The URL can be used to link to this page

Home My WebLink About2024-05 - 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 - 37 Employee Headcount Fund Summaries 38 - 59 General Fund 60 - 84 Public Works Funds 85 - 103 Public Safety Funds 104 - 122 Venues, Parks & Arts Funds 123 - 135 Department of Community Investment Funds 136 - 142 Internal Service Funds 143 - 156 Administrative Funds 157 - 173 Redevelopment Commission Controlled Funds Distribution Mayor Chief of Staff Deputy Chief of Staff Common Council Department Heads Directors of Department Finance May 31, 2024 Controller's Office Page # General Fund Page # Venues, Parks & Arts Funds 38 101 General Fund 104 201 Parks & Recreation 105 273 Morris PAC / Palais Royale Marketing General Fund Departments/Divisions 106 274 Morris PAC Self-Promotion 40 Mayor 107 312 2017 Parks Bond Debt Service 41 Community Initiatives 108 401 Coveleski Stadium Capital 42 Community Police Review Office 109 413 Professional Sports Convention Develop. Area 43 City Clerk 110 416 Morris Performing Arts Center Capital 44 Common Council 111 450 Palais Royale Historic Preservation 45 Controller's Office 112 453 Zoo Bond Capital 46 Human Resources 113 471 2017 Parks Bond Capital 47 Diversity & Inclusion 114 601 Parking Garages 48 Human Rights 115 602 Morris Performing Arts Center Operations 49 Legal Department 116 Morris PAC Historical Budget Summary 50 Engineering 117 670 Century Center 51 Office of Sustainability 118 671 Century Center Capital 52 AmeriCorps Grant Program 119 672 Century Center Energy Conservation Debt Svc 53 Police Department 120 730 City Cemetery 54 Police Crime Lab 121 731 Bowman Cemetery 55 Fire Department 122 757 2015 Parks Bond Debt Service 56 Emergency Medical Services 57 Fire Training Center Dept of Community Investment Funds 58 Morris Performing Arts Center 123 209 Studebaker-Oliver Revitalizing Grants 59 Palais Royale Ballroom 124 210 Economic Development State Grants 125 211 Dept of Community Investment Operating Public Works Funds 126 212 Dept of Community Investment Grants 60 202 Motor Vehicle Highway 127 219 Unsafe Building 61 266 MVH Restricted 128 221 Rental Units Regulation 62 Motor Vehicle Highway Combined Budget Summary 129 230 Code Enforcement 63 251 Local Road & Street 130 410 Urban Development Action Grant 64 257 LOIT Special Distribution 131 600 Consolidated Building 65 265 Local Road & Bridge Grant 132 754 Industrial Revolving Fund 66 412 Major Moves Construction 133 756 2015 Smart Streets Bond Debt Service 67 455 2021 Infrastructure Bond Capital 134 759 2017 Eddy Street Commons Bond Capital 68 610 Solid Waste Operations 135 760 2017 Eddy Street Commons Bond Debt Service 69 611 Solid Waste Capital 70 620 Water Works Operations Internal Service Funds 71 622 Water Works Capital 136 222 Central Services 72 624 Water Works Customer Deposit 137 224 Central Services Capital 73 625 Water Works Sinking (Debt Service)138 226 Liability Insurance 74 626 Water Works Bond Reserve 139 279 IT / Innovation / 311 Call Center 75 629 Water Works Operations & Maint. Reserve 140 711 Self-Funded Employee Benefits 76 640 Sewer Repair Insurance 141 713 Unemployment Compensation 77 641 Sewage Works Operations 142 714 Parental Leave 78 642 Sewage Works Capital 79 643 Sewage Works Operations & Maint. Reserve Administrative Funds 80 649 Sewage Sinking (Debt Service)143 102 Rainy Day 81 653 Sewage Debt Service Reserve 144 217 Gift, Donation, Bequest 82 654 Sewage Works Customer Deposit 145 227 Loss Recovery 83 655 Project ReLeaf 146 258 Human Rights Federal Grants 84 667 Storm Sewer 147 263 American Rescue Plan 148 American Rescue Plan Budget Summary Public Safety Funds 149 264 COVID-19 Response 85 216 Police State Seizures 150 404 Local Income Tax - Certified Shares 87 220 Law Enforcement Continuing Education 152 407 Cumulative Capital Improvement 88 249 Local Income Tax - Public Safety 153 408 Local Income Tax - Economic Development 89 278 Take Home Vehicle Police 154 750 Equipment/Vehicle Leasing 90 280 Police Block Grants 155 752 South Bend Redevelopment Authority 91 287 Fire Department Capital 156 755 South Bend Building Corporation 92 288 Emergency Medical Services Operating 93 289 Haz-Mat Redevelopment Commission Controlled Funds 94 291 Indiana River Rescue 157 324 TIF - River West Development Area 95 292 Police Grants 158 422 TIF - West Washington 96 294 Regional Police Academy 159 429 TIF - River East Development Area (NE Dev) 97 295 COPS MORE Grant 160 430 TIF - Southside Development Area #1 98 299 Police Federal Drug Enforcement 161 435 TIF - Douglas Road 99 350 2018 Fire Station #9 Bond Debt Service 162 436 TIF - River East Residential Area (NE Res) 100 451 2018 Fire Station #9 Capital 163 315 Redevelopment Bond - Airport Taxable 101 701 Fire Pension 164 328 Redevelopment Bond - Palais Royale 102 702 Police Pension 165 351 2018 TIF Park Bond Debt Service Reserve 103 705 Police K-9 Unit 166 352 2019 South Shore Double Tracking Bond Debt Svc 167 353 2020 TIF Library Bond Debt Service Reserve 168 433 Redevelopment General 169 439 Certified Technology Park 170 452 2018 TIF Park Bond Capital 171 454 Airport Urban Enterprise Zone 172 456 2023 South Bend Redevelopment Authority 173 457 2024 South Bend Redevelopment Authority May 2024 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 - 37) 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 (38 - 173) 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, 2024 through May 31, 2024 Beginning 2024 2024 Plus/(Minus) Ending Variance Cash Balance Year to Date Year to Date Accrual Surplus Cash Balance Cash Reserve Above/(Below) 1/1/2024 Revenue Expenditures Adjustments (Deficit) 5/31/2024 Requirement Reserve Req. City Controlled Funds 101 General Fund 93,698,543 19,650,627 47,424,108 172,254 (27,601,227) 66,097,315 70,710,000 (4,612,685) Special Revenue Funds 102 Rainy Day 11,375,389 147,130 - - 147,130 11,522,519 9,551,216 1,971,303 201 Parks & Recreation 8,884,670 3,836,005 8,495,918 550,358 (4,109,555) 4,775,115 8,160,544 (3,385,429) 202 Motor Vehicle Highway 6,272,150 4,583,102 5,587,097 467,484 (536,510) 5,735,639 4,846,460 889,179 209 Studebaker-Oliver Revitalizing Grants 652,479 8,434 1,275 - 7,159 659,638 - - 210 Economic Development State Grants (134,601) 67,698 - - 67,698 (66,903) - - 211 Dept of Community Investment Operating 396,172 1,402,750 1,877,190 6,938 (467,503) (71,331) - - 212 Dept of Community Investment Grants 1,212,370 519,333 1,255,676 (35,040) (771,382) 440,988 - - 216 Police State Seizures 257,001 22,109 - - 22,109 279,109 5,500 273,609 217 Gift, Donation, Bequest 4,416,666 1,840,351 12,121 - 1,828,230 6,244,896 - - 218 Police Curfew Violations - - - - - - - - 219 Unsafe Building 900,258 48,364 11,345 - 37,019 937,277 - - 220 Law Enforcement Continuing Education 999,052 193,113 614,043 45,057 (375,873) 623,179 251,509 371,670 221 Rental Units Regulation 210,001 124,329 59,162 31,424 96,591 306,592 - - 227 Loss Recovery 2,174,242 729,601 - (150,000) 579,601 2,753,843 - - 230 Code Enforcement (18,294) 1,588,299 1,648,326 (2,152) (62,179) (80,473) - - 249 Local Income Tax - Public Safety 6,163,397 6,950,122 4,380,956 - 2,569,166 8,732,563 - - 251 Local Road & Street 1,388,435 1,121,551 1,025,624 (66,448) 29,479 1,417,914 - - 257 LOIT Special Distribution 67,475 831 - (4,314) (3,484) 63,992 - - 258 Human Rights Federal Grants 155,014 80,256 95,308 - (15,052) 139,962 - - 263 American Rescue Plan 10,144,293 103,680 4,862,906 (28,892) (4,788,118) 5,356,175 - - 264 COVID-19 Response (79,650) 197,789 118,138 (45,570) 34,080 (45,570) - - 265 Local Road & Bridge Grant 428,020 5,536 - - 5,536 433,556 - - 266 MVH Restricted 848,707 1,304,061 971,618 246,422 578,864 1,427,572 - - 273 Morris PAC / Palais Royale Marketing - - - - - - - - 274 Morris PAC Self-Promotion - - - - - - - - 280 Police Block Grants - - - - - - - - 289 Haz-Mat 32,194 2,192 - 2,375 4,567 36,761 2,500 34,261 291 Indiana River Rescue 463,394 85,268 37,717 6,512 54,063 517,457 23,718 493,739 292 Police Grants - - - - - - - - 294 Regional Police Academy - - - - - - - - 295 COPS MORE Grant 20,876 - - - - 20,876 - - 299 Police Federal Drug Enforcement 201,296 29,021 - - 29,021 230,317 12,500 217,817 404 Local Income Tax - Certified Shares 2,042,781 22,283 584,619 (14,000) (576,336) 1,466,445 - - 408 Local Income Tax - Economic Development 26,620,483 10,337,845 5,066,843 (389,374) 4,881,628 31,502,111 16,659,096 14,843,015 410 Urban Development Action Grant 69,114 894 - - 894 70,008 - - 655 Project ReLeaf 461,511 195,675 151,120 7,607 52,162 513,673 110,189 403,483 705 Police K-9 Unit - - - - - - - - 709 Payroll Clearning (29,612) - - (10,490) (10,490) (40,102) - - 730 City Cemetery 31,507 408 - - 408 31,915 - - 754 Industrial Revolving Fund 3,050,364 350,913 39,561 353,622 664,973 3,715,337 - - Total Special Revenue Funds 90,172,800 35,905,352 36,896,564 971,518 (19,694) 90,153,106 40,023,233 16,214,701 Debt Service Funds 312 2017 Parks Bond Debt Service 153,346 926 582,258 - (581,332) (427,986) - - 350 2018 Fire Station #9 Bond Debt Service - - 171,491 - (171,491) (171,491) - - 672 Century Center Energy Conservation Debt Svc 32,956 378,711 196,491 - 182,220 215,176 - - 752 South Bend Redevelopment Authority 447,521 2,209,962 3,101,991 - (892,029) (444,507) (444,507) - 755 South Bend Building Corporation 231,285 720,594 851,884 - (131,290) 99,995 99,995 - 756 2015 Smart Streets Bond Debt Service 1,751,219 856,038 853,184 - 2,854 1,754,073 1,754,073 - 757 2015 Parks Bond Debt Service 558,162 183,286 185,091 - (1,804) 556,358 556,358 - 760 2017 Eddy Street Commons Bond Debt Service 3,668,987 719 - (641) 78 3,669,065 2,500,000 1,169,065 Total Debt Service Funds 6,843,475 4,350,236 5,942,389 (641) (1,592,793) 5,250,682 4,465,918 1,169,065 Capital Funds 287 Fire Department Capital 1,568,458 867,294 1,026,382 296,465 137,378 1,705,836 - - 401 Coveleski Stadium Capital 2,799 24 16,283 - (16,259) (13,460) - - 406 Cumulative Capital Development 199,512 1,961 256,874 - (254,913) (55,401) - - 407 Cumulative Capital Improvement 279,499 3,213 31,250 - (28,037) 251,463 - - 412 Major Moves Construction 1,602,252 108,781 41,373 - 67,408 1,669,660 - - 413 Professional Sports Convention Development Area 252,675 4,104,865 249,644 136,297 3,991,518 4,244,193 - - 416 Morris Performing Arts Center Capital 160,804 128 122,375 - (122,248) 38,556 - - 450 Palais Royale Historic Preservation 128,105 9,642 - - 9,642 137,747 - - 451 2018 Fire Station #9 Bond Capital 329,571 4,263 - - 4,263 333,834 - - 453 Zoo Bond Capital 0 - 0 - (0) - - - 455 2021 Infrastructure Bond Capital 922,516 9,836 264,135 - (254,299) 668,217 - - 471 2017 Parks Bond Capital 1,370,920 15,117 267,485 - (252,368) 1,118,552 - - 750 Equipment/Vehicle Leasing - - - - - - - - 759 2017 Eddy Street Commons Bond Capital 25,766 1 - - 1 25,766 - - Total Capital Funds 6,842,877 5,125,125 2,275,802 432,762 3,282,086 10,124,963 - - City of South Bend Report of Changes in Cash Balance January 1, 2024 through May 31, 2024 Beginning 2024 2024 Plus/(Minus) Ending Variance Cash Balance Year to Date Year to Date Accrual Surplus Cash Balance Cash Reserve Above/(Below) 1/1/2024 Revenue Expenditures Adjustments (Deficit) 5/31/2024 Requirement Reserve Req. Enterprise Funds 600 Consolidated Building 2,087,954 1,287,416 746,596 - 540,820 2,628,774 475,534 2,153,240 601 Parking Garages 553,932 151,939 201,872 (46,816) (96,749) 457,183 331,865 125,317 602 Morris Performing Arts Center Operations 646,796 479,530 660,997 (4,703) (186,170) 460,626 177,444 283,182 610 Solid Waste Operations 766,957 3,223,161 3,816,999 49,422 (544,416) 222,541 804,743 (582,202) 611 Solid Waste Capital 2,734,871 938,800 1,775,892 - (837,092) 1,897,778 - - 620 Water Works Operations 7,853,450 8,286,848 7,058,576 74,165 1,302,438 9,155,887 1,220,455 7,935,432 622 Water Works Capital 6,652,330 151,244 907,280 34,744 (721,291) 5,931,039 - - 624 Water Works Customer Deposit 1,349,630 17,455 - 931 18,386 1,368,016 1,368,016 - 625 Water Works Sinking (Debt Service)3,665,884 35,460 600 (1,222,994) (1,188,134) 2,477,750 - - 626 Water Works Bond Reserve 1,478,046 19,432 - - 19,432 1,497,478 1,497,478 - 629 Water Works Operations & Maintenance Reserve 3,040,120 39,321 - - 39,321 3,079,441 3,542,878 (463,438) 640 Sewer Repair Insurance 1,804,260 322,780 491,599 7,468 (161,351) 1,642,910 265,450 1,377,460 641 Sewage Works Operations 19,586,870 18,092,982 13,217,521 606,686 5,482,147 25,069,017 2,461,587 22,607,429 642 Sewage Works Capital 12,732,727 360,390 647,008 5,593 (281,025) 12,451,701 - - 643 Sewage Works Operations & Maintenance Reserve 5,763,455 74,545 - - 74,545 5,838,000 5,740,277 97,723 649 Sewage Sinking (Debt Service)6,033,296 (450,517) (45,717) - (404,800) 5,628,496 - - 653 Sewage Debt Service Reserve 3,893,415 106,185 (220,339) - 326,524 4,219,939 4,219,939 - 654 Sewage Works Customer Deposit 1,360,670 17,878 - 54,008 71,886 1,432,557 1,432,557 - 667 Storm Sewer 2,163,420 530,108 727,846 (155,288) (353,026) 1,810,394 - - 670 Century Center Operations 838,464 1,721,432 2,141,312 184,546 (235,334) 603,130 1,172,114 (568,984) 671 Century Center Capital 1,102,115 63,564 158,010 - (94,446) 1,007,669 800,000 207,669 Total Enterprise Funds 86,108,661 35,469,954 32,286,053 (412,236) 2,771,665 88,880,326 25,510,337 88,880,326 Internal Service Funds 222 Central Services (680,622) 4,280,040 4,707,799 91,666 (336,092) (1,016,715) - - 226 Liability Insurance 6,488,526 1,600,045 1,116,548 27,271 510,767 6,999,294 2,095,452 4,903,842 278 Police Take Home Vehicle 833,591 40,334 - - 40,334 873,926 750,000 123,926 279 IT / Innovation / 311 Call Center 5,506,547 5,626,571 5,619,157 (11,913) (4,499) 5,502,048 - - 711 Self-Funded Employee Benefits 9,628,440 7,880,370 8,002,693 301,967 179,645 9,808,084 5,205,725 4,602,359 713 Unemployment Compensation 45,824 4,001 30,336 - (26,335) 19,489 20,000 (511) 714 Parental Leave 626,913 131,779 31,919 - 99,860 726,773 20,308 706,465 Total Internal Service Funds 22,449,219 19,563,140 19,508,452 408,991 463,680 22,912,899 8,091,484 10,336,081 Fiduciary Funds 701 Fire Pension 392,781 1,355 1,673,121 - (1,671,767) (1,278,986) 444,890 (1,723,875) 702 Police Pension 506,772 1,586 2,536,295 - (2,534,709) (2,027,937) 589,466 (2,617,403) 718 State Tax Withholding Fund 322,127 - - (76,539) (76,539) 245,588 245,588 - 725 Morris / Palais Box Office (711,758) - - 415,768 415,768 (295,991) (295,991) - 726 Police Distributions Payable 983,966 - - (28,964) (28,964) 955,001 955,001 - Total Fiduciary Funds 1,493,888 2,940 4,209,416 310,264 (3,896,211) (2,402,324) 1,938,955 (4,341,278) Total City Controlled Funds 307,609,463 120,067,375 148,542,783 1,882,912 (26,592,495) 281,016,968 150,739,927 107,646,210 Redevelopment Commission Controlled Funds Tax Increment Financing Funds 324 TIF - River West Development Area 34,088,454 923,487 15,190,237 89,054 (14,177,696) 19,910,758 - - 422 TIF - West Washington 1,883,190 23,689 68,357 - (44,668) 1,838,523 - - 429 TIF - River East Development Area (NE Dev)14,630,846 188,369 416,106 - (227,737) 14,403,109 - - 430 TIF - Southside Development Area #1 12,834,453 142,235 4,193,052 429,910 (3,620,907) 9,213,546 - - 435 TIF - Douglas Road 604,408 7,817 - - 7,817 612,226 - - 436 TIF - River East Residential Area (NE Res)9,025,377 103,292 3,274,866 (27,073) (3,198,647) 5,826,730 - - Total Tax Increment Financing Funds 73,066,730 1,388,889 23,142,618 491,891 (21,261,838) 51,804,892 - - Redevelopment Funds 433 Redevelopment General 3,248,346 422,572 542,547 (1,500) (121,475) 3,126,871 742,961 2,383,909 439 Certified Technology Park 11,621 150 - - 150 11,771 - - 452 2018 TIF Park Bond Capital 2,368,202 21,641 919,772 - (898,131) 1,470,071 - - 454 Airport Urban Enterprise Zone 427,896 5,534 - - 5,534 433,431 - - 456 2023 South Bend Redevelopment Authority 28,540,322 515,266 1,568,114 5,609,553 4,556,705 33,097,027 - - Total Redevelopment Funds 34,596,387 965,163 3,030,433 5,608,053 3,542,784 38,139,171 742,961 2,383,909 Debt Service Funds 315 Airport 2003 Debt Reserve 1,080,323 13,973 - - 13,973 1,094,296 1,094,296 - 328 SBCDA 2003 Debt Reserve 1,806,136 23,361 - - 23,361 1,829,496 1,829,496 - 351 2018 TIF Park Bond Debt Service 1,079,924 13,968 - - 13,968 1,093,892 1,093,892 - 352 2019 South Shore Double Tracking Debt Service 20,074 519,001 516,500 - 2,501 22,575 22,575 - 353 2020 TIF Library Bond Debt Service Reserve 326,952 7 - - 7 326,959 326,959 - Total Debt Service Funds 4,313,409 570,310 516,500 - 53,810 4,367,219 4,367,219 - Total Redevelopment Commission Funds 111,976,526 2,924,362 26,689,550 6,099,944 (17,665,244) 94,311,282 5,110,180 2,383,909 Grand Total 419,585,989 122,991,737 175,232,333 7,982,856 (44,257,739) 375,328,250 155,850,107 110,030,119 NOTE: REFER TO INDIVIDUAL FUND SUMMARIES FOR FURTHER DETAIL Beginning 2024 2024 Projected Ending Cash Balance Estimated Budgeted Plus/(Minus) Surplus Cash Balance 1/1/2024 Revenue Expenditures Adjustments (Deficit) 12/31/2024 City Controlled Funds 101 General Fund 93,698,543 99,846,600 141,420,000 - (41,573,401) 52,125,142 Special Revenue Funds 102 Rainy Day 11,375,389 224,926 - - 224,926 11,600,315 201 Parks & Recreation 8,884,670 23,521,103 32,642,175 - (9,121,072) (236,402) 202 Motor Vehicle Highway 6,272,150 16,230,459 19,385,841 - (3,155,382) 3,116,768 209 Studebaker-Oliver Revitalizing Grants 652,479 11,321 98,331 - (87,010) 565,469 210 Economic Development State Grants (134,601) - 222,865 - (222,865) (357,466) 211 Dept of Community Investment Operating 396,172 5,141,762 5,063,734 - 78,028 474,200 212 Dept of Community Investment Grants 1,212,370 2,832,655 10,286,845 - (7,454,190) (6,241,819) 216 Police State Seizures 257,001 18,619 22,000 - (3,381) 253,620 217 Gift, Donation, Bequest 4,416,666 7,048,524 7,034,559 - 13,966 4,430,632 218 Police Curfew Violations - - - - - - 219 Unsafe Building 900,258 80,884 24,880 - 56,004 956,262 220 Law Enforcement Continuing Education 999,052 540,295 1,006,038 - (465,743) 533,309 221 Rental Units Regulation 210,001 101,861 206,211 - (104,350) 105,651 227 Loss Recovery 2,174,242 21,226 1,500 - 19,726 2,193,968 230 Code Enforcement (18,294) 6,699,800 7,141,768 - (441,968) (460,262) 249 Local Income Tax - Public Safety 6,163,397 12,060,640 10,354,988 - 1,705,652 7,869,049 251 Local Road & Street 1,388,435 6,107,790 5,088,939 - 1,018,850 2,407,286 257 LOIT Special Distribution 67,475 42 54,136 - (54,095) 13,381 258 Human Rights Federal Grants 155,014 141,000 268,204 - (127,204) 27,810 263 American Rescue Plan 10,144,293 - 9,346,451 - (9,346,451) 797,842 264 COVID-19 Response (79,650) 75,000 122,305 - (47,305) (126,955) 265 Local Road & Bridge Grant 428,020 2,007,369 2,222,695 - (215,327) 212,694 266 MVH Restricted 848,707 3,388,148 3,353,471 - 34,677 883,385 273 Morris PAC / Palais Royale Marketing - - - - - - 274 Morris PAC Self-Promotion - - - - - - 280 Police Block Grants - - - - - - 289 Haz-Mat 32,194 5,585 10,000 - (4,415) 27,780 291 Indiana River Rescue 463,394 97,878 94,871 - 3,008 466,402 292 Police Grants - - - - - - 294 Regional Police Academy - - - - - - 295 COPS MORE Grant 20,876 - - - - 20,876 299 Police Federal Drug Enforcement 201,296 82,288 50,000 - 32,288 233,584 404 Local Income Tax - Certified Shares 2,042,781 - 3,513,740 - (3,513,740) (1,470,959) 408 Local Income Tax - Economic Development 26,620,483 17,305,863 33,318,192 - (16,012,328) 10,608,155 410 Urban Development Action Grant 69,114 - - - - 69,114 655 Project ReLeaf 461,511 463,766 440,757 - 23,009 484,520 705 Police K-9 Unit - - - - - - 725 Morris / Palais Box Office (711,758) - - - - (711,758) 730 City Cemetery 31,507 623 - - 623 32,130 731 Bowman Cemetery 495,643 9,800 - - 9,800 505,444 754 Industrial Revolving Fund 3,050,364 250,514 818,232 - (567,718) 2,482,646 Debt Service Funds 312 2017 Parks Bond Debt Service 153,346 1,178,495 1,177,990 - 505 153,851 350 2018 Fire Station #9 Bond Debt Service - 341,331 341,331 - - - 672 Century Center Energy Conservation Debt Svc 32,956 397,127 393,388 - 3,739 36,695 752 South Bend Redevelopment Authority 447,521 4,689,501 4,689,081 - 420 447,941 755 South Bend Building Corporation 231,285 1,443,358 1,425,193 - 18,165 249,450 756 2015 Smart Streets Bond Debt Service 1,751,219 1,739,780 1,706,785 - 32,996 1,784,215 757 2015 Parks Bond Debt Service 558,162 380,132 368,381 - 11,751 569,913 760 2017 Eddy Street Commons Bond Debt Service 3,668,987 2,014,786 1,941,375 - 73,411 3,742,397 Total Debt Service Funds 6,843,475 12,184,511 12,043,524 - 140,987 6,984,462 City of South Bend Based on 2024 Amended Budget as of May 31, 2024 Projected Cash Balance Beginning 2024 2024 Projected Ending Cash Balance Estimated Budgeted Plus/(Minus) Surplus Cash Balance 1/1/2024 Revenue Expenditures Adjustments (Deficit) 12/31/2024 City of South Bend Based on 2024 Amended Budget as of May 31, 2024 Projected Cash Balance Capital Funds 287 Fire Department Capital 1,568,458 5,551,825 6,923,119 - (1,371,294) 197,164 401 Coveleski Stadium Capital 2,799 25,000 40,000 - (15,000) (12,201) 406 Cumulative Capital Development 199,512 659,010 548,541 - 110,470 309,982 407 Cumulative Capital Improvement 279,499 213,788 245,000 - (31,212) 248,287 412 Major Moves Construction 1,602,252 290,014 1,707,634 - (1,417,620) 184,632 413 Professional Sports Convention Development Area 252,675 5,000,000 732,837 - 4,267,163 4,519,838 416 Morris Performing Arts Center Capital 160,804 - 1,986,012 - (1,986,012) (1,825,208) 450 Palais Royale Historic Preservation 128,105 16,229 20,000 - (3,771) 124,334 451 2018 Fire Station #9 Bond Capital 329,571 - - - - 329,571 453 Zoo Bond Capital 0 - - - - - 455 2021 Infrastructure Bond Capital 922,516 - 723,498 - (723,498) 199,018 471 2017 Parks Bond Capital 1,370,920 - 834,698 - (834,698) 536,221 750 Equipment/Vehicle Leasing - - - - - - 759 2017 Eddy Street Commons Bond Capital 25,766 - - - - 25,766 Total Capital Funds 6,842,877 11,755,866 13,761,338 - (2,005,472) 4,837,404 Enterprise Funds 600 Consolidated Building 2,087,954 1,625,801 1,902,137 - (276,335) 1,811,619 601 Parking Garages 553,932 1,177,861 1,327,462 - (149,600) 404,332 602 Morris Performing Arts Center Operations 646,796 1,646,369 1,774,441 - (128,072) 518,724 610 Solid Waste Operations 766,957 7,933,597 8,047,429 - (113,832) 653,124 611 Solid Waste Capital 2,734,871 3,309,379 6,189,714 - (2,880,335) (145,464) 620 Water Works Operations 7,853,450 23,447,635 24,409,097 - (961,462) 6,891,988 622 Water Works Capital 6,652,330 619,699 10,028,059 - (9,408,360) (2,756,029) 624 Water Works Customer Deposit 1,349,630 - - - - 1,349,630 625 Water Works Sinking (Debt Service)3,665,884 2,756,078 2,756,078 - - 3,665,884 626 Water Works Bond Reserve 1,478,046 - - - - 1,478,046 629 Water Works Operations & Maintenance Reserve 3,040,120 - - - - 3,040,120 640 Sewer Repair Insurance 1,804,260 698,894 1,061,798 - (362,904) 1,441,356 641 Sewage Works Operations 19,586,870 42,337,994 49,231,742 - (6,893,748) 12,693,122 642 Sewage Works Capital 12,732,727 5,362,244 20,043,380 - (14,681,135) (1,948,409) 643 Sewage Works Operations & Maintenance Reserve 5,763,455 - - - - 5,763,455 649 Sewage Sinking (Debt Service)6,033,296 9,796,969 9,796,969 - - 6,033,296 653 Sewage Debt Service Reserve 3,893,415 - - - - 3,893,415 654 Sewage Works Customer Deposit 1,360,670 - - - - 1,360,670 667 Storm Sewer 2,163,420 1,147,200 3,178,875 - (2,031,675) 131,745 670 Century Center Operations 838,464 4,696,165 4,688,456 - 7,709 846,173 671 Century Center Capital 1,102,115 22,457 296,636 - (274,179) 827,936 Total Enterprise Funds 86,108,661 106,578,344 144,732,273 - (38,153,928) 47,954,732 Internal Service Funds 222 Central Services (680,622) 11,823,402 12,048,561 - (225,159) (905,781) 226 Liability Insurance 6,488,526 3,743,354 4,190,903 - (447,550) 6,040,977 278 Police Take Home Vehicle 833,591 54,276 50,000 - 4,276 837,868 279 IT / Innovation / 311 Call Center 5,506,547 13,253,781 15,053,493 - (1,799,711) 3,706,836 711 Self-Funded Employee Benefits 9,628,440 21,554,369 20,822,900 - 731,469 10,359,908 713 Unemployment Compensation 45,824 93,109 80,000 - 13,109 58,933 714 Parental Leave 626,913 306,596 253,846 - 52,750 679,664 Total Internal Service Funds 22,449,219 50,828,888 52,499,703 - (1,670,815) 20,778,405 Fiduciary Funds 701 Fire Pension 392,781 4,610,839 4,448,896 - 161,943 554,724 702 Police Pension 