744 4% Total Expenditures 3,657,562 3,228,301 5,053,624 3,583,000 4,339,614 1,387,040 538,613 1,925,653 2,413,960 44% Expenditures by Type Personnel Salaries & Wages 116,402 - - - - - - - - - Fringe Benefits 46,090 - - - - - - - - - Other Personnel Costs 17,308 14,052 24,902 42,000 42,000 16,117 834 16,951 25,049 40% Total Personnel 179,800 14,052 24,902 42,000 42,000 16,117 834 16,951 25,049 40% Supplies 1,988 2,187 - - - - - - - - Services & Charges Professional Services 420,313 334,849 405,364 221,000 667,734 324,828 346,002 670,831 (3,097) 100% Education & Training 6,285 2,000 - - - - - - - - Travel 356 - - - - - - - - - Repairs & Maintenance 2,119 4,286 1,710,233 - 229,784 196,921 34,122 231,043 (1,259) 101% Insurance 1,840,034 2,432,482 2,121,803 2,170,000 2,171,438 755,017 82,555 837,572 1,333,866 39% Other Services & Charges 218,415 391,938 790,843 1,150,000 1,125,813 93,657 71,499 165,155 960,657 15% Total Services & Charges 2,487,522 3,165,555 5,028,243 3,541,000 4,194,769 1,370,423 534,178 1,904,601 2,290,167 45% Capital 910,806 24,884 479 - 102,845 500 3,602 4,101 98,744 4% Interfund Interfund Allocations 77,446 21,624 - - - - - - - - Total Interfund 77,446 21,624 - - - - - - - - Total Expenditures 3,657,562 3,228,301 5,053,624 3,583,000 4,339,614 1,387,040 538,613 1,925,653 2,413,960 44% Net Surplus / (Deficit) 986,951 157,746 (868,019) 62,588 (694,026) 872,709 334,095 Beginning Cash Balance 4,961,426 5,956,858 6,100,867 6,100,867 Cash Adjustments 8,481 (13,737) 527,926 - Ending Cash Balance 5,956,858 6,100,867 5,760,773 5,406,841 6,193,646 Cash Reserves Target 1,828,781 1,614,150 2,526,812 2,169,807 Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures, Staffing, and Significant Changes/Variances: Workers' Compensation expenses have increased in the past 18 months due to several large, unrelated injuries. The City continues to monitor the workers' compensation related accidents and provides training once an issue has been identified. There is also a considerable amount of proactive training which happens throughout the City in an effort to stop any workplace injuries. Capital expenditures in 2019 and 2020 were for repairs to City facilities and replacement of equipment related to 2018 flood damage. In 2021, all personnel costs previously budgeted in this fund were moved to the General Fund (#101). -- One full-time Paralegal position was transferred to the Legal Department's budget. This position is under the Legal Department but was historically budgeted in this fund because the position focuses on liability and workers' comp related matters. -- In 2020, there were two full-time positions budgeted for the Safety & Risk division. During 2020, one position was eliminated due to attrition. In 2021, the remaining position was transferred to Human Resources. The Safety & Risk division's supplies and services budget will be fully transferred to Human Resources in 2022. This fund was established in 1979 when the Common Council determined that the City should become self-insured for liability insurance (ordinance 6657-79). The purpose of this fund is to set aside monies, assessed on all operations and departments of the City, for the payment of any premium for outside coverage, claims arising from retained risk and all incidental costs associated with any claims including, but not limited to, investigative and legal fees. Currently, this fund handles operations relating to business insurance and claims--property, liability, workers compensation, etc. This fund is managed by the Department of Administration & Finance. This fund receives revenue from a fixed cost interfund allocation charged to other City funds. The amount charged to each fund is determined during the annual budget process. Various methodologies are used to effectively and fairly allocate costs. Liability and worker's compensation costs are allocated based on two-year claims history for each department. Business insurance costs are allocated based on net book value of departments' capital assets (per the City's Annual Comprehensive Financial Report). When this fund has sufficient reserves, allocations to departments may decrease. Reimbursements from insurance claims are also received in this fund. Cash Reserves Target 50% of Annual expenditures City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name IT / Innovation / 311 Call Center Fund Number 279 Fund Type Internal Service Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Interfund Allocation Reimb 6,656,930 9,129,846 9,620,204 9,990,823 9,990,823 4,995,411 4,995,411 4,995,412 50% Charges for Services 111,796 47,379 - - - - - - - Debt Proceeds - 900,928 166,343 - - - - - - Other Income 53,757 111,836 131,610 73,764 73,764 84,279 84,279 (10,515) 114% Donations - 15,000 181,987 - - - - - - Interest Earnings 21,431 14,598 53,386 5,000 5,000 44,988 44,988 (39,988) 900% Total Revenue 6,843,915 10,219,588 10,153,530 10,069,587 10,069,587 5,124,678 5,124,678 4,944,909 51% Expenditures by Division 311 Call Center 551,515 567,939 637,390 732,477 732,477 350,078 14,690 364,768 367,709 50% Innovation & Technology 7,324,325 8,264,034 8,398,022 9,346,543 10,112,823 4,396,329 1,583,346 5,979,675 4,133,148 59% Total Expenditures 7,875,840 8,831,973 9,035,411 10,079,020 10,845,300 4,746,407 1,598,035 6,344,442 4,500,857 58% Expenditures by Type Personnel Salaries & Wages 1,844,342 1,908,602 1,965,182 2,485,597 2,485,597 1,068,732 - 1,068,732 1,416,865 43% Fringe Benefits 708,812 704,230 711,976 974,307 974,307 393,182 - 393,182 581,125 40% Total Personnel 2,553,154 2,612,832 2,677,158 3,459,904 3,459,904 1,461,914 - 1,461,914 1,997,990 42% Supplies 130,511 714,903 468,930 224,750 277,840 103,703 6,048 109,751 168,089 40% Services & Charges Professional Services 1,058,605 510,586 782,666 800,000 1,416,746 636,463 732,945 1,369,408 47,338 97% Printing & Advertising 1,005 3,277 4,366 15,000 15,599 734 - 734 14,865 5% Repairs & Maintenance 3,021,127 3,646,311 3,802,342 4,575,743 4,661,164 2,004,580 823,108 2,827,689 1,833,476 61% Education & Training 9,162 33,654 34,682 70,000 69,933 5,902 4,337 10,239 59,694 15% Travel 7,385 161 24,829 31,550 31,550 18,130 20,552 38,682 (7,132) 123% Other Services & Charges 422,383 292,472 243,852 78,000 88,490 138,887 11,044 149,931 (61,441) 169% Debt Service Principal 606,922 966,528 930,920 763,197 763,196 354,187 - 354,187 409,009 46% Debt Service Interest & Fees 59,675 50,358 65,014 60,063 60,064 21,501 - 21,501 38,563 36% Total Services & Charges 5,186,263 5,503,347 5,888,671 6,393,553 7,106,743 3,180,384 1,591,987 4,772,371 2,334,372 67% Operating Expenditures 7,869,929 8,831,082 9,034,758 10,078,207 10,844,487 4,746,001 1,598,035 6,344,036 4,500,451 59% Total Interfund 5,911 891 653 813 813 407 - 407 407 50% Total Expenditures 7,875,840 8,831,973 9,035,411 10,079,020 10,845,300 4,746,407 1,598,035 6,344,442 4,500,858 58% Net Surplus / (Deficit) (1,031,925) 1,387,615 1,118,119 (9,433) (775,713) 378,270 (1,219,765) Beginning Cash Balance 3,108,342 2,125,192 3,482,865 3,482,865 Cash Adjustments 48,775 (29,942) 97,344 - Ending Cash Balance 2,125,192 3,482,865 4,698,328 2,707,153 4,999,486 Cash Reserves Target - - - - Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures, Staffing, and Significant Changes/Variances: This fund was established to account for the expenditures of the Department of Innovation & Technology, which includes the 311 Call Center, Services, Infrastructure, Business Analytics, Applications, and Civic Innovation. The Department of Innovation & Technology's goal is to empower an innovative workforce and a thriving community through technology, data, and strategic partnerships. The functions within the department include: The 311 Call Center handles resident telephone calls in an efficient and effective manner. It provides residents with a "one-stop" shop to contact city departments with inquiries and service requests. | Services focuses on internal technology-related services for the employees of the City of South Bend. Daily general operations and user experience fall under this division. | Applications oversees architecting, implementing, configuring, integrating, and supporting all software applications and platforms. This includes the employee intranet, the 311 Service Portal, our CRM solution, GIS mapping, and many applications specialized for departments and divisions. | Infrastructure oversees the Network Infrastructure within the City of South Bend, which is comprised of the hardware, software and security resources of an entire network. The infrastructure team plans new deployments, maintains all technology infrastructure inclusive of servers, network devices, wireless network devices, cloud environments, data center, and security; ensuring availability, capacity, and continuity. | Business Analytics acts as liaisons between City departments and the rest of the Dept of Innovation and Technology team and provides additional resources to City departments for selected projects. Business Analytics team members provide services including business needs assessments, process mapping and improvement, performance management, data and technology training, data analytics, and project management. | Civic Innovation works with City and community partners to improve residents’ access to technology and digital literacy. The division connects residents and groups with the technology resources they need to succeed by leveraging connections both internal and external connections. Personnel - The personnel budget in this fund includes the wages and benefits of 24 full-time employees for Information Technology and 8 full-time employees for the 311 Call Center, along with a budget for part-time help at the 311 Call Center. In 2022, two positions will be added: one additional Applications Developer and one additional 311 Customer Service Liaison. See the personnel budget summary for details. | Supplies - The supplies budget includes miscellaneous computer supplies and accessories, along with devices that are not part of the hardware refresh plan. | Services - The repairs & maintenance budget includes annual software subscription and renewal costs. The professional services budget includes software support and special projects like the SBAcademy. SBAcademy, the City’s training program, has trained employees in novel techniques that enable process improvements and other innovations that will continue to make government more efficient. | Debt Service - The principal and interest expense budget is for lease payments for various hardware refresh plans. A hardware refresh means replacing current hardware with the newest version of the equipment to combat performance and capacity issues. The City leases equipment, such as computers and printers, over a period of 3-5 years. At the end of the lease, the City has the option to return the equipment to the vendor and get new equipment. The refresh program ensures that City employees are equipped with the most current technology to better serve the City and its residents. This fund receives revenue in the form of a fixed cost interfund allocation. The annual budget for this fund is allocated between the City departments based on various criteria including number of 311 calls, number of devices, number of user licenses, departmental specific software renewal, and more. This fund does not need to carry high cash reserves because its budget is fully allocated each year. Cash Reserves Target No reserve requirement City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name Self-Funded Employee Benefits Fund Number 711 Fund Type Internal Service Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Charges for Services 15,885,258 15,742,095 16,151,649 16,457,440 16,457,440 8,845,472 8,845,472 7,611,968 54% Other Income 373,523 1,438,628 868,171 385,000 385,000 512,177 512,177 (127,177) 133% Interest Earnings 89,646 62,791 153,013 128,291 128,291 105,589 105,589 22,702 82% Total Revenue 16,348,427 17,243,514 17,172,834 16,970,731 16,970,731 9,463,238 9,463,238 7,507,493 56% Expenditures by Subdivision Health Insurance 14,472,911 15,509,012 16,778,282 18,169,424 18,186,182 8,703,893 203,856 8,907,749 9,278,433 49% Workplace Wellness Clinic 996,006 1,003,588 349,692 1,169,308 1,840,653 1,558,659 385,219 1,943,878 (103,225) 106% Employee Wellness 76,048 89,896 86,404 100,974 110,383 46,542 1,028 47,570 62,813 43% Total Expenditures 15,544,965 16,602,496 17,214,377 19,439,706 20,137,218 10,309,094 590,103 10,899,197 9,238,021 54% Expenditures by Type Personnel Other Personnel Costs 13,740,971 14,681,353 16,086,840 17,357,480 17,368,277 8,304,769 127,395 8,432,164 8,936,113 49% Total Personnel 13,740,971 14,681,353 16,086,840 17,357,480 17,368,277 8,304,769 127,395 8,432,164 8,936,113 49% Supplies 131,045 110,297 49,303 150,000 150,000 43,461 78,155 121,616 28,384 81% Services & Charges Professional Services 1,083,611 1,063,335 460,652 1,198,308 1,877,864 1,632,127 384,554 2,016,680 (138,816) 107% Printing & Advertising - - - 100 100 - - - 100 0% Insurance 587,028 737,651 613,232 732,318 731,271 320,208 - 320,208 411,063 44% Other Services & Charges 1,476 3,194 4,351 1,500 9,706 8,529 - 8,529 1,177 88% Total Services & Charges 1,672,115 1,804,180 1,078,234 1,932,226 2,618,941 1,960,864 384,554 2,345,417 273,524 90% Bad Debt 833 - - - - - - - - - Interfund Transfers Out - 6,667 - - - - - - - - Total Expenditures 15,544,965 16,602,496 17,214,377 19,439,706 20,137,218 10,309,094 590,103 10,899,197 9,238,021 54% Net Surplus / (Deficit) 803,462 641,018 (41,543) (2,468,975) (3,166,487) (845,856) (1,435,959) Beginning Cash Balance 9,277,319 10,143,060 10,786,414 10,786,414 Ending Cash Balance 10,143,060 10,786,414 10,708,563 7,619,928 9,763,701 Cash Reserves Target 3,886,241 4,150,624 4,303,594 5,034,304 Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures and Significant Changes/Variances: An Employee Wellness Center was opened on January 18, 2016, which was set in place with the understanding that the City should see a drop in claims expenses over time. During the 2019 budget process, it was determined that this fund was overfunded from prior years due to lower than anticipated costs. Therefore, in 2019, the City gave a one-time break in the health insurance cost per employee charged to departments. Claims are forecasted to increase 5% year over year. The City will continue to closely monitor this fund to ensure the premiums charged to employees and departments remains affordable while allowing the City to maintain excellent benefits for employees. This fund was established in 1983 when the Common Council determined that the City should become self-insured for employee health insurance (ordinance 7161-83). The purpose of this fund is to set aside monies assessed from City departments and monies collected from employees to be expended on insurance and claims relating to employees, including medical, dental, life, flex spending, etc. The City of South Bend is self-insured - it pays medical, dental, and vision claims directly, as opposed to paying an insurance company to pay the claims. Revenues for this fund come from individual departments based on the number of employees taking health insurance based on a per employee rate as set by the Controller's Office on an annual basis, as well as from employee and public safety retiree health insurance premiums. Cash Reserves Target 25% of Annual expenditures City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name Unemployment Compensation Fund Number 713 Fund Type Internal Service Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Charges for Services 6,899 22,056 77,230 86,291 86,291 4,095 4,095 82,196 5% Interest Earnings 1,187 69 899 640 640 831 831 (191) 130% Other Income - 74,683 - - - - - - - Interfund Transfers In - 6,667 - - - - - - - Total Revenue 8,087 103,474 78,129 86,931 86,931 4,926 4,926 82,005 6% Expenditures by Type Personnel Other Personnel Costs 157,449 75,914 24,444 80,000 80,000 - - - 80,000 0% Total Expenditures 157,449 75,914 24,444 80,000 80,000 - - - 80,000 0% Net Surplus / (Deficit) (149,363) 27,560 53,685 6,931 6,931 4,926 4,926 Beginning Cash Balance 180,911 31,859 - - Cash Adjustments 310 (59,419) 24,193 - Ending Cash Balance 31,859 - 77,878 6,931 83,001 Cash Reserves Target 39,362 18,979 6,111 20,000 Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures and Significant Changes/Variances: This fund was established in 2011 (ordinance 10059-10) to account for the City’s payment of unemployment claims and outplacement services on behalf of all departments. Prior to the establishment of this fund, claims were accounted for under individual departments’ operations. This fund receives revenue from an allocation charged to departments through payroll as a percent of full-time wages. During the annual budget process, the Department of Administration & Finance reviews the allocation percentage. When this fund’s cash reserves increase due to lower than anticipated claims, the allocation percentage will be decreased. As cash reserves fall below levels sufficient to support anticipated claims, the allocation percentage will be increased. In November 2016, the charge was suspended due to the fund's high cash reserves In 2020, the allocation to departments was resumed at 0.01% of full-time wages and will increase slightly each year in order to cover unemployment claims. All unemployment claims and outplacement services for all departments are paid through this fund. Claims had remained fairly low in recent years, but in 2020 claims increased substantially due to the COVID-19 pandemic. Cash Reserves Target 25% of Annual expenditures City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name Parental Leave Fund Number 714 Fund Type Internal Service Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Charges for Services 244,090 248,401 260,138 296,095 296,095 139,419 139,419 156,676 47% Interest Earnings 751 1,125 4,817 5,476 5,476 4,713 4,713 763 86% Total Revenue 244,841 249,526 264,956 301,571 301,571 144,133 144,133 157,439 48% Expenditures by Type Personnel Salaries & Wages 119,938 180,337 79,873 253,846 253,846 44,907 - 44,907 208,939 18% Total Expenditures 119,938 180,337 79,873 253,846 253,846 44,907 - 44,907 208,939 18% Net Surplus / (Deficit) 124,903 69,189 185,082 47,725 47,725 99,226 99,226 Beginning Cash Balance 32,563 157,521 226,711 226,711 Cash Adjustments 56 - (1,276) - Ending Cash Balance 157,521 226,711 410,517 274,436 510,780 Cash Reserves Target 9,595 14,427 6,390 20,308 Fund Purpose: Explanation of Revenue Sources: Beginning in 2018, the City offers a Parental Leave Program to its employees to provide additional paid time off for employees for the birth or adoption of a child. The Parental Leave Program was developed based on the models of other progressive, best-in-class employers. The program is funded by an allocation to departments charged through payroll as a percent of full-time wages. During the annual budget process, the Department of Administration & Finance reviews the allocation percentage. This allocation will be increased or decreased based on the financial needs of the program and the performance of the fund. In 2022, the allocation will be 0.35% of full-time wages. The program was well-received and continues to grow. Based on historical program participation, expenditures are budgeted at 40 births x 240 hours off of work x the average hourly wage. Cash Reserves Target 8% of Annual expenditures - one month reserve City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name Rainy Day Fund Number 102 Fund Type Special Revenue Funds Control City Funds 2022 2022 2022 2022 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Interest Earnings 94,111 64,091 151,774 220,188 220,188 114,508 114,508 105,680 52% Total Revenue 94,111 64,091 151,774 220,188 220,188 114,508 114,508 105,680 52% Total Expenditures - - - - - - - - - - Net Surplus / (Deficit) 94,111 64,091 151,774 220,188 220,188 114,508 114,508 Beginning Cash Balance 10,733,474 10,845,986 10,910,077 10,910,077 Cash Adjustments 18,401 - (11,061,851) - Ending Cash Balance 10,845,986 10,910,077 - 11,130,265 11,168,469 Cash Reserves Target 8,998,791 8,206,983 ######## 8,717,131 Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures and Significant Changes/Variances: This fund was established (ordinance 9509-04) in order to set aside monies which can be used to meet unanticipated expenses that cannot be funded from existing appropriations, to meet cash flow needs between biannual distribution of property tax receipts and other periodic distributions, for bridging a gap caused by an unexpected revenue shortfall or significant delay in receiving revenue, and for any other City purpose or need consistent with or permitted by state law. This fund can be used for mid-year or year-end advances to other funds that have cash shortages and the advances must be paid back within six months. The establishment of a Rainy Day Fund is looked upon favorably by bond rating agencies and is one of the factors resulting in South Bend's good AA bond rating with Standard & Poor's. The cash reserve requirement for this fund is 3% of prior year operational expenditures in Civil City funds, excluding interfund transfers. The City can elect to transfer unused or unencumbered funds to this fund per IC 36-1-8-5.1. Every so often, this fund receives certain "catch up" distributions of local income tax monies from the State of Indiana that are required to be deposited into this fund. During 2016, a total of 25% of the special local income tax distribution approved by the Indiana General Assembly, or $1,405,850, was deposited into the Rainy Day Fund as allowed under the statute. On an ongoing basis, this fund receives revenue from interest earned on the fund’s cash balance. No expenditures are budgeted at this time. The most recent activity was an interfund loan to four other funds during 2011. 3% of total expenditures in previous fiscal year for Civil City Funds, less interfund Cash Reserves Target City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name Gift, Donation, Bequest Fund Number 217 Fund Type Special Revenue Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Interest Earnings 7,284 6,884 13,750 9,400 9,400 9,192 9,192 208 98% Bloomberg Mayors Challenge 404,000 322,000 - - - - - - - Human Rights Scholarship Prog. 8,370 - - 18,000 18,000 2,415 2,415 15,585 13% Office of Sustainability 41,000 - - - - - - - - Historic Preservation 196 2,009 63 - - 26 26 (26) - Home Energy Improvements 100,000 - 105,000 - - - - - - Code Enforcement Demolitions 55,000 - - - - - - - - Animal Resource Center Donations 49,603 47,599 59,996 35,000 35,000 6,811 6,811 28,189 19% Pokagon Band Donation 100,000 100,000 100,000 - - 100,000 100,000 (100,000) - Total Revenue 765,453 478,492 278,809 62,400 62,400 118,444 118,444 (56,044) 190% Expenditures by Project Wayfinding Signage Project 56,258 33,500 - - - - - - - - Bloomberg Mayors Challenge 313,871 323,775 232,795 - 84,940 59,084 25,856 84,940 - 100% Human Rights Scholarship Prog. 6,655 - - 14,000 14,000 200 - 200 13,800 1% Historic Preservation Commiss. - - - 1,000 1,000 - - - 1,000 0% Bike Signage - - - 2,500 2,500 - - - 2,500 0% Electric Vehicle Charging Station - - 32,818 - 23,182 21,455 (1,298) 20,157 3,025 87% Home Energy Improvements 61,608 118,377 - - 11,460 - 11,460 11,460 - 100% Animal Resource Center 14,902 2,910 34,535 50,000 51,603 4,690 (507) 4,183 47,420 8% Code Enforcement Demolitions - 2,863 44,425 - - - - - - - Pokagon Band Donation - - - - - - - - - - Total Expenditures 453,294 481,425 344,573 67,500 188,685 85,429 35,512 120,941 67,745 64% Expenditures by Type Supplies - - 32,818 2,500 10,682 8,182 - 8,182 2,500 77% Services & Charges Professional Services 382,631 360,185 267,330 50,000 136,544 63,774 25,350 89,124 47,420 65% Printing & Advertising 6,650 - - 6,000 6,000 200 - 200 5,800 3% Repairs & Maintenance 64,008 118,377 - - 11,460 11,460 - 11,460 - 100% Other Services & Charges 5 2,863 44,425 - - - - - - - Total Services & Charges 453,294 481,425 311,755 65,000 178,004 77,247 35,512 112,759 65,245 63% Total Expenditures 453,294 481,425 344,573 67,500 188,685 85,429 35,512 120,941 67,745 64% Net Surplus / (Deficit) 312,160 (2,933) (65,765) (5,100) (126,285) 33,015 (2,497) Beginning Cash Balance 668,273 981,455 978,522 978,522 Cash Adjustments 1,022 - (18,000) - Ending Cash Balance 981,455 978,522 894,757 852,237 945,785 Cash Reserves Target - - - - Fund Purpose: Explanation of Donation Sources and Uses: This fund was established (ordinance 9870-08) to receive monies donated, given, and/or bequeathed to the City by private, non-governmental persons. Most donations, gifts, or bequests have a specific purpose designated by the donor. By accounting for the monies in this separate fund, the City can better track the expense of the monies and ensure that they are spent according to the designated purpose. Judith Westfall Irrevocable Trust - In 2017, the South Bend Animal Resource Center (SBARC) started receiving an annual donation of approximately $22,300 from the Judith Westfall Irrevocable Trust. They anticipate receiving annual contributions through 2/24/2023. Pokagon Band (2019-2022) - the City received a $100,000 annual donation from the Pokagon Band of the Potawatomi to be used towards the Bowman Creek Project Home Energy Improvements - From 2019 through 2022, the City has received private grants from the Robert & Clara Milton Charitable Trust Foundation. This private grant is to be used for the South Bend Green Corps Senior Home Energy Improvements (2019: $125,000; 2020: $100,000; 2022: $70,000). The South Bend Green Corps Senior Home Energy Improvements program assists seniors 65 years and older with home repairs. The City also received $20,000 from the Florence V. Carroll Charitable Trust to be used for Home Energy Improvements, not restricted to seniors. Bloomberg Mayor's Challenge Award (2019-2022) - The City of South Bend is developing a transportation-as-a-benefit program, partnering with local employers to provide free or subsidized transportation to/from work for low-wage shift workers who are transport insecure. Goals include reducing employee turnover, increasing productivity, and increasing resident access to employment, all of which will in turn strengthen the local economy. Of this grant, 62% of funds are allocated to personnel who will design, implement and manage the program and develop a self-sustaining model. 17% of funds are allocated to covering costs of participant transportation; the 3-year period we will transition from program-funded transportation to employer/employee-funded transportation. 18% of costs are allocated to operational/technical partners to develop and manage infrastructure (data management, participant enrollment, etc.). 3% of costs are allocated to media/communications to support employer recruitment, participant enrollment, and public messaging. 