506,772 5,810,432 5,894,664 - (84,232) 422,540 718 State Tax Withholding Fund 322,127 - - 1 1 322,128 726 Police Distributions Payable 983,966 - - 2 2 983,968 Total Fiduciary Funds 2,205,646 10,421,271 10,343,560 3 77,714 2,283,360 Total City Controlled Funds 307,639,075 396,085,221 526,994,124 3 (130,908,900) 176,730,176 Beginning 2024 2024 Projected Ending Cash Balance Estimated Budgeted Plus/(Minus) Surplus Cash Balance 1/1/2024 Revenue Expenditures Adjustments (Deficit) 12/31/2024 City of South Bend Based on 2024 Amended Budget as of May 31, 2024 Projected Cash Balance Redevelopment Commission Controlled Funds Tax Increment Financing Funds 324 TIF - River West Development Area 34,088,454 18,953,641 65,781,530 - (46,827,889) (12,739,435) 422 TIF - West Washington 1,883,190 320,121 1,488,357 - (1,168,235) 714,955 429 TIF - River East Development Area (NE Dev)14,630,846 4,038,206 10,936,946 - (6,898,740) 7,732,106 430 TIF - Southside Development Area #1 12,834,453 1,953,050 11,536,262 - (9,583,212) 3,251,242 435 TIF - Douglas Road 604,408 180,144 74,175 - 105,969 710,377 436 TIF - River East Residential Area (NE Res)9,025,377 6,215,921 7,156,989 - (941,068) 8,084,309 Total Tax Increment Financing Funds 73,066,730 31,661,084 96,974,258 - (65,313,175) 7,753,554 Redevelopment Funds 433 Redevelopment General 3,248,346 1,990,186 2,971,846 - (981,660) 2,266,686 439 Certified Technology Park 11,621 230 - - 230 11,850 452 2018 TIF Park Bond Capital 2,368,202 - 2,315,432 - (2,315,432) 52,770 454 Airport Urban Enterprise Zone 427,896 8,296 - - 8,296 436,192 456 2023 South Bend Redevelopment Authority 28,540,322 - 20,831,723 1 (20,831,722) 7,708,601 Total Redevelopment Funds 6,056,065 1,998,712 26,119,000 - (3,288,566) 2,767,498 Debt Service Funds 315 Airport 2003 Debt Reserve 1,080,323 - 1,040,462 - (1,040,462) 39,861 328 SBCDA 2003 Debt Reserve 1,806,136 - 1,739,495 - (1,739,495) 66,641 351 2018 TIF Park Bond Debt Service 1,079,924 21,353 - - 21,353 1,101,278 352 2019 South Shore Double Tracking Debt Service 20,074 1,034,027 1,033,625 - 402 20,476 353 2020 TIF Library Bond Debt Service Reserve 326,952 6,539 - - 6,539 333,492 Total Debt Service Funds 4,313,409 1,061,919 3,813,582 - (2,751,663) 1,561,748 Total Redevelopment Commission Funds 83,436,204 34,721,715 126,906,841 - (92,185,126) (8,748,922) Grand Total 391,075,278 430,806,936 653,900,964 3 (223,094,026) 167,981,254 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 101 General Fund 66,097,315 10,721,957 55,375,359 70,710,000 (15,334,642) 39% Property tax distribution received in June & Dec 50% of Annual expenditures 201 Parks & Recreation 4,775,115 7,766,622 (2,991,508) 8,160,544 (11,152,052) -9% Slightly under reserve requirement 25% of Annual expenditures 202 Motor Vehicle Highway 5,735,639 3,855,938 1,879,701 4,846,460 (2,966,759) 10% Slightly under reserve requirement 25% of Annual expenditures 610 Solid Waste Operations 222,541 834,247 (611,706) 804,743 (1,416,449) -8% Slightly under reserve requirement 10% of Annual expenditures 629 Water Works Operations & Maintenance Reserve 3,079,441 - 3,079,441 3,542,878 (463,438) 14%Subsidy transfer done in February 16.67% of annual operating expenses in Fund 620, net of transfers 670 Century Center Operations 603,130 22,363 580,767 1,172,114 (591,347) 12% Operations continue to rebound from shutdown 25% of Annual expenditures 701 Fire Pension (1,278,986) 3,500 (1,282,486) 444,890 (1,727,375) -29% Slightly under reserve requirement 10% of Annual expenditures 702 Police Pension (2,027,937) 3,500 (2,031,437) 589,466 (2,620,903) -34% Slightly under reserve requirement 10% of Annual expenditures 709 Payroll Clearing (40,102) - (40,102) - (40,102) 0%Clearing accounts temporarily hold transactions until they are recorded in the respective account No reserve requirement - clearing fund 713 Unemployment Compensation 19,489 - 19,489 20,000 (511) 24%25% of Annual expenditures Under Reserve Requirement Total 77,185,646$ 23,208,127$ 53,977,518$ 90,291,095$ (36,313,578)$ Meets or Exceeds Requirement 102 Rainy Day 11,522,519 - 11,522,519 9,551,216 1,971,303 4%3% of total expenditures in previous fiscal year for Civil City Funds, less interfund transfers out 216 Police State Seizures 279,109 - 279,109 5,500 273,609 1269%25% of Annual expenditures 220 Law Enforcement Continuing Education 623,179 153,904 469,275 251,509 217,765 47%25% of Annual expenditures 222 Central Services (1,016,715) 121,184 (1,137,898) - (1,137,898) 100% Charges for services came in under budget No reserve requirement 224 Central Services Capital - - - - - 100%No reserve requirement - Capital fund - spend down to zero 226 Liability Insurance 6,999,294 365,384 6,633,910 2,095,452 4,538,458 158%50% of Annual expenditures 278 Police Take Home Vehicle 873,926 - 873,926 750,000 123,926 1748%One large claim in 2019, continuing to build cash reserves back up Set dollar amount of $750,000 289 Haz-Mat 36,761 - 36,761 2,500 34,261 368%25% of Annual expenditures 291 Indiana River Rescue 517,457 9,082 508,375 23,718 484,657 536%25% of Annual expenditures 299 Police Federal Drug Enforcement 230,317 - 230,317 12,500 217,817 461%25% of Annual expenditures 315 Airport 2003 Debt Reserve 1,094,296 - 1,094,296 1,094,296 - 100%100% debt service reserve per bond covenants 328 SBCDA 2003 Debt Reserve 1,829,496 - 1,829,496 1,829,496 - 100%100% debt service reserve per bond covenants 351 2018 TIF Park Bond Debt Service 1,093,892 - 1,093,892 1,093,892 - 100% 100% debt service reserve per bond covenants 352 2019 South Shore Double Tracking Debt Service 22,575 - 22,575 22,575 - 100%No reserve requirement 353 2020 TIF Library Bond Debt Service Reserve 326,959 - 326,959 326,959 - 100%100% debt service reserve per bond covenants 404 Local Income Tax - Certified Shares 1,466,445 194,621 1,271,823 - 1,271,823 100%No reserve requirement - Capital fund - spend down to zero 408 Local Income Tax - Economic Development 31,502,111 5,126,940 26,375,171 16,659,096 9,716,075 79%50% of Annual expenditures 433 Redevelopment General 3,126,871 632,815 2,494,056 742,961 1,751,094 84%25% of Annual expenditures 456 2023 South Bend Redevelopment Authority 33,097,027 4,359,338 28,737,689 - 28,737,689 100%No reserve requirement - Bond capital fund - spend down to zero 457 2024 South Bend Redevelopment Authority - 72,470 (72,470) - (72,470) 100% No funds drawn on bond against future spending No reserve requirement - Bond capital fund - spend down to zero May 31, 2024 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 May 31, 2024 600 Consolidated Building 2,628,774 444 2,628,330 475,534 2,152,796 138%25% of Annual expenditures 601 Parking Garages 457,183 - 457,183 331,865 125,317 34%25% of Annual expenditures 602 Morris Performing Arts Center Operations 460,626 56,356 404,270 177,444 226,826 23%10% of Annual expenditures 620 Water Works Operations 9,155,887 1,381,138 7,774,749 1,220,455 6,554,294 32%5% of Annual expenditures 624 Water Works Customer Deposit 1,368,016 - 1,368,016 1,368,016 - 100%100% cash reserves for customer deposits 626 Water Works Bond Reserve 1,497,478 - 1,497,478 1,497,478 - 100% 100% cash reserves per bond covenants 640 Sewer Repair Insurance 1,642,910 187,217 1,455,693 265,450 1,190,243 137%25% of Annual expenditures 641 Sewage Works Operations 25,069,017 2,031,571 23,037,446 2,461,587 20,575,859 47%5% of Annual expenditures 643 Sewage Works Operations & Maintenance Reserve 5,838,000 - 5,838,000 5,740,277 97,723 17% 16.67% of annual operating expenses in Fund 641, net of transfers 653 Sewage Debt Service Reserve 4,219,939 - 4,219,939 4,219,939 - 100% 100% cash reserves per bond covenants 654 Sewage Works Customer Deposit 1,432,557 - 1,432,557 1,432,557 - 100%100% cash reserves for customer deposits 655 Project ReLeaf 513,673 - 513,673 110,189 403,483 117%25% of Annual expenditures 671 Century Center Capital 1,007,669 93,609 914,059 800,000 114,059 308%$800,000 Minimum per Board of Managers 711 Self-Funded Employee Benefits 9,808,084 2,423,888 7,384,196 5,205,725 2,178,471 35%25% of Annual expenditures 714 Parental Leave 726,773 - 726,773 20,308 706,465 286%8% of Annual expenditures - one month reserve 718 State Tax Withholding Fund 245,588 - 245,588 245,588 - 100% 100% cash reserves - trust & agency funds 725 Morris / Palais Box Office (295,991) - (295,991) (295,991) - 100% 100% cash reserves - trust & agency funds 726 Police Distributions Payable 955,001 - 955,001 955,001 - 100% 100% cash reserves - trust & agency funds 730 City Cemetery 31,915 - 31,915 - 31,915 100% 25% of Annual expenditures 731 Bowman Cemetery 502,054 - 502,054 400,000 102,054 100% $400,000 minimum 752 South Bend Redevelopment Authority (444,507) - (444,507) (444,507) - 100% 100% cash reserves per bond covenants 755 South Bend Building Corporation 99,995 - 99,995 99,995 - 100% 100% cash reserves per bond covenants 756 2015 Smart Streets Bond Debt Service 1,754,073 - 1,754,073 1,754,073 - 100% 100% cash reserves per bond covenants 757 2015 Parks Bond Debt Service 556,358 - 556,358 556,358 - 100% 100% cash reserves per bond covenants 760 2017 Eddy Street Commons Bond Debt Service 3,669,065 - 3,669,065 2,500,000 1,169,065 189% $2,500,000 minimum Meets or Exceeds Requirement Total 166,525,656$ 17,209,961$ 149,315,694$ 65,559,012$ 83,756,679$ 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 May 31, 2024 No Reserve Requirement 209 Studebaker-Oliver Revitalizing Grants 659,638 47,581 612,057 - 612,057 100%No reserve requirement - Grant fund - spend down to zero 210 Economic Development State Grants (66,903) 40,263 (107,165) - (107,165) 100% Reimbursed by grant receipts No reserve requirement - Grant fund - spend down to zero 211 Dept of Community Investment Operating (71,331) 483,723 (555,054) - (555,054) 100%Reimbursed through interfund transfers from Fund 408No reserve requirement 212 Dept of Community Investment Grants 440,988 2,616,267 (2,175,279) - (2,175,279) 100% Reimbursed by grant receipts No reserve requirement - Grant fund - spend down to zero 217 Gift, Donation, Bequest 6,244,896 6,366,227 (121,330) - (121,330) 100% No reserve requirement 219 Unsafe Building 937,277 13,535 923,742 - 923,742 100% No reserve requirement 221 Rental Units Regulation 306,592 114,697 191,895 - 191,895 100%Reimbursed through interfund transfers from Fund 408No reserve requirement 227 Loss Recovery 2,753,843 - 2,753,843 - 2,753,843 100% No reserve requirement 230 Code Enforcement (80,473) 414,050 (494,522) - (494,522) 100%Reimbursed through interfund transfers from Fund 408No reserve requirement 249 Local Income Tax - Public Safety 8,732,563 - 8,732,563 - 8,732,563 100% No reserve requirement 251 Local Road & Street 1,417,914 2,367,402 (949,488) - (949,488) 100% 25% of annual expenditures 257 LOIT Special Distribution 63,992 35,332 28,660 - 28,660 100%No reserve requirement - one-time distribution - spend down to zero 258 Human Rights Federal Grants 139,962 6,891 133,071 - 133,071 100%No reserve requirement - Grant fund - spend down to zero 263 American Rescue Plan 5,356,175 4,483,545 872,630 - 872,630 100%No reserve requirement - Grant fund - spend down to zero 264 COVID-19 Response (45,570) 4,166 (49,736) - (49,736) 100% To be reimbursed by grant receipts No reserve requirement - Grant fund - spend down to zero 265 Local Road & Bridge Grant 433,556 1,323,637 (890,081) - (890,081) 100%Reimbursed through interfund transfer to cover matching portion No reserve requirement - Grant fund - spend down to zero 266 MVH Restricted 1,427,572 1,300,608 126,963 - 126,963 100%No reserve requirement 279 IT / Innovation / 311 Call Center 5,502,048 2,385,506 3,116,542 - 3,116,542 100% Reimbursed through interfund allocation No reserve requirement 287 Fire Department Capital 1,705,836 1,897,700 (191,864) - (191,864) 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 (427,986) - (427,986) - (427,986) 100% Property tax distribution received in June & Dec No reserve requirement 324 TIF - River West Development Area 19,910,758 15,988,421 3,922,337 - 3,922,337 100% Property tax distribution received in June & Dec No reserve requirement 350 2018 Fire Station #9 Bond Debt Service (171,491) - (171,491) - (171,491) 100%Receives transfers from Fund 287 for debt services pmtsNo reserve requirement 401 Coveleski Stadium Capital (13,460) 9,780 (23,240) - (23,240) 100%Revenue based on stadium attendence is received in the fallNo reserve requirement - Capital fund - spend down to zero 406 Cumulative Capital Development (55,401) - (55,401) - (55,401) 100% Property tax distribution received in June & Dec No reserve requirement - Capital fund - spend down to zero 407 Cumulative Capital Improvement 251,463 - 251,463 - 251,463 100%No reserve requirement - Capital fund - spend down to zero 410 Urban Development Action Grant 70,008 - 70,008 - 70,008 100%No reserve requirement - Grant fund - spend down to zero 412 Major Moves Construction 1,669,660 1,129,967 539,692 - 539,692 100%No reserve requirement - Capital fund - spend down to zero 413 Professional Sports Convention Development Area 4,244,193 99,615 4,144,579 - 4,144,579 100%No reserve requirement - Capital fund - spend down to zero 416 Morris Performing Arts Center Capital 38,556 169,092 (130,535) - (130,535) 100% No reserve requirement 422 TIF - West Washington 1,838,523 1,140,000 698,523 - 698,523 100% Property tax distribution received in June & Dec No reserve requirement 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 May 31, 2024 429 TIF - River East Development Area (NE Dev) 14,403,109 3,904,765 10,498,344 - 10,498,344 100% Property tax distribution received in June & Dec No reserve requirement 430 TIF - Southside Development Area #1 9,213,546 4,553,583 4,659,963 - 4,659,963 100% Property tax distribution received in June & Dec No reserve requirement 435 TIF - Douglas Road 612,226 - 612,226 - 612,226 100% Property tax distribution received in June & Dec No reserve requirement 436 TIF - River East Residential Area (NE Res) 5,826,730 1,497,772 4,328,958 - 4,328,958 100% Property tax distribution received in June & Dec No reserve requirement 439 Certified Technology Park 11,771 - 11,771 - 11,771 100% No reserve requirement 450 Palais Royale Historic Preservation 137,747 - 137,747 - 137,747 100% No reserve requirement 451 2018 Fire Station #9 Bond Capital 333,834 - 333,834 - 333,834 100%No reserve requirement - Bond capital fund - spend down to zero 453 Zoo Bond Capital - - - - - 100%No reserve requirement - Bond capital fund - spend down to zero 452 2018 TIF Park Bond Capital 1,470,071 1,395,660 74,411 - 74,411 100%No reserve requirement - Bond capital fund - spend down to zero 454 Airport Urban Enterprise Zone 433,431 - 433,431 - 433,431 100% No reserve requirement 455 2021 Infrastructure Bond Capital 668,217 459,115 209,102 - 209,102 100%No reserve requirement - Bond capital fund - spend down to zero 471 2017 Parks Bond Capital 1,118,552 134,516 984,036 - 984,036 100%No reserve requirement - Bond capital fund - spend down to zero 611 Solid Waste Capital 1,897,778 3,445,051 (1,547,273) - (1,547,273) 100% Receives transfers from Fund 610 as needed No reserve requirement - Capital fund - spend down to zero 622 Water Works Capital 5,931,039 1,378,235 4,552,804 - 4,552,804 100% Receives transfers from Fund 620 as needed No reserve requirement - Capital fund - spend down to zero 625 Water Works Sinking (Debt Service) 2,477,750 - 2,477,750 - 2,477,750 100% Receives transfers from Fund 620 as needed No reserve requirement 642 Sewage Works Capital 12,451,701 6,438,912 6,012,790 - 6,012,790 100% Receives transfers from Fund 641 as needed No reserve requirement - Capital fund - spend down to zero 649 Sewage Sinking (Debt Service) 5,628,496 - 5,628,496 - 5,628,496 100% Receives transfers from Fund 641 as needed No reserve requirement 667 Storm Sewer 1,810,394 957,493 852,901 - 852,901 100%No reserve requirement - Capital fund - spend down to zero 672 Century Center Energy Conservation Debt Svc 215,176 - 215,176 - 215,176 100% No reserve requirement 754 Industrial Revolving Fund 3,715,337 36,347 3,678,990 - 3,678,990 100%No City reserve requirement; there are program requirements 759 2017 Eddy Street Commons Bond Capital 25,766 - 25,766 - 25,766 100%No reserve requirement - Bond capital fund - spend down to zero No Reserve Requirement Total 131,616,948$ 66,639,452$ 64,977,496$ -$ 64,977,495$ Total Funds 375,328,250$ 107,057,541$ 268,270,709$ 155,850,107$ 112,420,596$ City of South Bend Monthly Fund Financials Revenue Summary May 31, 2024 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 99,846,600 4,603,327 19,650,627 111,171,535 80,195,973 20% Special Revenue Funds 102 Rainy Day 224,926 19,323 147,130 321,428 77,796 65% 201 Parks & Recreation 23,521,103 890,738 3,836,005 22,800,098 19,685,098 16% 202 Motor Vehicle Highway 16,230,459 946,935 4,583,102 11,049,955 11,647,357 28% 209 Studebaker-Oliver Revitalizing Grants 11,321 1,106 8,434 18,615 2,886 75% 210 Economic Development State Grants - - 67,698 85,650 (67,698) 0% 211 Dept of Community Investment Operating 5,141,762 277,478 1,402,750 4,391,340 3,739,012 27% 212 Dept of Community Investment Grants 2,832,655 123,707 519,333 5,574,346 2,313,322 18% 216 Police State Seizures 18,619 6,299 22,109 57,408 (3,490) 119% 217 Gift, Donation, Bequest 7,048,524 11,173 1,840,351 3,652,115 5,208,173 26% 218 Police Curfew Violations - - - - - 0% 219 Unsafe Building 80,884 16,043 48,364 93,390 32,520 60% 220 Law Enforcement Continuing Education 540,295 14,174 193,113 994,541 347,182 36% 221 Rental Units Regulation 101,861 79,789 124,329 156,129 (22,468) 122% 227 Loss Recovery 21,226 125,381 729,601 1,120,256 (708,376) 3437% 230 Code Enforcement 6,699,800 195,203 1,588,299 3,919,673 5,111,501 24% 249 Local Income Tax - Public Safety 12,060,640 2,881,787 6,950,122 12,868,916 5,110,518 58% 251 Local Road & Street 6,107,790 179,308 1,121,551 2,320,509 4,986,239 18% 257 LOIT Special Distribution 42 107 831 3,388 (789) 2001% 258 Human Rights Federal Grants 141,000 10,237 80,256 35,770 60,744 57% 263 American Rescue Plan - 8,982 103,680 180,695 (103,680) 0% 264 COVID-19 Response 75,000 45,570 197,789 368,404 (122,789) 264% 265 Local Road & Bridge Grant 2,007,369 727 5,536 1,050,707 2,001,833 0% 266 MVH Restricted 3,388,148 299,096 1,304,061 3,314,097 2,084,088 38% 273 Morris PAC / Palais Royale Marketing - - - - - 0% 274 Morris PAC Self-Promotion - - - - - 0% 280 Police Block Grants - - - - - 0% 289 Haz-Mat 5,585 62 2,192 3,285 3,393 39% 291 Indiana River Rescue 97,878 49 85,268 161,390 12,610 87% 294 Regional Police Academy - - - - - 0% 295 COPS MORE Grant - - - 64 - 0% 299 Police Federal Drug Enforcement 82,288 241 29,021 158,312 53,267 35% 404 Local Income Tax - Certified Shares - 2,459 22,283 (11,647) (22,283) 0% 408 Local Income Tax - Economic Development 17,305,863 4,397,990 10,337,845 18,464,856 6,968,019 60% 410 Urban Development Action Grant - 117 894 8,846 (894) 0% 655 Project ReLeaf 463,766 38,838 195,675 473,768 268,092 42% 705 Police K-9 Unit - - - - - 0% 730 City Cemetery 623 54 408 890 215 65% 731 Bowman Cemetery 9,800 842 6,411 14,005 3,390 65% 754 Industrial Revolving Fund 250,514 112,796 350,913 1,136,154 (100,399) 140% Debt Service Fund 312 2017 Parks Bond Debt Service 1,178,495 - 926 1,135,939 1,177,569 0% 350 2018 Fire Station #9 Bond Debt Service 341,331 - - 342,856 341,331 0% 672 Century Center Energy Conservation Debt Svc 397,127 378,474 378,711 263,591 18,415 95% 752 South Bend Redevelopment Authority 4,689,501 1,807 2,209,962 (29,257,277) 2,479,539 47% 755 South Bend Building Corporation 1,443,358 111 720,594 2,221,495 722,764 50% 756 2015 Smart Streets Bond Debt Service 1,739,780 7 856,038 1,714,091 883,742 49% 757 2015 Parks Bond Debt Service 380,132 60,188 183,286 343,596 196,846 48% 760 2017 Eddy Street Commons Bond Debt Service 2,014,786 15 719 1,930,062 2,014,067 0% Total Debt Service Funds 12,184,511 440,602 4,350,236 (21,305,646) 7,834,273 36% City of South Bend Monthly Fund Financials Revenue Summary May 31, 2024 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 5,551,825 173,210 867,294 3,491,232 4,684,531 16% 401 Coveleski Stadium Capital 25,000 - 24 31,722 24,976 0% 406 Cumulative Capital Development 659,010 - 1,961 629,199 657,049 0% 407 Cumulative Capital Improvement 213,788 432 3,213 195,468 210,575 2% 412 Major Moves Construction 290,014 2,800 108,781 785,039 181,233 38% 413 Professional Sports Convention Development Area 5,000,000 1,872,086 4,104,865 2,070,419 895,135 82% 416 Morris Performing Arts Center Capital - 25 128 379,179 (128) 0% 450 Palais Royale Historic Preservation 16,229 2,515 9,642 19,044 6,587 59% 451 2018 Fire Station #9 Bond Capital - 560 4,263 9,313 (4,263) 0% 453 Zoo Bond Capital - - - 122 - 0% 455 2021 Infrastructure Bond Capital - 1,121 9,836 48,402 (9,836) 0% 471 2017 Parks Bond Capital - 1,876 15,117 43,384 (15,117) 0% 750 Equipment/Vehicle Leasing - - - - - 0% 759 2017 Eddy Street Commons Bond Capital - 0 1 1 (1) 0% Total Capital Funds 11,755,866 2,054,625 5,125,125 7,702,523 6,630,741 44% Enterprise Funds 600 Consolidated Building 1,625,801 683,870 1,287,416 2,175,568 338,385 79% 601 Parking Garages 1,177,861 16,747 151,939 935,075 1,025,923 13% 602 Morris Performing Arts Center Operations 1,646,369 103,590 479,530 1,164,076 1,166,839 29% 610 Solid Waste Operations 7,933,597 725,722 3,223,161 8,184,729 4,710,435 41% 611 Solid Waste Capital 3,309,379 492 938,800 2,129,987 2,370,579 28% 620 Water Works Operations 23,447,635 1,865,765 8,286,848 22,350,147 15,160,787 35% 622 Water Works Capital 619,699 64,673 151,244 124,091 468,455 24% 624 Water Works Customer Deposit - 2,294 17,455 38,236 (17,455) 0% 625 Water Works Sinking (Debt Service) 2,756,078 4,155 35,460 2,804,408 2,720,618 1% 626 Water Works Bond Reserve - 2,604 19,432 42,407 (19,432) 0% 629 Water Works Operations & Maintenance Reserve - 5,164 39,321 85,903 (39,321) 0% 640 Sewer Repair Insurance 698,894 62,301 322,780 764,134 376,114 46% 641 Sewage Works Operations 42,337,994 3,715,216 18,092,982 43,471,462 24,245,012 43% 642 Sewage Works Capital 5,362,244 165,087 360,390 32,892,704 5,001,855 7% 643 Sewage Works Operations & Maintenance Reserve - 9,790 74,545 162,855 (74,545) 0% 649 Sewage Sinking (Debt Service) 9,796,969 (361,372) (450,517) 9,893,560 10,247,485 -5% 653 Sewage Debt Service Reserve - 16,465 106,185 110,014 (106,185) 0% 654 Sewage Works Customer Deposit - 2,402 17,878 37,039 (17,878) 0% 667 Storm Sewer 1,147,200 105,197 530,108 1,398,803 617,092 46% 670 Century Center Operations 4,696,165 935,486 1,721,432 4,462,846 2,974,733 37% 671 Century Center Capital 22,457 51,690 63,564 528,273 (41,107) 283% Total Enterprise Funds 106,578,344 8,177,336 35,469,954 133,756,314 71,108,389 33% Internal Service Funds 222 Central Services 11,823,402 931,172 4,280,040 9,145,812 7,543,361 36% 224 Central Services Capital - - - - - 0% 226 Liability Insurance 3,743,354 314,562 1,600,045 4,248,586 2,143,309 43% 278 Police Take Home Vehicle 54,276 7,126 40,334 82,259 13,942 74% 279 IT / Innovation / 311 Call Center 13,253,781 1,099,810 5,626,571 10,262,996 7,627,210 42% 711 Self-Funded Employee Benefits 21,554,369 1,548,034 7,880,370 18,191,953 13,673,999 37% 713 Unemployment Compensation 93,109 664 4,001 10,467 89,108 4% 714 Parental Leave 306,596 23,473 131,779 298,755 174,818 43% Total Internal Service Funds 50,828,888 3,924,841 19,563,140 42,240,826 31,265,747 38% Fiduciary Funds 701 Fire Pension 4,610,839 - 1,355 4,075,547 4,609,485 0% 702 Police Pension 5,810,432 - 1,586 5,998,908 5,808,846 0% Total Fiduciary Funds 10,421,271 - 2,940 10,074,455 10,418,331 0% Total City Controlled Funds 396,085,221 29,887,341 120,067,375 378,427,360 276,017,843 30% City of South Bend Monthly Fund Financials Revenue Summary May 31, 2024 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 18,953,641 110,929 923,487 21,214,018 18,030,154 5% 422 TIF - West Washington 320,121 3,083 23,689 535,947 296,432 7% 429 TIF - River East Development Area (NE Dev) 4,038,206 24,153 188,369 6,578,037 3,849,837 5% 430 TIF - Southside Development Area #1 1,953,050 15,451 142,235 4,089,697 1,810,816 7% 435 TIF - Douglas Road 180,144 1,027 7,817 245,859 172,327 4% 436 TIF - River East Residential Area (NE Res) 6,215,921 9,771 103,292 7,385,974 6,112,629 2% Total Tax Increment Financing Funds 31,661,084 164,414 1,388,889 40,049,531 30,272,195 4% Redevelopment Funds 433 Redevelopment General 1,990,186 196,264 422,572 1,654,014 1,567,615 21% 439 Certified Technology Park 230 20 150 328 79 65% 452 2018 TIF Park Bond Capital - 2,465 21,641 67,016 (21,641) 0% 454 Airport Urban Enterprise Zone 8,296 727 5,534 12,091 2,761 67% 456 2023 South Bend Redevelopment Authority Bonds - 72,475 515,266 40,213,563 (515,266) 0% Total Redevelopment Funds 1,998,712 271,951 965,163 41,947,011 1,033,548 48% Debt Service Funds 315 Airport 2003 Debt Reserve - 1,835 13,973 30,526 (13,973) 0% 328 SBCDA 2003 Debt Reserve - 3,068 23,361 51,035 (23,361) 0% 351 2018 TIF Park Bond Debt Service 21,353 1,834 13,968 30,515 7,386 65% 352 2019 South Shore Double Tracking Debt Service 1,034,027 0 519,001 1,035,503 515,025 50% 353 2020 TIF Library Bond Debt Service Reserve 6,539 1 7 16 6,532 0% Total Debt Service Funds 1,061,919 6,739 570,310 1,147,595 491,609 54% Total Redevelopment Commission Funds 34,721,715 443,103 2,924,362 83,144,138 31,797,353 8% Grand Total 430,806,936 30,330,444 122,991,737 461,571,497 307,815,196 29% City of South Bend Monthly Fund Financials Expenditure Summary May 31, 2024 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 141,420,000 9,018,981 47,424,108 108,272,391 10,721,957 83,273,935 41% Special Revenue Funds 102 Rainy Day - - - - - - 0% 201 Parks & Recreation 32,642,175 2,154,770 8,495,918 20,209,644 7,766,622 16,379,635 50% 202 Motor Vehicle Highway 19,385,841 1,267,567 5,587,097 10,677,672 3,855,938 9,942,806 49% 209 Studebaker-Oliver Revitalizing Grants 98,331 750 1,275 25,658 47,581 49,475 50% 210 Economic Development State Grants 222,865 - - 144,348 40,263 182,603 18% 211 Dept of Community Investment Operating 5,063,734 357,180 1,877,190 4,015,082 483,723 2,702,820 47% 212 Dept of Community Investment Grants 10,286,845 90,059 1,255,676 4,310,457 2,616,267 6,414,902 38% 216 Police State Seizures 22,000 - - - - 22,000 0% 217 Gift, Donation, Bequest 7,034,559 8,864 12,121 147,483 6,366,227 656,212 91% 218 Police Curfew Violations - - - - - - 0% 219 Unsafe Building 24,880 3,080 11,345 17,500 13,535 - 100% 220 Law Enforcement Continuing Education 1,006,038 92,910 614,043 709,459 153,904 238,090 76% 221 Rental Units Regulation 206,211 31,125 59,162 65,375 114,697 32,352 84% 227 Loss Recovery 1,500 - - - - 1,500 0% 230 Code Enforcement 7,141,768 275,556 1,648,326 4,396,734 414,050 5,079,393 29% 249 Local Income Tax - Public Safety 10,354,988 796,538 4,380,956 9,498,558 - 5,974,032 42% 251 Local Road & Street 5,088,939 423,571 1,025,624 3,372,745 2,367,402 1,695,914 67% 257 LOIT Special Distribution 54,136 - - 189,096 35,332 18,805 65% 258 Human Rights Federal Grants 268,204 27,689 95,308 196,770 6,891 166,005 38% 263 American Rescue Plan 9,346,451 155,089 4,862,906 945,227 4,483,545 - 100% 264 COVID-19 Response 122,305 45,570 118,138 383,405 4,166 - 100% 265 Local Road & Bridge Grant 2,222,695 - - 3,105,996 1,323,637 899,058 60% 266 MVH Restricted 3,353,471 714,284 971,618 4,412,010 1,300,608 1,081,244 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 94,871 12,168 37,717 91,052 9,082 48,072 49% 292 Police Grants - - - - - - 0% 294 Regional Police Academy - - - - - - 0% 295 COPS MORE Grant - - - - - - 0% 299 Police Federal Drug Enforcement 50,000 - - 75,609 - 50,000 0% 404 Local Income Tax - Certified Shares 3,513,740 - 584,619 14,394,532 194,621 2,734,500 22% 408 Local Income Tax - Economic Development 33,318,192 585,572 5,066,843 15,453,823 5,126,940 23,124,409 31% 410 Urban Development Action Grant - - - 338,253 - - 0% 655 Project ReLeaf 440,757 28,118 151,120 365,307 - 289,638 34% 705 Police K-9 Unit - - - - - - 0% 730 City Cemetery - - - - - - 0% 754 Industrial Revolving Fund 818,232 2,128 39,561 86,377 36,347 742,323 9% Total Special Revenue Funds 152,193,726 7,072,586 36,896,564 97,628,171 36,761,378 78,535,788 48% Debt Service Fund 312 2017 Parks Bond Debt Service 1,177,990 - 582,258 1,179,165 - 595,733 49% 350 2018 Fire Station #9 Bond Debt Service 341,331 - 171,491 342,856 - 169,841 50% 672 Century Center Energy Conservation Debt Svc 393,388 - 196,491 407,917 - 196,897 50% 752 South Bend Redevelopment Authority 4,689,081 375,413 3,101,991 3,652,309 - 1,587,091 66% 755 South Bend Building Corporation 1,425,193 - 851,884 2,202,118 - 573,309 60% 756 2015 Smart Streets Bond Debt Service 1,706,785 - 853,184 1,709,319 - 853,600 50% 757 2015 Parks Bond Debt Service 368,381 - 185,091 375,581 - 183,291 50% 760 2017 Eddy Street Commons Bond Debt Service 1,941,375 - - 1,929,875 - 1,941,375 0% Total Debt Service Funds 12,043,524 375,413 5,942,389 11,799,140 - 6,101,137 49% * Percent of budget spent includes year to date expenditures and outstanding encumbrances City of South Bend Monthly Fund Financials Expenditure Summary May 31, 2024 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 6,923,119 296,465 1,026,382 5,784,893 1,897,700 3,999,037 42% 401 Coveleski Stadium Capital 40,000 - 16,283 33,159 9,780 13,937 65% 406 Cumulative Capital Development 548,541 41,667 256,874 718,881 - 291,667 47% 407 Cumulative Capital Improvement 245,000 6,250 31,250 275,996 - 213,750 13% 412 Major Moves Construction 1,707,634 4,102 41,373 759,056 1,129,967 536,293 69% 413 Professional Sports Convention Development Area 732,837 22,950 249,644 3,568,457 99,615 383,578 48% 416 Morris Performing Arts Center Capital 1,986,012 651 122,375 1,440,954 169,092 1,694,545 15% 450 Palais Royale Historic Preservation 20,000 - - - - 20,000 0% 451 2018 Fire Station #9 Bond Capital - - - - - - 0% 453 Zoo Bond Capital - - 0 4,467,955 - - 0% 455 2021 Infrastructure Bond Capital 723,498 60,000 264,135 1,236,390 459,115 248 100% 471 2017 Parks Bond Capital 834,698 - 267,485 780,322 134,516 432,697 48% 750 Equipment/Vehicle Leasing - - - - - - 0% 759 2017 Eddy Street Commons Bond Capital - - - - - - 0% Total Capital Funds 13,761,338 432,085 2,275,802 19,066,064 3,899,785 7,585,752 45% Enterprise Funds 600 Consolidated Building 1,902,137 131,886 746,596 2,205,269 444 1,155,096 39% 601 Parking Garages 1,327,462 43,234 201,872 1,262,212 - 1,125,590 15% 602 Morris Performing Arts Center Operations 1,774,441 118,228 660,997 1,413,999 56,356 1,057,088 40% 610 Solid Waste Operations 8,047,429 554,712 3,816,999 7,616,354 834,247 3,396,183 58% 611 Solid Waste Capital 6,189,714 - 1,775,892 977,143 3,445,051 968,771 84% 620 Water Works Operations 24,409,097 1,169,708 7,058,576 19,134,577 1,381,138 15,969,383 35% 622 Water Works Capital 10,028,059 70,002 907,280 4,237,907 1,378,235 7,742,545 23% 624 Water Works Customer Deposit - - - - - - 0% 625 Water Works Sinking (Debt Service) 2,756,078 600 600 1,401,675 - 2,755,478 0% 626 Water Works Bond Reserve - - - - - - 0% 629 Water Works Operations & Maintenance Reserve - - - - - - 0% 640 Sewer Repair Insurance 1,061,798 79,002 491,599 925,437 187,217 382,983 64% 641 Sewage Works Operations 49,231,742 2,345,224 13,217,521 37,432,072 2,031,571 33,982,650 31% 642 Sewage Works Capital 20,043,380 118,961 647,008 3,417,492 6,438,912 12,957,460 35% 643 Sewage Works Operations & Maintenance Reserve - - - - - - 0% 649 Sewage Sinking (Debt Service) 9,796,969 100,081 (45,717) 7,496,591 - 9,842,685 0% 653 Sewage Debt Service Reserve - (31,477) (220,339) - - 220,339 0% 654 Sewage Works Customer Deposit - - - - - - 0% 667 Storm Sewer 3,178,875 5,734 727,846 676,423 957,493 1,493,536 53% 670 Century Center Operations 4,688,456 610,526 2,141,312 4,128,823 22,363 2,524,781 46% 671 Century Center Capital 296,636 693 158,010 415,617 93,609 45,016 85% Total Enterprise Funds 144,732,273 5,317,115 32,286,053 92,741,592 16,826,636 95,619,584 34% Internal Service Funds 222 Central Services 12,048,561 894,683 4,707,799 10,150,004 121,184 7,219,578 40% 224 Central Services Capital - - - - - - 0% 226 Liability Insurance 4,190,903 153,478 1,116,548 3,021,317 365,384 2,708,971 35% 278 Police Take Home Vehicle 50,000 - - 1,040 - 50,000 0% 279 IT / Innovation / 311 Call Center 15,053,493 1,012,220 5,619,157 9,426,505 2,385,506 7,048,830 53% 711 Self-Funded Employee Benefits 20,822,900 2,274,589 8,002,693 19,237,373 2,423,888 10,396,320 50% 713 Unemployment Compensation 80,000 - 30,336 77,693 - 49,664 38% 714 Parental Leave 253,846 10,724 31,919 83,396 - 221,927 13% Total Internal Service Funds 52,499,703 4,345,695 19,508,452 41,997,329 5,295,961 27,695,290 47% Fiduciary Funds 701 Fire Pension 4,448,896 328,602 1,673,121 4,043,751 3,500 2,772,275 38% 702 Police Pension 5,894,664 502,393 2,536,295 6,110,205 3,500 3,354,869 43% Total Fiduciary Funds 10,343,560 830,996 4,209,416 10,153,956 7,000 6,127,144 41% Total City Controlled Funds 526,994,124 27,392,870 148,542,783 381,658,643 73,512,716 304,938,630 42% * Percent of budget spent includes year to date expenditures and outstanding encumbrances City of South Bend Monthly Fund Financials Expenditure Summary May 31, 2024 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 65,781,530 3,847,203 15,190,237 22,554,045 15,988,421 34,602,872 47% 422 TIF - West Washington 1,488,357 - 68,357 99,745 1,140,000 280,000 81% 429 TIF - River East Development Area (NE Dev) 10,936,946 10,292 416,106 3,834,024 3,904,765 6,616,075 40% 430 TIF - Southside Development Area #1 11,536,262 793,001 4,193,052 6,447,977 4,553,583 2,789,627 76% 435 TIF - Douglas Road 74,175 - - - - 74,175 0% 436 TIF - River East Residential Area (NE Res) 7,156,989 417,253 3,274,866 5,236,835 1,497,772 2,384,350 67% Total Tax Increment Financing Funds 96,974,258 5,067,749 23,142,618 38,172,627 27,084,541 46,747,099 52% Redevelopment Funds 433 Redevelopment General 2,971,846 60,481 542,547 2,170,909 632,815 1,796,484 40% 439 Certified Technology Park - - - - - - 0% 452 2018 TIF Park Bond Capital 2,315,432 - 919,772 7,480 1,395,660 - 100% 454 Airport Urban Enterprise Zone - - - - - - 0% 456 2023 South Bend Redevelopment Authority 20,831,723 359,586 1,568,114 6,815,738 4,359,338 14,904,270 28% 457 2024 South Bend Redevelopment Authority - - - - 72,470 (72,470) 0% Total Redevelopment Funds 26,119,000 420,067 3,030,433 8,994,126 6,460,283 16,628,284 36% Debt Service Funds 315 Airport 2003 Debt Reserve 1,040,462 - - - - 1,040,462 0% 328 SBCDA 2003 Debt Reserve 1,739,495 - - - - 1,739,495 0% 351 2018 TIF Park Bond Debt Service - - - - - - 0% 352 2019 South Shore Double Tracking Debt Service 1,033,625 - 516,500 1,030,125 - 517,125 50% 353 2020 TIF Library Bond Debt Service Reserve - - - 8 - - 0% Total Debt Service Funds 3,813,582 - 516,500 1,030,133 - 3,297,082 14% Total Redevelopment Commission Funds 126,906,841 5,487,815 26,689,550 48,196,886 33,544,825 66,672,466 47% Grand Total 653,900,964 32,880,686 175,232,333 429,855,529 107,057,541 371,611,096 43% * 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 - - - - - - - - - - - - - 65,178,717 0% TIF Districts - - - - - - - - - - - - - 30,399,445 0% Sub Total - - - - - - - - - - - - - 95,578,162 0% Local Income Tax LIT Certified Shares 1,046,191 1,046,191 1,046,191 1,046,191 2,963,317 - - - - - - - 7,148,079 12,554,287 57% LIT for Economic Development 1,408,039 1,408,039 1,408,039 1,408,039 3,997,247 - - - - - - - 9,629,403 16,896,469 57% LIT for Public Safety 999,049 999,049 999,049 999,049 2,867,143 - - - - - - - 6,863,337 11,988,584 57% LIT for Redevelopment 0 0 0 0 20 - - - - - - - 20 100 20% LIT Additional - Supplemental Distrib - - - - - - - - - - - - - - NA Sub Total 3,453,278 3,453,278 3,453,278 3,453,278 9,827,726 - - - - - - - 23,640,840 41,439,440 57% Total Taxes 3,453,278 3,453,278 3,453,278 3,453,278 9,827,726 - - - - - - - 23,640,840 137,017,602 17% Intergovernmental Revenue State Shared Revenue Auto Excise Tax - - - - - - - - - - - - - 3,889,020 0% Commercial Vehicle Tax - - - - - - - - - - - - - 927,699 0% Liquor Excise Tax 44,682 - - - - - - - - - - - 44,682 70,980 63% Liquor Gallonage Tax 65,088 - - 54,496 - - - - - - - - 119,584 252,713 47% Cigarette Tax - - - - - - - - - - - - - 236,857 0% Gasoline Tax 524,882 527,432 538,598 557,968 583,578 - - - - - - - 2,732,456 6,201,482 44% Wheel Tax 140,469 - 167,569 200,304 186,739 - - - - - - - 695,081 2,100,000 33% PSCDA Tax - 1,276,681 - 944,781 1,864,969 - - - - - - - 4,086,431 5,000,000 82% State Pension Subsidy - - - - - - - - - - - - - 10,400,000 0% Sub Total 775,121 1,804,113 706,167 1,757,548 2,635,286 - - - - - - - 7,678,234 29,078,751 26% Local Government Shared Revenue Hotel Motel Tax - - - 387,500 1,099,937 - - - - - - - 1,487,437 2,656,437 56% Grants Federal Grants 445,870 432,146 105,392 236,915 234,816 - - - - - - - 1,455,138 4,232,568 34% State Grants - - 578,677 - 120,763 - - - - - - - 699,440 100,000 699% Sub Total 445,870 432,146 684,069 236,915 355,579 - - - - - - - 2,154,578 4,332,568 50% Other Intergovernmental Staffing Agreements with County - - - - - - - - - - - - - 30,000 0% Local Government Grants 0 - - - - - - - - - - - 0 - NA Federal Seized Drug 11,138 4,479 4,696 7,496 - - - - - - - - 27,810 80,000 35% State Seized Drug 6,742 1,080 - 5,027 5,831 - - - - - - - 18,680 15,000 125% Sub Total 17,881 5,560 4,696 12,523 5,831 - - - - - - - 46,491 125,000 37% Total Intergovernmental Revenue 1,238,871 2,241,818 1,394,933 2,394,486 4,096,632 - - - - - - - 11,366,740 36,192,756 31% Licenses & Permits Business Business Licenses 23,545 27,329 16,703 16,022 9,716 - - - - - - - 93,314 104,025 90% Taxi Cab Licensing 76 55 - 491 575 - - - - - - - 1,197 2,500 48% Sub Total 23,621 27,384 16,703 16,513 10,291 - - - - - - - 94,511 106,525 89% Nonbusiness Lawn Parking 135 135 90 90 90 - - - - - - - 540 10,000 5% Engineering 9,170 13,720 5,135 6,805 22,015 - - - - - - - 56,845 155,582 37% Right-of-Way Closures - 150 150 475 75 - - - - - - - 850 1,500 57% Park Food Sales Permit 26 - 53 26 113 - - - - - - - 218 - NA Fire Dept-Building Plan Review 988 1,731 2,830 1,659 2,048 - - - - - - - 9,256 26,000 36% Building Department 101,252 145,363 166,368 164,597 678,119 - - - - - - - 1,255,699 1,594,100 79% SBARC - Pet Licenses 1,235 2,035 2,715 1,810 2,100 - - - - - - - 9,895 37,000 27% Sub Total 112,807 163,134 177,340 175,462 704,559 - - - - - - - 1,333,302 1,824,182 73% Total Licenses & Permits 136,427 190,518 194,044 191,975 714,850 - - - - - - - 1,427,814 1,930,707 74% Period Ending: May 31, 2024 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: May 31, 2024 Charges for Services General Government Plan Commission Charges - - 100 - 300 - - - - - - - 400 4,100 10% Copies of Public Records - - - - - - - - - - - - - 1,200 0% Historic Preserv Certificate of Approval 40 160 60 80 340 - - - - - - - 680 2,000 34% IT Services - - - - - - - - - - - - - - NA Sub Total 40 160 160 80 640 - - - - - - - 1,080 7,300 15% Public Safety Accident Report Copies 7,095 7,091 6,924 6,416 8,029 - - - - - - - 35,555 85,300 42% Traffic Signal Maintenance 4,929 990 7,646 15,458 6,870 - - - - - - - 35,894 150,000 24% EMS Special Event Coverage - 10,839 1,500 54,910 - - - - - - - - 67,249 160,000 42% Regional Academy Tuition 6,350 4,100 1,200 - 1,236 - - - - - - - 12,886 20,000 64% River Rescue School Tuition 38,000 23,200 8,000 10,400 (800) - - - - - - - 78,800 90,000 88% Fire Training Center Tuition 45,309 - - - - - - - - - - - 45,309 50,000 91% Emergency Medical Service 434,664 467,495 343,485 373,207 314,478 - - - - - - - 1,933,328 3,180,000 61% Medicaid Reimbursements - - - 468,821 - - - - - - - - 468,821 469,580 100% EMS for County 172,657 172,857 172,457 172,657 172,657 - - - - - - - 863,285 2,066,825 42% Hazmat Charges - 1,745 - - - - - - - - - - 1,745 5,000 35% Police Special Event Coverage - - - - - - - - - - - - - 15,900 0% Crime Lab Services 950 788 75 1,463 913 - - - - - - - 4,188 10,000 42% EMS Late Payment Interest - - - - 5 - - - - - - - 5 15,000 0% Misc Revenue - - - - - - - - - - - - - 500 0% Sub Total 709,955 689,104 541,287 1,103,331 503,387 - - - - - - - 3,547,064 6,318,105 56% Culture & Recreation Morris Performing Arts Center 44,398 89,262 106,448 125,407 100,644 - - - - - - - 466,160 1,587,871 29% Palais Royale Ballroom 14,469 7,715 12,200 16,104 12,883 - - - - - - - 63,371 173,234 37% Parks & Recreation 306,124 157,178 159,002 205,893 384,797 - - - - - - - 1,212,994 2,959,252 41% Lease of Coveleski Stadium - - - - - - - - - - - - - 25,000 0% Century Center 201,550 55,490 279,370 169,138 280,067 - - - - - - - 985,616 3,228,900 31% Sub Total 566,541 309,645 557,021 516,543 778,391 - - - - - - - 2,728,141 7,974,257 34% Highways & Streets Sale of Signs/Materials - - - - - - - - - - - - - 3,300 0% Special Events - - - - - - - - - - - - - 12,000 0% Sub Total - - - - - - - - - - - - - 15,300 0% Sanitation Trash Collection/Residential 553,115 566,890 567,179 569,845 571,417 - - - - - - - 2,828,447 6,627,390 43% Trash Collection/Commercial 11,273 11,590 11,710 11,787 11,877 - - - - - - - 58,237 140,713 41% Trash Collection/Apt 2 Units 4,599 4,774 4,784 4,759 4,769 - - - - - - - 23,685 58,631 40% Trash Collection/Apt 3 Units 2,110 2,240 2,166 2,166 2,200 - - - - - - - 10,883 26,970 40% Trash Collection/Apt 4 Units 2,768 2,883 2,880 2,903 2,923 - - - - - - - 14,356 32,833 44% Trash Collection/Seniors - - - - - - - - - - - - - 52,767 0% Trash Collection/Special Pickup 1,800 2,500 2,580 2,840 2,640 - - - - - - - 12,360 33,768 37% Trash Collection/Yard Waste Pickup 20 10 30 20 10 - - - - - - - 90 759 12% Misc/Additional Trash Totes (78) (324) (119) (398) (327) - - - - - - - (1,245) - NA Misc/Return Trip Customer Error 1,060 670 980 920 1,000 - - - - - - - 4,630 12,225 38% Misc/Contamination Fee 100 10 - 365 1,550 - - - - - - - 2,025 3,320 61% Misc/Tote Replacement Fee 300 600 550 450 646 - - - - - - - 2,546 6,430 40% Misc/Trash Start Fee 2,394 3,130 3,250 4,170 3,750 - - - - - - - 16,694 49,594 34% Misc/Yard Waste Totes 96 139 144 120,513 121,956 - - - - - - - 242,849 835,520 29% Sub Total 579,558 595,112 596,134 720,341 724,410 - - - - - - - 3,215,556 7,880,920 41% 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: May 31, 2024 Charges for Services Utilities - Water Metered Sales/Residential 647,022 674,977 666,739 662,756 687,093 - - - - - - - 3,338,587 9,232,159 36% Metered Sales/Commercial 192,796 202,383 203,755 205,960 213,301 - - - - - - - 1,018,195 2,930,546 35% Metered Sales/Industrial 25,663 28,776 28,940 29,095 30,400 - - - - - - - 142,874 560,965 25% Metered Sales/Multi Family 101,411 104,690 102,976 102,862 105,563 - - - - - - - 517,502 1,400,014 37% Bulk Sales/Olive St - - - - - - - - - - - - - 8,087 0% Metered Sales/Institution 10,527 11,462 11,320 11,380 11,829 - - - - - - - 56,518 151,759 37% Public Fire Protection 219,246 224,763 227,197 227,841 229,439 - - - - - - - 1,128,486 2,949,806 38% Private Fire Protection 40,563 41,705 41,951 42,050 42,103 - - - - - - - 208,371 554,704 38% Sales to Public Authorities 30,812 31,927 33,431 34,360 42,288 - - - - - - - 172,817 326,737 53% Irrigation Sales 98 294 (483) (301) 174,151 - - - - - - - 173,760 1,565,306 11% Other Water/Misc Service 25,046 22,275 25,942 23,258 55,364 - - - - - - - 151,884 537,812 28% Backflow Prevention Insp. 10,575 17,675 17,275 14,600 14,750 - - - - - - - 74,875 183,931 41% Water Main Extension - - - - - - - - - - - - - - NA Rents From Water Property - - - - - - - - - - - - - - NA Revenue From Cut Off Fees 375 - 1,725 150 525 - - - - - - - 2,775 5,025 55% Penalties (Forfeit Disc.) 9,765 7,833 7,508 9,295 8,772 - - - - - - - 43,172 83,415 52% Water Leak Insurance 88,776 88,686 88,539 88,720 94,999 - - - - - - - 449,721 1,202,845 37% System Development Fee 4,283 863 1,291 8,558 54,728 - - - - - - - 69,722 210,000 33% Sub Total 1,406,957 1,458,310 1,458,105 1,460,583 1,765,304 - - - - - - - 7,549,260 21,903,109 34% Utilities - Sewage Metered Sales/Residential 1,870,114 1,871,723 1,856,064 1,878,839 1,921,483 - - - - - - - 9,398,222 21,688,403 43% Metered Sales/Commercial 655,983 687,408 589,277 741,647 655,783 - - - - - - - 3,330,098 8,194,741 41% Metered Sales/Industrial 454,204 439,034 363,175 459,659 473,927 - - - - - - - 2,189,999 5,842,543 37% Metered Sales/Multi Family 267,814 272,266 267,406 288,279 289,157 - - - - - - - 1,384,922 3,409,642 41% Metered Sales/Institution 28,385 29,460 29,234 29,865 30,462 - - - - - - - 147,406 324,096 45% Sales to Public Authority 83,071 86,314 88,842 87,040 102,121 - - - - - - - 447,388 1,216,439 37% Wholesale Meter/New Carlisle - - - - - - - - - - - - - 276,556 0% Penalties (Forfeit Disc.) 57,122 47,831 44,102 54,953 73,727 - - - - - - - 277,734 590,930 106% Dumping Fees 2,607 2,299 3,021 4,237 3,971 - - - - - - - 16,135 24,878 65% Laboratory Service Fees 1,950 - 3,900 1,950 1,950 - - - - - - - 9,750 1,687 578% Discharge Permit Fees 1,250 2,000 - 1,500 1,750 - - - - - - - 6,500 6,187 105% System Development Fee 11,996 2,080 4,141 19,599 63,910 - - - - - - - 101,725 339,000 30% 346113 - Charges for Svcs-Utilities-Sewage-System Dev Finance ChargeSewage-System Dev Finance Charge - - - - 72,135 - - - - - - - 72,135 - NA 346113 - ChargesSewer System Finance Charge - - - - - - - - - - - NA Sewer Repair Insurance 49,291 49,203 49,122 49,229 49,512 - - - - - - - 246,357 585,295 42% Sewer Repair Deductible 10,793 10,608 13,896 8,515 10,020 - - - - - - - 53,833 80,800 67% UAP Assistance Fee 84,036 84,097 84,192 84,368 84,710 - - - - - - - 421,403 902,160 47% UAP Credit (Contra) (60,336) (60,553) (61,684) (64,517) (66,707) - - - - - - - (313,797) (902,160) 35% RINS Credits - - 8,171 8,018 8,189 - - - - - - - 24,378 - NA 346123 - Charges for Svcs-Utilities-Sewage-Disconnect Program FeeDisconnect Program Fee - - - - - - - - - - - - - - NA Unmetered Sewer Fee 24,062 22,987 23,806 23,743 29,373 - - - - - - - 123,971 - NA Sub Total 3,542,340 3,546,757 3,366,665 3,676,923 3,805,473 - - - - - - - 17,938,159 42,581,197 42% Utilities - Other Storm Water Fees 92,626 105,123 101,294 101,450 102,161 - - - - - - - 502,655 1,147,200 44% Clean Air/ReLeaf (Leaf Pickup) 37,890 37,812 37,759 37,811 37,930 - - - - - - - 189,203 456,126 41% Sub Total 130,516 142,936 139,053 139,261 140,092 - - - - - - - 691,858 1,603,326 43% Organic Resources Yard Waste Drop-Off 1,395 3,403 10,793 18,562 18,549 - - - - - - - 52,702 94,528 56% Mulch/Compost Sales 30 323 4,620 16,345 18,284 - - - - - - - 39,602 62,058 64% Sub Total 1,425 3,726 15,413 34,907 36,834 - - - - - - - 92,304 156,586 59% 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: May 31, 2024 Charges for Services Animal Resource Center Pet Impound Reclaim Fee 175 265 190 200 235 - - - - - - - 1,065 6,300 17% Pet Adoption Fees 1,020 1,865 2,072 1,820 920 - - - - - - - 7,697 25,000 31% Pick Up Fees 80 80 - 40 - - - - - - - - 200 500 40% Pet Micro Chipping 370 100 420 280 260 - - - - - - - 1,430 3,600 40% Vet Expenses 135 10 640 164 306 - - - - - - - 1,255 3,100 40% Pet Euthanasia 20 120 80 40 140 - - - - - - - 400 100 400% Animal Surrenders 580 660 960 800 780 - - - - - - - 3,780 8,000 47% Cremation 135 375 775 495 195 - - - - - - - 1,975 2,200 90% Rabies Specimen Prep 30 - 60 - 60 - - - - - - - 150 500 30% Boarding - - 300 - - - - - - - - - 300 1,000 30% Sub Total 2,545 3,475 5,497 3,839 2,896 - - - - - - - 18,252 50,300 36% Other DCI Staff Contracts - 12,500 51,740 64,237 1,250 - - - - - - - 129,727 1,216,138 11% Other Misc Charges for Services - - - - - - - - - - - - - - NA Parking-Garages 61,523 6,931 18,525 23,048 9,946 - - - - - - - 119,973 1,110,288 11% Parking-Century Center 7,445 12,705 29,820 10,358 10,805 - - - - - - - 71,133 112,200 63% Central Services-Internal Customers 696,181 801,931 847,577 834,432 887,185 - - - - - - - 4,067,305 11,193,493 36% Central Services-External Customers 17,345 22,321 18,038 23,872 23,172 - - - - - - - 104,747 405,909 26% Employee & Employer Assessments 1,501,328 1,489,668 1,507,943 1,492,685 1,487,712 - - - - - - - 7,479,335 21,061,140 36% Sub Total 2,283,821 2,346,057 2,473,642 2,448,633 2,420,069 - - - - - - - 11,972,221 35,099,168 34% Total Charges for Services 9,223,698 9,095,283 9,152,977 10,104,441 10,177,496 - - - - - - - 47,753,894 123,589,568 39% Fines, Forfeitures, & Fees General Ordinance Violation - - - - - - - - - - - - - 5,500 0% Bad Checks Fines - - - 12 - - - - - - - - 12 - NA Collections - 64 - - 650 - - - - - - - 714 - NA Court Fees - 1,253 - - 1,869 - - - - - - - 3,122 10,600 29% Plan Commission Application Fee 2,100 2,800 1,700 3,800 1,600 - - - - - - - 12,000 23,250 52% Zoning Appeals Application Fee 900 1,625 1,425 1,925 950 - - - - - - - 6,825 