1% of costs are allocated to travel/events; it’s estimated that key program personnel will travel 1x for program research and 2x to relevant industry conferences and that the program will host 3 major events to recruit new partners/participants for the program. At the end of the 3-year period, it is expected the city will have developed a sustainable, replicable model for a transportation-as-a-benefit program which will continue to scale across the South Bend region and other similar geographies. Cash Reserves Target No reserve requirement City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name Loss Recovery Fund Number 227 Fund Type Special Revenue Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Interest Earnings 5,076 2,515 5,761 8,357 8,357 14,655 14,655 (6,298) 175% Total Revenue 5,076 2,515 5,761 8,357 8,357 14,655 14,655 (6,298) 175% Expenditures by Type Services & Charges Professional Services - - - - - - - - - - Other Services & Charges 130,370 69,630 - - - - - - - - Total Expenditures 130,370 69,630 - - - - - - - - Net Surplus / (Deficit) (125,295) (67,115) 5,761 8,357 8,357 14,655 14,655 Beginning Cash Balance 605,471 481,214 414,099 414,099 Cash Adjustments 1,038 - 633,069 - Ending Cash Balance 481,214 414,099 1,052,929 422,456 2,006,141 Cash Reserves Target - - - - Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures and Significant Changes/Variances: This fund was established (ordinance 9890-08) to account for compensatory or exemplary damage payments from third parties arising from loss or damage to City tangible or intangible property. The monies deposited into this fund shall be used for costs arising from the covered loss including repair or replacement of tangible property, administrative costs of obtaining loss recovery, enhancement or improvement of City services related to the loss, with any excess to be applied to any reasonable purpose beneficial to the City. This fund was established in 2008 with the recovery of monies from lawsuits brought about by environmental actions on the Studebaker and Oliver industrial sites. The fund continues to receive, The fund has been used for capital projects related to environmental cleanup. In 2019, this fund was used to fund legal professional services related to environmental issues and granular activated carbon reconditioning. Cash Reserves Target No reserve requirement City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name Human Rights Federal Grants Fund Number 258 Fund Type Special Revenue Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Intergov./ Grants 167,100 162,140 66,260 54,600 54,600 8,775 8,775 45,825 16% Charges for Services 8,500 10,833 1,667 85,000 85,000 10,000 10,000 75,000 12% Interest Earnings 1,540 2,417 4,033 - - 3,292 3,292 (3,292) - Other Income - - - 1,400 1,400 - - 1,400 0% Total Revenue 177,140 175,390 71,960 141,000 141,000 22,067 22,067 118,933 16% Expenditures by Subdivision General 19,061 9,928 2,760 - - - - - - - EEOC 100,391 98,139 98,244 131,092 138,787 49,071 399 49,471 89,317 36% HUD 93,473 126,938 81,278 117,228 117,228 43,723 - 43,723 73,505 37% Total Expenditures 212,926 235,005 182,282 248,320 256,015 92,794 399 93,193 162,822 36% Expenditures by Type Personnel Salaries & Wages 124,770 125,084 108,072 135,024 135,024 52,868 - 52,868 82,156 39% Fringe Benefits 38,541 38,636 31,431 54,346 54,346 20,584 - 20,584 33,762 38% Total Personnel 163,311 163,721 139,503 189,370 189,370 73,452 - 73,452 115,918 39% Supplies 1,724 3,864 824 2,000 2,028 1,175 - 1,175 853 58% Services & Charges Professional Services 24,667 18,333 21,692 22,900 30,567 1,667 0 1,667 28,900 5% Printing & Advertising 16,215 11,878 9,323 6,000 19,000 16,500 - 16,500 2,500 87% Education & Training 5,960 5,178 3,503 9,000 4,000 - 399 399 3,601 10% Travel - - 7,295 18,000 10,000 - - - 10,000 0% Other Services & Charges 1,049 32,032 141 1,050 1,050 - - - 1,050 0% Total Services & Charges 47,891 67,420 41,955 56,950 64,617 18,167 399 18,566 46,051 29% Interfund Transfers Out - - - - - - - - - - Total Expenditures 212,926 235,005 182,282 248,320 256,015 92,794 399 93,193 162,822 36% Net Surplus / (Deficit) (35,786) (59,614) (110,322) (107,320) (115,015) (70,726) (71,126) Cash Adjustments 893 - (699) - Ending Cash Balance 486,159 426,544 315,523 311,529 245,156 Cash Reserves Target - - - - Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures, Staffing, and Significant Changes/Variances: Cash Reserves Target No reserve requirement - Grant fund - spend down to zero This fund tracks the portion of the Human Rights division that is funded by the federal government. This fund is funded by federal grants, including grants from the Department of Housing & Urban Development (HUD) and the Equal Employment Opportunity Commission (EEOC). This fund also receives revenue from staff contracts. Expenditures are for the wages and benefits of two (2) full-time employees (Manager-Employment and Manager-Housing) and for supplies and services for the Human Rights Commission's activities related to fair housing and equal opportunity employment in St. Joseph County. Other staff and general expenditures for the Human Rights Commission are accounted for in the General Fund #101. City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name American Rescue Plan Fund Number 263 Fund Type Special Revenue Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Intergov./ Grants - 29,455,024 29,455,024 - - - - - - Interest Earnings - 81,618 707,757 - - (8,000) (8,000) 8,000 - Total Revenue - 29,536,642 30,162,781 - - (8,000) (8,000) 8,000 - Expenditures by Type Personnel Salaries & Wages - - 47,970,065 - - - - - - - Total Personnel - - 47,970,065 - - - - - - - Services & Charges Grants & Subsidies - - - - - - - - - - Other Services & Charges - - 1,270 - - - - - - - Capital - - 807,053 - 10,291,678 549,196 423,953 973,149 9,318,528 9% Total Expenditures - - 48,778,388 - 10,291,678 549,196 423,953 973,149 9,318,528 9% Net Surplus / (Deficit) - 29,536,642 (18,615,607) - (10,291,678) (557,196) (981,149) Beginning Cash Balance - - 29,536,642 29,536,642 Cash Adjustments - - (41,575) - Ending Cash Balance - 29,536,642 10,879,460 19,244,964 10,322,737 Cash Reserves Target - - - - Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures and Significant Changes/Variances: Cash Reserves Target No reserve requirement - Grant fund - spend down to zero The City's total award amount is $58,910,047, with half of it received in 2021 and the other half to be received in 2022. This fund also receives revenue from interest earned on the fund's cash balance. ARP Premium Pay: In 2022, the Common Council appropriated $1.91 million for COVID premium pay to essential employees including police officers, firefighters, teamsters, and certain non- bargainging employees for qualify for premium pay under the rules and regulations of the ARP Act. | Vacant Building Development Financing: $500,000 is budgeted in this fund and $1.5 million in the General Fund #101 to support small-scale and mission-based developers enter into areas of the City where it is difficult to obtain traditional financing. This fund will act as a credit enhancement (“loan loss reserve fund”) for these developers for targeted projects that revitalize large, vacant buildings and/or make a commercial investment in the corridors. | Dream Center: The City is proposing to fund an $11.1 million renovation and upgrade to the Martin Luther King Jr. Center. The new facility will be called the Dream Center at Martin Luther King Jr. Park. This new, world-class, intergenerational community center will be developed in conjunction with the community, and community feedback will play a large role in deciding what facilities and programming are built at the Dream Center. This fund was established in 2021 to track the receipt and expenditure of the funds from the American Rescue Plan Act. On March 18, 2021, the Indiana State Board of Accounts issued State Examiner Directive 2021-1, which prescribes the accounting procedures for federal assistance received through the ARP Act, and on May 17, 2021, the United States Department of the Treasury published an interim final rule to describe the requirements on implementing the Coronavirus State Fiscal Recovery Fund and the Coronavirus Local Fiscal Recovery Fund established under the ARP Act. Both the state and the federal directives recommend the creation of a formal spending plan for the ARP Funds. In its guidance, the Department of the Treasury outlined four funding objectives for the ARP Funds. In developing its own plan for spending, the City of South Bend further grouped these four objectives into two main categories of spending: Response & Relief • Support urgent COVID-19 response efforts • Support immediate economic stabilization for households and businesses Equitable Recovery • Replace lost revenue for eligible state, local, territorial, and Tribal governments • Address systemic public health and economic challenges that have contributed to the inequal impact of the pandemic Spending allocated for “Response and Relief” is intended to provide direct, rapid relief to residents and businesses who have experienced economic or health-related harms related to the pandemic. Spending allocated for “Equitable Recovery” is intended to rebuild a more equitable economy and community by addressing systemic challenges that have been present in our community for decades. In Sections 602(c)(1) and 603(c)(1) of ARPA, Congress provided four eligible uses of funds: a) To respond to the public health emergency or its negative economic impacts, including assistance to households, small businesses, and nonprofits, or aid to impacted industries such as tourism, travel, and hospitality; b) To respond to workers performing essential work during the COVID-19 public health emergency by providing premium pay to eligible workers; c) For the provision of government services to the extent of the reduction in revenue due to the COVID–19 public health emergency relative to revenues collected in the most recent full fiscal year prior to the emergency; and d) To make necessary investments in water, sewer, or broadband infrastructure City of South Bend, Indiana Monthly Financial Report June 30, 2023 2023 2023 2023 2023 Total 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Expenditures by Fund General Fund (#101) 4,948,093 8,812,411 - 30,681,294 5,834,493 5,367,771 11,202,263 19,479,030 37% American Rescue Plan (#263) - 2,697,983 - 10,291,678 549,196 423,953 973,149 9,318,528 9% Total Expenditures by Fund 4,948,093 11,510,393 - 40,972,971 6,383,689 5,791,724 12,175,413 28,797,558 30% Expenditures by ARP Programs Strong Neighborhoods Home Repair Assistance Programs - 4,980 - 2,495,020 1,440 - 1,440 2,493,580 0% Housing Financing - - - 2,500,000 - - - 2,500,000 0% Home Buying Assistance - 55 - 999,945 - - - 999,945 0% Additional Neighborhood Infrastructure - 737,196 - 1,762,804 161,554 1,489,453 1,651,007 111,798 94% City-wide Comprehensive Plan - 174,195 - 325,805 75,460 53,554 129,013 196,791 40% Plan Implementation - 17,000 - 283,000 251,541 12,109 263,650 19,350 93% Land Bank Startup Costs - - - 250,000 27,390 19,910 47,300 202,700 19% Demolitions (Vacant & Abandoned / Commercial) - 892,419 - 3,277,581 128,991 49,538 178,529 3,099,051 5% Neighborhood Development Assistance - - - 150,000 - 30,000 30,000 120,000 20% Vacant Building Development Financing - - - 1,500,000 - 1,500,000 1,500,000 - 100% Neighborhood Recovery Grants - - - 200,000 80,000 - 80,000 120,000 40% Neighborhood Main Streets (Bike Racks, Trash Cans, etc.) - 16,840 - 483,160 4,644 46,500 51,144 432,016 11% Athletic Court Repair - 1,009,229 - 590,771 4,652 579,541 584,193 6,577 99% Subtotal - 2,851,915 - 14,818,085 735,672 3,780,605 4,516,277 10,301,808 30% Safe Community for Everyone Homelessness Strategy Implementation - 200,000 - - - - - - - County Partnerships on Homelessness & Mental Health - 1,000,000 - 4,800,000 4,201,855 60,645 4,262,500 537,500 89% Gun Violence Intervention - 15,668 - 484,332 28,828 - 28,828 455,504 6% Public Safety Technology Upgrades - 195,531 - 1,303,173 359,289 353,297 712,586 590,587 55% COVID Response 1,448,093 - - - - - - - - COVID Facilities Upgrades - 66,774 - 1,933,226 206,524 780,923 987,447 945,779 51% ARP Premium Pay - 1,889,660 - - - - - - - Subtotal 1,448,093 3,367,632 - 8,520,732 4,796,496 1,194,866 5,991,361 2,529,370 70% Robust, Sustainable Infrastructure - Green Infrastructure Greener Homes - - - 100,000 - - - 100,000 0% Solarize, Switch & Save - 133,500 - 166,500 91,060 72,440 163,500 3,000 98% Commercial Recycling Partnership for CBD’s - - - 75,000 594 - 594 74,406 1% EV Plan & Deployment - 2,897 - 147,104 50,836 34,547 85,383 61,721 58% Distributed Solar/Storage - 150,000 - 850,000 - - - 850,000 0% Subtotal - 286,397 - 1,338,604 142,490 106,986 249,477 1,089,127 19% Equitable Access to Opportunity Small Business Assistance - - - 1,750,000 3,500 7,376 10,876 1,739,124 1% Utility Relief 3,500,000 1,131,794 - 868,206 - - - 868,206 0% Opportunity Fund - 54,600 - 945,400 12,400 200 12,600 932,800 1% Immigration Support - 63,848 - 37,502 29,167 8,333 37,500 2 100% Subtotal 3,500,000 1,531,856 - 3,919,494 156,555 107,947 264,502 3,654,993 7% Youth and Workforce Development Workforce Development - 152,606 - 96,044 25 91,799 91,824 4,220 96% Dream Center - 808,323 - 10,291,678 549,196 423,953 973,149 9,318,528 9% Pre-K Centers - 2,511,664 - 1,988,336 3,254 85,568 88,822 1,899,514 4% Subtotal - 3,472,593 - 12,376,057 552,475 601,320 1,153,795 11,222,262 9% Total Expenditures by Program 4,948,093 11,510,393 - 40,972,971 6,383,689 5,791,724 12,175,413 28,797,560 30% American Rescue Plan: Signed into law on March 11, 2021, the American Rescue Plan Act of 2021 (“ARP Act”) is a $1.9 trillion economic stimulus bill designed to facilitate recovery from the economic and health effects of the COVID-19 pandemic and the resulting, ongoing recession. As a part of this legislation, Congress allocated $350 billion to state, local, territorial and Tribal governments to respond to the pandemic, provide economic relief, and lay the foundation for a strong and equitable recovery. The City of South Bend was one of almost 1,200 Metropolitan Cities across the country that received a direct infusion of resources as a result of this Act. The City’s allocation totaled $58,910,047 (the “ARP Funds”). American Rescue Plan Budget Summary - Fund 101 & 263 City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name COVID-19 Response Fund Number 264 Fund Type Special Revenue Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Intergov./ Grants 5,086,138 1,490,275 460,352 - - 51,578 51,578 (51,578) - Other Income - 5,000 - - - - - - - Interfund Transfers In 1,000,000 1,448,093 - - - - - - - Total Revenue 6,086,138 2,943,368 460,352 - - 51,578 51,578 (51,578) - Expenditures by Activity Mayor's Office 11,344 - - - - - - - - - Common Couuncil 5,010 - - - - - - - - - Administration & Finance 34,700 1,000,100 - - - - - - - - Public Works 39,150 (96) - - - - - - - - Innovation & Technology 6,406 750 - - - - - - - - Police Department 1,631,779 28,830 - - - - - - - - Fire Department 1,816,511 1,180 - - - - - - - - Community Investment 2,355,704 1,959,874 525,002 - 641,483 118,793 393,211 512,004 129,478 80% Venues, Parks & Arts 127,466 5,595 - - - - - - - - Code Enforcement 4,339 - - - - - - - - - Building Department 863 - - - - - - - - - Total Expenditures 6,033,275 2,996,232 525,002 - 641,483 118,793 393,211 