11,250 61% Zoning Admin Fees 1,050 1,270 2,170 1,670 950 - - - - - - - 7,110 13,950 51% Zoning Admin Fines - - - 38 38 - - - - - - - 75 - NA Tax Abatement Admin Fees 1,446 - 1,829 1,834 150 - - - - - - - 5,259 10,000 53% Test Filling Fees 200 500 450 850 550 - - - - - - - 2,550 8,000 32% Econ Dev-CDBG Loan Late Fees - - - - - - - - - - - - - - NA Sub Total 5,696 7,511 7,574 10,129 6,757 - - - - - - - 37,666 82,550 46% Code Enforcement Vacant Bldg Registration - - - 300 - - - - - - - - 300 12,900 2% Landlord Registration Fee 35 55 15 5 25 - - - - - - - 135 - NA Rental Unit Safety Fees 10,250 5,750 9,250 16,750 79,250 - - - - - - - 121,250 100,000 121% Demolition & Boarding 2,162 1,976 1,728 1,562 2,160 - - - - - - - 9,589 45,000 21% Collections - 278 - - - - - - - - - - 278 12,000 2% Environmental Violations 7,643 10,486 5,490 7,261 7,361 - - - - - - - 38,241 165,000 23% Ordinance Violation 2,319 8,038 3,768 7,057 19,946 - - - - - - - 41,128 27,500 150% Animal Ordinance Violation 1,255 169 1,804 1,150 2,100 - - - - - - - 6,479 25,000 26% Forfeitures-Civil Penalties - - - - - - - - - - - - - 117,500 0% 351204 - Fines/Forfeitures/Fees-Forfeitures-Civil PenaltiesForfeitures-Chronic Problem - - - - - - - - - - - - - - NA Sub Total 23,665 26,751 22,056 34,086 110,842 - - - - - - - 217,400 504,900 43% Parking Street Parking Fines 6,480 7,100 5,060 5,050 7,460 - - - - - - - 31,150 60,298 52% 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: May 31, 2024 Fines, Forfeitures, & Fees Public Safety False Alarms Fine 8,267 10,508 1,089 1,909 1,494 - - - - - - - 23,267 84,800 27% Noise Ordinance - 2,500 - - - - - - - - - - 2,500 1,060 236% Curfew Violation - - 100 - - - - - - - - - 100 212 47% Impound Towing Fees 2,000 840 1,470 663 650 - - - - - - - 5,623 10,600 53% Sub Total 10,267 13,848 2,659 2,571 2,144 - - - - - - - 31,490 96,672 33% Total Fines, Forfeitures, & Fees 46,109 55,210 37,349 51,836 127,202 - - - - - - - 317,706 744,420 43% Other Income Miscellaneous Revenue Miscellaneous Revenue 108,011 (9,877) (1,015) 8,894 353,175 - - - - - - - 459,189 547,419 84% Sale of Scrap Metal 49 3,594 1,988 3,726 2,512 - - - - - - - 11,868 19,155 62% Bond Interest Rebate - - - - - - - - - - - - - 64,132 0% Origination Fees 1,000 600 - 2,094 - - - - - - - - 3,694 7,000 53% Loan Servicing Fees 1,820 14,464 3,515 8,736 13,330 - - - - - - - 41,866 15,000 279% Sub Total 110,881 8,781 4,488 23,450 369,017 - - - - - - - 516,617 652,706 79% Bank Account Interest 1,285,281 1,178,725 1,016,107 973,815 660,396 - - - - - - - 5,114,324 3,715,036 138% Rental of Property 10,895 13,701 6,028 14,066 7,503 - - - - - - - 52,193 135,171 39% Donations 2,334 1,496 1,771,797 9,363 698 - - - - - - - 1,785,687 9,720,560 18% 3rd Party Revenue Cable TV Franchise Fees - 132,654 - - 128,420 - - - - - - - 261,074 680,000 38% Video Franchise Fees - - - 22,959 20,629 - - - - - - - 43,588 135,000 32% Sub Total - 132,654 - 22,959 149,049 - - - - - - - 304,662 815,000 37% Total Other Income 1,409,390 1,335,357 2,798,420 1,043,653 1,186,662 - - - - - - - 7,773,483 15,038,473 52% Reimbursements Miscellaneous Reimbursements 47,925 211,656 3,063 17,072 46,756 - - - - - - - 326,472 26,100 1251% Insurance Claim 17,943 26,560 43,687 37,029 25,870 - - - - - - - 151,090 46,200 327% IT Services 66,934 441 972 452 442 - - - - - - - 69,241 73,764 94% Travel Reimbursement - - - - - - - - - - - - - 1,400 0% Lamppost Program - - - 2,750 3,300 - - - - - - - 6,050 8,000 76% Energy Rebates - - - - - - - - - - - - - 45,000 0% Repair Reimbursement 120 75 1,041 75 165 - - - - - - - 1,476 21,200 7% Salary/Overtime Reimb 7,493 4,749 2,959 5,317 5,437 - - - - - - - 25,955 350,000 7% Diesel Tax Rebate 21,587 - - - 3,356 - - - - - - - 24,943 40,000 62% Pharmacy Rebates 75,516 72,250 74,738 134,395 72,446 - - - - - - - 429,345 750,000 57% Beck's Lake Reimbursement - - - - - - - - - - - - - - NA Morris Advertising Reimbursement - - - - - - - - - - - - - - NA Sub Total 237,519 315,733 126,459 197,090 157,772 - - - - - - - 1,034,572 1,361,664 76% Departmental Reimbursements - - - - - - - - - - - - - - NA Total Reimbursements 237,519 315,733 126,459 197,090 157,772 - - - - - - - 1,034,572 1,361,664 76% Other Sources Interfund Transfers & Fixed Cost Allocations Interfund Transfers In 5,383,659 3,369,609 2,020,591 1,700,951 1,819,780 - - - - - - - 14,294,589 66,265,624 22% PILOT 3,024,351 12,258 12,258 12,258 12,258 - - - - - - - 3,073,383 6,024,186 51% Administration Cost Allocation 793,417 793,417 793,417 793,417 793,417 - - - - - - - 3,967,083 9,521,000 42% IT Cost Allocation 1,091,691 1,091,691 1,091,691 1,091,691 1,091,691 - - - - - - - 5,458,457 13,100,296 42% Liability Insurance Allocation 303,333 303,333 303,333 303,333 303,333 - - - - - - - 1,516,666 3,639,999 42% Payroll Cost Allocation 197,090 197,090 197,090 197,090 197,090 - - - - - - - 985,449 2,365,077 42% Facilities Management Allocation 13,333 13,333 13,333 13,333 13,333 - - - - - - - 66,667 160,000 42% Utility Customer Service Mgmt Allocation 134,688 134,688 134,688 134,688 134,688 - - - - - - - 673,438 1,616,250 42% Sub Total 10,941,562 5,915,419 4,566,401 4,246,760 4,365,589 - - - - - - - 30,035,731 102,692,433 29% 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: May 31, 2024 Other Sources Sale of Assets Sale of Capital Assets - - - - - - - - - - - - - - NA Sale of Non-Capital Assets - - - - - - - - - - - - - - NA Sale of Property - 8,935 - - - - - - - - - - 8,935 - NA Other Damage Reimbursement - - - - - - - - - - - - - - NA Vehicle Damage Reimbursement - - - - - - - - - - - - - - NA Hydrant Damage Reimbursement - 386 - - - - - - - - - - 386 - NA Sub Total - 9,321 - - - - - - - - - - 9,321 - NA Issuance of Debt Capital Lease Proceeds - - - - - - - - - - - - - 11,928,500 0% Bond Proceeds - - - (335,958) (414,630) - - - - - - - (750,588) - NA Premium on Bonds - - - - - - - - - - - - - - NA Sub Total - - - (335,958) (414,630) - - - - - - - (750,588) 11,928,500 -6% Refunds Refunds 1,151 3,269 300 778 - - - - - - - - 5,498 - NA Specific Stop Loss - - - - - - - - - - - - - 10,000 0% Utility Receipts Tax Refund - - - - - - - - - - - - - - NA Sub Total 1,151 3,269 300 778 - - - - - - - - 5,498 10,000 55% Other Sale of Property Held for Resale - - - - - - - - - - - - - - NA Interfund Loan - Principal Income - 71,390 - - - - - - - - - - 71,390 126,129 57% Interfund Loan - Interest Income - 6,679 - - - - - - - - - - 6,679 12,386 54% Other Loan - Principal Income 122 231,051 (129,648) (50,949) 49,559 - - - - - - - 100,136 10,000 1001% Other Loan - Interest Income 42,326 41,054 37,967 35,590 41,586 - - - - - - - 198,522 152,300 130% Sub Total 42,448 350,173 (91,681) (15,359) 91,144 - - - - - - - 376,726 300,814 125% Total Other Sources 10,985,161 6,278,182 4,475,021 3,896,221 4,042,104 - - - - - - - 29,676,688 114,931,747 26% Revenue Total 26,730,453 22,965,379 21,632,481 21,332,980 30,330,444 - - - - - - - 122,991,737 430,806,936 29% 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 91,660 80,469 102,842 74,731 76,355 - - - - - - - 426,057 1,197,172 36% Community Initiatives 101 - - - - - - - - - - - - - - NA Community Police Review Office 101 7,591 7,686 10,927 7,686 7,686 - - - - - - - 41,574 100,155 42% Clerk 101 45,913 39,477 53,497 38,344 50,218 - - - - - - - 227,449 610,854 37% Common Council 101 32,826 45,894 50,986 37,598 36,005 - - - - - - - 203,308 931,451 22% Youth Council 101 1,345 327 258 - 505 - - - - - - - 2,434 12,000 20% General City 101 426,770 960,642 1,088,327 1,284,816 1,145,522 - - - - - - - 4,906,076 31,423,899 16% Controller' Office 101 193,693 195,679 276,742 196,179 201,428 - - - - - - - 1,063,721 3,296,011 32% Human Resources 101 71,705 67,474 89,298 67,986 66,105 - - - - - - - 362,566 939,251 39% Diversity & Inclusion 101 38,122 35,883 57,094 44,318 78,234 - - - - - - - 253,651 752,583 34% Human Rights 101 24,945 27,149 53,472 34,997 50,595 - - - - - - - 191,158 596,497 32% Legal 101 142,839 129,998 187,735 131,589 123,656 - - - - - - - 715,817 2,060,312 35% Engineering 101 500,000 500,000 500,000 500,000 500,000 - - - - - - - 2,500,000 6,000,000 42% Park Maintenance 101 200,127 - 127,505 68,799 69,365 - - - - - - - 465,796 2,226,831 21% Park Capital 101 - - 7,939 - - - - - - - - - 7,939 7,967 100% Curb & Sidewalk 101 133,333 133,333 133,333 133,333 133,333 - - - - - - - 666,667 1,600,000 42% Street Signals & Lighting 101 109,905 122,287 116,431 112,093 117,829 - - - - - - - 578,546 - NA Streets 101 458,333 458,333 458,333 458,333 458,333 - - - - - - - 2,291,667 5,500,000 42% Sub Total 2,479,107 2,804,630 3,314,719 3,190,803 3,115,169 - - - - - - - 14,904,429 57,254,983 26% Public Works Engineering 101 262,558 268,971 398,717 364,303 278,471 - - - - - - - 1,573,019 4,769,887 33% Sub Total 262,558 268,971 398,717 364,303 278,471 - - - - - - - 1,573,019 4,769,887 33% Public Safety Police 101 3,630,157 3,383,135 4,316,870 3,175,863 2,915,024 - - - - - - - 17,421,049 45,832,381 38% Crime Lab 101 67,402 71,260 91,261 72,105 71,732 - - - - - - - 373,760 960,068 39% Fire 101 2,423,635 2,223,951 3,179,340 2,335,551 2,536,332 - - - - - - - 12,698,808 31,480,362 40% EMS 101 75,351 45,296 69,017 54,338 85,988 - - - - - - - 329,991 773,498 43% Fire Training Center 101 19,938 5,404 10,913 4,228 4,851 - - - - - - - 45,334 80,725 56% Sub Total 6,216,483 5,729,046 7,667,401 5,642,086 5,613,926 - - - - - - - 30,868,942 79,127,033 39% Community Investment Sustainability 101 - - - - - - - - - - - - - 33,000 0% Sub Total - - - - - - - - - - - - - 33,000 0% Arts & Culture Morris Performing Arts Center 101 - - - - - - - - - - - - - - NA Palais Royale Ballroom 101 14,897 18,551 8,810 24,044 11,415 - - - - - - - 77,718 235,098 33% Sub Total 14,897 18,551 8,810 24,044 11,415 - - - - - - - 77,718 235,098 33% Total General Fund 8,973,046 8,821,197 11,389,647 9,221,237 9,018,981 - - - - - - - 47,424,108 141,420,000 34% Venues, Parks & Arts Parks & Recreation Park Administration 201 82,457 80,520 94,497 111,477 89,631 - - - - - - - 458,582 1,313,653 35% Park Maintenance 201 717,986 626,628 848,686 598,726 1,188,334 - - - - - - - 3,980,360 10,270,298 39% Golf Courses 201 96,252 197,483 165,615 167,944 234,833 - - - - - - - 862,127 2,769,442 31% Recreational Experiences 201 183,493 178,750 207,207 147,009 175,475 - - - - - - - 891,933 2,656,624 34% Community Programming 201 91,707 78,531 102,068 82,245 83,930 - - - - - - - 438,480 1,942,456 23% Development & Promotions 201 41,589 50,897 48,870 66,361 45,187 - - - - - - - 252,903 2,460,081 10% Park Projects & Capital 201 146,658 317,847 152,308 625 32,586 - - - - - - - 650,024 9,085,621 7% Potawatomi Zoo 201 200,285 285 285 285 200,285 - - - - - - - 401,426 403,422 100% Park Debt 201 - - - - 4,950 - - - - - - - 4,950 5,500 90% Machinery & Equipment 201 140,461 68,725 153,178 93,210 99,559 - - - - - - - 555,133 1,735,079 32% Morris Palais Marketing 273 - - - - - - - - - - - - - - NA Morris PAC Self-Promotion 274 - - - - - - - - - - - - - - NA Coveleski Stadium Capital 401 - 3,124 13,160 - - - - - - - - - 16,283 40,000 41% Professional Sports Convention Dev. Area 413 43,973 156,222 6,000 20,500 22,950 - - - - - - - 249,644 732,837 34% Morris PAC Improvement 416 4,445 - 117,279 - 651 - - - - - - - 122,375 1,986,012 6% Palais Historic Preservation 450 - - - - - - - - - - - - - 20,000 0% Morris Performing Arts Center Operations 602 105,695 126,937 149,286 160,850 118,228 - - - - - - - 660,997 1,774,441 37% Sub Total 1,855,000 1,885,948 2,058,438 1,449,232 2,296,599 - - - - - - - 9,545,217 37,195,465 26% Period Ending: May 31, 2024 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: May 31, 2024 Parking Garages Parking Enforcement 601 34,712 100 - - 50,650 - - - - - - - 85,462 233,434 37% Parking General Operations 601 13,392 4,199 4,199 7,600 16,861 - - - - - - - 46,251 106,970 43% Main Street Garage 601 25,471 8,279 4,255 5,110 17,301 - - - - - - - 60,417 344,473 18% Leighton Plaza Garage 601 24,004 9,127 1,944 6,794 (58,994) - - - - - - - (17,124) 355,499 -5% Wayne Street Garage 601 (3,283) 5,098 2,450 5,186 17,415 - - - - - - - 26,866 287,086 9% Sub Total 94,297 26,803 12,848 24,691 43,234 - - - - - - - 201,872 1,327,462 15% Century Center Century Center Operations 670 356,368 312,203 446,857 415,358 610,526 - - - - - - - 2,141,312 4,688,456 46% Century Center Capital 671 14,053 17,230 44,352 81,682 693 - - - - - - - 158,010 296,636 53% Century Center Energy Saving 672 - - - 196,491 - - - - - - - - 196,491 393,388 50% Sub Total 370,421 329,433 491,208 693,531 611,219 - - - - - - - 2,495,813 5,378,479 46% Total Venues, Parks & Arts 2,319,718 2,242,184 2,562,494 2,167,454 2,951,052 - - - - - - - 12,242,902 43,901,405 28% Public Safety Police Department Police Seizures 216 - - - - - - - - - - - - - 22,000 0% Curfew Violations 218 - - - - - - - - - - - - - - NA Law Enforcement Education 220 43,365 184,263 125,244 168,261 92,910 - - - - - - - 614,043 1,006,038 61% Public Safety Local Income Tax - Police 249 398,269 398,269 597,403 398,269 398,269 - - - - - - - 2,190,478 5,177,494 42% 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 - - - - - - - - - - - - - 50,000 0% K-9 Unit 705 - - - - - - - - - - - - - - NA Sub Total 441,634 582,532 722,647 566,530 491,179 - - - - - - - 2,804,521 6,305,532 44% Fire Department Public Safety Local Income Tax - Fire 249 398,269 398,269 597,403 398,269 398,269 - - - - - - - 2,190,478 5,177,494 42% Fire Department Capital 287 542,292 31,369 156,255 - 296,465 - - - - - - - 1,026,382 6,923,119 15% Haz-Mat 289 - - - - - - - - - - - - - 10,000 0% Indiana River Rescue 291 1,657 4,891 10,419 8,582 12,168 - - - - - - - 37,717 94,871 40% Sub Total 942,218 434,529 764,077 406,851 706,902 - - - - - - - 3,254,577 12,205,483 27% Total Public Safety 1,383,852 1,017,060 1,486,724 973,381 1,198,081 - - - - - - - 6,059,098 18,511,015 33% Public Works Streets Motor Vehicle Highway 202 1,368,619 900,596 1,226,133 824,182 1,267,567 - - - - - - - 5,587,097 19,385,841 29% Local Road & Street 251 284,222 188,112 44,880 84,838 423,571 - - - - - - - 1,025,624 5,088,939 20% LOIT 2016 Special Distribution 257 - - - - - - - - - - - - - 54,136 0% Local Road & Bridge Grant 265 - - - - - - - - - - - - - 2,222,695 0% MVH Restricted Fund 266 93,995 15,015 65,856 82,469 714,284 - - - - - - - 971,618 3,353,471 29% Major Moves 412 27,082 962 9,153 74 4,102 - - - - - - - 41,373 1,707,634 2% Project ReLeaf 655 35,341 30,023 28,804 28,833 28,118 - - - - - - - 151,120 440,757 34% Sub Total 1,809,259 1,134,708 1,374,827 1,020,397 2,437,642 - - - - - - - 7,776,833 32,253,474 24% Solid Waste Solid Waste Operations 610 1,432,409 606,407 584,306 639,165 554,712 - - - - - - - 3,816,999 8,047,429 47% Solid Waste Capital 611 1,137,536 - 133,855 504,501 - - - - - - - - 1,775,892 6,189,714 29% Sub Total 2,569,945 606,407 718,161 1,143,666 554,712 - - - - - - - 5,592,891 14,237,144 39% Water Works Water Works Operations 620 2,036,035 1,387,228 1,381,681 1,083,924 1,169,708 - - - - - - - 7,058,576 24,409,097 29% Water Works Capital 622 181,448 68,117 190,637 397,075 70,002 - - - - - - - 907,280 10,028,059 9% Water Works Sinking (Debt Service) 625 - - - - 600 - - - - - - - 600 2,756,078 0% Sub Total 2,217,483 1,455,345 1,572,318 1,480,998 1,240,310 - - - - - - - 7,966,455 37,193,234 21% 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: May 31, 2024 Wastewater/Sewer/Organic Resources Sewer Repair Insurance 640 52,954 89,850 173,296 96,497 79,002 - - - - - - - 491,599 1,061,798 46% Sewer Division 641 512,965 603,617 575,074 535,419 472,979 - - - - - - - 2,700,054 7,803,414 35% Concrete Crew 641 41,920 52,141 52,751 44,651 34,140 - - - - - - - 225,603 592,720 38% Wastewater Operations 641 3,681,414 1,644,024 1,428,797 1,066,433 1,560,921 - - - - - - - 9,381,590 38,925,118 24% Organic Resources 641 138,586 139,220 166,485 188,800 277,184 - - - - - - - 910,275 1,910,490 48% Sewage Works Capital 642 110,899 65,257 79,867 272,023 118,961 - - - - - - - 647,008 20,043,380 3% Sewage Works Sinking (Debt Service) 649 (1) 1,300 - (147,096) 100,081 - - - - - - - (45,717) 9,796,969 0% Sewage Debt Service Reserve 653 - - - (188,862) (31,477) - - - - - - - (220,339) - NA Sub Total 4,538,737 2,595,409 2,476,271 1,867,865 2,611,792 - - - - - - - 14,090,073 80,133,889 18% Storm Water Fees Storm Sewer Fund 667 5,237 105,028 17,587 594,260 5,734 - - - - - - - 727,846 3,178,875 23% Sub Total 5,237 105,028 17,587 594,260 5,734 - - - - - - - 727,846 3,178,875 23% Total Public Works 11,140,662 5,896,896 6,159,164 6,107,187 6,850,190 - - - - - - - 36,154,099 166,996,615 22% Department of Community Investment Studebaker/Oliver Revitalizing Grant 209 188 338 - - 750 - - - - - - - 1,275 98,331 1% Economic Development State Grants 210 - - - - - - - - - - - - - 222,865 0% DCI Operating 211 345,962 335,678 502,493 335,877 357,180 - - - - - - - 1,877,190 5,063,734 37% DCI Grants 212 17,649 47,115 1,023,105 77,748 90,059 - - - - - - - 1,255,676 10,286,845 12% Unsafe Building 219 2,600 - - 5,665 3,080 - - - - - - - 11,345 24,880 46% Rental Units Regulation 221 5,215 5,408 17,415 - 31,125 - - - - - - - 59,162 206,211 29% Neighborhood Services & Enforcement 230 267,227 188,204 290,952 213,226 192,123 - - - - - - - 1,151,732 5,834,539 20% Animal Resource Center 230 89,335 105,936 121,892 95,997 83,434 - - - - - - - 496,594 1,307,230 38% UDAG 410 - - - - - - - - - - - - - - NA Building Dept Operations 600 128,675 126,922 169,788 189,326 131,886 - - - - - - - 746,596 1,902,137 39% Industrial Revolving Fund 754 19,090 3,882 2,118 12,343 2,128 - - - - - - - 39,561 818,232 5% Total Dept of Community Investment 875,940 813,482 2,127,764 930,182 891,763 - - - - - - - 5,639,132 25,765,002 22% Capital & Debt Service Funds 2017 Park Bond Debt Service 312 582,258 - - - - - - - - - - - 582,258 1,177,990 49% 2018 Fire Station #9 Debt Service 350 171,491 - - - - - - - - - - - 171,491 341,331 50% Local Income Tax - Certified Shares 404 570,758 9,268 4,593 - - - - - - - - - 584,619 3,513,740 17% Cumulative Capital Development 406 41,667 41,667 41,667 90,207 41,667 - - - - - - - 256,874 548,541 47% Cumulative Capital Improvement 407 6,250 6,250 6,250 6,250 6,250 - - - - - - - 31,250 245,000 13% Local Income Tax - Economic Develop. 408 1,232,514 1,264,281 (90,155) 2,074,631 585,572 - - - - - - - 5,066,843 33,318,192 15% 2018 Fire Station #9 Bond Capital 451 - - - - - - - - - - - - - - NA 2022 Zoo Bond Capital 453 0 - - - - - - - - - - - 0 - NA 2021 Infrastructure Bond Capital 455 204,135 - - - 60,000 - - - - - - - 264,135 723,498 37% 2017 Park Bond Capital 471 267,485 - - - - - - - - - - - 267,485 834,698 32% Equipment / Vehicle Leasing 750 - - - - - - - - - - - - - - NA Redevelopment Authority Debt Service 752 575,500 2,151,078 - - 375,413 - - - - - - - 3,101,991 4,689,081 66% South Bend Building Corporation 755 - 851,884 - - - - - - - - - - 851,884 1,425,193 60% 2015 Smart Streets Bond Debt Service 756 - 851,534 - 1,650 - - - - - - - - 853,184 1,706,785 50% 2015 Park Bond Debt Service 757 - 185,091 - - - - - - - - - - 185,091 368,381 50% 2017 Eddy St. Commons Bond Capital 759 - - - - - - - - - - - - - - NA 2017 Eddy St. Commons Bond Debt 760 - - - - - - - - - - - - - 1,941,375 0% Total Capital & Debt Service 3,652,056 5,361,053 (37,645) 2,172,738 1,068,901 - - - - - - - 12,217,103 50,833,805 24% Internal Service Funds Central Services Equipment Services 222 845,137 842,035 978,517 898,880 844,095 - - - - - - - 4,408,664 10,925,452 40% Radio Shop 222 17,296 16,880 24,214 18,344 18,355 - - - - - - - 95,089 326,915 29% Building Maintenance 222 17,691 19,525 30,497 23,552 20,729 - - - - - - - 111,994 327,071 34% Facilities Management 222 11,345 11,505 14,939 11,505 11,505 - - - - - - - 60,800 152,254 40% Central Services Capital 222 - 24,712 - 6,541 - - - - - - - - 31,253 316,869 10% Subtotal 891,468 914,657 1,048,167 958,823 894,683 - - - - - - - 4,707,799 12,048,561 39% 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: May 31, 2024 Liability Insurance Business Insurance 226 64,848 18,250 9,220 4,802 - - - - - - - - 97,120 1,358,778 7% Liability Insurance 226 63,207 21,457 25,380 89,359 25,946 - - - - - - - 225,349 1,455,068 15% Workers Compensation 226 291,936 90,130 101,823 182,659 127,532 - - - - - - - 794,080 1,275,288 62% Catastrophic Events 226 - - - - - - - - - - - - - 101,769 0% Subtotal 419,991 129,837 136,422 276,820 153,478 - - - - - - - 1,116,548 4,190,903 27% IT / Innovation /311 Call Center 279 1,431,218 732,103 1,220,507 1,223,108 1,012,220 - - - - - - - 5,619,157 15,053,493 37% Self-Funded Employee Benefits 711 1,333,932 1,318,099 1,885,114 1,190,959 2,274,589 - - - - - - - 8,002,693 20,822,900 38% Unemployment Compensation 713 - 5,360 - 24,976 - - - - - - - - 30,336 80,000 38% Parental Leave 714 2,140 6,104 12,951 - 10,724 - - - - - - - 31,919 253,846 13% Total Internal Service Funds 4,078,749 3,106,160 4,303,162 3,674,686 4,345,695 - - - - - - - 19,508,452 52,449,703 37% Other Miscellaneous Gift, Donation, Bequest 217 - 3,000 - 257 8,864 - - - - - - - 12,121 7,034,559 0% Loss Recovery 227 - - - - - - - - - - - - - 1,500 0% Human Rights Federal Grants 258 15,127 16,413 20,980 15,099 27,689 - - - - - - - 95,308 268,204 36% American Rescue Plan 263 1,250,125 1,919,527 1,512,664 25,500 155,089 - - - - - - - 4,862,906 9,346,451 52% COVID-19 Response 264 32,391 14,818 12,463 12,896 45,570 - - - - - - - 118,138 122,305 97% Sub Total 1,297,643 1,953,759 1,546,108 53,752 237,211 - - - - - - - 5,088,472 16,773,018 30% Fiduciary Funds Fire Pension 701 333,062 333,231 331,889 346,337 328,602 - - - - - - - 1,673,121 4,448,896 38% Police Pension 702 519,810 505,154 503,032 505,905 502,393 - - - - - - - 2,536,295 5,894,664 43% Sub Total 852,872 838,385 834,921 852,242 830,996 - - - - - - - 4,209,416 10,343,560 41% Total Other 2,150,515 2,792,144 2,381,029 905,994 1,068,207 - - - - - - - 9,297,889 27,116,578 34% Total Civil City 34,574,538 30,050,177 30,372,340 26,152,858 27,392,870 - - - - - - - 148,542,783 526,994,124 28% Redevelopment Commission Controlled Funds Tax Increment Financing Funds TIF River West Development Area 324 3,078,219 2,056,444 1,374,515 4,833,854 3,847,203 - - - - - - - 15,190,237 65,781,530 23% TIF West Washington 422 68,357 - - - - - - - - - - - 68,357 1,488,357 5% TIF River East Development Area 429 - 216,103 113,885 75,826 10,292 - - - - - - - 416,106 10,936,946 4% TIF Southside Development #1 430 1,511,180 347,562 165,324 1,375,984 793,001 - - - - - - - 4,193,052 11,536,262 36% TIF Douglas Road 435 - - - - - - - - - - - - - 74,175 0% TIF River East Residential Area 436 1,833 2,292,601 43,495 519,685 417,253 - - - - - - - 3,274,866 7,156,989 46% Sub Total 4,659,589 4,912,711 1,697,219 6,805,349 5,067,749 - - - - - - - 23,142,618 96,974,258 24% Redevelopment Funds Redevelopment General 433 404,626 17,720 25,659 34,060 60,481 - - - - - - - 542,547 2,971,846 18% Certified Technology Park 439 - - - - - - - - - - - - - - NA 2018 TIF Park Bond Capital 452 919,772 - - - - - - - - - - - 919,772 2,315,432 40% Airport Urban Enterprise Zone 454 - - - - - - - - - - - - - - NA Airport Urban Enterprise Zone 456 75,761 7,522,545 (64,642) (6,325,136) 359,586 - - - - - - - 1,568,114 20,831,723 8% Sub Total 1,400,159 7,540,265 (38,982) (6,291,076) 420,067 - - - - - - - 3,030,433 26,119,000 12% Debt Service Funds 2019 South Shore Double Tracking Res. 315 - - - - - - - - - - - - - 1,040,462 0% Airport 2003 Debt Reserve 328 - - - - - - - - - - - - - 1,739,495 0% SBCDA 2003 Debt Reserve 352 - 516,500 - - - - - - - - - - 516,500 1,033,625 50% 2020 TIF Library Bond Debt Reserve 353 - - - - - - - - - - - - - - NA Sub Total - 516,500 - - - - - - - - - - 516,500 3,813,582 14% Total Redevelopment Funds 6,059,748 12,969,476 1,658,237 514,274 5,487,815 - - - - - - - 26,689,550 126,906,841 21% Total Expenditures 40,634,286 43,019,652 32,030,577 26,667,132 32,880,686 - - - - - - - 175,232,333 653,900,964 27% Civil City Debt Capital Leases 182 2019 Vehicle/Equip Lease #1 2019 N/A 2024 Various Biannual 1,472,985 154,576 - 154,576 1,762 156,338 - 201 2020 Dell Computer Equipment Lease 4 2020 N/A 2024 279 Annual 33,000 7,039 - 7,039 504 7,543 - 202 2020 HP Computer Lease 22 2020 N/A 2024 279 Monthly 39,800 4,520 - 4,520 18 4,537 - 203 2020 VLocker Equipment Lease Purchase 2020 N/A 2025 201 Annual 86,961 36,228 - 13,361 765 14,126 22,866 205 2020 Dell Computer