512,004 129,478 80% Expenditures by Type Supplies 252,665 18,318 - - - - - - - - Services & Charges Professional Services 7,058 - - - - - - - - - Printing & Advertising 19,717 - - - - - - - - - Repairs & Maintenance 2,016 - - - - - - - - - Grants & Subsidies 2,349,076 1,959,664 525,002 - 641,483 118,793 393,211 512,004 129,478 80% Other Services & Charges 54,452 18,250 - - - - - - - - Total Services & Charges 2,432,318 1,977,914 525,002 - 641,483 118,793 393,211 512,004 129,478 80% Interfund Transfers Out 3,348,292 1,000,000 - - - - - - - - Total Expenditures 6,033,275 2,996,232 525,002 - 641,483 118,793 393,211 512,004 129,478 80% Net Surplus / (Deficit) 52,864 (52,864) (64,649) - (641,483) (67,216) (460,426) Beginning Cash Balance - 53,214 - - Cash Adjustments 350 (350) 11,729 - Ending Cash Balance 53,214 - (52,921) (641,483) (109,864) Cash Reserves Target - - - - Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures and Significant Changes/Variances: Cash Reserves Target No reserve requirement - Grant fund - spend down to zero This fund was established in 2020 to track the costs associated with the City's response to the COVID-19 coronavirus pandemic. This fund will receive grants including funds from the Federal Coronavirus Aid, Relief, and Economic Security Act (CARES Act), Housing and Urban Development (HUD), Community Development Block Grant (CDBG), and Emergency Solutions Grant (ESG). Expenditures are related to various activities such as funding for quarantine sites, public health communications, personal protective equipment (PPE), cleaning/sanitizing supplies, and lost wages. In 2020 the U.S. Department of Housing and Urban Development (HUD) awarded special allocations of Community Development Block Grant (CDBG) and Emergency Solutions Grant (ESG) program funds to be used to prevent, prepare for, and respond to the coronavirus pandemic (COVID-19) as part of the CARES Act. The CDBG funds are aimed at community and economic development, and ESG funds are aimed at aiding individuals and families who are homeless or receiving homeless assistance and to support additional homeless assistance and homelessness prevention activities. The 2020 awards include $1,491,174 CDBG-CV1, $759,783 ESG-CV1, and $787,585 ESG-CV2. These funds are required to be spent by July 2022. If any additional special allocations are awarded to the City, they will be accounted for in this fund. City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name Local Income Tax - Certified Shares Fund Number 404 Fund Type Special Revenue Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Local Income Taxes 13,764,809 13,334,937 9,591,298 - - - - - - Interest Earnings 111,181 87,126 205,249 - - (349,917) (349,917) 349,917 - Debt Proceeds 2,262,160 1,598,000 1,632,000 - - - - - - Other Income 361,924 246,998 53,680 - - - - - - Interfund Transfers In - 147,786 730,725 - - - - - - Total Revenue 16,500,074 15,414,847 12,212,952 - - (349,917) (349,917) 349,917 - Expenditures by Activity General City 2,263,417 3,173,836 1,248,612 13,131,810 13,230,883 13,131,982 98,901 13,230,883 - 100% Legal Dept 3,441 2,527 625 - - - - - - - Information Technology 1,579,347 28,098 31,365 - 40,135 26,135 14,000 40,135 - 100% Police Department 2,136,734 1,826,705 4,030,548 - 1 569,109 - 569,109 (569,108) 65414792% Vacant & Abandoned Houses 232,822 185,684 338,827 - - - - - - - Community Investment 357,659 25,880 687,244 - - - - - - - Parks & Recreation 1,778,605 1,596,732 1,324,793 - 95,554 84,198 390,277 474,476 (378,922) 497% Morris Performing Arts Center - 1,800,000 - - - - - - - - Light Up South Bend 88,137 146,590 158,047 - 99,875 - 99,875 99,875 - 100% Streets 2,899,656 - 3,750,000 - - - - - - - Curb & Sidewalk 1,500,000 1,500,000 1,500,000 - - - - - - - Traffic Signals & Street Lighting 1,501,835 1,401,657 1,327,014 - - - - - - - Total Expenditures 14,341,653 11,687,709 14,397,074 13,131,810 13,466,448 13,811,423 603,054 14,414,477 (948,030) 107% Expenditures by Type Supplies 92,245 145,595 107,876 - 99,875 - 99,875 99,875 - 100% Services & Charges Professional Services 1,681,956 35,065 87,389 - 139,036 26,135 112,901 139,036 - 100% Printing & Advertising 500 24,785 - - - - - - - - Utilities 1,501,835 1,401,657 1,327,014 - - - - - - - Repairs & Maintenance 756,305 565,186 912,701 - 95,554 84,198 11,356 95,554 - 100% Grants & Subsidies 397,553 340,711 1,016,129 - - - - - - - Other Services & Charges 1,292,054 1,086,776 1,564,276 - 172 172 378,922 379,094 (378,922) 220403% Debt Service Interest & Fees 59,809 53,009 40,171 - - 31,007 - 31,007 (31,007) - Total Services & Charges 7,054,183 5,138,446 6,217,414 - 234,761 679,613 503,179 1,182,792 (948,031) 504% Capital 825,101 123,519 2,692,887 - 1 - - - 1 0% Interfund Interfund Allocations 8,633 9,753 9,676 - - - - - - - Interfund Transfers Out 6,361,491 6,270,396 5,369,221 13,131,810 13,131,810 13,131,810 - 13,131,810 - 100% Total Interfund 6,370,124 6,280,149 5,378,897 13,131,810 13,131,810 13,131,810 - 13,131,810 - 100% Total Expenditures 14,341,653 11,687,709 14,397,074 13,131,810 13,466,448 13,811,423 603,054 14,414,477 (948,030) 107% Net Surplus / (Deficit) 2,158,421 3,727,138 (2,184,123) (13,131,810) (13,466,448) (14,161,341) (14,764,394) Beginning Cash Balance 12,724,697 14,902,237 18,631,245 18,631,245 Cash Adjustments 19,120 1,870 4,680 - Ending Cash Balance 14,902,237 18,631,245 16,451,803 5,164,797 2,275,549 Cash Reserves Target 7,170,827 5,843,854 7,198,537 6,733,224 Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures and Significant Changes/Variances: Funds are used for debt service payments for police cars & equipment, certain organizations' grants and operational subsidies, capital expenditures, and other uses as deemed by the Mayor and Council. | In 2022, the interfund transfer to the Motor Vehicle Highway Fund (#202) is $3.75 million for street paving & patching and $1.5 million for the curb & sidewalk program. | The City replaced its 20+ year-old accounting software system. The implementation lasted 18 months, cost about $3 million, and went live on May 1, 2020. An ongoing software support contract is budgeted at $80k a year. | In 2021, Dept of Community Investment (DCI) activities formerly paid out of this fund were moved into Fund #408 in order to consolidate DCI expenditures. | The City continues to budget funding for the demolition of vacant & abandoned houses, budgeted in Fund #101 for 2022. | The Dept of Public Works manages the Light Up South Bend program - a partnership with Indiana/Michigan Power Co. to install additional street lights in neighborhoods throughout South Bend. The Lamppost Lighting Program is meant to improve safety by adding more street lighting throughout South Bend. The City selected two areas where residents pay less for a lamppost. They were chosen based on income, number of vacant lots, and need for lighting in the neighborhood. | This fund also provides operating subsidies to the Studebaker Museum and the South Bend Museum of Art. | Police patrol cars are purchased through 5-year capital leases. The debt service principal and interest payments are paid by this fund. This fund receives the Certified Shares portion of the City's Local Income Tax (LIT) revenue distribution. Local income tax revenue is determined annually by the Indiana Dept of Local Government Finance (DLGF). In 2021, the St. Joseph County Council passed a resolution to amend the local income tax rate and dedicate a portion of the certified shares income tax to fund the consolidated county-wide 911 call center called PSAP (Public Safety Answering Point). As a result, the City's certified shares distribution will be reduced going forward, starting in 2022. Previously, the City paid for its portion of the operating costs for PSAP out of the Local Income Tax Economic Development Fund (#408). Other Income is principal from an interfund loan (debt schedule #82) being repaid by the UDAG Fund (#410). This fund also receives revenue from interest earned on the fund's cash balance. Cash Reserves Target 50% of Annual expenditures This fund was established to account for the receipt of the certified shares component of the local income tax. Funds are used to items such as debt service payments, certain organizations’ grants and operational subsidies, capital expenditures and other uses as deemed by the Mayor and Council. City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name Cumulative Capital Development Fund Number 406 Fund Type Capital Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Property Taxes 433,812 469,124 492,015 511,682 511,682 322,754 322,754 188,928 63% Intergov./ Shared Revenues 40,795 41,568 19,615 41,081 41,081 21,986 21,986 19,095 54% Interest Earnings 765 928 2,505 1,610 1,610 2,266 2,266 (656) 141% Total Revenue 475,372 511,620 514,135 554,373 554,373 347,006 347,006 207,367 63% Expenditures by Activity Transfer to Fund 404 - - 143,687 500,000 500,000 208,333 - 208,333 291,667 42% Police Department 516,510 394,767 367,808 261,014 261,015 183,904 - 183,904 77,111 70% Park Capital 12,970 - - - - - - - - - Total Expenditures 529,479 394,767 511,495 761,014 761,015 392,238 - 392,238 368,778 52% Expenditures by Type Services & Charges Debt Service Principal 484,511 370,109 353,115 255,412 255,412 180,298 - 180,298 75,114 71% Debt Service Interest & Fees 31,998 24,658 14,694 5,602 5,603 3,606 - 3,606 1,997 64% Total Services & Charges 516,510 394,767 367,808 261,014 261,015 183,904 - 183,904 77,111 70% Capital 12,970 - - - - - - - - - Interfund Transfers Out - - 143,687 500,000 500,000 208,333 - 208,333 291,667 42% Total Expenditures 529,479 394,767 511,495 761,014 761,015 392,238 - 392,238 368,778 52% Beginning Cash Balance 223,617 169,893 286,746 286,746 Cash Adjustments 383 - (410) - Ending Cash Balance 169,893 286,746 288,976 80,104 243,963 Cash Reserves Target - - - - Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures and Significant Changes/Variances: Cash Reserves Target No reserve requirement - Capital fund - spend down to zero This fund is used to account for expenditures relating to the purchase or lease of capital improvements in the City. A cumulative capital development fund is defined under Indiana Code (I.C. 36-9- 16) and was established by the Common Council in 1985 (ordinance no. 7486-85). This fund receives revenue from a property tax levy. Distributions are received from St. Joseph County in June and December. The Cumulative Capital Development (CCD) property tax is a special tax rate that is reduced by circuit breaker property tax caps and will likely result in less revenue in future years unless the rate is re-established. This fund also receives auto excise and commercial vehicle excise tax. Currently, this fund pays the debt service payments for several police vehicle capital lease-purchases. About 34 patrol cars need to be replaced every year to maintain the fleet. Cars are kept for at least five years, up to 10, depending on wear and tear. The cost is about $43,000 per vehicle, including the cost of outfitting the vehicle with the necessary equipment. Due to declining cash reserves in this fund, the police vehicle capital lease-purchases for 2020 through 2023 will be funded by the Local Income Tax Certified Shares Fund (#404). This fund will continue to pay off current leases over that time and will not take on any new debt until cash reserves can support it in 2024. In 2022, this fund will transfer $143,687 to Fund #404 to help offset the debt service payments paid out of that fund. 2019-2020 included a one-time capital expenditure of $285,500 to help fund the My SB Parks & Trails project at Howard Park. City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name Cumulative Capital Improvement Fund Number 407 Fund Type Capital Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Intergov./ Shared Revenues 219,253 207,761 187,765 214,341 214,341 - - 214,341 0% Interest Earnings 5,369 3,682 7,039 3,885 3,885 3,339 3,339 546 86% Other Income 18,750 25,000 - 25,000 25,000 - - 25,000 0% Total Revenue 243,373 236,443 194,804 243,226 243,226 3,339 3,339 239,887 1% Expenditures by Activity Transfer to Fund 404 - - 239,341 300,000 300,000 125,000 - 125,000 175,000 42% Community Investment 6,770 - - - - - - - - - Park Vehicles & Equipment - 262,145 - - - - - - - - Venues, Parks & Arts Capital - - 246,116 150,000 150,996 996 - 996 150,000 1% Streets Vehicles & Equipment 250,000 - - - - - - - - - Total Expenditures 256,770 262,145 485,457 450,000 450,996 125,996 - 125,996 325,000 28% Expenditures by Type Capital 6,770 - 246,116 150,000 150,996 996 - 996 150,000 1% Interfund Transfers Out 250,000 262,145 239,341 300,000 300,000 125,000 - 125,000 175,000 42% Total Expenditures 256,770 262,145 485,457 450,000 450,996 125,996 - 125,996 325,000 28% Net Surplus / (Deficit) (13,397) (25,702) (290,653) (206,774) (207,770) (122,658) (122,658) Beginning Cash Balance 689,015 676,798 651,096 651,096 Cash Adjustments 1,181 - (1,423) - Ending Cash Balance 676,798 651,096 359,020 443,326 237,370 Cash Reserves Target - - - - Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures and Significant Changes/Variances: Cash Reserves Target No reserve requirement - Capital fund - spend down to zero This fund was established (ordinance 4832-66) in 1966 to account for the receipt of cigarette tax revenue designated to be used solely for capital improvements. This fund receives cigarette tax revenue. Other Income is $25,000 from the South Bend School Corporation for rental of property. In 2020, the revenue was only $18,750 as the City gave a discount due to COVID-19. This fund also receives revenue from interest earned on the fund's cash balance. In 2019, $28,000 was used to purchase furniture for the Howard Park Renovation Project, part of the greater My SB Parks & Trails Project managed by the Department of Venues, Parks & Arts. | In 2020, $250,000 was transferred to the Motor Vehicle Highway Fund (#202) to support vehicle and equipment capital purchases for the Streets Division. | In 2021, $262,145 was budgeted for an interfund transfer to the Parks & Recreation Fund (#201) to support vehicle and equipment