Equipment Lease 5 2020 N/A 2024 279 Annual 11,455 2,443 - 2,443 175 2,618 - 206 2020 HP Computer Lease 23 2020 N/A 2024 279 Monthly 29,652 5,159 - 5,159 52 5,211 - 209 2020 Vehicle/Equip Lease #1 2020 N/A 2025 Various Biannual 6,156,108 2,500,869 - 1,243,514 24,318 1,267,832 1,257,355 214 2021 Network Solutions Cisco Infrastructure Lease 2021 N/A 2025 279 Annual 900,000 348,630 - 172,387 7,799 180,186 176,243 216 2021 Dell Computer Equipment Lease 7 2021 N/A 2025 279 Annual 529,046 215,387 - 105,658 8,299 113,957 109,729 217 2021 Dell Computer Equipment Lease 8 2021 N/A 2024 279 Annual 214,222 54,542 - 54,542 2,131 56,672 - 218 2021 Vehicle/Equip Lease #1 2021 N/A 2026 Various Biannual 3,691,270 2,232,823 - 737,099 19,834 756,933 1,495,724 220 2022 IT Networking Equipment Lease 2022 N/A 2026 279 Annual 166,343 96,886 - 31,060 3,803 34,863 65,826 224 2022 Dell Computer Equipment Lease 9 2022 N/A 2025 279 Annual 202,985 101,098 - 48,318 9,337 57,654 52,780 225 2022 Vehicle/Equip Lease 2022 N/A 2027 Various Biannual 8,042,233 5,674,553 - 1,574,254 124,104 1,698,359 4,100,299 226 2022 Dell Computer Equipment Lease 10 2022 N/A 2025 279 Annual 40,567 20,229 - 9,743 1,543 11,286 10,486 228 2023 Dell Computer Equipment Lease 11 2023 N/A 2026 279 Annual 414,528 298,906 - 92,229 23,393 115,622 206,677 229 2023 Dell Computer Equipment Lease 12 2023 N/A 2027 279 Annual 14,136 11,108 - 2,634 394 3,028 8,475 230 2023 Vehicle/Equip Lease 2023 N/A 2028 Various Biannual 6,949,500 6,214,893 - 1,289,575 229,162 1,518,737 4,925,318 234 2024 Vehicle/Equip Lease 2024 N/A 2029 Various Biannual 10,159,750 10,159,750 - 1,092,594 22,253 1,114,847 9,067,156 Total Civil City Capital Lease Debt 39,154,540 28,139,638 - 6,640,704 479,646 7,120,350 21,498,934 2024 Interest City of South Bend Fiscal Year 2024 Outstanding Debt Debt Sched.Debt Instrument Year of Issue Year of Refinance Year of Maturity Fund No. 2024 Total Debt Payments Debt at 12/31/24Pmts Amount Issued Debt at 1/1/24 2024 Additions 2024 Principal 2024 Interest City of South Bend Fiscal Year 2024 Outstanding Debt Debt Sched.Debt Instrument Year of Issue Year of Refinance Year of Maturity Fund No. 2024 Total Debt Payments Debt at 12/31/24Pmts Amount Issued Debt at 1/1/24 2024 Additions 2024 Principal Bonds 69 2009 Water Works Revenue Bonds, Series B 2009 2019 2030 625 Biannual 2,814,257 2,365,000 - 340,000 136,650 476,650 2,025,000 80 2020 Sewage Works Revenue Bonds Refunding 2010 2010 2020 2030 649 Biannual 4,830,000 3,465,000 - 440,000 138,600 578,600 3,025,000 99 2012 Water Works Revenue Bonds 2012 N/A 2033 625 Biannual 8,300,000 4,280,000 - 420,000 146,224 566,224 3,860,000 101 2012 Sewage Works Revenue Bonds 2012 N/A 2032 649 Biannual 25,000,000 12,985,000 - 1,260,000 328,580 1,588,580 11,725,000 105 2013A Sewage Works Refunding Revenue Bonds 2013 N/A 2024 649 Biannual 14,765,000 715,000 - 715,000 13,871 728,871 - 116 2013 Bldg Corp Mortgage Bonds (Fire St #5 & Training Tower) 2013 N/A 2033 755 Biannual 5,580,000 3,450,000 - 280,000 125,630 405,630 3,170,000 133 2014 St. Joseph County PSAP Revenue Bonds 2014 N/A 2034 408 Monthly 2,657,697 1,447,146 - 152,408 46,907 199,314 1,294,738 141 2015 Redev Authority Lease Rental Revenue Bonds (Parks) 2015 N/A 2035 757 Biannual 5,605,000 3,840,000 - 240,000 128,381 368,381 3,600,000 156 2016 Waterworks Refunding Bonds 2016 N/A 2027 625 Biannual 3,300,000 930,000 - 300,000 27,900 327,900 630,000 163 2017 Taxable Econ. Develop. Revenue Bonds (Eddy St Phase II) 2017 N/A 2037 760 Biannual 25,000,000 22,825,000 - 1,131,375 1,941,375 3,072,750 21,693,625 165 2017 Park District Bonds, Series 2017A-K 2017 N/A 2033 312 Biannual 14,075,000 9,650,000 - 890,000 287,990 1,177,990 8,760,000 168 2018 General Obligation Bonds (Fire St #9 & Training Classroom) 2018 N/A 2038 287 Biannual 5,045,000 3,975,000 - 220,000 121,331 341,331 3,755,000 175 2018 Econ. Develop. Revenue Bonds (Potawatomi Zoo) 2018 N/A 2034 408 Biannual 3,440,000 2,610,000 - 200,000 126,500 326,500 2,410,000 215 2021 Bldg Corp LIT Lease Rental Revenue Bonds (Infrastructure) 2021 N/A 2036 755 Biannual 7,610,000 6,725,000 - 405,000 235,300 640,300 6,320,000 219 2021 Sewage Works Refunding Revenue Bonds (Ref 2009 & 2011) 2021 N/A 2031 649 Biannual 12,450,000 9,995,000 - 1,200,000 337,350 1,537,350 8,795,000 221 2022 Morris Performing Arts Center Revenue Bonds 2022 N/A 2046 752 Biannual 6,395,000 6,100,000 - 190,000 183,125 373,125 5,910,000 222 2022 Economic Develop Revenue Bonds (Zoo Project) 2022 N/A 2042 755 Biannual 5,715,000 5,380,000 - 225,000 152,263 377,263 5,155,000 227 2023 RDA Lease Rental Revenue Bonds Series A (River West & River East)2023 N/A 2041 752 Biannual 29,155,000 29,155,000 - - 417,078 417,078 29,155,000 235 2023 Sewage Works Revenue Bonds 2023 N/A 2044 649 Biannual 32,150,000 32,150,000 - - 882,571 882,571 32,150,000 238 2024 Water Works Revenue Bonds (SRF) 2024 N/A 2045 625 Biannual 10,713,000 10,713,000 - - 5,318 5,318 10,713,000 Total Civil City Bond Debt 252,039,953 181,640,146 - 11,503,783 5,960,644 17,464,426 170,136,363 Interfund Loan - 84 2013 Major Moves-Triangle Development Interfund Loan 2011 2013 2029 436 Biannual 1,558,050 624,884 - 108,936 11,956 120,892 515,948 85 2013 Major Moves-Eddy Street Commons Interfund Loan 2011 2013 2026 436 Biannual 3,942,529 17,193 - 17,193 430 17,622 0 Total Civil City Interfund Loan Debt 5,500,579 642,076 - 126,129 12,386 138,514 515,948 Loan Payable - 68 2009 Water Works Improvements - State Revolving Fund 2009 N/A 2030 625 Biannual 427,400 170,517 - 26,373 5,746 32,119 144,144 139 2015 Century Center Energy QECB Conservation Bond 2015 N/A 2031 672 Biannual 4,167,897 2,781,851 - 309,315 84,073 393,388 2,472,536 Total Civil City Loan Payable Debt 4,595,297 2,952,368 - 335,688 89,819 425,507 2,616,680 Total Civil City Debt 301,290,369 213,374,228 - 18,606,303 6,542,494 25,148,797 194,767,925 Redevelopment Commission Debt Capital Leases 13 2006 Main/Colfax Garage - Transpo Lease (Parking Garage Purch) 2006 N/A 2025 324 Biannual 2,510,278 376,197 - 183,455 16,545 200,000 192,742 Total Redevelopment Capital Lease Debt 2,510,278 376,197 - 183,455 16,545 200,000 192,742 Revenue Bonds - 5 2011A Indiana Bond Bank Special Program Bonds (TIF A) 2003 2011 2024 324 Biannual 19,795,000 1,845,000 - 1,845,000 72,280 1,917,280 - 6 2011A Indiana Bond Bank Special Program Bonds (TIF B) 2003 2011 2024 324 Biannual 14,420,000 1,050,000 - 1,050,000 41,080 1,091,080 - 54 2015 Redev Authority Lease Rental Revenue Refunding Bonds 2008 2015 2027 436 Biannual 36,000,000 19,765,000 - 1,750,000 718,231 2,468,231 18,015,000 62 2013 Redev Authority Lease Rental Revenue Refunding Bonds 2008 2013 2026 324 Biannual 4,655,000 895,000 - 360,000 24,975 384,975 535,000 135 2015 Redev Authority Lease Rental Revenue Bonds (Smart Streets) 2015 N/A 2037 324 Biannual 25,000,000 18,450,000 - 1,120,000 584,744 1,704,744 17,330,000 169 2018 Redev District Revenue Bonds (Parks Improvements) 2018 N/A 2033 324 Biannual 11,995,000 8,140,000 - 755,000 238,575 993,575 7,385,000 200 2019 South Shore Double Tracking Bonds 2019 N/A 2030 324 Biannual 7,985,000 5,660,000 - 760,000 273,625 1,033,625 4,900,000 210 2020 TIF Library Bonds 2020 N/A 2037 324 Biannual 4,225,000 3,705,000 - 230,000 92,590 322,590 3,475,000 239 2024A RDA Lease Rental Revenue Bonds (Four Winds Field) 2024 N/A 2044 458 Biannual 44,860,000 44,860,000 - - - - 44,860,000 240 2024B RDA Taxable Lease Rental Revenue Bonds (Madison Lifestyle District)2024 N/A 2041 457 Biannual 24,480,000 24,480,000 - - - - 24,480,000 Total Redevelopment Revenue Bond Debt 193,415,000 128,850,000 - 7,870,000 2,046,100 9,916,100 120,980,000 Total Redevelopment Commission Debt 195,925,278 129,226,197 - 8,053,455 2,062,645 10,116,100 121,172,742 Total Debt 497,215,647 342,600,425 - 26,659,758 8,605,139 35,264,897 315,940,667 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 7 7 6 7 7 Community Initiatives - - - - - - Community Police Review Board 1 1 1 1 1 1 City Clerk 4 4 5 4 4 3 Common Council 10 9 9 9 9 9 Controller's Office 19 21 21 21 21 21 Human Resources 7 7 7 7 7 7 Diversity & Inclusion 3 3 3 3 3 3 Human Rights 4 5 4 4 4 4 Legal Department 14 12 12 11 11 12 Engineering 29 24 24 24 24 24 Police Department 294 290 291 288 288 285 Police Crime Lab 7 8 8 8 8 8 Fire Department 256 238 247 244 242 244 EMS 4 4 4 3 4 4 660 633 643 633 633 632 - - - - - - - 201 - Parks & Recreation Community Inititatives 8 9 10 10 9 8 Administration 5 4 4 4 5 5 Maintenance 44 44 43 44 43 44 Golf Courses 9 8 8 8 8 6 Recreational Experiences 11 11 11 11 10 11 Community Programming 16 9 6 6 9 7 Development & Promotions 10 7 8 9 7 9 103 92 90 92 91 90 - - - - - - - 202 - Motor Vehicle Highway Streets/Traffic & Lighting 55 58 56 58 54 56 Curb & Sidewalk 8 7 7 7 7 6 63 65 63 65 61 62 - - - - - - - 211 - Dept of Community Investment Operating Community Investment 26 30 30 29 32 33 Historic Preservation 2 1 1 1 1 2 Office of Sustainability 2 1 1 1 2 2 30 32 32 31 35 37 - - - - - - - May 31, 2024 City of South Bend Staffing Headcount May 31, 2024 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 - - 1 222 - Central Services Equipment Services 31 26 28 27 27 27 Radio Shop 3 2 1 2 2 2 Building Maintenance 4 4 4 4 4 4 Facilities Management 1 1 1 1 1 1 39 33 34 34 34 230 - Code Enforcement Fund Neighborhood Services 38 18 17 15 18 16 Animal Resource Center 9 9 10 13 10 10 47 27 27 28 28 26 - - - - - - - 258 - Human Rights Federal Grants EEOC 1 1 1 1 1 1 HUD 1 1 1 1 1 1 2 2 2 2 2 2 - - - - - - - 279 - IT / Innovation / 311 Call Center 311 Call Center 15 15 15 15 14 14 Innovation & Technology 32 29 30 31 32 32 47 44 45 46 46 46 - - - - - - - 600 - Consolidated Building Fund Building Department 16 15 16 16 16 16 602 - Morris Performing Arts Center Operations Morris Performing Arts Center 8 7 7 7 7 7 610 - Solid Waste Solid Waste 25 25 25 25 25 25 620 - Water Works Water Works 69 60 60 60 60 59 640 - Sewer Insurance Sewer Repair 2 2 2 2 2 2 City of South Bend Staffing Headcount May 31, 2024 Full-Time Staffing Summary by Fund Budget Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec 641 - Sewage Works Sewers 35 30 31 31 31 31 Concrete Crew 4 5 5 4 4 4 Wastewater 45 42 41 43 44 43 Organic Resources 7 6 7 8 8 7 91 83 84 86 87 85 - - - - - - - 670 - Century Center Century Center 7 4 4 5 5 5 Total Full-Time Employees by Fund 1,209 1,125 1,135 1,132 1,132 1,095 - - - - - - - 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 7 7 6 7 7 - - - - - - - City Clerk 4 4 5 4 4 3 - - - - - - - Community Police Review Board 1 1 1 1 1 1 - - - - - - - Common Council 10 9 9 9 9 9 - - - - - - - Controller's Office 19 21 21 21 21 21 - - - - - - - Human Resources 7 7 7 7 7 7 - - - - - - - Diversity & Inclusion 3 3 3 3 3 3 - - - - - - - Human Rights 6 7 6 6 6 6 - - - - - - - Legal Department 14 12 12 11 11 12 - - - - - - - Central Services 39 33 34 34 34 - - - - - - - - 111 104 105 102 103 69 - - - - - - - Public Works Engineering 29 24 24 24 24 24 - - - - - - - Streets & Sewers 104 102 101 102 98 99 - - - - - - - Solid Waste 25 25 25 25 25 25 - - - - - - - Wastewater 45 42 41 43 44 43 - - - - - - - Organic Resources 7 6 7 8 8 7 - - - - - - - Water Works 69 60 60 60 60 59 - - - - - - - 279 259 258 262 259 257 - - - - - - - City of South Bend Staffing Headcount May 31, 2024 Full-Time Staffing Summary by Activity Budget Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Public Safety Police - Sworn Officers 232 244 244 244 242 246 Police - Civilians 43 47 48 45 47 47 Police - Police Recruit 8 7 7 7 7 - Fire/EMS - Sworn Firefighters 256 236 235 232 230 232 Fire/EMS - Civilians 7 6 7 6 7 7 Fire/EMS - Fire Recruits 3 - 9 9 9 9 549 540 550 543 542 541 - - - - - - - Venues, Parks & Arts Parks & Recreation 103 92 90 92 91 90 - - - - - - - Morris Performing Arts Center 8 7 7 7 7 7 - - - - - - - Century Center 7 4 4 5 5 5 - - - - - - - 118 103 101 104 103 102 - - - - - - - Department of Community Investment Community Investment 28 31 31 30 33 35 - - - - - - - Office of Sustainability 2 1 1 1 2 2 - - - - - - - Neighborhood Services 38 19 18 15 18 17 - - - - - - - Animal Resource Center 9 9 10 13 10 10 - - - - - - - Building Department 16 15 16 16 16 16 - - - - - - - 93 75 76 75 79 80 - - - - - - - Department of Innovation & Technology 47 44 45 46 46 46 - - - - - - - Total Full-Time Employees by Activity 1,197 1,125 1,135 1,132 1,132 1,095 - - - - - - - City of South Bend Staffing Headcount May 31, 2024 Part-Time Staffing Summary by Fund Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec 101 - General Fund Human Rights - - - 1 1 Engineering 1 1 1 1 1 Police Department 22 24 23 23 40 Police Crime Lab - - 1 1 1 Fire Department 1 1 1 1 1 24 26 26 27 44 - - - - - - - 201 - Parks & Recreation Commmunity Initiatives 6 6 9 9 9 Maintenance 15 14 14 24 31 Golf Courses 56 55 54 56 58 Recreational Experiences 25 25 24 25 24 Community Programming 8 7 7 7 7 Development & Promotions - - - - - 110 107 108 121 129 - - - - - - - 202 - Motor Vehicle Highway Streets/Traffic & Lighting 7 7 7 7 7 Curb & Sidewalk 1 1 1 1 1 8 8 8 8 8 - - - - - - - 222 - Central Services Equipment Services 1 1 1 1 - 230 - Code Enforcement Fund Neighborhood Services Animal Resource Center 1 2 2 2 2 1 2 2 2 2 - - - - - - - 279 - IT / Innovation / 311 Call Center 311 Call Center - - - - 1 602 - Morris Performing Arts Center Operations Morris Performing Arts Center 23 23 23 23 23 620 - Water Works Water Works - - - - - - - - - - - - 641 - Sewage Works Sewers 4 3 3 3 2 Organic Resources 4 3 3 3 2 - - - - - - - 670 - Century Center Century Center 2 2 2 2 Total Part-Time Employees by Fund 173 172 173 187 209 - - - - - - - Paid Temporary, Seasonal, and Intern Staffing Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec City of South Bend Staffing Headcount May 31, 2024 101 - General Fund Mayor's Office 6 6 6 7 7 City Clerk - - - - - Common Council - - - - - Engineering - - - - - Police Department - - - - 12 6 6 6 7 19 - - - - - - - 201 - Parks & Recreation Administration - - - - - Maintenance 16 16 16 17 17 Golf Courses 5 5 3 3 3 Recreational Experiences 95 95 93 71 106 Development & Promotions - - - - - 116 116 112 91 126 - - - - - - - 202 - Motor Vehicle Highway Streets/Traffic & Lighting 1 1 1 1 6 Curb & Sidewalk - - - - 2 1 1 1 1 8 - - - - - - - 230 - Code Enforcement Fund Neighborhood Services - - - - - - - - - - - - Animal Resource Center - - - - - - - - - - - - - - - - - - - - - - - - 279 - IT / Innovation / 311 Call Center 311 Call Center - - - - Innovation & Technology 1 1 1 1 2 1 1 1 1 2 - - - - - - - 600 - Consolidated Building Fund Building Department - - - - - - - - - - - - 602 - Morris Performing Arts Center Operations Morris Performing Arts Center - - - - - - - - - - - - 610 - Solid Waste Solid Waste - - - - - - - - - - - - 620 - Water Works Water Works - - - - - - - - - - - - 640 - Sewer Insurance Sewer Repair - - - - - - - - - - - - City of South Bend Staffing Headcount May 31, 2024 641 - Sewage Works Sewers 1 1 - - Concrete Crew - - - - Wastewater - - - - Organic Resources - - - - 1 1 - - - - - - - - - - 655 - Project ReLeaf Leaf Pickup 1 1 1 1 Total Paid Temporary, Seasonal, and Intern Staff 126 126 121 101 155 - - - - - - - Staffing Summary Budget Full- Time Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Full Time Staff 1,209 1,125 1,135 1,132 1,132 1,095 - - - - - - - Part Time Staff 173 172 173 187 209 - - - - - - - Temporary / Seasonal 126 126 121 101 155 - - - - - - - City Total 1,209 1,424 1,433 1,426 1,420 1,459 - - - - - - - City of South Bend, Indiana Monthly Financial Report May 31, 2024 Fund Name General Fund Fund Number 101 Fund Type General Fund Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 43,659,873 45,635,698 48,636,181 51,388,740 51,388,740 - - 51,388,740 0% Local Income Taxes - - 14,189,571 12,554,287 12,554,287 7,148,079 7,148,079 5,406,208 57% Intergov./ Shared Revenues 4,251,806 2,186,019 4,032,969 4,198,874 4,198,874 164,266 164,266 4,034,608 4% Intergov./ Grants 1,482,045 - - - - - - - - Licenses & Permits 258,054 319,288 219,971 295,607 295,607 159,955 159,955 135,651 54% Charges for Services 5,286,199 4,838,529 5,630,413 4,350,903 4,350,903 2,625,313 2,625,313 1,725,590 60% Fines, Forfeitures, and Fees 6,235 4,911 9,045 8,000 8,000 5,652 5,652 2,348 71% Interest Earnings 290,597 576,610 2,940,561 1,045,310 1,075,188 1,063,740 1,063,740 11,447 99% Donations 1,769,377 1,358,100 1,726,912 1,392,500 1,392,500 - - 1,392,500 0% Other Income 1,238,059 1,352,986 1,400,222 1,296,920 1,296,920 562,450 562,450 734,470 43% Interfund Allocation Reimb 9,896,054 10,544,420 10,597,451 11,206,787 11,206,787 4,669,495 4,669,495 6,537,292 42% Interfund Transfers In 2,727,079 - 13,865,143 575,000 3,878,608 239,583 239,583 3,639,025 6% PILOT 6,154,321 6,079,325 6,095,594 6,024,186 6,024,186 3,012,093 3,012,093 3,012,093 50% Debt Proceedings - - 1,827,500 2,176,000 2,176,000 - - 2,176,000 0% Total Revenue 77,019,698 72,895,886 111,171,535 96,513,114 99,846,600 19,650,627 - 19,650,627 80,195,972 20% Expenditures by Subdivisions Mayor 990,182 993,329 970,586 1,193,725 1,197,172 426,057 135 426,192 770,980 36% Community Initiatives 857,425 1,310,361 - - - - - - - - Community Police Review Office 27,206 - 58,461 100,155 100,155 41,574 - 41,574 58,581 42% City Clerk 633,713 588,712 550,428 672,304 610,854 227,449 2,317 229,766 381,088 38% Common Council 593,820 552,768 650,968 853,936 931,451 203,308 21,735 225,043 706,407 24% Youth Council - - - - 12,000 2,434 - 2,434 9,566 20% General City 4,991,093 8,855,411 11,084,877 1,391,125 31,423,899 4,906,076 6,123,961 11,030,037 20,393,861 35% Finance 2,111,012 2,138,651 2,594,482 3,264,508 3,296,011 1,063,721 375,203 1,438,924 1,857,087 44% Human Resources 651,325 623,506 774,441 940,483 939,251 362,566 - 362,566 576,685 39% Diversity & Inclusion 546,687 431,572 402,397 657,817 752,583 253,651 37,639 291,290 461,293 39% Human Rights General 295,679 392,895 325,254 478,419 596,497 191,158 7,792 198,950 397,547 33% Legal Dept 1,399,494 1,474,439 1,581,443 2,004,061 2,060,312 715,817 20,704 736,522 1,323,791 36% Police General 30,031,479 9,084,025 40,788,073 44,773,849 45,832,381 17,421,049 1,672,155 19,093,204 26,739,177 42% Crime Lab 628,676 206,430 837,475 959,994 960,068 373,760 1,240 375,000 585,067 39% Police Other - - - - - - - - - - Fire General 26,373,821 5,925,780 29,914,764 30,953,806 31,480,362 12,698,808 410,410 13,109,218 18,371,144 42% EMS 710,778 399,302 636,009 740,928 773,498 329,991 47,689 377,679 395,818 49% Fire Training Center 32,253 54,797 71,739 64,500 80,725 45,334 8,332 53,666 27,059 66% Park Administration - - 5,372,562 6,000,000 6,000,000 2,500,000 - 2,500,000 3,500,000 42% Park Maintenance - - 1,891,368 1,839,028 2,226,831 465,796 1,760,524 2,226,320 510 100% Repairs & Maint-Other R&M - - 48,047 - 7,967 7,939 28 7,967 - 100% Morris PAC 1,106,303 643,333 184 - - - - - - - Palais Royale 149,547 177,972 182,642 234,841 235,098 77,718 4,274 81,991 153,106 35% Engineering 3,123,492 2,951,893 3,409,584 4,615,002 4,769,887 1,573,019 194,820 1,767,839 3,002,047 37% Sustainability 90,441 67,037 - - 33,000 - 33,000 33,000 - 100% AmeriCorps 222,663 - - - - - - - - - Streets & Sewers - - 3,437,500 5,500,000 5,500,000 2,291,667 - 2,291,667 3,208,333 42% Curb & Sidewalk - - 1,375,000 1,600,000 1,600,000 666,667 - 666,667 933,333 42% Street Signals and Lighting - - 1,314,108 - - 578,546 - 578,546 (578,546) - Total Expenditures 75,567,091 36,872,214 108,272,391 108,838,482 141,420,000 47,424,108 10,721,957 58,146,065 83,273,934 41% Expenditures by Type Personnel Salaries & Wages 39,390,302 6,584,533 43,911,983 46,099,167 46,322,568 18,239,259 - 18,239,259 28,083,309 39% Fringe Benefits 13,920,158 2,090,570 17,059,311 21,423,742 21,467,420 7,619,293 525 7,619,818 13,847,603 35% Other Personnel Costs - - - - - - - - - - Total Personnel 53,310,460 8,675,103 60,971,294 67,522,909 67,789,989 25,858,551 525 25,859,076 41,930,912 38% Supplies 2,033,958 2,675,311 2,708,357 3,052,084 3,470,353 1,563,353 332,868 1,896,221 1,574,132 55% Services & Charges Professional Services 1,811,607 1,907,475 2,667,148 2,357,135 2,778,454 628,631 836,767 1,465,398 1,313,056 53% Printing & Advertising 188,451 342,749 205,374 329,453 353,726 66,620 17,374 83,995 269,731 24% Utilities 654,363 591,906 1,895,474 646,538 646,538 824,865 - 824,865 (178,327) 128% Repairs & Maintenance 1,951,940 3,151,159 3,632,029 2,898,719 3,060,466 1,518,198 291,236 1,809,434 1,251,031 59% Education & Training 186,351 236,499 220,293 342,000 319,382 166,296 37,533 203,829 115,553 64% Travel 25,843 53,075 102,967 108,000 157,421 55,124 41,269 96,393 61,028 61% Grants & Subsidies 390,075 5,450,680 7,117,846 746,451 14,073,241 1,118,338 4,740,598 5,858,936 8,214,305 42% Other Services & Charges 597,714 2,172,804 4,264,407 2,947,035 7,205,552 1,715,205 3,075,242 4,790,447 2,415,105 66% Debt Service Principal 145,798 - 193,179 1,782,196 1,782,196 193,179 - 193,179 1,589,017 11% Debt Service Interest & Fees 1,667 - 6,512 146,498 146,498 6,512 - 6,512 139,987 4% Total Services & Charges 5,953,810 13,906,347 20,305,229 12,304,025 30,523,474 6,292,968 9,040,020 15,332,988 15,190,486 50% Operating Expenditures 61,298,229 25,256,761 83,984,880 82,879,018 101,783,815 33,714,873 9,373,413 43,088,286 58,695,530 42% Capital - 181,068 3,571,224 2,226,000 15,706,062 3,714,541 1,348,544 5,063,085 10,642,976 32% Bad Debt 649 930 1,016 300 300 914 - 914 (614) 305% Interfund Interfund Allocations 9,320,120 9,701,661 9,662,209 10,633,164 10,829,618 4,535,447 - 4,535,447 6,294,171 42% Interfund Transfers Out 4,948,093 1,731,794 11,053,062 13,100,000 13,100,206 5,458,333 - 5,458,333 7,641,872 42% Total Interfund 14,268,213 11,433,455 20,715,271 23,733,164 23,929,823 9,993,781 - 9,993,781 13,936,043 42% Total Expenditures 75,567,091 36,872,214 108,272,391 108,838,482 141,420,000 47,424,108 10,721,957 58,146,065 83,273,935 41% Net Surplus / (Deficit) 1,452,607 36,023,672 2,899,144 (12,325,368) (41,573,401) (27,773,481) (38,495,438) Beginning Cash Balance 54,208,073 53,544,921 54,208,073 54,208,073 Cash Adjustments (2,115,759) (35,360,520) 34,304,235 - Ending Cash Balance 53,544,921 54,208,073 91,411,452 12,634,673 66,097,315 Cash Reserves Target 37,783,545 18,436,107 54,136,195 70,710,000 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 May 31, 2024 Fund Name General Fund Fund Number 101 Fund Type General Fund Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 990,182 993,329 970,586 1,193,725 1,197,172 426,057 135 426,192 770,980 36% Community Initiatives 857,425 1,310,361 - - - - - - - - Community Police Review Office 27,206 - 58,461 100,155 100,155 41,574 - 41,574 58,581 42% City Clerk 633,713 588,712 550,428 672,304 610,854 227,449 2,317 229,766 381,088 38% Common Council 593,820 552,768 650,968 853,936 931,451 203,308 21,735 225,043 706,407 24% Youth Council - - - - 12,000 2,434 - 2,434 9,566 20% General City 4,991,093 3,907,318 2,272,466 1,391,125 10,717,680 1,672,393 203,082 1,875,475 8,842,205 17% American Rescue Plan - 4,948,093 8,812,411 - 20,706,219 3,233,683 5,920,879 9,154,562 11,551,657 44% Finance 2,111,012 2,138,651 2,594,482 3,264,508 3,296,011 1,063,721 375,203 1,438,924 1,857,087 44% Human Resources 651,325 623,506 774,441 940,483 939,251 362,566 - 362,566 576,685 39% Diversity & Inclusion 546,687 431,572 402,397 657,817 752,583 253,651 37,639 291,290 461,293 39% Human Rights General 295,679 392,895 325,254 478,419 596,497 191,158 7,792 198,950 397,547 33% Legal Dept 1,399,494 1,474,439 1,581,443 2,004,061 2,060,312 715,817 20,704 736,522 1,323,791 36% Police General 30,031,479 9,084,025 40,788,073 44,773,849 45,832,381 17,421,049 1,672,155 19,093,204 26,739,177 42% Crime Lab 628,676 206,430 837,475 959,994 960,068 373,760 1,240 375,000 585,067 39% Fire General 26,373,821 5,925,780 29,914,764 30,953,806 31,480,362 12,698,808 410,410 13,109,218 18,371,144 42% EMS 710,778 399,302 636,009 740,928 773,498 329,991 47,689 377,679 395,818 49% Fire Training Center 32,253 54,797 71,739 64,500 80,725 45,334 8,332 53,666 27,059 66% Park Administration - - 5,372,562 6,000,000 6,000,000 2,500,000 - 2,500,000 3,500,000 42% Park Maintenance - - 1,891,368 1,839,028 2,226,831 465,796 1,760,524 2,226,320 510 100% Repairs & Maint-Other R&M - - 48,047 - 7,967 7,939 28 7,967 - 100% Morris PAC 1,106,303 643,333 184 - - - - - - - Palais Royale 149,547 177,972 182,642 234,841 235,098 77,718 4,274 81,991 153,106 35% Engineering 3,123,492 2,951,893 3,409,584 4,615,002 4,769,887 1,573,019 194,820 1,767,839 3,002,047 37% Sustainability 90,441 67,037 - - 33,000 - 33,000 33,000 - 100% AmeriCorps 222,663 - - - - - - - - - Streets & Sewers - - 3,437,500 5,500,000 5,500,000 2,291,667 - 2,291,667 3,208,333 42% Curb & Sidewalk - - 1,375,000 1,600,000 1,600,000 666,667 - 666,667 933,333 42% Street Signals and Lighting - - 1,314,108 - - 578,546 - 578,546 (578,546) - - - - - - - - - - - Total Expenditures 75,567,091 36,872,214 108,272,391 108,838,482 141,420,000 47,424,108 10,721,957 58,146,065 83,273,935 41% NOTE: For more detail, see department and division summary pages that follow. City of South Bend, Indiana Monthly Financial Report May 31, 2024 Department Name Mayor's Office Fund Number 101 Fund Type General Fund Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 577,992 605,133 565,832 683,897 683,897 244,425 - 244,425 439,472 36% Fringe Benefits 205,069 203,482 187,410 258,254 258,254 75,696 - 75,696 182,558 29% Total Personnel 783,061 808,615 753,241 942,151 942,151 320,121 - 320,121 622,030 34% Supplies 3,888 2,706 3,655 5,500 5,589 1,334 - 1,334 4,255 24% Services & Charges Professional Services - - 6,946 7,000 7,000 682 - 682 6,318 10% Printing & Advertising 43,385 36,431 42,991 46,500 49,773 25,969 135 26,104 23,669 52% Repairs & Maintenance 650 33 - 300 300 - - - 300 0% Education & Training 171 25 1,477 1,000 1,084 275 - 275 809 25% Travel - 474 1,706 5,000 5,000 44 - 44 4,956 1% Other Services & Charges 1,110 9,304 1,522 1,700 1,700 378 - 378 1,322 22% Total Services & Charges 45,316 46,268 54,642 61,500 64,857 27,347 135 27,482 37,374 42% Operating Expenditures 832,264 857,588 811,538 1,009,151 1,012,598 348,802 135 348,937 663,659 34% Interfund Allocations 157,918 135,741 159,047 184,574 184,574 77,255 - 77,255 107,319 42% Total Expenditures 990,182 993,329 970,586 1,193,725 1,197,172 426,057 135 426,192 770,978 36% 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 May 31, 2024 Division Name Community Initiatives Fund Number 101 Fund Type General Fund Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 218,129 289,438 - - - - - - - - Fringe Benefits 91,386 123,535 - - - - - - - - Total Personnel 309,515 412,973 - - - - - - - - Supplies - - - - - - - - - - Services & Charges Professional Services 210,500 351,000 - - - - - - - - Printing & Advertising 1,410 9,331 - - - - - - - - Education & Training - 38,737 - - - - - - - - Travel - 1,775 - - - - - - - - Grant & Subsidies 336,000 461,250 - - - - - - - - Other Services & Charges - 143 - - - - - - - - Total Services & Charges 547,910 862,236 - - - - - - - - Operating Expenditures 857,425 1,275,209 - - - - - - - - Interfund Allocations - 35,152 - - - - - - - - Total Expenditures 857,425 1,310,361 - - - - - - - - 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 May 31, 2024 Division Name Community Police Review Office Fund Number 101 Fund Type General Fund Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 - 42,244 70,683 70,683 29,825 - 29,825 40,858 42% Fringe Benefits 5,956 - 16,101 29,472 29,472 11,660 - 11,660 17,812 40% Total Personnel 27,206 - 58,345 100,155 100,155 41,485 - 41,485 58,670 41% Supplies - - - - - - - - - - Services & Charges Professional Services - - - - - - - - - - Repairs & Maintenance - - - - - - - - - - Machinery & Equipment - - 116 - - 89 - 89 (89) - Total Services & Charges - - 116 - - 89 - 89 (89) - Total Expenditures 27,206 - 58,461 100,155 100,155 41,574 - 41,574 58,581 42% 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 May 31, 2024 Department Name City Clerk Fund Number 101 Fund Type General Fund Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 288,911 283,741 274,552 330,520 278,332 116,725 - 116,725 161,607 42% Fringe Benefits 113,731 89,875 78,663 144,751 118,848 38,475 - 38,475 80,373 32% Total Personnel 402,642 373,617 353,215 475,271 397,180 155,200 - 155,200 241,980 39% Supplies 8,089 4,316 9,689 9,500 9,500 4,221 - 4,221 5,279 44% Services & Charges Professional Services 15,066 18,448 3,763 30,000 45,000 12,739 - 12,739 32,261 28% Printing & Advertising 23,705 20,366 39,458 28,500 30,141 8,441 1,442 9,883 20,258 33% Repairs & Maintenance 6,400 8,778 1,746 5,000 5,000 1,311 875 2,186 2,814 44% Education & Training 14,250 2,296 3,547 7,500 7,500 378 - 378 7,122 5% Travel - - 4,565 7,000 7,000 - - - 7,000 0% Other Services & Charges 7,635 5,916 8,293 7,500 7,500 2,456 - 2,456 5,044 33% Bad Debt Expense - 100 (100) - - - - - - - Total Services & Charges 67,056 55,903 61,271 85,500 102,141 25,325 2,317 27,642 74,499 27% Operating Expenditures 477,787 433,836 424,175 570,271 508,822 184,745 2,317 187,062 321,758 37% Interfund Allocations 155,926 154,876 126,253 102,033 102,033 42,704 - 42,704 59,329 42% Total Expenditures 633,713 588,712 550,428 672,304 610,854 227,449 2,317 229,766 381,087 38% 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 May 31, 2024 Department Name Common Council Fund Number 101 Fund Type General Fund Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 182,138 203,103 205,665 304,597 362,597 82,982 - 82,982 279,615 23% Fringe Benefits 95,359 106,163 115,052 214,179 241,203 39,916 - 39,916 201,288 17% Total Personnel 277,497 309,265 320,717 518,776 603,800 122,898 - 122,898 480,903 20% Supplies 1,894 2,496 1,893 2,500 2,590 1,749 90 1,839 751 71% Services & Charges Professional Services 193,211 166,913 230,653 207,000 196,000 38,307 19,570 57,877 138,123 30% Printing & Advertising 35,048 9,466 15,405 25,000 25,400 6,898 1,200 8,098 17,302 32% Repairs & Maintenance 24,584 7,340 7,240 5,000 5,000 1,483 875 2,358 2,642 47% Education & Training 599 1,557 2,961 7,500 7,500 1,772 - 1,772 5,728 24% Travel 1,334 4,618 15,508 15,000 15,000 1,413 - 1,413 13,587 9% Other Services & Charges 4,714 7,583 5,392 10,300 13,300 2,316 - 2,316 10,984 17% Total Services & Charges 259,491 197,477 277,159 269,800 262,200 52,189 21,645 73,834 188,366 28% Operating Expenditures 538,882 509,239 599,769 791,076 868,590 176,836 21,735 198,571 670,020 23% Interfund Allocations 54,938 43,529 51,198 62,861 62,861 26,473 - 26,473 36,388 42% Total Expenditures 593,820 552,768 650,968 853,936 931,451 203,308 21,735 225,043 706,408 24% 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 May 31, 2024 Division Name Controller's Office Fund Number 101 Fund Type General Fund Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 1,321,367 1,238,276 1,449,697 1,697,019 1,697,019 651,159 - 651,159 1,045,860 38% Fringe Benefits 464,963 430,563 499,994 696,473 696,473 233,641 - 233,641 462,832 34% Total Personnel 1,786,330 1,668,839 1,949,691 2,393,492 2,393,492 884,800 - 884,800 1,508,692 37% Supplies 8,804 8,278 11,893 17,052 17,059 3,614 - 3,614 13,445 21% Services & Charges Professional Services 92,490 257,437 345,764 490,000 522,380 18,537 368,766 387,303 135,077 74% Printing & Advertising 4,914 2,184 2,860 3,000 3,000 714 - 714 2,286 24% Repairs & Maintenance 225 202 7,857 2,500 1,268 796 - 796 472 63% Education & Training 4,235 1,504 3,583 15,000 15,349 6,945 3,591 10,536 4,813 69% Travel 1,300 1,784 1,019 9,000 9,000 5,161 2,388 7,550 1,450 84% Other Services & Charges 19,228 18,030 15,313 11,585 11,585 7,412 458 7,869 3,716 68% Total Services & Charges 122,391 281,141 376,395 531,085 562,582 39,564 375,203 414,768 147,814 74% Operating Expenditures 1,917,524 1,958,259 2,337,978 2,941,629 2,973,133 927,978 375,203 1,303,181 1,669,951 44% Bad Debt 55 - - - - - - - - - Interfund Allocations 193,433 180,392 256,504 322,879 322,879 135,743 - 135,743 187,136 42% Total Expenditures 2,111,012 2,138,651 2,594,482 3,264,508 3,296,011 1,063,721 375,203 1,438,924 1,857,087 44% 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 May 31, 2024 Division Name Human Resources Fund Number 101 Fund Type General Fund Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 400,053 348,620 456,149 520,204 520,204 209,689 - 209,689 310,515 40% Fringe Benefits 148,223 120,229 166,913 213,926 213,926 78,542 - 78,542 135,384 37% Total Personnel 548,276 468,849 623,062 734,130 734,130 288,231 - 288,231 445,899 39% Supplies 2,165 7,263 8,124 17,000 17,000 4,580 - 4,580 12,420 27% Services & Charges Professional Services - 315 2,115 - 5,000 130 - 130 4,871 3% Printing & Advertising 287 1,668 3,487 4,500 4,500 31 - 31 4,469 1% Repairs & Maintenance 150 450 1,120 - 140 140 - 140 - 100% Education & Training 1,361 14,363 10,198 35,000 28,628 7,724 - 7,724 20,904 27% Travel - 2,507 4,109 6,000 6,000 454 - 454 5,546 8% Other Services & Charges 1,609 3,681 4,206 6,500 6,500 3,619 - 3,619 2,881 56% Total Services & Charges 3,407 22,984 25,234 52,000 50,768 12,097 - 12,097 38,671 24% Operating Expenditures 553,847 499,096 656,421 803,130 801,898 304,908 - 304,908 496,990 38% Interfund Allocations 97,478 124,410 118,020 137,353 137,353 57,659 - 57,659 79,694 42% Total Expenditures 651,325 623,506 774,441 940,483 939,251 362,566 - 362,566 576,684 39% 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 May 31, 2024 Division Name Diversity & Inclusion Fund Number 101 Fund Type General Fund Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 206,014 150,127 165,019 251,412 251,412 95,181 - 95,181 156,231 38% Fringe Benefits 64,933 36,526 47,264 92,401 92,401 35,449 - 35,449 56,953 38% Total Personnel 270,948 186,653 212,283 343,813 343,813 130,630 - 130,630 213,184 38% Supplies 1,486 389 1,854 1,000 1,000 323 - 323 677 32% Services & Charges Professional Services 194,734 156,689 50,000 80,000 147,858 57,858 10,000 67,858 80,000 46% Printing & Advertising 1,581 1,960 14,834 8,500 21,651 2,890 9,240 12,130 9,521 56% Repairs & Maintenance - - - - - - - - - - Education & Training 10,780 595 14,297 100,000 74,431 6,405 9,996 16,401 58,030 22% Travel - 1,862 8,129 10,000 48,326 9,769 8,403 18,172 30,154 38% Other Services & Charges 3,755 1,155 50 6,000 7,000 309 - 309 6,691 4% Machinery & Equipment - - - - - - - - - - Total Services & Charges 210,850 162,261 87,309 204,500 299,266 77,232 37,639 114,871 184,396 38% Operating Expenditures 483,283 349,303 301,446 549,313 644,079 208,184 37,639 245,823 398,257 38% Interfund Allocations 63,404 82,269 100,951 108,504 108,504 45,467 - 45,467 63,037 42% Total Expenditures 546,687 431,572 402,397 657,817 752,583 253,651 37,639 291,290 461,294 39% Revenue Charges for Services - - - - - - - - - Other Income 500 - - - - - - - - Donations - - - - - - - - - Total Revenue 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 May 31, 2024 Division Name Human Rights Fund Number 101 Fund Type General Fund Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 135,895 196,677 141,006 224,974 305,996 96,578 - 96,578 209,418 32% Fringe Benefits 55,005 68,742 46,554 104,296 135,763 35,468 - 35,468 100,295 26% Total Personnel 190,901 265,418 187,560 329,270 441,759 132,046 - 132,046 309,713 30% Supplies 969 1,980 2,497 3,000 3,000 2,665 - 2,665 335 89% Services & Charges Professional Services 3,538 - 1,079 3,500 3,500 224 - 224 3,276 6% Printing & Advertising 407 23,554 2,740 13,500 13,500 2,084 - 2,084 11,416 15% Repairs & Maintenance 8,151 7,982 6,972 10,000 10,000 5,044 - 5,044 4,956 50% Education & Training - 1,681 3,496 5,000 5,084 107 - 107 4,977 2% Travel - - 12,885 - 2,148 - - - 2,148 0% Other Services & Charges 45,538 44,960 51,739 57,500 60,856 25,122 7,792 32,914 27,943 54% Total Services & Charges 57,634 78,178 78,910 89,500 95,088 32,581 7,792 40,373 54,716 42% Operating Expenditures 249,504 345,576 268,968 421,770 539,847 167,292 7,792 175,084 364,764 32% Interfund Allocations 46,175 47,319 56,286 56,649 56,649 23,866 - 23,866 32,784 42% Total Expenditures 295,679 392,895 325,254 478,419 596,497 191,158 7,792 198,950 397,548 33% Revenue Other Income 30,049 30,659 30,000 30,000 30,000 - - 30,000 0% Total Revenue 30,049 30,659 30,000 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 May 31, 2024 Department Name Legal Department Fund Number 101 Fund Type General Fund Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 895,492 952,878 1,042,113 1,225,209 1,225,209 441,403 - 441,403 783,806 36% Fringe Benefits 291,446 307,331 338,313 436,669 436,669 130,224 - 130,224 306,444 30% Total Personnel 1,186,938 1,260,209 1,380,426 1,661,878 1,661,878 571,627 - 571,627 1,090,250 34% Supplies 1,515 4,919 3,312 5,000 8,550 4,284 63 4,347 4,203 51% Services & Charges Professional Services 9,384 3,780 884 10,000 15,175 5,175 4,150 9,325 5,850 61% Other Professional Services - - 30 - - - - - - - Printing & Advertising 252 170 - 1,000 1,000 - - - 1,000 0% Repairs & Maintenance 1,000 - - 700 700 - - - 700 0% Education & Training 7,108 9,450 17,518 16,000 15,737 1,521 1,125 2,646 13,092 17% Travel - 2,583 3,057 10,500 10,500 1,955 2,567 4,522 5,978 43% Other Services & Charges 18,408 21,798 38,271 26,600 74,388 17,122 12,800 29,922 44,466 40% Total Services & Charges 36,152 37,781 59,761 64,800 117,501 25,773 20,642 46,415 71,086 40% Operating Expenditures 1,224,605 1,302,909 1,443,500 1,731,678 1,787,928 601,684 20,704 622,389 1,165,539 35% Bad Debt - - - - - - - - - - Interfund Allocations 174,889 171,530 137,943 272,384 272,384 114,133 - 114,133 158,251 42% Total Expenditures 1,399,494 1,474,439 1,581,443 2,004,061 2,060,312 715,817 20,704 736,522 1,323,790 36% Revenue Charges for Services 91,343 93,627 96,436 99,329 99,329 - - 99,329 0% Other Income - 794 153 - - - - - - Interfund Allocation Reimb - - - - - - - - - Total Revenue 91,343 94,421 96,589 99,329 99,329 - - 99,329 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 May 31, 2024 Division Name Engineering Fund Number 101 Fund Type General Fund Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 1,731,698 1,734,557 1,910,499 2,392,126 2,392,126 842,803 - 842,803 1,549,323 35% Fringe Benefits 592,477 603,160 630,786 925,462 925,987 280,382 525 280,907 645,080 30% Total Personnel 2,324,174 2,337,717 2,541,285 3,317,588 3,318,113 1,123,185 525 1,123,710 2,194,403 34% Supplies 7,128 11,798 141,529 226,472 295,777 53,685 19,478 73,162 222,615 25% Services & Charges Professional Services 192,618 81,144 148,601 271,635 352,355 53,754 168,769 222,524 129,832 63% Printing & Advertising 5,897 6,215 5,697 8,953 10,255 3,899 750 4,649 5,606 45% Repairs & Maintenance 5,931 5,623 4,649 27,700 27,700 2,040 - 2,040 25,660 7% Education & Training 1,157 33,980 23,536 21,000 22,282 9,725 4,047 13,772 8,510 62% Travel 3,986 7,452 9,885 15,250 16,290 6,253 1,066 7,319 8,971 45% Other Services & Charges 11,024 8,069 61,175 96,470 97,180 56,495 185 56,680 40,500 58% Debt Service Principal 4,493 - - - - - - - - - Debt Service Interest & Fees 51 - - - - - - - - - Capital Outlay - - 29,380 - - - - - - - Total Services & Charges 225,158 142,483 282,923 441,008 526,063 132,166 174,818 306,984 219,079 58% Operating Expenditures 2,556,460 2,491,997 2,965,737 3,985,069 4,139,953 1,309,036 194,820 1,503,856 2,636,097 36% Bad Debt - - - - - 25 - 25 (25) - Interfund Allocations 567,032 459,896 443,847 629,933 629,933 263,958 - 263,958 365,975 42% Total Expenditures 3,123,492 2,951,893 3,409,584 4,615,002 4,769,887 1,573,019 194,820 1,767,839 3,002,047 37% Revenue Licenses & Permits 122,575 177,070 82,125 155,582 155,582 56,845 56,845 98,737 37% Charges for Services 192,000 196,000 198,000 201,960 201,960 50,490 50,490 151,470 25% Fines - 24 - - - 12 12 (12) - Other Income 6,401 12,317 19,868 8,000 8,000 16,065 16,065 (8,065) 201% Interfund Allocation Reimb 1,449,233 1,514,420 1,567,451 1,685,787 1,685,787 702,411 702,411 983,376 42% Total Revenue 1,770,209 1,899,831 1,867,444 2,051,329 2,051,329 825,823 825,823 1,225,506 40% 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 May 31, 2024 Division Name Office of Sustainability Fund Number 101 Fund Type General Fund Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 45,231 - - - - - - - - - Fringe Benefits 14,506 - - - - - - - - - Total Personnel 59,737 - - - - - - - - - Supplies 534 - - - - - - - - Services & Charges Professional Services 5,890 - - - 33,000 - 33,000 33,000 - 100% Repairs & Maintenance 285 - - - - - - - - - Education & Training 150 - - - - - - - - - Other Services & Charges 3,700 - - - - - - - - - Total Services & Charges 10,025 - - - 33,000 - 33,000 33,000 - 100% Operating Expenditures 70,295 - - - 33,000 - 33,000 33,000 - 100% Capital - - - - - - - - - - Interfund Allocations 20,146 - - - - - - - - - Total Expenditures 90,441 - - - 33,000 - 33,000 33,000 - 100% Revenue Other Income - - - - - - - - - Total Revenue - - - - - - - - - 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 May 31, 2024 Division Name AmeriCorps Grant Program Fund Number 101 Fund Type General Fund Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 166,836 - - - - - - - - - Fringe Benefits 28,717 - - - - - - - - - Total Personnel 195,554 - - - - - - - - - Supplies 2,903 - - - - - - - - - Services & Charges Professional Services 22,862 - - - - - - - - - Printing & Advertising - - - - - - - - - - Education & Training - - - - - - - - - - Travel - - - - - - - - - - Other Services & Charges 1,345 - - - - - - - - - Total Services & Charges 24,207 - - - - - - - - - Total Expenditures 222,663 - - - - - - - - - Revenue Intergov./ Grants 184,811 - - - - - - - - Other Income 379 - - - - - - - - Interfund Transfers In 120,000 - - - - - - - - Total Revenue 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 May 31, 2024 Department Name Police Department Fund Number 101 Fund Type General Fund Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 16,370,447 504,324 20,025,388 20,918,393 20,918,393 8,298,941 - 8,298,941 12,619,452 40% Fringe Benefits 5,728,486 - 7,944,292 9,791,584 9,791,584 3,546,606 - 3,546,606 6,244,979 36% Total Personnel 22,098,933 504,324 27,969,681 30,709,978 30,709,978 11,845,547 - 11,845,547 18,864,431 39% Supplies 955,573 1,390,275 1,358,732 1,428,050 1,488,415 744,178 69,774 813,952 674,463 55% Services & Charges Professional Services 495,799 360,416 1,177,704 730,000 842,496 317,877 227,258 545,135 297,361 65% Printing & Advertising 55,375 204,973 74,591 155,000 156,505 13,008 4,288 17,296 139,209 11% Utilities 182,655 197,178 215,910 210,000 210,000 81,337 - 81,337 128,663 39% Repairs & Maintenance 822,096 899,760 1,196,027 1,010,199 1,026,507 495,165 46,655 541,821 484,687 53% Education & Training 56,136 - 2,076 - - - - - - - Travel 2,618 573 7,697 250 250 - - - 250 0% Grants & Subsidies 11,075 21,165 9,970 357,000 357,200 11,216 2,100 13,316 343,884 4% Other Services & Charges 344,841 293,980 345,062 394,108 449,334 200,585 (26,385) 174,200 275,134 39% Debt Service Principal 141,305 - 193,179 1,782,196 1,782,196 193,179 - 193,179 1,589,017 11% Debt Service Interest & Fees 1,615 - 6,512 146,498 146,498 6,512 - 6,512 139,987 4% Total Services & Charges 2,113,516 1,978,044 3,228,726 4,785,251 4,970,987 1,318,878 253,915 1,572,794 3,398,192 32% Operating Expenditures 25,168,022 3,872,642 32,557,138 36,923,278 37,169,379 13,908,603 323,689 14,232,293 22,937,086 38% Capital - 52,630 3,287,851 2,226,000 3,038,431 1,168,999 1,348,466 2,517,465 520,966 83% Bad Debt - - - 300 300 - - - 300 0% Interfund Allocations 4,863,457 5,158,753 4,943,084 5,624,271 5,624,271 2,343,446 - 2,343,446 3,280,825 42% Total Expenditures 30,031,479 9,084,025 40,788,073 44,773,849 45,832,381 17,421,049 1,672,155 19,093,204 26,739,177 42% Revenue Intergov./ Grants 210,402 - - - - - - - - Charges for Services - - - - - - - - - Other Income 338,317 386,767 505,716 421,900 421,900 66,531 66,531 355,369 16% Donations - - - 7,500 7,500 - - 7,500 0% Capital Lease Proceeds - - 1,827,500 2,176,000 2,176,000 - - 2,176,000 0% Total Revenue 548,719 386,767 2,333,216 2,605,400 2,605,400 66,531 - 66,531 2,538,869 3% 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 May 31, 2024 Division Name Police Crime Lab Fund Number 101 Fund Type General Fund Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 346,190 - 465,255 501,800 501,800 199,569 - 199,569 302,231 40% Fringe Benefits 118,776 - 158,621 204,327 204,327 68,879 - 68,879 135,449 34% Total Personnel 464,966 - 623,875 706,127 706,127 268,447 - 268,447 437,680 38% Supplies 15,138 14,951 18,860 17,000 17,074 6,102 1,240 7,342 9,732 43% Services & Charges Professional Services - - - - - - - - - - Printing & Advertising - - - - - - - - - - Education & Training - - - - - - - - - - Travel - - - - - - - - - - Other Services & Charges - - - - - - - - - - Total Services & Charges - - - - - - - - - - Operating Expenditures 480,105 14,951 642,735 723,127 723,201 274,549 1,240 275,789 447,412 38% Interfund Allocations 148,571 191,479 194,740 236,867 236,867 99,211 - 99,211 137,656 42% Total Expenditures 628,676 206,430 837,475 959,994 960,068 373,760 1,240 375,000 585,068 39% Revenue Charges for Services 26,169 10,844 14,369 10,000 10,000 4,188 4,188 5,813 42% Total Revenue 26,169 10,844 14,369 10,000 10,000 4,188 4,188 5,813 42% 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 May 31, 2024 Department Name Fire Department Fund Number 101 Fund Type General Fund Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 15,905,583 62,956 16,950,271 16,809,343 16,809,343 6,824,248 - 6,824,248 9,985,095 41% Fringe Benefits 5,621,419 - 6,745,156 8,216,010 8,216,010 3,005,967 - 3,005,967 5,210,043 37% Total Personnel 21,527,001 62,956 23,695,427 25,025,352 25,025,352 9,830,214 - 9,830,214 15,195,138 39% Supplies 592,256 900,416 831,842 940,400 1,177,829 553,508 193,887 747,395 430,435 63% Services & Charges Professional Services 351,832 444,791 666,736 475,000 551,253 100,361 5,253 105,614 445,639 19% Printing & Advertising 2,040 4,120 3,129 35,000 35,000 1,169 320 1,489 33,512 4% Utilities 271,750 277,460 259,160 292,000 292,000 113,941 - 113,941 178,059 39% Repairs & Maintenance 992,999 1,140,770 1,216,441 1,124,000 1,127,707 628,198 115,446 743,644 384,063 66% Education & Training 79,268 132,088 133,566 130,000 134,786 128,765 18,774 147,539 (12,753) 109% Travel 12,979 28,512 34,408 30,000 37,909 30,075 26,845 56,920 (19,011) 150% Other Services & Charges 50,324 54,361 48,795 55,000 55,018 27,276 49,885 77,161 (22,142) 140% Total Services & Charges 1,761,191 2,082,102 2,362,234 2,141,000 2,233,673 1,029,784 216,523 1,246,307 987,367 56% Operating Expenditures 23,880,448 3,045,474 26,889,503 28,106,752 28,436,855 11,413,507 410,410 11,823,916 16,612,940 42% Interfund Allocations 2,493,373 2,880,306 3,025,261 2,847,054 3,043,508 1,285,302 - 1,285,302 1,758,206 42% Total Expenditures 26,373,821 5,925,780 29,914,764 30,953,806 31,480,362 12,698,808 410,410 13,109,218 18,371,146 42% Revenue Charges for Services 340 516 393 1,000 1,000 90 90 910 9% Intergov./ Grants 94,668 - - - - - - - - Licenses & Permits 23,137 29,308 24,914 26,000 26,000 9,256 9,256 16,744 36% Donations - 100 5,000 - - - - - - Other Income 20,678 24,510 18,823 1,000 1,000 96,548 96,548 (95,548) 9655% Interfund Transfers In 607,079 - - - - - - - - Total Revenue 745,902 54,434 49,130 28,000 28,000 105,894 105,894 (77,894) 378% 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 May 31, 2024 Division Name Emergency Medical Services Fund Number 101 Fund Type General Fund Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 146,217 - 159,564 168,990 168,990 65,900 - 65,900 103,090 39% Fringe Benefits 79,326 - 79,700 95,938 95,937 35,341 - 35,341 60,596 37% Total Personnel 225,543 - 239,264 264,928 264,927 101,241 - 101,241 163,686 38% Supplies 387,434 295,674 277,728 357,000 385,134 151,611 46,894 198,506 186,629 52% Services & Charges Professional Services 22,033 43,132 26,696 51,000 55,437 22,988 - 22,988 32,448 41% Printing & Advertising - - - - - - - - - - Repairs & Maintenance 3,704 2,464 7,638 5,000 5,000 8,317 0 8,317 (3,317) 166% Education & Training 7,912 199 4,037 4,000 4,000 2,390 - 2,390 1,610 60% Other Services & Charges 63,559 57,003 79,024 59,000 59,000 42,330 794 43,124 15,876 73% Total Services & Charges 97,208 102,798 117,394 119,000 123,437 76,025 794 76,819 46,617 62% Operating Expenditures 710,184 398,472 634,386 740,928 773,498 328,877 47,689 376,566 396,932 49% Bad Debt 594 830 1,116 - - 889 - 889 (889) - Interfund Allocations - - 507 - - 225 - 225 (225) - Total Expenditures 710,778 399,302 636,009 740,928 773,498 329,991 47,689 377,679 395,818 49% Revenue Charges for Services 4,195,362 4,395,365 5,138,527 3,824,580 3,824,580 2,469,403 2,469,403 1,355,177 65% Fines, Forfeitures, and Fees 11 12 - - - - - - - Other Income 588 1,418 7,112 - - 73,712 73,712 (73,712) - Total Revenue 4,195,961 4,396,795 5,145,639 3,824,580 3,824,580 2,543,114 2,543,114 1,281,465 66% 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 May 31, 2024 Division Name Fire Training Center Fund Number 101 Fund Type General Fund Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 13,287 16,958 32,351 17,000 33,225 28,525 1,442 29,967 3,258 90% Services & Charges Professional Services - 1,929 6,208 2,000 2,000 - - - 2,000 0% Utilities 18,331 31,665 33,180 35,500 35,500 16,809 - 16,809 18,691 47% Repairs & Maintenance 635 4,246 - 10,000 10,000 - 6,890 6,890 3,110 69% Total Services & Charges 18,966 37,840 39,388 47,500 47,500 16,809 6,890 23,699 23,801 50% Operating Expenditures 32,253 54,797 71,739 64,500 80,725 45,334 8,332 53,666 27,059 66% Total Expenditures 32,253 54,797 71,739 64,500 80,725 45,334 8,332 53,666 27,059 66% Revenue Charges for Services 0 5,935 52,439 50,000 50,000 45,309 45,309 4,691 91% Other Income - 1,137 - - - - - - - Total Revenue 0 7,072 52,439 50,000 50,000 45,309 - 45,309 4,691 91% 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 May 31, 2024 Division Name Morris Performing Arts Center Fund Number 101 Fund Type General Fund Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 430,859 - - - - - - - - - Fringe Benefits 200,379 - - - - - - - - - Total Personnel 631,239 - - - - - - - - - Supplies 29,271 8,435 - - - - - - - - Services & Charges Professional Services 1,650 4,444 - - - - - - - - Printing & Advertising 14,150 22,310 184 - - - - - - - Utilities 110,532 - - - - - - - - - Repairs & Maintenance 61,776 5,816 - - - - - - - - Education & Training 3,224 25 - - - - - - - - Travel 3,626 936 - - - - - - - - Other Services & Charges 12,862 1,367 - - - - - - - - Total Services & Charges 207,820 34,898 184 - - - - - - - Operating Expenditures 868,330 43,333 184 - - - - - - - Interfund Interfund Allocations 237,973 - - - - - - - - - Interfund Transfers Out - 600,000 - - - - - - - - Interfund Total 237,973 600,000 - - - - - - - - Total Expenditures 1,106,303 643,333 184 - - - - - - - Revenue Charges for Services 654,679 - - - - - - - - Intergov./ Grants 992,163 - - - - - - - - Other Income 2,864 54,878 - - - - - - - Interfund Allocation Reimb 86,746 - - - - - - - - Interfund Transfers In - - - - - - - - - Total Revenue 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 of Venues, Parks & Arts. 