capital purchases for the Park Maintenance Division of the Department of Venues, Parks & Arts. | In 2022, $250,000 is budgeted for the Studebaker Museum roof project managed by the Department of Venues, Parks & Arts. Also budgeted in 2022, $239,341 interfund transfer to the Local Income Tax Certified Shares Fund (#404) to help offset the debt service payments for police vehicle capital leases paid out of that fund. City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name Local Income Tax - Economic Development Fund Number 408 Fund Type Special Revenue Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Local Income Taxes 13,405,714 13,006,489 12,704,389 13,151,291 13,151,291 10,792,366 10,792,366 2,358,925 82% Intergov./ Grants 12,500 - - 50,000 50,000 - - 50,000 0% Fines, Forfeitures, and Fees 354,660 - - - - - - - - Interest Earnings 163,880 128,951 353,542 78,445 78,445 241,532 241,532 (163,087) 308% Donations - - 67,950 - - - - - - Other Income 153,272 151,545 165,020 150,000 150,000 - - 150,000 0% Interfund Transfers In - 1,000,000 - - - - - - - Total Revenue 14,090,026 14,286,985 13,290,901 13,429,736 13,429,736 11,033,898 11,033,898 2,395,838 82% Expenditures by Activity General City 1,076,233 - 2,834,071 - 4,965,928 11,133 30,318 41,451 4,924,477 1% PSAP 2,966,021 2,812,202 - - - - - - - - Community Investment 3,829,468 2,274,806 5,741,067 6,061,920 8,068,275 3,218,897 1,997,047 5,215,944 2,852,331 65% Neighborhoods 3,865,219 2,340,000 3,562,633 7,193,219 8,306,671 1,348,688 1,024,682 2,373,370 5,933,301 29% Streets 35,749 - 1,257,250 - 4,699,304 236,597 2,455,552 2,692,149 2,007,155 57% 2015 Park Bonds 376,689 376,736 374,474 372,981 372,981 184,990 - 184,990 187,991 50% Potawatomi Zoo - - - 1,100,000 1,100,000 1,100,000 - 1,100,000 - 100% 2018 Zoo Bonds 320,900 324,100 332,100 334,500 334,500 168,250 - 168,250 166,250 50% Engineering - - - 50,000 - - - - - - 2021 Infrastructure Bonds - 253,000 575,500 2,644,500 2,644,500 322,500 - 322,500 2,322,000 12% Total Expenditures 12,470,279 8,380,845 14,677,096 17,757,120 30,492,159 6,591,055 5,507,599 12,098,654 18,393,505 40% Expenditures by Type Services & Charges Professional Services 2,883,244 3,074,579 380,420 660,000 285,819 100,790 62,679 163,469 122,350 57% Printing & Advertising 404 2,706 8,644 5,000 5,500 250 500 750 4,750 14% Utilities 42,523 46,983 47,538 71,400 71,400 30,113 - 30,113 41,287 42% Repairs & Maintenance 209,536 122,395 1,526,173 71,200 4,720,613 246,107 2,471,487 2,717,594 2,003,020 58% Grants & Subsidies 1,220,570 1,028,845 2,817,950 3,620,000 6,914,461 1,903,063 2,801,479 4,704,542 2,209,919 68% Other Services & Charges 1,603 - 39,675 600,000 600,000 - 31,911 31,911 568,089 5% Debt Service Interest & Fees 219,669 209,777 142,850 135,500 135,500 68,250 - 68,250 67,250 50% Total Services & Charges 4,878,989 4,799,629 5,153,250 5,363,100 12,933,293 2,448,573 5,368,056 7,816,629 5,116,665 60% Capital 5,000 112,229 3,003,653 100,000 5,264,846 85,151 139,543 224,694 5,040,151 4% Interfund Transfers Out 7,586,290 3,468,986 6,520,192 12,294,020 12,294,020 4,057,331 - 4,057,331 8,236,689 33% Total Expenditures 12,470,279 8,380,845 14,677,096 17,757,120 30,492,159 6,591,055 5,507,599 12,098,654 18,393,505 40% Net Surplus / (Deficit) 1,619,747 5,906,140 (1,386,195) (4,327,384) (17,062,423) 4,442,843 (1,064,757) Beginning Cash Balance 17,389,466 19,044,274 24,795,353 24,795,353 Cash Adjustments 35,061 (155,061) (34,301) - Ending Cash Balance 19,044,274 24,795,353 23,374,857 7,732,931 28,045,640 Cash Reserves Target 6,235,140 4,190,422 7,338,548 15,246,079 Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures and Significant Changes/Variances: PSAP - Prior to 2022, this fund paid for the City's portion of the operating costs for the consolidated county-wide 911 call center called PSAP (Public Safety Answering Point). In 2021, the St. Joseph County Council passed a resolution to amend the local income tax rate and dedicate a portion of the certified shares income tax to fund PSAP. As a result, the City's certified shares distribution (received in Fund #404) will be reduced going forward, starting in 2022, and the budget for PSAP in this fund will be reduced to cover only the debt service payments for the 2014 PSAP Bonds. | New Admin Building - In March 2022, the Common Council approved an additional appropriation for $7.8 million for the purchase and renovation of South Bend Community School Corporation admininstration building. If the sale proceeds, the City of South Bend will move its offices from the County-City Building to the newly acquired building. | Interfund Transfers - This fund provides operating subsidies for the Department of Community Investment (DCI). Subsidies are provided to the Community Investment Division (Fund #211) and the Neighborhoods Division (Fund #221 & #230). DCI does not collect enough revenue to support its operations so the City makes up the difference with income tax dollars. | Community Investment - Various community and economic development initiatives administered by DCI are accounted for in this fund. 2022 DCI budgeted expenditures include: Business Development - $480k for workforce development, $250k for small business assistance, $100k for the South Bend Chamber of Commerce | Neighborhoods - $550k for vacant & abandoned demolitions, $450k for the Homeless Strategy ($75k contract position, $275k weather amnesty, $25k County coordinator support, $100k PSH leasing, $175k project support), $350k for the Home Repair Program, $50k for eviction prevention | Engagement - $255k for neighborhood organization support, $40k for consulting fees to support development of Civic Engagement Toolkit and Public Engagement Plan | Planning - $150k for development of two neighborhood plans, $35k for West Side Main Streets, $5k for public art - SB Mural Festival support, $10k for place making art grant |Property - $50k for appraisals, $100k for surveys, $226k for expenses related to Redevelopment owned properties, $50k for an alley stabilization pilot program, $107k for mowing of vacant lots. | Debt Service - The fund is used to pay for debt service for the following bonds: • 2015 Economic Development Income Tax Bonds (Park Projects), (Interfund Transfer to Fund #757) - final payment 8/1/35, (debt schedule #141) • 2018 Economic Development Revenue Bonds (Potawatomi Zoo Project) - final payment 2/1/34, (debt schedule #175) • 2021 South Bend Building Corporation LIT Lease Rental Revenue Bonds (Infrastructure Projects), (Interfund Transfer to Fund #755) - final payment 8/1/36, (debt schedule #215) This fund was established to account for the receipt of the economic development component of the local income tax. Funds are used to items such as debt service payments, economic development, capital expenditures benefiting economic development street operations and other uses as deemed by the Mayor and Council. This fund receives the Economic Development portion of the City's Local Income Tax (LIT) revenue distribution. The City of South Bend receives an allocated share of the 0.4% income tax on wages within St. Joseph County. Local income tax revenue is determined annually by the Indiana Dept of Local Government Finance (DLGF). Income tax revenue is expected to decrease over the next couple years as a result of the COVID-19 pandemic. Other Income is from the sale of properties held for resale by the Department of Community Investment. This fund also receives revenue from interest earned on the fund's cash balance. The final payment of the TJX job penalty amount of $354,660 was received in 2020. The job penalty fines were assessed because the company A.J. Wright violated its development agreement with the city, under which it benefited from a taxpayer-funded incentive package worth more than $10 million. TJX, the parent company of A.J. Wright, has been paying the job penalty fines since 2011. Cash Reserves Target 50% of Annual expenditures City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name Equipment/Vehicle Leasing Fund Number 750 Fund Type Capital Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Interest Earnings 682 17 - - - - - - - Total Revenue 682 17 - - - - - - - Expenditures by Type Services & Charges Debt Service Principal 355,128 - - - - - - - - - Debt Service Interest & Fees 12,324 - - - - - - - - - Total Services & Charges 367,452 - - - - - - - - - Capital 300,278 - - - - - - - - - Interfund Transfers Out 1,752 - 347,697 - - - - - - - Total Expenditures 669,482 - 347,697 - - - - - - - Net Surplus / (Deficit) (668,800) 17 (347,697) - - - - Beginning Cash Balance 1,016,476 347,680 347,697 347,697 Cash Adjustments 3 - - - Ending Cash Balance 347,680 347,697 - 347,697 - Cash Reserves Target - - - - Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures and Significant Changes/Variances: Cash Reserves Target No reserve requirement - Capital lease fund - spend down to zero This fund was used to track the expenditures of capital lease proceeds used to purchase vehicles and equipment for City departments. The funds are held by an escrow agent and expended upon the provision by the City of a proper claim form and invoice. Historically, the City has used 5-year capital leases and received an interest rate around 2%. Debt service principal and interest payments are budgeted in individual departments. Starting in 2020, the City changed its accounting for capital leases. The balance of the lease proceeds held in escrow are now accounted for in the fund that is repaying the debt instead of a single leasing fund. Historically, this fund received revenue in the form of capital lease proceeds and interest earned on those proceeds while they were held in an escrow account. The 2017 Vehicle/Equip Lease #2 is the only remaining lease still being accounted for in this fund. The remaining balance in the escrow will be used towards repayment of the debt and therefore the balance of the escrow should be accounted for in the fund that is repaying the lease: Local Income Tax Certified Shares Fund (#404). In 2022, the remaining cash in this fund was transferred to Fund #404 and this fund was discontinued. City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name South Bend Redevelopment Authority Fund Number 752 Fund Type Debt Service Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Interest Earnings 2,351 71 2,855 2,750 2,750 7,478 7,478 (4,728) 272% Interfund Transfers In 2,870,500 2,866,000 3,055,500 3,249,500 3,249,500 1,625,000 1,625,000 1,624,500 50% Total Revenue 2,872,851 2,866,071 3,058,355 3,252,250 3,252,250 1,632,478 1,632,478 1,619,772 50% Expenditures by Type Services & Charges Debt Service Principal 1,790,000 1,850,000 2,030,000 2,205,000 2,205,000 1,265,000 - 1,265,000 940,000 57% Debt Service Interest & Fees 1,073,013 1,006,069 1,012,027 1,032,507 1,032,507 527,365 - 527,365 505,142 51% Total Expenditures 2,863,013 2,856,069 3,042,027 3,237,507 3,237,507 1,792,365 - 1,792,365 1,445,142 55% Net Surplus / (Deficit) 9,839 10,002 16,328 14,743 14,743 (159,887) (159,887) Beginning Cash Balance 222,584 232,423 242,425 242,425 Cash Adjustments - - - - Ending Cash Balance 232,423 242,425 258,753 257,168 98,866 Cash Reserves Target 232,423 242,425 258,753 257,168 Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures and Significant Changes/Variances: This fund accounts for the bi-annual debt service principal and interest payments for various debt issued by the South Bend Redevelopment Authority. The South Bend Redevelopment Authority is a separate legal entity that is recorded in the City's Annual Comprehensive Financial Report (ACFR). This fund accounts for the trustee bank's receipt of debt service payments from the City, recorded as interfund transfers from the City funds that are funding the repayment of the debt. This fund also receives revenue from interest earned on the cash balance at the trustee bank. Current debt includes: • 2013 Century Center Special Tax Bonds, Refunding 2008 - debt payments funded by interfund transfers from River West TIF Fund (#324), final payment 5/1/26, (debt schedule #62) • 2015 Eddy St Commons-Lease Rental Revenue Bonds, Refunding 2008 - debt payments funded by interfund transfers from River East Residential TIF Fund (#436), final payment 2/15/33, (debt schedule #54) • 2022 South Bend Redevelopment Authority Lease Rental Revenue Bonds, Morris Project - debt payments funded by interfund transfers from Redevelopment General Fund (#433), final payment 2/1/46, (debt sched. #221) Cash Reserves Target 100% cash reserves per bond covenants City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name South Bend Building Corporation Fund Number 755 Fund Type Debt Service Funds Control City Funds 2023 2023 2023 2023 Total 2020 2021 2022 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Interest Earnings 3,478 58 1,249 3,000 3,000 2,808 2,808 192 94% Debt Proceeds - 8,860,022 - - - - - - - Interfund Transfers In 2,645,000 2,564,000 2,736,000 2,217,500 2,217,500 1,497,750 1,497,750 719,750 68% Total Revenue 2,648,478 11,424,080 2,737,249 2,220,500 2,220,500 1,500,558 1,500,558 719,942 68% Expenditures by Type Services & Charges Debt Service Principal 2,250,000 2,150,000 2,195,000 875,000 875,000 1,335,000 - 1,335,000 (460,000) 153% Debt Service Interest & Fees 379,968 635,015 554,716 548,143 548,143 287,684 - 287,684 260,459 52% Total Services & Charges 2,629,968 2,785,015 2,749,716 1,423,143 1,423,143 1,622,684 - 1,622,684 (199,541) 114% Interfund Transfers Out - 9,248,224 - - - - - - - - Total Expenditures 2,629,968 12,033,240 2,749,716 1,423,143 1,423,143 1,622,684 - 1,622,684 (199,541) 114% Net Surplus / (Deficit) 18,510 (609,159) (12,468) 797,357 797,357 (122,126) (122,126) Beginning Cash Balance 815,025 833,535 224,375 224,375 Cash Adjustments - - - - Ending Cash Balance 833,535 224,375 211,908 1,021,732 89,782 Cash Reserves Target 833,535 224,375 211,908 1,021,732 Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures and Significant Changes/Variances: This fund accounts for bi-annual debt service principal and interest payments for various debt issued by the South Bend Building Corporation. The South Bend