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 May 31, 2024 Division Name Palais Royale Ballroom Fund Number 101 Fund Type General Fund Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 - - - - - - - - - - Fringe Benefits - - - - - - - - - - Total Personnel - - - - - - - - - - Supplies 1,626 4,457 4,399 5,610 5,610 2,935 - 2,935 2,675 52% Services & Charges Printing & Advertising - - - - - - - - - - Utilities 71,095 85,604 73,117 109,038 109,038 34,233 - 34,233 74,805 31% Repairs & Maintenance 23,356 36,062 49,881 63,676 63,933 15,465 4,274 19,738 44,195 31% Other Services & Charges 8,062 15,839 19,446 21,924 21,924 10,672 - 10,672 11,252 49% Total Services & Charges 102,514 137,506 142,444 194,638 194,895 60,370 4,274 64,643 130,252 33% Operating Expenditures 104,140 141,963 146,843 200,248 200,505 63,304 4,274 67,578 132,927 34% Interfund Interfund Allocations 45,407 36,009 35,799 34,593 34,593 14,414 - 14,414 20,179 42% Interfund Total 45,407 36,009 35,799 34,593 34,593 14,414 - 14,414 20,179 42% Total Expenditures 149,547 177,972 182,642 234,841 235,098 77,718 4,274 81,991 153,106 35% Revenue Charges for Services 122,575 133,138 128,149 158,734 158,734 55,433 55,433 103,301 35% Other Income - 4,299 634 - - - - - - Total Revenue 122,575 137,437 128,783 158,734 158,734 55,433 55,433 103,301 35% 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 May 31, 2024 Fund Name Motor Vehicle Highway Fund Number 202 Fund Type Special Revenue Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 3,204,129 3,134,543 3,274,223 3,174,424 3,174,424 1,288,655 1,288,655 1,885,769 41% Intergov./ Grants 123,272 - - - - - - - - Licenses & Permits 1,975 2,175 2,725 1,500 1,500 850 850 650 57% Charges for Services 224,847 112,415 89,847 165,300 165,300 35,894 35,894 129,406 22% Interest Earnings 23,518 52,037 90,854 22,417 22,417 39,877 39,877 (17,459) 178% Debt Proceeds 890,000 817,500 2,235,000 2,670,000 2,670,000 - - 2,670,000 0% Other Income 41,861 44,405 107,157 29,500 29,500 64,778 64,778 (35,278) 220% Interfund Allocation Reimb 150,163 187,963 162,650 167,318 167,318 69,716 69,716 97,602 42% Interfund Transfers In 3,500,000 5,550,000 5,087,500 10,000,000 10,000,000 3,083,333 3,083,333 6,916,667 31% Total Revenue 8,159,765 9,901,038 11,049,955 16,230,459 16,230,459 4,583,102 4,583,102 11,647,357 28% Expenditures by Activity Streets / Traffic & Lighting 8,652,023 7,313,705 8,783,703 13,908,417 15,988,313 5,053,201 3,441,092 8,494,293 7,494,020 53% Curb & Sidewalk Program 1,320,264 1,507,024 1,893,969 2,911,667 3,397,528 533,896 414,846 948,742 2,448,786 28% Total Expenditures 9,972,287 8,820,729 10,677,672 16,820,084 19,385,841 5,587,097 3,855,938 9,443,035 9,942,806 49% Expenditures by Type Personnel Salaries & Wages 2,826,835 2,924,195 3,186,475 3,800,903 3,800,903 1,579,187 - 1,579,187 2,221,716 42% Fringe Benefits 1,168,166 1,203,828 1,297,636 1,713,047 1,713,047 666,455 - 666,455 1,046,592 39% Total Personnel 3,995,001 4,128,023 4,484,111 5,513,950 5,513,950 2,245,642 - 2,245,642 3,268,308 41% Supplies 898,714 854,478 1,146,446 1,615,391 1,813,068 497,761 197,080 694,841 1,118,227 38% Services & Charges Professional Services 389,410 636,199 866,929 1,745,000 2,222,662 179,948 376,349 556,297 1,666,365 25% Printing & Advertising 771 2,422 1,810 2,950 2,950 939 - 939 2,011 32% Utilities 41,299 44,781 47,159 64,770 64,770 18,763 - 18,763 46,007 29% Repairs & Maintenance 637,358 701,876 346,497 984,508 986,080 559,841 5,935 565,776 420,305 57% Education & Training 2,845 8,291 11,555 30,000 30,050 2,439 - 2,439 27,611 8% Travel - 5,135 803 25,000 25,000 6,234 - 6,234 18,766 25% Other Services & Charges 102,368 27,988 138,852 156,620 159,120 10,235 12,221 22,456 136,664 14% Debt Service Principal 874,648 891,039 1,113,112 1,469,371 1,469,371 602,209 - 602,209 867,162 41% Debt Service Interest & Fees 39,036 34,928 45,139 201,053 201,053 21,567 - 21,567 179,486 11% Total Services & Charges 2,087,736 2,352,660 2,571,857 4,679,271 5,161,055 1,402,174 394,505 1,796,679 3,364,377 35% Operating Expenditures 6,981,451 7,335,161 8,202,414 11,808,613 12,488,073 4,145,577 591,585 4,737,162 7,750,912 38% Capital 1,571,080 155,986 1,067,160 3,416,085 5,302,382 773,114 3,264,353 4,037,467 1,264,915 76% Bad Debt - - - - - - - - - - Interfund Allocations 1,419,756 1,329,582 1,408,098 1,595,386 1,595,386 668,406 - 668,406 926,980 42% Total Expenditures 9,972,287 8,820,729 10,677,672 16,820,084 19,385,841 5,587,097 3,855,938 9,443,035 9,942,807 49% Net Surplus / (Deficit) (1,812,522) 1,080,308 372,283 (589,624) (3,155,382) (1,003,995) (4,859,933) Beginning Cash Balance 4,772,416 6,607,820 4,772,416 4,772,416 Cash Adjustments 3,647,926 (2,915,713) (5,144,699) - Ending Cash Balance 6,607,820 4,772,416 - 1,617,034 5,735,639 Cash Reserves Target 2,493,072 2,205,182 2,669,418 4,846,460 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 May 31, 2024 Fund Name MVH Restricted Fund Number 266 Fund Type Special Revenue Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 3,204,129 3,134,543 3,274,223 3,174,424 3,174,424 1,288,655 1,288,655 1,885,769 41% Interest Earnings 9,704 23,921 39,874 13,724 13,724 15,405 15,405 (1,681) 112% Interfund Transfers In - - - 200,000 200,000 - - 200,000 0% Debt Proceeds - 888,007 - - - - - - - Total Revenue 3,213,833 4,046,471 3,314,097 3,388,148 3,388,148 1,304,061 1,304,061 2,084,088 38% Expenditures by Type Personnel Salaries & Wages 247,754 255,141 399,253 506,857 506,857 8,194 - 8,194 498,663 2% Fringe Benefits 110,873 124,031 183,370 162,914 162,914 4,167 - 4,167 158,747 3% Total Personnel 358,626 379,172 582,623 669,771 669,771 12,362 - 12,362 657,410 2% Supplies 1,099,093 2,107,582 1,386,353 1,381,999 1,387,531 478,853 630,032 1,108,884 278,646 80% Services & Charges Professional Services 249,700 - - - - - - - - - Repairs & Maintenance 568,445 1,376,423 1,592,715 387,768 1,108,640 386,640 670,576 1,057,216 51,424 95% Debt Service Principal - 91,621 169,814 173,826 173,826 86,406 - 86,406 87,420 50% Debt Service Interest & Fees - 2,144 17,716 13,703 13,703 7,359 - 7,359 6,344 54% Total Services & Charges 818,145 1,470,187 1,780,244 575,297 1,296,169 480,404 670,576 1,150,981 145,188 89% Capital 15,800 184,116 662,791 - - - - - - - Total Expenditures 2,291,664 4,141,058 4,412,010 2,627,067 3,353,471 971,618 1,300,608 2,272,227 1,081,244 68% Net Surplus / (Deficit) 922,169 (94,586) (1,097,914) 761,081 34,677 332,442 (968,166) Beginning Cash Balance 2,042,332 1,126,297 2,042,332 2,042,332 Cash Adjustments (1,838,205) 1,010,622 1,026,651 - Ending Cash Balance 1,126,297 2,042,332 1,971,069 2,077,010 1,427,572 Cash Reserves Target - - - - Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures, Staffing, and Significant Changes/Variances:=SUMIF(TableCashBalanceByFund[Fund],R9C13,TableCashBalanceByFund[12/31/2021]) 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 May 31, 2024 2024 2024 2024 2024 Total 2021 2022 2023 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 6,408,258 6,269,085 6,548,446 6,348,848 6,348,848 2,577,311 2,577,311 3,771,537 41% Intergov./ Grants 123,272 - - - - - - - - Licenses & Permits 1,975 2,175 2,725 1,500 1,500 850 850 650 57% Charges for Services 224,847 112,415 89,847 165,300 165,300 35,894 35,894 129,406 22% Interest Earnings 33,222 75,958 130,728 36,141 36,141 55,282 55,282 (19,140) 153% Debt Proceeds 890,000 1,705,507 2,235,000 2,670,000 2,670,000 - - 2,670,000 0% Other Income 41,861 44,405 107,157 29,500 29,500 64,778 64,778 (35,278) 220% Interfund Allocation Reimb 150,163 187,963 162,650 167,318 167,318 69,716 69,716 97,602 42% Interfund Transfers In 3,500,000 5,550,000 5,087,500 10,200,000 10,200,000 3,083,333 3,083,333 7,116,667 30% Total Revenue 11,373,598 13,947,509 14,364,052 19,618,607 19,618,607 5,887,163 5,887,163 13,731,444 30% Expenditures by Fund Motor Vehicle Highway (#202) 9,972,287 8,820,729 10,677,672 16,820,084 19,385,841 5,587,097 3,855,938 9,443,035 9,942,806 49% MVH Restricted (#266) 2,291,664 4,141,058 4,412,010 2,627,067 3,353,471 971,618 1,300,608 2,272,227 1,081,244 68% Total Expenditures 12,263,951 12,961,787 15,089,683 19,447,151 22,739,312 6,558,716 5,156,546 11,715,262 11,024,050 52% Expenditures by Activity Streets / Traffic & Lighting 10,943,687 11,454,763 13,195,713 16,535,484 19,341,783 6,024,819 4,741,700 10,766,520 8,575,264 56% Curb & Sidewalk Program 1,320,264 1,507,024 1,893,969 2,911,667 3,397,528 533,896 414,846 948,742 2,448,786 28% Total Expenditures 12,263,951 12,961,787 15,089,683 19,447,151 22,739,312 6,558,716 5,156,546 11,715,262 11,024,050 52% Expenditures by Type Personnel Salaries & Wages 3,074,589 3,179,336 3,585,728 4,307,760 4,307,760 1,587,381 - 1,587,381 2,720,379 37% Fringe Benefits 1,279,038 1,327,859 1,481,006 1,875,961 1,875,961 670,622 - 670,622 1,205,339 36% Total Personnel 4,353,627 4,507,195 5,066,734 6,183,721 6,183,721 2,258,003 - 2,258,003 3,925,718 37% Supplies 1,997,807 2,962,061 2,532,798 2,997,390 3,200,598 976,614 827,112 1,803,726 1,396,873 56% Services & Charges Professional Services 639,109 636,199 866,929 1,745,000 2,222,662 179,948 376,349 556,297 1,666,365 25% Printing & Advertising 771 2,422 1,810 2,950 2,950 939 - 939 2,011 32% Utilities 41,299 44,781 47,159 64,770 64,770 18,763 - 18,763 46,007 29% Repairs & Maintenance 1,205,803 2,078,298 1,939,212 1,372,276 2,094,720 946,481 676,511 1,622,992 471,729 77% Education & Training 2,845 8,291 11,555 30,000 30,050 2,439 - 2,439 27,611 8% Travel - 5,135 803 25,000 25,000 6,234 - 6,234 18,766 25% Other Services & Charges 102,368 27,988 138,852 156,620 159,120 10,235 12,221 22,456 136,664 14% Debt Service Principal 874,648 982,660 1,282,926 1,643,197 1,643,197 688,614 - 688,614 954,582 42% Debt Service Interest & Fees 39,036 37,072 62,855 214,756 214,756 28,926 - 28,926 185,830 13% Total Services & Charges 2,905,881 3,822,847 4,352,101 5,254,569 6,457,224 1,882,579 1,065,082 2,947,660 3,509,565 46% Operating Expenditures 9,257,315 11,292,103 11,951,633 14,435,680 15,841,544 5,117,196 1,892,193 7,009,389 8,832,156 44% Capital 1,586,880 340,102 1,729,951 3,416,085 5,302,382 773,114 3,264,353 4,037,467 1,264,915 76% Bad Debt - - - - - - - - - - Interfund Allocations 1,419,756 1,329,582 1,408,098 1,595,386 1,595,386 668,406 - 668,406 926,980 42% Total Expenditures 12,263,951 12,961,787 15,089,683 19,447,151 22,739,312 6,558,716 5,156,546 11,715,262 11,024,051 52% Net Surplus / (Deficit) - 985,722 (725,631) 171,456 (3,120,704) (671,553) (5,828,099) Beginning Cash Balance 6,814,748 7,734,117 6,814,748 6,814,748 Cash Adjustments 919,369 (1,905,091) 1,760,304 - Ending Cash Balance 7,734,117 6,814,748 7,849,421 3,694,043 7,163,211 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 May 31, 2024 Fund Name Local Road & Street Fund Number 251 Fund Type Special Revenue Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 1,939,498 2,003,475 2,040,961 1,952,634 1,952,634 850,227 850,227 1,102,407 44% Intergov./ Grants 670,528 145,348 205,355 115,000 115,000 253,206 253,206 (138,206) 220% Interest Earnings 18,850 34,259 74,193 40,156 40,156 18,118 18,118 22,038 45% Other Income - 10,510 - - - - - - - Interfund Transfers In - - - 4,000,000 4,000,000 - - 4,000,000 0% Total Revenue 2,628,875 2,193,593 2,320,509 6,107,790 6,107,790 1,121,551 1,121,551 4,986,239 18% Expenditures by Type Supplies 367,364 57,542 347,256 400,000 400,000 - 380,000 380,000 20,000 95% Services & Charges Professional Services 459,207 690,622 524,598 250,000 1,751,964 254,761 777,185 1,031,947 720,017 59% Repairs & Maintenance 534,977 125,774 1,717,103 400,000 2,221,891 568,430 1,014,423 1,582,853 639,038 71% Other Services & Charges 8,202 - - - - - - - - - Total Services & Charges 1,002,386 816,396 2,241,701 650,000 3,973,855 823,191 1,791,609 2,614,800 1,359,055 66% Capital 543,198 303,138 783,787 400,000 715,085 202,433 195,793 398,226 316,859 56% Interfund Transfers Out 2,000,000 1,000,000 - 1,000,000 - - - - - - Total Expenditures 3,912,948 2,177,076 3,372,745 2,450,000 5,088,939 1,025,624 2,367,402 3,393,026 1,695,914 67% Net Surplus / (Deficit) (1,284,072) 16,517 (1,052,235) 3,657,790 1,018,850 95,927 (2,271,475) Beginning Cash Balance 2,349,376 3,632,884 2,349,376 2,349,376 Cash Adjustments 2,567,579 (1,300,024) 1,082,944 - Ending Cash Balance 3,632,884 2,349,376 2,380,085 3,368,227 1,417,914 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 May 31, 2024 Fund Name LOIT Special Distribution Fund Number 257 Fund Type Special Revenue Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 1,469 3,417 3,388 42 42 831 831 (789) 2001% Other Income 1,500 - - - - - - - - Total Revenue 2,969 3,417 3,388 42 42 831 831 (789) 2001% Expenditures by Type Services & Charges Professional Services 3,762 - 184,782 - 1,501 - 1,501 1,501 - 100% Total Services & Charges 3,762 - 184,782 - 1,501 - 1,501 1,501 - 100% Capital 20,166 - 4,314 - 52,636 - 33,831 33,831 18,805 64% Total Expenditures 23,927 - 189,096 - 54,136 - 35,332 35,332 18,805 65% Net Surplus / (Deficit) (20,958) 3,417 (185,709) 42 (54,095) 831 (34,501) Beginning Cash Balance 245,630 266,588 245,630 245,630 Cash Adjustments 41,916 (24,375) 188,321 - Ending Cash Balance 266,588 245,630 248,243 191,536 63,992 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 May 31, 2024 Fund Name Local Road & Bridge Grant Fund Number 265 Fund Type Special Revenue Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 791,072 1,350,100 1,000,000 1,000,000 1,000,000 - - 1,000,000 0% Interest Earnings 4,832 23,684 50,707 7,369 7,369 5,536 5,536 1,833 75% Other Income - - - - - - - - - Interfund Transfers In 1,000,000 1,000,000 - 1,000,000 1,000,000 - - 1,000,000 0% Total Revenue 1,795,904 2,373,784 1,050,707 2,007,369 2,007,369 5,536 5,536 2,001,833 0% Expenditures by Type Services & Charges Repairs & Maintenance 2,482,521 594,751 3,105,996 2,000,000 2,222,695 - 1,323,637 1,323,637 899,058 60% Other Services & Charges - - - - - - - - - - Total Services & Charges 2,482,521 594,751 3,105,996 2,000,000 2,222,695 - 1,323,637 1,323,637 899,058 60% Capital - - - - - - - - - - Total Expenditures 2,482,521 594,751 3,105,996 2,000,000 2,222,695 - 1,323,637 1,323,637 899,058 60% Net Surplus / (Deficit) (686,618) 1,779,033 (2,055,289) 7,369 (215,327) 5,536 (1,318,101) Beginning Cash Balance 704,875 1,391,493 704,875 704,875 Cash Adjustments 1,373,235 (2,465,650) 3,827,468 - Ending Cash Balance 1,391,493 704,875 2,477,054 489,548 433,556 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 May 31, 2024 Fund Name Major Moves Construction Fund Number 412 Fund Type Capital Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 84,756 32,517 238,248 - - 9,705 9,705 (9,705) - Interest Earnings 9,556 26,999 53,463 1,500 1,500 21,008 21,008 (19,508) 1401% Other Income 493,328 493,328 493,328 138,514 138,514 78,068 78,068 60,446 56% Interfund Transfers In - - - 150,000 150,000 - - 150,000 0% Total Revenue 587,639 552,844 785,039 290,014 290,014 108,781 108,781 181,233 38% Expenditures by Type Supplies - - 628,041 350,000 350,002 - 350,000 350,000 2 100% Services & Charges Professional Services 57,027 217,156 97,521 200,000 596,861 41,373 325,563 366,936 229,925 61% Repairs & Maintenance - 450,000 - - - - - - - - Total Services & Charges 57,027 667,156 97,521 200,000 596,861 41,373 325,563 366,936 229,925 61% Capital 27,855 196,985 33,493 300,000 760,770 - 454,404 454,404 306,366 60% Interfund Transfers Out - - - - - - - - - - Total Expenditures 84,882 864,141 759,056 850,000 1,707,634 41,373 1,129,967 1,171,341 536,293 69% Net Surplus / (Deficit) 502,758 (311,297) 25,983 (559,986) (1,417,620) 67,408 (1,062,560) Beginning Cash Balance 1,889,193 1,386,436 1,889,193 1,889,193 Cash Adjustments (1,005,515) 814,055 (342,876) - Ending Cash Balance 1,386,436 1,889,193 1,572,300 471,574 1,669,660 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 May 31, 2024 Fund Name 2021 Infrastructure Bond Capital Fund Number 455 Fund Type Capital Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 48,402 - - 9,836 9,836 (9,836) - Interfund Transfers In 8,601,026 - - - - - - - - Total Revenue 8,622,248 37,031 48,402 - - 9,836 9,836 (9,836) - Expenditures by Type Capital 3,785,766 1,761,110 1,236,390 - 723,498 264,135 459,115 723,250 248 100% Interfund Transfers Out 1,000,000 - - - - - - - - - Total Expenditures 4,785,766 1,761,110 1,236,390 - 723,498 264,135 459,115 723,250 248 100% Net Surplus / (Deficit) 3,836,482 (1,724,079) (1,187,989) - (723,498) (254,299) (713,414) Beginning Cash Balance 3,836,482 - 3,836,482 3,836,482 Cash Adjustments (7,672,963) 5,560,561 (346,483) - Ending Cash Balance - 3,836,482 2,302,010 3,112,984 668,217 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 approved 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 May 31, 2024 Fund Name Solid Waste Operations Fund Number 610 Fund Type Enterprise Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 6,092,214 6,909,550 7,622,504 7,880,920 7,880,920 3,215,556 3,215,556 4,665,364 41% Intergov./ Grants - 7,410 8,636 - - - - - - Interest Earnings 781 3,406 8,323 7,677 7,677 6,825 6,825 852 89% Other Income 49,951 63,306 18,231 45,000 45,000 781 781 44,219 2% Interfund Transfers In 1,796,371 263,687 527,035 - - - - - - Total Revenue 7,939,316 7,247,359 8,184,729 7,933,597 7,933,597 3,223,161 3,223,161 4,710,435 41% Expenditures by Type Personnel Salaries & Wages 1,116,262 1,223,746 1,265,563 1,382,125 1,382,125 542,270 - 542,270 839,855 39% Fringe Benefits 450,803 478,575 526,275 693,522 693,522 234,462 - 234,462 459,060 34% Total Personnel 1,567,066 1,702,321 1,791,838 2,075,647 2,075,647 776,733 - 776,733 1,298,915 37% Supplies 314,035 434,548 306,830 553,468 553,468 157,815 6,029 163,844 389,624 30% Services & Charges Printing & Advertising 4,106 13,059 12,003 5,865 18,236 - 500 500 17,736 3% Repairs & Maintenance 1,249,530 1,844,161 1,893,174 1,168,408 1,168,408 666,593 - 666,593 501,815 57% Education & Training 17,160 180 4,068 20,000 20,000 132 - 132 19,868 1% Travel - - - 9,900 9,900 - - - 9,900 0% Other Services & Charges 1,126,780 1,085,570 1,127,500 1,344,384 1,444,660 557,068 827,718 1,384,786 59,874 96% Debt Service Principal 250,000 - - - - - - - - - Total Services & Charges 2,647,575 2,942,970 3,036,744 2,548,557 2,661,204 1,223,793 828,218 2,052,012 609,193 77% Operating Expenditures 4,528,676 5,079,840 5,135,412 5,177,672 5,290,319 2,158,341 834,247 2,992,588 2,297,732 57% Bad Debt 24,584 670,719 219,772 62,273 171,308 109,035 - 109,035 62,273 64% Interfund Interfund Allocations 1,185,129 1,187,501 1,361,480 1,476,423 1,476,423 616,623 - 616,623 859,800 42% Interfund Transfers Out 867,967 981,664 899,690 1,109,379 1,109,379 933,000 - 933,000 176,379 84% Total Interfund 2,053,096 2,169,165 2,261,170 2,585,802 2,585,802 1,549,623 - 1,549,623 1,036,179 60% Total Expenditures 6,606,356 7,919,724 7,616,354 7,825,747 8,047,429 3,816,999 834,247 4,651,246 3,396,184 58% Beginning Cash Balance 906,471 87,032 906,471 906,471 Cash Adjustments (2,152,398) 1,491,803 (1,180,013) - Ending Cash Balance 87,032 906,471 294,832 792,638 222,541 Cash Reserves Target 660,636 791,972 761,635 804,743 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 May 31, 2024 Fund Name Solid Waste Capital Fund Number 611 Fund Type Enterprise Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 34 1,516 5,297 - - 5,800 5,800 (5,800) - Debt Proceeds 758,270 1,559,726 1,225,000 2,200,000 2,200,000 - - 2,200,000 0% Interfund Transfers In 867,967 981,664 899,690 1,109,379 1,109,379 933,000 933,000 176,379 84% Total Revenue 1,626,271 2,542,907 2,129,987 3,309,379 3,309,379 938,800 938,800 2,370,579 28% Expenditures by Type Services & Charges Debt Service Principal 843,122 950,448 928,231 1,015,873 1,015,873 469,951 - 469,951 545,922 46% Debt Service Interest & Fees 37,977 31,216 48,912 93,507 93,507 21,216 - 21,216 72,291 23% Total Services & Charges 881,100 981,664 977,143 1,109,379 1,109,379 491,166 - 491,166 618,213 44% Capital 354,135 758,270 - 2,200,000 5,080,335 1,284,726 3,445,051 4,729,777 350,558 93% Total Expenditures 1,235,235 1,739,934 977,143 3,309,379 6,189,714 1,775,892 3,445,051 5,220,943 968,771 84% Net Surplus / (Deficit) 391,036 802,972 1,152,844 - (2,880,335) (837,092) (4,282,143) Beginning Cash Balance 779,163 388,126 779,163 779,163 Cash Adjustments (782,073) (411,936) (349,980) - Ending Cash Balance 388,126 779,163 1,582,027 (2,101,172) 1,897,778 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 May 31, 2024 Fund Name Water Works Operations Fund Number 620 Fund Type Enterprise Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 19,423,624 19,141,578 19,884,402 21,693,109 21,693,109 7,479,538 7,479,538 14,213,571 34% Interest Earnings 28,409 95,051 187,240 83,583 83,583 107,934 107,934 (24,351) 129% Other Income 23,582 41,395 510,566 18,055 18,055 10,672 10,672 7,383 59% Interfund Allocation Reimb 1,856,424 1,414,701 1,633,074 1,652,888 1,652,888 688,703 688,703 964,185 42% Interfund Transfers In 656,984 294,627 134,865 - - - - - - Total Revenue 21,989,022 20,987,352 22,350,147 23,447,635 23,447,635 8,286,848 8,286,848 15,160,788 35% Total Expenditures 19,681,182 23,078,188 19,134,577 23,362,337 24,409,097 7,058,576 1,381,138 8,439,714 15,969,383 35% Expenditures by Type Personnel Salaries & Wages 3,192,897 3,497,540 3,777,318 4,085,437 4,085,437 1,559,913 - 1,559,913 2,525,524 38% Fringe Benefits 1,353,254 1,503,528 1,515,511 1,890,984 1,890,984 612,377 - 612,377 1,278,607 32% Total Personnel 4,546,151 5,001,068 5,292,830 5,976,421 5,976,421 2,172,291 - 2,172,291 3,804,131 36% Supplies 1,039,704 1,604,334 1,598,311 2,203,203 2,535,144 653,061 148,290 801,352 1,733,792 32% Services & Charges Professional Services 749,968 760,096 872,977 1,493,359 1,783,311 266,231 680,639 946,870 836,442 53% Printing & Advertising 2,029 7,168 2,341 7,373 8,406 