Building Corporation is a separate legal entity, but is reported as a fund in the City's Annual Comprehensive Financial Report (ACFR). This fund accounts for the trustee bank's receipt of debt service payments from the City, recorded as interfund transfers from the City funds that are funding the repayment of the debt. This fund also receives revenue from interest earned on the cash balance at the trustee bank. In 2021, the City issued the LIT Lease Rental Revenue Bonds, Series 2021 (known as the 2021 LIT Infrastructure Bonds). The bonds were issued to fund street and neighborhood infrastructure projects. The bonds were closed on May 12, 2021 with a par amount of $7,610,000 and a premium of $1,250,022, a total of $8,860,022. The bonds have a net interest rate of 3.4%. The bond proceeds were deposited into this fund and transferred to the bond capital fund (#455). Current debt includes: • 2012 Fire Station/Police Dept Renovations Refunding Bonds, Refunding 2003 - debt payments funded by interfund transfers from River West TIF Fund (#324), final payment 2/1/23, (debt schedule #39) • 2013 EMS/Fire Station/Tower Bonds - debt payments funded by interfund transfers from Fire Department Capital Fund (#287), final payment 2/1/33, (debt schedule #116) • 2021 LIT Infrastructure Bonds - debt payments funded by interfund transfers from Local Income Tax Economic Development Fund (#408), final payment 8/15/37, (debt schedule #215) • 2022 Economic Development Revenue Bonds, Potawatomi Zoo Project - debt payments funded by interfund transfers from Redevelopment General Fund (#433), final payment 2/1/42, (debt schedule #222) In 2021, the final payment for the 2010 Public Works Service Center Refunding Bonds (Refunding 2001) was made on 2/1/21, (debt schedule #36). The debt service reserve balance of $647,148 was disbursed by the trustee bank when the bonds were paid off. 87.7% was transferred to the River West TIF Fund (#324) and 12.3% was transferred to the Sewage Works Operating Fund (#641), the funds that repaid the debt. In 2021, the cost of issuance for the 2021 LIT Infrastructure bonds was accounted for in this fund. The remaining bond proceeds, after cost of issuance was deducted, was $8,601,026. That amount was transferred to the bond capital fund (#455) to be used towards the approved capital infrastructure projects. Cash Reserves Target 100% cash reserves per bond covenants City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name TIF - River West Development Area Fund Number 324 Fund Type Tax Increment Financing Funds Control Redevelopment Commission Controlled Funds 2023 2023 2023 2023 Total 2020 2019 2022 Original Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Property Taxes 16,814,400 18,120,969 16,811,078 17,704,130 17,704,130 11,194,577 11,194,577 6,509,553 63% Intergov./ Shared Revenues 381,500 383,000 200,000 396,500 396,500 192,500 192,500 204,000 49% Intergov./ Grants 13,844 868,707 123,848 - - 102,379 102,379 (102,379) - Charges for Services - - - - - - - - - Interest Earnings 199,544 153,650 431,088 538,325 538,325 315,888 315,888 222,437 59% Donations 2,250 - - - - - - - - Debt Proceeds 4,345,059 - - - - - - - - Other Income 252,995 22,900 167,125 - - 63,500 63,500 (63,500) - Interfund Transfers In 35,560 585,315 16 - - 8 8 (8) - Total Revenue 22,045,151 20,134,540 17,733,155 18,638,955 18,638,955 11,868,852 11,868,852 6,770,103 64% Expenditures by Type Services & Charges Professional Services 1,082,200 714,611 669,160 431,253 2,581,321 327,471 610,088 937,559 1,643,761 36% Debt Service Principal 3,750,570 3,883,193 3,711,202 3,874,615 3,874,615 1,916,230 - 1,916,230 1,958,385 49% Debt Service Interest & Fees 1,329,981 958,715 812,903 641,946 641,946 342,998 - 342,998 298,949 53% Other Services & Charges 619,953 - 250,000 - - - - - - - Total Services & Charges 6,782,703 5,556,519 5,443,266 4,947,814 7,097,882 2,586,698 610,088 3,196,787 3,901,095 45% Capital 12,152,391 4,873,092 6,103,348 9,243,343 19,015,476 4,004,445 8,345,623 12,350,069 6,665,407 65% Interfund Transfers Out 5,085,022 5,013,303 4,710,000 3,924,500 3,924,500 2,352,500 - 2,352,500 1,572,000 60% Total Expenditures 24,020,117 15,442,915 16,256,613 18,115,657 30,037,858 8,943,644 8,955,712 17,899,356 12,138,502 60% Net Surplus / (Deficit) (1,974,965) 4,691,625 1,476,541 523,298 (11,398,903) 2,925,208 (6,030,503) Beginning Cash Balance 30,950,203 29,039,261 33,713,041 33,713,041 Cash Adjustments 64,024 (17,845) (62,246) - Cash Reserves Target - - - - Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures and Significant Changes/Variances: This fund accounts for the collection of Tax Increment Financing (TIF) revenues for the River West Development Area and expenses of those funds on eligible development projects for this TIF area. Financing is provided by property tax proceeds in excess of those attributable to the assessed value of the property in the district before redevelopment. This fund also receives Hotel/Motel Tax (intergovernmental shared revenues). In 2020, bond proceeds were receipted into the fund. See explanation of bond below. In 2021, the final payment for the 2010 Public Works Service Center Refunding Bonds (Refunding 2001) was made on 2/1/21, (debt schedule #36). The debt service reserve balance of $647,148 was disbursed by the trustee bank when the bonds were paid off. 87.7% was transferred to the River West TIF Fund (#324) and 12.3% was transferred to the Sewage Works Operating Fund (#641), the funds that repaid the debt. Various projects and development opportunities include: funds to better leverage state and federal grant opportunities, neighborhood revitalization and improvements, development agreements aimed at increasing early childhood education capacity, and projects that were started in 2021 and will still be in process in 2022. TIF support will also be used for various Public Works projects, and development opportunities which may be presented to the Redevelopment Commission in 2022. Professional Services will cover mandatory administrative costs related to TIF neutralization calculations. In 2020, bonds were issued to fund the St. Joseph County Public Library Community Education Center Project. The par amount of the bonds was $4,225,000 with a premium of $120,058.95. The bond proceeds were deposited into this fund. $4,000,000 went towards capital project expenses and the remaining amount went towards cost of issuance. This fund is also used to repay several bonds related to capital projects in the community. The repayment of the bonds is either accounted for in this fund (see Debt Service Principal & Interest expense) or accounted for in separate debt service funds with the repayment being funded by interfund transfers from this fund to the debt service funds (see Interfund Transfers Out). Current debt includes: • 2006 Main/Colfax Garage - Transpo Lease - final payment 9/15/25, (debt schedule #13) • 2011 South Bend Downtown Central Development Area TIF Refunding Bonds, Refunding 2003 - final payment 8/1/24, (debt schedule #5) • 2011 Airport Development Area TIF Refunding Bonds, Refunding 2003 - final payment 8/1/24, (debt schedule #6) • 2012 Fire Station/Police Dept Renovations Refunding Bonds, Refunding 2003, (Interfund Transfer to Fund #755) - final payment 2/1/23, (debt schedule #39) • 2013 Century Center Special Tax Bonds, Refunding 2008, (Interfund Transfer to Fund #752) - final payment 5/1/26, (debt schedule #62) • 2015 South Bend Redevelopment Authority Lease Rental Revenue Bonds (Smart Streets Bonds), (Interfund Transfer to Fund #756) - final payment 2/1/37, (debt schedule #135) • 2019 South Bend Redevelop. Authority Lease Rental Revenue Bonds (Double Tracking Project), (Interfund Transfer to Fund #352) - final payment 2/1/30, (debt schedule #200) • 2018 Redevelopment District Bonds (Park Projects) - final payment 2/1/33, (debt schedule #169) • 2020 Taxable Economic Development Tax Increment Revenue Bonds (Community Education Center Project) - final payment 2/1/37, (debt schedule #210) Cash Reserves Target No reserve requirement City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name TIF - West Washington Fund Number 422 Fund Type Tax Increment Financing Funds Control Redevelopment Commission Controlled Funds 2023 2023 2023 2023 Total 2020 2019 2022 Original Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Property Taxes 237,261 348,856 308,363 283,927 283,927 247,897 247,897 36,030 87% Interest Earnings 8,861 7,164 18,135 26,079 26,079 15,391 15,391 10,688 59% Other Income 300 - - - - - - - - Total Revenue 246,422 356,020 326,498 310,006 310,006 263,288 263,288 46,718 85% Expenditures by Type Services & Charges Professional Services 55 45,544 - - 4,456 - 1,200 1,200 3,256 27% Total Services & Charges 55 45,544 - - 4,456 - 1,200 1,200 3,256 27% Capital 152,666 202,738 113,570 280,000 228,297 - 118,000 118,000 110,297 52% Total Expenditures 152,721 248,282 113,570 280,000 232,753 - 119,200 119,200 113,553 51% Net Surplus / (Deficit) 93,701 107,738 212,928 30,006 77,253 263,288 144,088 Beginning Cash Balance 1,031,822 1,127,293 1,235,031 1,235,031 Cash Adjustments 1,769 - (4,218) - Ending Cash Balance 1,127,293 1,235,031 1,443,740 1,312,284 1,710,276 Cash Reserves Target - - - - Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures and Significant Changes/Variances: This fund accounts for the collection of Tax Increment Financing (TIF) revenues for the West Washington Development Area and expenses of those funds on eligible development projects for this TIF area. Financing is provided by property tax proceeds in excess of those attributable to the assessed value of the property in the district before redevelopment. This fund receives revenue from interest earned on the fund's cash balance. In 2022, this fund will be primarily utilized to provide upgrades and programming at the Martin Luther King Jr. Community Center. Professional Services will cover mandatory administrative costs related to TIF neutralization calculations. Cash Reserves Target No reserve requirement City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name TIF - River East Development Area (NE Dev) Fund Number 429 Fund Type Tax Increment Financing Funds Control Redevelopment Commission Controlled Funds 2023 2023 2023 2023 Total 2020 2021 2022 Original Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Property Taxes 2,997,091 4,328,968 4,209,328 3,822,890 3,822,890 3,544,131 3,544,131 278,759 93% Interest Earnings 62,271 39,992 146,645 152,018 152,018 124,256 124,256 27,762 82% Other Income - 74,327 16,850 - - - - - - Interfund Transfers In - 673,180 - - - - - - - Total Revenue 3,059,362 5,116,467 4,372,823 3,974,908 3,974,908 3,668,386 3,668,386 306,521 92% Expenditures by Type Services & Charges Professional Services 82,784 67,611 428,035 - 698,514 177,251 329,285 506,536 191,979 73% Insurance - 523 - - - - - - - - Other Services & Charges - - - - - - - - - - Total Services & Charges 82,784 68,133 428,035 - 698,514 177,251 329,285 506,536 191,979 73% Capital 5,418,511 1,336,457 1,549,275 3,500,000 8,433,071 1,186,030 3,100,029 4,286,060 4,147,012 51% Total Expenditures 5,501,295 1,404,591 1,977,310 3,500,000 9,131,585 1,363,281 3,429,314 4,792,595 4,338,991 52% Net Surplus / (Deficit) (2,441,932) 3,711,876 2,395,513 474,908 (5,156,677) 2,305,106 (1,124,209) Beginning Cash Balance 8,215,417 5,864,278 9,506,445 9,506,445 Cash Adjustments 90,793 (69,709) (2,044) - Ending Cash Balance 5,864,278 9,506,445 11,899,914 4,349,768 14,224,057 Cash Reserves Target - - - - Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures and Significant Changes/Variances: This fund accounts for the collection of Tax Increment Financing (TIF) revenues for the River East Development Area and expenses of those funds on eligible development projects for this TIF area. The boundaries for this TIF district were changed during the 2014 TIF re-alignment. This fund was formerly known as the Northeast TIF. Financing is provided by property tax proceeds in excess of those attributable to the assessed value of the property in the district before redevelopment. This fund receives revenue from interest earned on the fund's cash balance. Various projects and development opportunities include: Completion of the City's commitment to the Wharf Phase II (Three Twenty Cascades), Robert Henry Neighborhood improvements, streetscape projects, Public Works projects, and various development opportunities which may be presented to the Redevelopment Commission in 2022. Professional Services will cover mandatory administrative costs related to TIF neutralization calculations. Cash Reserves Target No reserve requirement City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name TIF - Southside Development Area #1 Fund Number 430 Fund Type Tax Increment Financing Funds Control Redevelopment Commission Controlled Funds 2023 2023 2023 2023 Total 2020 2021 2022 Original Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Property Taxes 3,081,721 2,981,728 2,745,678 1,815,749 1,815,749 1,632,751 1,632,751 182,998 90% Interest Earnings 89,378 75,461 200,851 130,009 130,009 163,970 163,970 (33,961) 126% Total Revenue 3,171,100 3,057,189 2,946,528 1,945,758 1,945,758 1,796,721 1,796,721 149,037 92% Expenditures by Type Services & Charges Professional Services 140,498 162,661 176,193 - 829,394 323,136 481,217 804,353 25,041 97% Total Services & Charges 140,498 162,661 176,193 - 829,394 323,136 481,217 804,353 25,041 97% Capital 76,527 999,692 2,057,679 2,000,000 11,155,810 1,841,198 6,785,760 8,626,958 2,528,852 77% Total Expenditures 217,025 1,162,353 2,233,872 2,000,000 11,985,204 2,164,334 7,266,977 9,431,311 2,553,893 79% Net Surplus / (Deficit) 2,954,075 1,894,837 712,656 (54,242) (10,039,446) (367,613) (7,634,590) Beginning Cash Balance 9,607,799 12,586,134 14,473,182 14,473,182 Cash Adjustments 24,260 (7,789) (23,106) - Ending Cash Balance 12,586,134 14,473,182 15,162,732 4,433,736 15,461,785 Cash Reserves Target - - - - Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures and Significant Changes/Variances: This fund accounts for the collection of Tax Increment Financing (TIF) revenues for the Southside Development Area #1 and expenses of those funds on eligible development projects for this TIF area. Financing is provided by property tax proceeds in excess of those attributable to the assessed value of the property in the district before redevelopment. This fund receives revenue from interest earned on the fund's cash balance. Various projects and development opportunities include: South East Master Plan Implementation, Public Works projects, $3 million for Fire Station #8, and various development opportunities which may be presented to the Redevelopment Commission in 2022. Cash Reserves Target No reserve requirement City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name TIF - Douglas Road Fund Number 435 Fund Type Tax Increment Financing Funds Control Redevelopment Commission Controlled Funds 2023 2023 2023 2023 Total 2020 2021 2022 Original Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Property Taxes - 269,923 308,581 166,000 166,000 119,203 119,203 46,797 72% Interest Earnings 1,154 687 3,018 6,781 6,781 4,005 4,005 2,776 59% Total Revenue 1,154 270,610 311,600 172,781 172,781 123,209 123,209 49,573 71% Expenditures by Type Services & Charges Professional Services 96,143 14,800 1,308 - 74,175 - - - 74,175 0% Total Services & Charges 96,143 14,800 1,308 - 74,175 - - - 74,175 0% Interfund Transfers Out - 91,370 209,147 - - - - - - - Total Expenditures 96,143 106,170 210,455 - 74,175 - - - 74,175 0% Net Surplus / (Deficit) (94,989) 164,440 101,145 172,781 98,606 123,209 123,209 Beginning Cash Balance 187,806 93,140 257,579 257,579 Cash Adjustments 322 - (790) - Ending Cash Balance 93,140 257,579 357,934 356,185 481,758 Cash Reserves Target - - - - Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures and Significant Changes/Variances: This fund accounts for the collection of Tax Increment Financing (TIF) revenues for the Douglas Road Development Area and expenses of those funds on eligible development projects for this TIF area. The Douglas Road TIF was established to develop the road and area near the border between South Bend and Mishawaka. Financing is provided by property tax proceeds in excess of those attributable to the assessed value of the property in the district before redevelopment. This fund receives revenue from interest earned on the fund's cash balance. Prior to pay year 2021, the Redevelopment Commission did not collect the excess tax increment for use in projects. For pay year 2021 and after, the Redevelopment Commission has determined it will collect the increment. This fund will help fund a portion of the Douglas Road utility relocation by repaying $300,517.13 to the Sewage Works Capital Fund (#642) for the City's share of the project. The repayment was started in 2021 and is anticipated to go through 2022 based on TIF revenue collections. Cash Reserves Target No reserve requirement City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name TIF - River East Residential Area (NE Res) Fund Number 436 Fund Type Tax Increment Financing Funds Control Redevelopment Commission Controlled Funds 2023 2023 2023 2023 Total 2020 2021 2022 Original Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Property Taxes 5,308,975 6,299,000 6,268,217 5,978,380 5,978,380 4,013,514 4,013,514 1,964,866 67% Interest Earnings 15,060 19,471 56,636 151,790 151,790 53,373 53,373 98,417 35% Total Revenue 5,324,035 6,318,471 6,324,854 6,130,170 6,130,170 4,066,887 4,066,887 2,063,283 66% Expenditures by Type Services & Charges Professional Services - 13,350 11,500 30,000 30,000 - - - 30,000 0% Debt Service Principal 409,383 427,037 445,523 464,883 464,883 229,965 - 229,965 234,918 49% Debt Service Interest & Fees 85,445 67,791 49,305 30,446 30,446 16,699 - 16,699 13,747 55% Capital - - - - 2,900,000 90,666 354,401 445,067 Total Services & Charges 494,828 508,178 506,328 525,329 3,425,329 337,330 354,401 691,731 278,665 20% Interfund Transfers Out 3,864,125 5,058,659 4,396,375 4,403,875 4,403,875 2,201,625 - 2,201,625 2,202,250 50% Total Expenditures 4,358,953 5,566,837 4,902,703 4,929,204 7,829,204 2,538,955 354,401 2,893,356 2,480,915 37% Net Surplus / (Deficit) 965,082 751,634 1,422,151 1,200,966 (1,699,034) 1,527,932 1,173,531 Beginning Cash Balance 3,706,897 4,678,334 5,429,968 5,429,968 Cash Adjustments 6,355 - (13,344) - Ending Cash Balance 4,678,334 5,429,968 6,838,775 3,730,934 8,381,999 Cash Reserves Target - - - - Explanation of Revenue Sources: Explanation of Expenditures and Significant Changes/Variances: This fund accounts for the collection of Tax Increment Financing (TIF) revenues for the River East Residential Development Area and expenses of those funds on eligible development projects for this TIF area. The boundaries for this TIF district were changed as part of the TIF re-alignment during 2015. The fund was formerly known as the Northeast Residential TIF. Financing is provided by property tax proceeds in excess of those attributable to the assessed value of the property in the district before redevelopment. This fund receives revenue from interest earned on the fund's cash balance. Professional Services will cover mandatory administrative costs related to TIF neutralization calculations. In 2021, in addition to debt service requirements, the fund was used for the first time to fund various projects within or abutting and serving the TIF area. Those projects are anticipated to be ongoing in 2022. The development in the area has resulted in higher net assessed values and therefore higher than anticipated TIF revenue collections. This fund is used to repay bonds related to capital projects in the community. The repayment of the bonds is accounted for in separate debt service funds with the repayment being funded by interfund transfers from this fund to the debt service funds (see Interfund Transfers Out). Also, this fund is repaying two interfund loans (see Debt Service Principal & Interest expense). Principal and interest payments are made to the Major Moves Fund (#412). The loans will be paid off in 2024 and 2029. Current debt includes: • 2011/2013 Major Moves-Triangle Development Interfund Loan, (Repay Fund #412) - final payment 2/15/29, (debt schedule #84) • 2011/2013 Major Moves-Eddy Street Commons Interfund Loan, (Repay Fund #412) - final payment 2/15/24, (debt schedule #85) • 2015 South Bend Redevelopment Authority Lease Rental Revenue Bonds, Refunding 2008 (Eddy Street Commons Project), (Interfund Transfer to Fund #752) - final payment 2/15/33, (debt schedule #54) • 2017 Taxable Economic Development Revenue Bonds (Eddy Street Phase II), (Interfund Transfer to Fund #760) - final payment 2/15/37, (debt schedule #163) Cash Reserves Target No reserve requirement City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name Airport 2003 Debt Reserve Fund Number 315 Fund Type Debt Service Funds Control Redevelopment Commission Controlled Funds 2023 2023 2023 2023 Total 2020 2021 2022 Original Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Interest Earnings 9,075 6,133 10,084 - - 10,875 10,875 (10,875) - Total Revenue 9,075 6,133 10,084 - - 10,875 10,875 (10,875) - Expenditures by Type Interfund Transfers Out 13,309 6,133 - - - - - - - - Total Expenditures 13,309 6,133 - - - - - - - - Net Surplus / (Deficit) (4,234) - 10,084 - - 10,875 10,875 Beginning Cash Balance 1,042,908 1,040,462 1,040,462 1,040,462 Cash Adjustments 1,788 - (3,394) - Ending Cash Balance 1,040,462 1,040,462 1,047,153 1,040,462 1,060,672 Cash Reserves Target 1,040,462 1,040,462 1,047,153 1,040,462 Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures and Significant Changes/Variances: This is a debt service fund which exists only to satisfy debt service reserve requirements of the outstanding 2011 Airport Development Area TIF Redevelopment Authority bonds (debt schedule #6) for the airport taxable project. Historically, this fund received revenue from interest earned on the fund's cash balance. In 2022, the City will change its interest earnings allocation methodology to deposit interest earned by this The debt service reserve will be used towards the last debt service payment due August 1, 2024. Cash Reserves Target 100% debt service reserve per bond covenants City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name Airport 2003 Debt Reserve Fund Number 315 Fund Type Debt Service Funds Control Redevelopment Commission Controlled Funds 2023 2023 2023 2023 Total 2020 2021 2022 Original Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Interest Earnings 9,075 6,133 10,084 - - 10,875 10,875 (10,875) - Total Revenue 9,075 6,133 10,084 - - 10,875 10,875 (10,875) - Expenditures by Type Interfund Transfers Out 13,309 6,133 - - - - - - - - Total Expenditures 13,309 6,133 - - - - - - - - Net Surplus / (Deficit) (4,234) - 10,084 - - 10,875 10,875 Beginning Cash Balance 1,042,908 1,040,462 1,040,462 1,040,462 Cash Adjustments 1,788 - (3,394) - Ending Cash Balance 1,040,462 1,040,462 1,047,153 1,040,462 1,060,672 Cash Reserves Target 1,040,462 1,040,462 1,047,153 1,040,462 Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures and Significant Changes/Variances: This is a debt service fund which exists only to satisfy debt service reserve requirements of the outstanding 2011 South Bend Downtown Central Development Area TIF Redevelopment Authority bonds (debt schedule #5) for the Palais Royale project. Historically, this fund received revenue from interest earned on the fund's cash balance. In 2022, the City will change its interest earnings allocation methodology to deposit interest earned by this The debt service reserve will be used towards the last debt service payment due August 1, 2024. Cash Reserves Target 100% debt service reserve per bond covenants City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name 2018 TIF Park Bond Debt Service Fund Number 351 Fund Type Debt Service Funds Control Redevelopment Commission Controlled Funds 2023 2023 2023 2023 Total 2020 2021 2022 Original Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Interest Earnings 8,934 6,085 14,409 20,902 20,902 10,871 10,871 10,031 52% Total Revenue 8,934 6,085 14,409 20,902 20,902 10,871 10,871 10,031 52% Total Expenditures - - - - - - - - - - Net Surplus / (Deficit) 8,934 6,085 14,409 20,902 20,902 10,871 10,871 Beginning Cash Balance 1,018,984 1,029,665 1,035,750 1,035,750 Cash Adjustments 1,747 - (3,392) - Ending Cash Balance 1,029,665 1,035,750 1,046,766 1,056,652 1,060,280 Cash Reserves Target 1,029,665 1,035,750 1,046,766 1,056,652 Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures and Significant Changes/Variances: This fund was established (ordinance 10590-18) to hold the debt service reserve for the Redevelopment District Bonds, Series 2018 (debt schedule #169). The bonds were issued for the purpose of funding renovations and upgrades at Pulaski, Leeper, and Seitz Parks and improvements to the mixed use riverfront trail and other infrastructure improvements to park and recreation areas in or serving the River West Development Area. - The Redevelopment District Bonds, Series 2018 were closed on April 25, 2018 with a par amount of $11,995,000 and a premium of $96,103. The bonds have a net interest rate of 2.971%. The net proceeds after bond issuance costs were $11,818,495. $993,495 was deposited into this fund per the bond agreement. The remaining $10,825,000 was deposited into the 2018 TIF Park Bond Capital Fund (#452) and will be used towards the approved capital projects. - The debt service reserve fund is funded from bond proceeds in an amount equal to maximum annual principal and interest due on the bonds. If moneys in the reserve fund are used to pay principal and interest on the bonds, the balance will be restored from TIF revenues. Debt service payments are due on February 1 and August 1. The first debt service payment is due August 1, 2018 and the final payment is due February 1, 2033. The debt service reserve will be used towards the last debt service payment. At the time of issuance, $993,495 was deposited into this fund to be held as a reserve. This fund receives revenue from interest earned on the cash balance held at the trustee bank. The debt service reserve will be used towards the last debt service payment due February 1, 2033. Cash Reserves Target 100% debt service reserve per bond covenants City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name 2019 South Shore Double Tracking Debt Service Fund Number 352 Fund Type Debt Service Funds Control Redevelopment Commission Controlled Funds 2023 2023 2023 2023 Total 2020 2021 2022 Original Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Interest Earnings 13 3 3 10 10 2 2 8 17% Interfund Transfers In 488,171 1,036,500 1,035,000 1,035,500 1,035,500 516,500 516,500 519,000 50% Total Revenue 488,184 1,036,503 1,035,003 1,035,510 1,035,510 516,502 516,502 519,008 50% Expenditures by Type Services & Charges Debt Service Principal 270,000 650,000 685,000 720,000 720,000 355,000 - 355,000 365,000 49% Debt Service Interest & Fees 247,313 377,750 344,750 310,125 310,125 159,500 - 159,500 150,625 51% Total Services & Charges 517,313 1,027,750 1,029,750 1,030,125 1,030,125 514,500 - 514,500 515,625 50% Total Expenditures 517,313 1,027,750 1,029,750 1,030,125 1,030,125 514,500 - 514,500 515,625 50% Net Surplus / (Deficit) (29,129) 8,753 5,253 5,385 5,385 2,002 2,002 Beginning Cash Balance 29,819 690 9,443 9,443 Cash Adjustments - - - - Ending Cash Balance 690 9,443 14,696 14,828 16,697 Cash Reserves Target 690 9,443 14,696 14,828 Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures and Significant Changes/Variances: Cash Reserves Target 100% debt service reserve per bond covenants This fund is used to pay for the semi-annual payment of debt service principal and interest to the bondholders for the South Bend Redevelopment Authority Lease Rental Revenue Bonds of 2019 South Shore Double Tracking Project (debt schedule #200). The bonds were issued to fund the Northern Indiana Commuter Transportation District Main Line Double-Tracking Project, which will be located partly within the geographical boundaries of the River West Development Area. The bonds were closed on December 28, 2019 with a par amount of $7,985,000 and a premium of $1,462,840.60. The bonds have a net interest rate of 5%. This fund receives interfund transfers from the River West TIF Fund (#324) in the amount of the lease rental payments per the debt schedule. This fund receives revenue from interest earned on the cash balance held at the trustee bank. At the time of issuance, $9,125,000 went towards the capital project, and the remaining amount went towards cost of issuance. Lease rental payments are due on January 15 and July 15 and bond payments are due on February 1 and August 1. The final bond payment is due February 1, 2030. City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name 2020 TIF Library Bond Debt Service Reserve Fund Number 353 Fund Type Debt Service Funds Control Redevelopment Commission Controlled Funds 2023 2023 2023 2023 Total 2020 2021 2022 Original Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Interest Earnings 2 16 16 10 10 8 8 2 82% Interfund Transfers In 326,938 - - - - - - - - Total Revenue 326,939 16 16 10 10 8 8 2 82% Expenditures by Type Interfund Transfers Out - 11 16 - - 8 - 8 (8) - Total Expenditures - 11 16 - - 8 - 8 (8) - Net Surplus / (Deficit) 326,939 5 - 10 10 (0) (0) Beginning Cash Balance - 326,939 326,944 326,944 Cash Adjustments - - - - Ending Cash Balance 326,939 326,944 326,944 326,954 326,944 Cash Reserves Target 326,939 326,944 326,944 326,954 Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures and Significant Changes/Variances: Cash Reserves Target 100% debt service reserve per bond covenants This fund was established to hold the debt service reserve for the Taxable Economic Development Tax Increment Revenue Bonds, Series 2020, Community Education Center Project (debt schedule #210). The bonds were issued to provide funds to the St. Joseph County Public Library for the purpose of construction, equipping, and furnishing of a new building for use as a community and education center to provide new and flexible spaces for community meeting and training, events and conferences, and a larger auditorium to meet increasing demand for program space and allow for a more diverse range of programs and community events. - The par amount of the bonds was $4,225,000 with a premium of $120,058.95. The bonds were closed on October 28, 2020 with a net interest rate of 3%. - The bond proceeds were deposited into the River West Development Area TIF Fund (#324). $4,000,000 went towards the capital project and the remaining amount went towards cost of issuance. - The bonds are being repaid by Fund #324, with bond payments due on February 1 and August 1. At the time of issuance, $326,937.50 was deposited into this fund to be held as a reserve. This fund receives revenue from interest earned on the cash balance held at the trustee bank. The debt service reserve will be used towards the last debt service payment due February 1, 2037. City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name Redevelopment General Fund Number 433 Fund Type Capital Funds Control Redevelopment Commission Controlled Funds 2023 2023 2023 2023 Total 2020 2021 2022 Original Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Local Income Taxes 24,117 3,543 556 100 100 5 5 96 5% Hotel/Motel Taxes - - 374,523 763,000 763,000 381,500 381,500 381,500 50% Interest Earnings 11,827 13,014 44,323 74,969 74,969 36,874 36,874 38,095 49% Donations 1,449,512 1,411,877 1,000,000 1,000,000 1,000,000 - - 1,000,000 0% Other Income - 1,000 - - - - - - - Interfund Transfers In 150,000 - - 150,000 150,000 - - 150,000 0% Total Revenue 1,635,456 1,429,434 1,419,402 1,988,069 1,988,069 418,378 418,378 1,569,691 21% Expenditures by Type Services & Charges Professional Services 1,657 91 - 4,500 4,500 - - - 4,500 0% Grants & Subsidies 666,323 538,272 460,417 - 1,224,866 386,866 393,555 780,421 444,445 64% Total Services & Charges 667,979 538,363 460,417 4,500 1,229,366 386,866 393,555 780,421 448,945 63% Capital 2,214 - - 1,000,000 - - - - - - Interfund Transfers Out - 147,786 381,500 763,000 763,000 381,500 - 381,500 381,500 50% Total Expenditures 670,193 686,149 841,917 1,767,500 1,992,366 768,366 393,555 1,161,921 830,445 58% Net Surplus / (Deficit) 965,263 743,285 577,485 220,569 (4,297) (349,988) (743,543) Beginning Cash Balance 1,476,915 2,444,710 3,187,994 3,187,994 Cash Adjustments 2,532 - (11,218) - Ending Cash Balance 2,444,710 3,187,994 3,754,261 3,183,697 3,417,137 Cash Reserves Target 167,548 171,537 210,479 498,092 Explanation of Revenue Sources: Explanation of Expenditures and Significant Changes/Variances: The Redevelopment Commission was established to address conditions associated with blight and the underutilization of land and/or barriers to development. The Commission operates within the city limits. They study areas of the city, identify problem areas and develop a strategic plan for eliminating blight and bringing about new development within those areas. A primary focus is on the expansion of tax base and the creation of new jobs within South Bend. There are five voting members of the South Bend Redevelopment Commission. Three are appointed by the Mayor; two are appointed by the South Bend Common Council. Starting in 2021, one of the Mayoral appointees is required to be a South Bend Community School Corporation Board of Trustees voting member. Prior to 2021, there was one additional member from the South Bend Community School Corporation Board of School Trustees, appointed by the Mayor as a non-voting adviser to the Commission. Starting in 2022, this fund will begin receiving hotel/motel tax revenue, remitted to the City by St. Joseph County. --- In 2022, the City issued revenue bonds, backed by the Hotel/Motel tax revenue, to fund capital improvements to the Morris Performing Arts Center and Potawatomi Zoo. The Morris bonds debt service payments are tracked in the South Bend Redevelopment Authority Debt Service Fund (#752) and the Zoo bonds debt service payments are tracked in the South Bend Building Corporation Fund (#755). The hotel/motel taxes received in this fund will be transferred to debt service funds for the repayment of the bonds. Starting in 2019, this fund receives the South Bend Redevelopment Commission's portion of the Local Income Tax (LIT) distribution from the State. Starting in 2018, the City of South Bend will receive donations from the Pokagon Band of the Potawatomi, a Native American tribe, as "payment in lieu of taxes" for the Four Winds Casino built on tribal land adjacent to the City. This is to be split between the General Fund (#101) and the Redevelopment General Fund (#433). This fund also receives revenue from interest earned on the fund's cash balance. Prior to 2019, this fund's sole expenditure was for general legal fees for the Redevelopment Commission. Starting in 2019, this fund will also be used for economic empowerment activities determined by the Redevelopment Commission and the Department of Community Investment. As outlined in the agreement with the Pokagon Band, the donations will fund initiatives broadly aimed at contributing to the improvement of educational opportunities in the City and to address poverty and unemployment in the City. In 2022, projects will be aimed at addressing: Non-traditional financial capital and education, responsive neighborhood based amenities, and supporting the creation and growth of small businesses. Interfund Transfers Out are budgeted for the transfer of hotel/motel tax revenues from this fund to the debt service funds repaying the Morris and Zoo bonds (issued 2022). • 2022 South Bend Redevelopment Authority Lease Rental Revenue Bonds (Morris Project), (Interfund Transfer to Fund #752) - final payment 2/1/46, (debt schedule #221) • 2022 Economic Development Lease Rental Revenue Bonds (Potawatomi Zoo Project), (Interfund Transfer to Fund #755) - final payment 2/1/42, (debt schedule #222) Cash Reserves Target 25% of Annual expenditures City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name Certified Technology Park Fund Number 439 Fund Type Capital Funds Control Redevelopment Commission Controlled Funds 2023 2023 2023 2023 Total 2020 2021 2022 Original Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Interest Earnings 96 65 155 225 225 117 117 108 52% Total Revenue 96 65 155 225 225 117 117 108 52% Expenditures by Type Services & Charges Professional Services - - - - - - - - - - Other Services & Charges - - - - - - - - - - Total Services & Charges - - - - - - - - - - Capital - - - - - - - - - - Total Expenditures - - - - - - - - - - Net Surplus / (Deficit) 96 65 155 225 225 117 117 Beginning Cash Balance 10,965 11,080 11,145 11,145 Cash Adjustments 19 - (37) - Ending Cash Balance 11,080 11,145 11,264 11,370 11,409 Cash Reserves Target - - - - Fund Purpose: Explanation of Expenditures and Significant Changes/Variances: This fund was established (ordinance 10148-12) to account for the collection of a special state tax distribution received at the end of 2011 and the use of those funds for improvements at Innovation Park and Ignition Park, the city's dual-campus technology park. From 2011 to 2014, this fund received $4,399,838 from a special state tax distribution for certified technology parks. Since then, this fund’s only source of revenue is interest earned on the fund's cash balance. 2019 funds were budgeted for the new Technology Resource Center (opened during 2019). The Technology Resource Center (TRC) in South Bend’s Ignition Park was built to democratize technology in our region. All will be welcome to the TRC to learn about technology and data, gain skills, and co-build an inclusive tech future for South Bend. A co-location between South Bend Code School, the City’s Civic Innovation & Analytics Divisions, and Bloomberg-funded Commuters Trust, the space will be home to technology and data training, cross-sector “Beta City” collaborations, and public programming about regional innovation. Cash Reserves Target No reserve requirement City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name 2018 TIF Park Bond Capital Fund Number 452 Fund Type Capital Funds Control Redevelopment Commission Controlled Funds 2023 2023 2023 2023 Total 2020 2021 2022 Original Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Interest Earnings 28,865 15,033 33,275 - - 23,916 23,916 (23,916) - Total Revenue 28,865 15,033 33,275 - - 23,916 23,916 (23,916) - Expenditures by Type Services & Charges Professional Services 86,969 - - - - - - - - - Total Services & Charges 86,969 - - - - - - - - - Capital 1,427,387 188,982 156,103 - 2,323,378 7,480 2,187,026 2,194,506 128,872 94% Total Expenditures 1,514,357 188,982 156,103 - 2,323,378 7,480 2,187,026 2,194,506 128,872 94% Net Surplus / (Deficit) (1,485,491) (173,950) (122,827) - (2,323,378) 16,436 (2,170,590) Beginning Cash Balance 4,085,672 2,614,468 2,433,236 2,433,236 Cash Adjustments 14,287 (7,283) (7,557) - Ending Cash Balance 2,614,468 2,433,236 2,302,851 109,858 2,332,582 Cash Reserves Target - - - - Fund Purpose: Explanation of Expenditures and Significant Changes/Variances: This fund was established to track the expenditures of the proceeds from the Redevelopment District Bonds, Series 2018. The bonds were issued for the purpose of funding renovations and upgrades at Pulaski, Leeper, and Seitz Parks and improvements to the mixed-use riverfront trail and other infrastructure improvements to park and recreation areas in or serving the River West Development Area. The Redevelopment District Bonds, Series 2018 were closed on April 25, 2018 with a par amount of $11,995,000 and a premium of $96,103. The bonds have a net interest rate of 2.971%. The net proceeds after bond issuance costs were $11,818,495. $993,495 was deposited into the 2018 TIF Park Bond Debt Service Fund (#351) per the bond agreement. The remaining $10,825,000 was deposited into this fund to be used towards the approved capital projects. Funding to be used to implement City park plans including improvements to: Howard Park, Lincolnway East Trail, West Bank Trail, Leeper Park, Seitz Park, and Pulaski Park. Cash Reserves Target No reserve requirement - Bond capital fund - spend down to zero City of South Bend, Indiana Monthly Financial Report June 30, 2023 Fund Name Airport Urban Enterprise Zone Fund Number 454 Fund Type Capital Funds Control Redevelopment Commission Controlled Funds 2023 2023 2023 2023 Total 2020 2021 2022 Original Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Interest Earnings 3,540 2,411 5,709 30 30 4,307 4,307 (4,277) 14358% Total Revenue 3,540 2,411 5,709 30 30 4,307 4,307 (4,277) 14358% Expenditures by Type Services & Charges Professional Services - - - - - - - - - - Other Services & Charges - - - - - - - - - - Total Services & Charges - - - - - - - - - - Capital - - - 410,395 - - - - - - Total Expenditures - - - 410,395 - - - - - - Net Surplus / (Deficit) 3,540 2,411 5,709 (410,365) 30 4,307 4,307 Beginning Cash Balance 403,750 407,982 410,393 410,393 Cash Adjustments 692 - (1,344) - Ending Cash Balance 407,982 410,393 414,758 410,423 420,113 Cash Reserves Target - - - - Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures and Significant Changes/Variances: This fund was established in 2009 to receive property tax proceeds derived from parcels located in the Airport Economic Development Area that are also located in the Urban Enterprise Zone, as provided and permitted by Indiana law (IC 36-7-14-39(g)). All sums of money collected are to be used for programs in job training, job enrichment, and basic skill development that are designed to benefit residents and employers in the Urban Enterprise Zone and for other purposes permitted within IC 36-7-14-39 and other applicable Tax Increment Finance State law. In the past, a majority of this fund's revenue came from personal property taxes paid by AJ Wright. This fund has not received property tax revenue since 2013. Currently, this fund only receives revenue from interest earned on the fund's cash balance. This fund has been used in the past to pay for job training programs. Staff continue to work on developing eligible, viable program. Cash Reserves Target No reserve requirement