1,683 - 1,683 6,723 20% Utilities 774,893 828,854 893,492 938,051 938,051 335,149 - 335,149 602,902 36% Repairs & Maintenance 465,164 411,658 402,687 639,177 714,712 186,994 118,686 305,681 409,031 43% Education & Training 20,142 15,517 22,722 36,704 39,624 2,370 2,920 5,290 34,334 13% Travel - - 3,775 23,250 26,028 - 2,778 2,778 23,250 11% Other Services & Charges 2,896,198 2,536,459 2,529,469 3,590,420 3,798,157 949,969 427,825 1,377,794 2,420,363 36% Debt Service Principal 296,671 201,048 - - - - - - - - Debt Service Interest & Fees 8,064 3,131 - - - - - - - - Total Services & Charges 5,213,129 4,763,931 4,727,463 6,728,335 7,308,289 1,742,396 1,232,848 2,975,244 4,333,045 41% Operating Expenditures 10,798,983 11,369,334 11,618,604 14,907,959 15,819,854 4,567,748 1,381,138 5,948,886 9,870,968 38% Bad Debt 51,503 1,103,072 303,108 100,000 234,865 184,900 - 184,900 49,965 79% Interfund Interfund Allocations 2,267,793 2,342,714 2,856,398 3,559,703 3,559,703 1,486,629 - 1,486,629 2,073,073 42% PILOT 1,611,201 1,613,639 1,606,468 1,638,597 1,638,597 819,299 - 819,299 819,299 50% Interfund Transfers Out 4,951,702 6,649,430 2,750,000 3,156,078 3,156,078 - - - 3,156,078 0% Total Interfund 8,830,696 10,605,783 7,212,866 8,354,378 8,354,378 2,305,928 - 2,305,928 6,048,450 28% Total Expenditures 19,681,182 23,078,188 19,134,577 23,362,337 24,409,097 7,058,576 1,381,138 8,439,714 15,969,383 35% 6,550,457 Net Surplus / (Deficit) 2,307,840 (2,090,837) 3,215,570 85,299 (961,462) 1,228,272 (152,866) Beginning Cash Balance 6,550,457 4,840,727 6,550,457 6,550,457 Cash Adjustments (4,017,570) 3,800,567 (5,007,244) - Ending Cash Balance 4,840,727 6,550,457 4,758,783 5,588,995 9,155,887 Cash Reserves Target 984,059 1,153,909 956,729 1,220,455 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 May 31, 2024 Fund Name Water Works Capital Fund Number 622 Fund Type Enterprise Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 171,959 251,905 (106,004) 210,000 210,000 69,722 69,722 140,278 33% Interest Earnings 50,372 153,064 227,703 9,699 9,699 81,522 81,522 (71,823) 840% Other Income 11,040 7,084 2,392 - - - - - - Interfund Transfers In 3,373,000 3,971,704 - 400,000 400,000 - - 400,000 0% Bond Proceeds - - - - - - - - - Total Revenue 3,606,371 4,383,757 124,091 619,699 619,699 151,244 151,244 468,455 24% Expenditures by Type Services & Charges Professional Services 22,740 42,253 132,973 - 467,551 360,266 107,285 467,551 - 100% Total Services & Charges 22,740 42,253 132,973 - 467,551 360,266 107,285 467,551 - 100% Capital 1,511,591 3,271,169 4,104,934 2,521,000 9,560,508 547,014 1,270,950 1,817,964 7,742,545 19% Bad Debt (428) - - - - - - - - - Total Expenditures 1,533,903 3,313,423 4,237,907 2,521,000 10,028,059 907,280 1,378,235 2,285,514 7,742,545 23% Net Surplus / (Deficit) 2,072,468 1,070,334 (4,113,816) (1,901,301) (9,408,360) (756,035) (2,134,270) Beginning Cash Balance 9,672,979 7,652,044 9,672,979 9,672,979 Cash Adjustments (4,093,402) 950,600 5,500,692 - Ending Cash Balance 7,652,044 9,672,979 11,059,854 264,619 5,931,039 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 May 31, 2024 Fund Name Water Works Customer Deposit Fund Number 624 Fund Type Enterprise Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 7,493 12,668 38,236 - - 17,455 17,455 (17,455) - Total Revenue 7,493 12,668 38,236 - - 17,455 17,455 (17,455) - Expenditures Interfund Transfers Out 7,493 - - - - - - - - - Total Expenditures 7,493 - - - - - - - - - Net Surplus / (Deficit) - 12,668 38,236 - - 17,455 17,455 Beginning Cash Balance 1,279,314 1,263,319 1,279,314 1,279,314 Cash Adjustments (15,996) 3,328 (2,039) - Ending Cash Balance 1,263,319 1,279,314 1,315,511 1,279,314 1,368,016 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 May 31, 2024 Fund Name Water Works Sinking (Debt Service) Fund Number 625 Fund Type Enterprise Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 2,818 18,171 54,408 - - 35,460 35,460 (35,460) - Interfund Transfers In 1,508,702 2,662,430 2,750,000 2,756,078 2,756,078 - - 2,756,078 0% Total Revenue 1,511,520 2,680,601 2,804,408 2,756,078 2,756,078 35,460 35,460 2,720,618 1% Expenditures by Type Services & Charges Debt Service Principal 1,093,877 1,248,939 1,045,513 1,729,639 1,729,639 - - - 1,729,639 0% Debt Service Interest & Fees 417,148 390,368 356,162 1,026,439 1,026,439 600 - 600 1,025,839 0% Total Services & Charges 1,511,025 1,639,307 1,401,675 2,756,078 2,756,078 600 - 600 2,755,478 0% Interfund Transfers Out 2,818 - - - - - - - - - Total Expenditures 1,513,843 1,639,307 1,401,675 2,756,078 2,756,078 600 - 600 2,755,478 0% Net Surplus / (Deficit) (2,323) 1,041,294 1,402,734 - - 34,860 34,860 Beginning Cash Balance - 2,323 - - Cash Adjustments 4,647 (1,043,617) 871,054 - Ending Cash Balance 2,323 - 2,273,787 - 2,477,750 Cash Reserves Target 2,323 - 2,273,787 - 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 May 31, 2024 Fund Name Water Works Bond Reserve Fund Number 626 Fund Type Enterprise Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 8,191 13,836 42,407 - - 19,432 19,432 (19,432) - Total Revenue 8,191 13,836 42,407 - - 19,432 19,432 (19,432) - Expenditures Interfund Transfers Out 8,188 - - - - - - - - - Total Expenditures 8,188 - - - - - - - - - Net Surplus / (Deficit) 4 13,836 42,407 - - 19,432 19,432 Beginning Cash Balance 1,422,804 1,422,800 1,422,804 1,422,804 Cash Adjustments (7) (13,832) (33,101) - Ending Cash Balance 1,422,800 1,422,804 1,432,109 1,422,804 1,497,478 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 May 31, 2024 Fund Name Water Works Operations & Maintenance Reserve Fund Number 629 Fund Type Enterprise Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 17,168 28,377 85,903 - - 39,321 39,321 (39,321) - Interfund Transfers In - 15,296 - - - - - - - Total Revenue 17,168 43,673 85,903 - - 39,321 39,321 (39,321) - Expenditures Interfund Transfers Out 17,168 - - - - - - - - - Total Expenditures 17,168 - - - - - - - - - Net Surplus / (Deficit) - 43,673 85,903 - - 39,321 39,321 Beginning Cash Balance 2,912,652 2,912,652 2,912,652 2,912,652 Cash Adjustments - (43,673) (51,780) - Ending Cash Balance 2,912,652 2,912,652 2,946,775 2,912,652 3,079,441 Cash Reserves Target 2,455,404 2,738,674 3,542,878 3,542,878 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 May 31, 2024 Fund Name Sewer Repair Insurance Fund Number 640 Fund Type Enterprise Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 697,338 701,488 703,574 666,095 666,095 300,190 300,190 365,905 45% Interest Earnings 12,053 27,093 54,170 32,799 32,799 22,590 22,590 10,209 69% Other Income - - - - - - - - - Interfund Transfers In - 48,167 6,390 - - - - - - Total Revenue 709,391 776,748 764,134 698,894 698,894 322,780 322,780 376,114 46% Expenditures by Type Personnel Salaries & Wages 119,441 119,081 130,097 140,722 140,722 56,760 - 56,760 83,962 40% Fringe Benefits 52,566 55,024 55,746 61,953 61,953 24,156 - 24,156 37,797 39% Total Personnel 172,007 174,105 185,844 202,675 202,675 80,916 - 80,916 121,759 40% Supplies 34,659 42,321 40,016 81,490 81,490 43,285 14,878 58,163 23,327 71% Services & Charges Printing & Advertising - - - 200 200 - - - 200 0% Repairs & Maintenance 422,857 474,934 589,860 651,103 666,863 317,960 172,339 490,299 176,564 74% Other Services & Charges - - - - - - - - - - Total Services & Charges 422,857 474,934 589,860 651,303 667,063 317,960 172,339 490,299 176,764 74% Operating Expenditures 629,522 691,360 815,720 935,468 951,227 442,161 187,217 629,377 321,850 66% Bad Debt 1,891 57,952 8,820 6,500 12,890 8,574 - 8,574 4,316 67% Interfund Allocations 91,901 96,195 100,897 97,681 97,681 40,864 - 40,864 56,818 42% Total Expenditures 723,314 845,507 925,437 1,039,649 1,061,798 491,599 187,217 678,816 382,984 64% Net Surplus / (Deficit) (13,923) (68,759) (161,304) (340,755) (362,904) (168,819) (356,036) Beginning Cash Balance 2,003,861 2,052,857 2,003,861 2,003,861 Cash Adjustments 62,919 19,763 109,406 - Cash Reserves Target 180,829 211,377 231,359 265,450 Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures, Staffing, and Significant Changes/Variances:=SUMIF(TableCashBalanceByFund[Fund],R9C13,TableCashBalanceByFund[12/31/2021]) 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 May 31, 2024 Fund Name Sewage Works Operations Fund Number 641 Fund Type Enterprise Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 38,772,010 40,319,532 42,187,751 41,732,688 41,732,688 17,532,035 17,532,035 24,200,653 42% Interest Earnings 69,545 247,071 568,907 197,277 197,277 282,843 282,843 (85,565) 143% Other Income 276,595 106,610 68,553 4,600 4,600 110,010 110,010 (105,410) 2392% Interfund Allocation Reimb 449,895 463,761 461,751 403,429 403,429 168,095 168,095 235,334 42% Interfund Transfers In 1,697,758 415,513 184,500 - - - - - - Total Revenue 41,265,804 41,552,487 43,471,462 42,337,994 42,337,994 18,092,982 18,092,982 24,245,012 43% Expenditures by Division Sewers 6,803,434 7,807,448 7,048,829 7,574,714 7,803,414 2,700,054 129,971 2,830,025 4,973,389 36% Concrete Crew 466,063 521,609 562,830 592,720 592,720 225,603 - 225,603 367,117 38% Wastewater 29,353,258 32,097,845 28,653,161 36,870,058 38,925,118 9,381,590 1,854,830 11,236,420 27,688,698 29% Organic Resources 1,326,459 1,506,046 1,167,251 1,605,991 1,910,490 910,275 46,769 957,044 953,446 50% Total Expenditures 37,949,214 41,932,947 37,432,072 46,643,483 49,231,742 13,217,521 2,031,571 15,249,092 33,982,650 31% Expenditures by Type Personnel Salaries & Wages 4,777,198 4,946,254 5,272,342 6,076,802 6,076,802 2,322,578 - 2,322,578 3,754,224 38% Fringe Benefits 1,956,552 2,018,844 2,015,847 2,696,013 2,696,013 867,980 - 867,980 1,828,033 32% Total Personnel 6,733,749 6,965,098 7,288,190 8,772,815 8,772,815 3,190,558 - 3,190,558 5,582,257 36% Supplies 1,569,805 2,230,631 2,484,857 3,332,187 3,742,157 1,048,762 249,400 1,298,162 2,443,995 35% Services & Charges Professional Services 399,309 590,275 1,065,584 238,164 525,105 87,326 244,364 331,690 193,415 63% Printing & Advertising 1,623 1,182 4,135 7,083 7,083 1,188 - 1,188 5,895 17% Utilities 1,160,652 1,267,312 1,337,488 1,508,370 1,508,370 609,387 - 609,387 898,983 40% Repairs & Maintenance 1,677,510 1,677,658 1,731,522 2,511,417 3,383,187 1,647,516 342,495 1,990,011 1,393,176 59% Education & Training 15,176 20,869 34,832 68,623 70,200 10,040 16,375 26,415 43,786 38% Travel 356 10,417 14,539 53,147 54,084 7,918 6,248 14,166 39,918 26% Other Services & Charges 3,157,093 1,889,515 2,636,784 3,607,408 4,435,970 974,330 1,172,689 2,147,018 2,288,952 48% Debt Service Principal 294,414 188,482 - - - - - - - - Debt Service Interest & Fees 7,815 2,935 - - - - - - - - Total Services & Charges 6,713,948 5,648,646 6,824,884 7,994,212 9,984,001 3,337,705 1,782,171 5,119,876 4,864,125 51% Operating Expenditures 15,017,502 14,844,375 16,597,930 20,099,213 22,498,973 7,577,026 2,031,571 9,608,597 12,890,377 43% Capital - 20,610 - - - - - - - - Bad Debt 83,831 1,749,145 423,366 225,000 409,500 246,105 - 246,105 163,395 60% Interfund Interfund Allocations 6,312,945 6,081,041 6,148,303 7,136,712 7,140,712 2,982,921 - 2,982,921 4,157,791 42% PILOT 4,543,120 4,465,686 4,489,126 4,385,589 4,385,589 2,254,085 - 2,254,085 2,131,505 51% Interfund Transfers Out 11,991,816 14,772,089 9,773,347 14,796,969 14,796,969 157,385 - 157,385 14,639,584 1% Total Interfund 22,847,881 25,318,816 20,410,776 26,319,270 26,323,270 5,394,391 - 5,394,391 20,928,880 20% Total Expenditures 37,949,214 41,932,947 37,432,072 46,643,483 49,231,742 13,217,521 2,031,571 15,249,092 33,982,652 31% Net Surplus / (Deficit) 3,316,590 (380,459) 6,039,390 (4,305,489) (6,893,748) 4,875,461 2,843,890 Beginning Cash Balance 13,825,371 11,466,153 13,825,371 13,825,371 Cash Adjustments 13,825,371 2,739,677 (6,043,699) - Ending Cash Balance 11,466,153 13,825,371 13,821,063 6,931,623 25,069,017 Cash Reserves Target 1,897,461 2,096,647 1,871,604 2,461,587 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 May 31, 2024 Fund Name Sewage Works Capital Fund Number 642 Fund Type Enterprise Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 539,730 106,734 340,467 339,000 339,000 198,238 198,238 140,762 58% Interest Earnings 87,851 201,511 402,237 23,244 23,244 162,152 162,152 (138,907) 698% Other Income 24,656 19,550 - - - - - - - Interfund Transfers In 5,946,370 3,874,147 - 5,000,000 5,000,000 - - 5,000,000 0% Bond Proceeds - - 32,150,000 - - - - - - Total Revenue 6,598,607 4,201,942 32,892,704 5,362,244 5,362,244 360,390 - 360,390 5,001,855 7% Expenditures by Type Services & Charges Professional Services - 18,900 1,105,955 500,000 814,968 138,252 176,716 314,968 500,000 61% Total Services & Charges - 18,900 1,105,955 500,000 814,968 138,252 176,716 314,968 500,000 39% Capital 6,048,729 3,300,931 2,311,537 7,788,474 19,228,412 508,756 6,262,196 6,770,952 12,457,460 35% Bad Debt (1,031) - - - - - - - - - Total Expenditures 6,047,698 3,319,831 3,417,492 8,288,474 20,043,380 647,008 6,438,912 7,085,920 12,957,460 35% Net Surplus / (Deficit) 550,908 882,111 29,475,212 (2,926,230) (14,681,135) (286,619) (6,725,530) Beginning Cash Balance 14,359,708 13,821,218 14,359,708 14,359,708 Cash Adjustments (1,089,399) (343,621) (43,834,920) - Ending Cash Balance 13,821,218 14,359,708 - (321,428) 12,451,701 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 May 31, 2024 Fund Name Sewage Works Operations & Maintenance Reserve Fund Number 643 Fund Type Enterprise Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 32,719 53,797 162,855 - - 74,545 74,545 (74,545) - Interfund Transfers In - - - - - - - - - Total Revenue 32,719 53,797 162,855 - - 74,545 74,545 (74,545) - Expenditures Interfund Transfers Out 32,719 - - - - - - - - - Total Expenditures 32,719 - - - - - - - - - Net Surplus / (Deficit) - 53,797 162,855 - - 74,545 74,545 Beginning Cash Balance 5,550,801 5,550,801 5,550,801 5,550,801 Cash Adjustments - (53,797) (127,162) - Ending Cash Balance 5,550,801 5,550,801 5,586,493 5,550,801 5,838,000 Cash Reserves Target 4,327,098 4,527,715 5,740,277 5,740,277 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 May 31, 2024 Fund Name Sewage Sinking (Debt Service) Fund Number 649 Fund Type Enterprise Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 19,986 47,494 120,213 - - 81,396 81,396 (81,396) - Debt Proceeds 14,339,893 - - - - (750,588) (750,588) 750,588 - Interfund Transfers In 7,845,090 11,107,089 9,773,347 9,796,969 9,796,969 157,385 157,385 9,639,584 2% PILOT - - - - - 61,290 61,290 (61,290) - Total Revenue 22,204,969 11,154,583 9,893,560 9,796,969 9,796,969 (450,517) (450,517) 10,247,486 -5% Expenditures by Type Services & Charges Debt Service Principal 20,236,844 6,275,000 6,420,000 7,662,084 7,662,084 - - - 7,662,084 0% Debt Service Interest & Fees 1,779,749 1,238,373 1,076,591 2,134,885 2,134,885 (45,717) - (45,717) 2,180,601 -2% Total Services & Charges 22,016,593 7,513,373 7,496,591 9,796,969 9,796,969 (45,717) - (45,717) 9,842,685 0% Interfund Transfers Out 1,509,210 - - - - - - - - - Total Expenditures 23,525,803 7,513,373 7,496,591 9,796,969 9,796,969 (45,717) - (45,717) 9,842,685 0% Net Surplus / (Deficit) (1,320,833) 3,641,210 2,396,969 - - (404,800) (404,800) Beginning Cash Balance - 1,320,833 - - Cash Adjustments 2,641,667 (4,962,043) 1,234,850 - Ending Cash Balance 1,320,833 - 3,631,819 - 5,628,496 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 May 31, 2024 Fund Name Sewage Debt Service Reserve Fund Number 653 Fund Type Enterprise Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 271 36,341 110,014 - - 106,185 106,185 (106,185) - Interfund Transfers In 1,509,210 - - - - - - - - Total Revenue 1,509,481 36,341 110,014 - - 106,185 106,185 (106,185) - Expenditures by Type Personnel Salaries & Wages Fringe Benefits Total Personnel - - - - - - - - - Supplies Services & Charges Interfund Transfers Out 1,749,971 - - - - - - - - - - - - - - (220,339) - (220,339) 220,339 - Total Services & Charges 1,749,971 - - - - (220,339) - (220,339) 220,339 0% Capital - - Total Expenditures 1,749,971 - - - - (220,339) - (220,339) 220,339 - Net Surplus / (Deficit) (240,490) 36,341 110,014 - - 326,524 326,524 Beginning Cash Balance 3,749,760 3,990,250 3,749,760 3,749,760 Cash Adjustments 480,980 (276,832) (85,903) - Ending Cash Balance 3,990,250 3,749,760 3,773,871 3,749,760 4,219,939 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 May 31, 2024 Fund Name Sewage Works Customer Deposit Fund Number 654 Fund Type Enterprise Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 4,446 10,905 37,039 - - 17,878 17,878 (17,878) - Total Revenue 4,446 10,905 37,039 - - 17,878 17,878 (17,878) - Expenditures Interfund Transfers Out 4,446 - - - - - - - - - Total Expenditures 4,446 - - - - - - - - - Net Surplus / (Deficit) - 10,905 37,039 - - 17,878 17,878 Beginning Cash Balance 903,840 649,073 903,840 903,840 Cash Adjustments (254,768) 243,863 244,562 - Ending Cash Balance 649,073 903,840 1,185,442 903,840 1,432,557 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 May 31, 2024 Fund Name Project ReLeaf Fund Number 655 Fund Type Special Revenue Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 466,321 455,212 455,392 456,126 456,126 189,203 189,203 266,923 41% Interest Earnings 2,322 4,980 13,471 7,640 7,640 6,472 6,472 1,168 85% Interfund Transfers In - 36,158 4,905 - - - - - - Total Revenue 468,643 496,350 473,768 463,766 463,766 195,675 195,675 268,091 42% Expenditures by Type Personnel Salaries & Wages 40,726 35,920 40,178 83,136 83,136 5,983 - 5,983 77,153 7% Fringe Benefits 3,115 2,810 3,074 6,360 6,360 458 - 458 5,902 7% Total Personnel 43,841 38,730 43,252 89,496 89,496 6,441 - 6,441 83,055 7% Supplies 3,980 6,928 4,380 7,605 7,605 - - - 7,605 0% Services & Charges Other Services & Charges - - - - - - - - - - Total Services & Charges - - - - - - - - - - Operating Expenditures 47,821 45,658 47,632 97,101 97,101 6,441 - 6,441 90,660 7% Bad Debt 1,793 43,213 6,436 6,500 11,405 6,241 - 6,241 5,164 55% Interfund Interfund Allocations 37,736 46,462 36,239 32,252 32,252 13,438 - 13,438 18,813 42% Interfund Transfers Out 500,000 300,000 275,000 300,000 300,000 125,000 - 125,000 175,000 42% Total Interfund 537,736 346,462 311,239 332,252 332,252 138,438 - 138,438 193,813 42% Total Expenditures 587,350 435,333 365,307 435,852 440,757 151,120 - 151,120 289,637 34% Net Surplus / (Deficit) (118,707) 61,017 108,461 27,914 23,009 44,555 44,555 Beginning Cash Balance 282,057 425,913 282,057 282,057 Cash Adjustments 262,563 (204,873) (37,452) - Ending Cash Balance 425,913 282,057 353,065 305,066 513,673 Cash Reserves Target 146,838 108,833 91,327 110,189 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 May 31, 2024 Fund Name Storm Sewer Fund Number 667 Fund Type Enterprise Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 1,064,337 1,036,932 1,042,143 1,147,200 1,147,200 502,655 502,655 644,545 44% Intergov./ Grants 68,000 - 293,000 - - - - - - Interest Earnings 7,492 22,740 53,355 - - 27,453 27,453 (27,453) - Other Income - 12,000 - - - - - - - Interfund Transfers In - 73,642 10,305 - - - - - - Total Revenue 1,139,829 1,145,315 1,398,803 1,147,200 1,147,200 530,108 530,108 617,092 46% Expenditures by Type Services & Charges Professional Services 74,572 189,476 273,376 250,000 360,528 34,624 223,304 257,928 102,601 72% Other Services & Charges - - - - - - - - - - Salaries & Wages - - - 57,000 - - - - - - Fringe Benefits - - - 27,616 - - - - - - Total Services & Charges 74,572 189,476 273,376 334,616 360,528 34,624 223,304 257,928 102,601 72% Capital 436,855 1,217,100 389,687 1,250,000 2,808,042 679,138 734,190 1,413,328 1,394,714 50% Bad Debt 175 84,577 13,360 - 10,305 14,084 - 14,084 (3,779) 137% Total Expenditures 511,602 1,491,154 676,423 1,584,616 3,178,875 727,846 957,493 1,685,340 1,493,536 53% Net Surplus / (Deficit) 628,227 (345,839) 722,379 (437,416) (2,031,675) (197,738) (1,155,231) Beginning Cash Balance 1,604,154 1,032,916 1,604,154 1,604,154 Cash Adjustments (1,199,466) 917,078 (1,040,841) - Ending Cash Balance 1,032,916 1,604,154 1,285,693 (427,521) 1,810,394 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 May 31, 2024 Fund Name Police State Seizures Fund Number 216 Fund Type Special Revenue Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 22,670 23,345 51,127 15,000 15,000 18,680 18,680 (3,680) 125% Interest Earnings 993 2,551 6,281 3,619 3,619 3,429 3,429 190 95% Other Income - - - - - - - - - Interfund Transfers In 7,636 - - - - - - - - Total Revenue 31,299 25,897 57,408 18,619 18,619 22,109 22,109 (3,490) 119% 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 71,043 - - - - - - - - - Total Expenditures 71,043 - - 22,000 22,000 - - - 22,000 0% Net Surplus / (Deficit) (39,744) 25,897 57,408 (3,381) (3,381) 22,109 22,109 Beginning Cash Balance 173,825 213,569 173,825 173,825 Cash Adjustments 79,488 (65,640) (32,143) - Ending Cash Balance 213,569 173,825 199,090 170,444 279,109 Cash Reserves Target 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 May 31, 2024 Fund Name Police Curfew Violations Fund Number 218 Fund Type Special Revenue Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 - 171 - - - - - - - Interest Earnings 82 8 - - - - - - - Total Revenue 82 178 - - - - - - - Expenditures by Type Interfund Transfers Out - 14,059 - - - - - - - - Total Expenditures - 14,059 - - - - - - - - Net Surplus / (Deficit) 82 (13,880) - - - - - Beginning Cash Balance 13,880 13,799 13,880 13,880 Cash Adjustments (163) 13,962 (13,880) (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 May 31, 2024 Fund Name Law Enforcement Continuing Education Fund Number 220 Fund Type Special Revenue Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 41,980 390,016 648,640 300,000 300,000 98,931 98,931 201,069 33% Charges for Services 115,024 136,492 106,073 120,700 120,700 48,351 48,351 72,349 40% Fines, Forfeitures, and Fees 89,648 111,666 117,605 107,272 107,272 34,611 34,611 72,661 32% Interest Earnings 2,229 8,766 20,473 11,263 11,263 10,820 10,820 443 96% Donations 500 785 8,400 1,060 1,060 - - 1,060 0% Other Income 2,970 1,884 93,350 - - 400 400 (400) - Interfund Transfers In 73,512 218,353 - - - - - - - Total Revenue 325,862 867,961 994,541 540,295 540,295 193,113 193,113 347,182 36% Expenditures by Type Supplies 193,652 198,761 209,080 180,000 415,019 198,733 106,445 305,177 109,841 74% Services & Charges Professional Services 188 1,929 13,866 - - 279 - 279 (279) - Education & Training 131,259 174,565 125,137 175,000 175,520 89,752 10,489 100,241 75,279 57% Travel 28,840 49,137 39,543 55,000 80,949 43,436 36,671 80,107 842 99% Other Services & Charges 69,045 52,751 20,734 59,250 44,550 4,414 300 4,714 39,836 11% Total Services & Charges 229,333 278,383 199,280 289,250 301,019 137,881 47,460 185,341 115,678 62% Capital - 26,338 301,100 40,000 290,000 277,429 - 277,429 12,571 96% Bad Debt - - - - - - - - - - Interfund Transfers Out - 19,000 - - - - - - - - Total Expenditures 422,985 522,482 709,459 509,250 1,006,038 614,043 153,904 767,947 238,090 76% Net Surplus / (Deficit) (97,123) 345,479 285,082 31,045 (465,743) (420,930) (574,834) Beginning Cash Balance 378,981 483,549 378,981 378,981 Cash Adjustments 201,690 (450,047) 53,679 - Ending Cash Balance 483,549 378,981 717,743 (86,761) 623,179 Cash Reserves Target 105,746 130,620 177,365 251,509 Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures and Significant Changes/Variances:=SUMIF(TableCashBalanceByFund[Fund],R9C13,TableCashBalanceByFund[12/31/2021]) 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 May 31, 2024 Fund Name Local Income Tax - Public Safety Fund Number 249 Fund Type Special Revenue Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 9,391,746 9,168,579 12,690,915 11,988,584 11,988,584 6,863,337 6,863,337 5,125,247 57% Interest Earnings 25,015 30,151 178,001 72,056 72,056 86,785 86,785 (14,729) 120% Total Revenue 9,416,761 9,198,730 12,868,916 12,060,640 12,060,640 6,950,122 6,950,122 5,110,518 58% Expenditures by Department Police Department 4,737,560 5,124,420 4,749,279 5,177,494 5,177,494 2,190,478 - 2,190,478 2,987,016 42% Fire Department 4,880,453 5,124,420 4,749,279 5,177,494 5,177,494 2,190,478 - 2,190,478 2,987,016 42% Total Expenditures 9,618,013 10,248,840 9,498,558 10,354,988 10,354,988 4,380,956 - 4,380,956 5,974,032 42% Expenditures by Type Personnel Salaries & Wages 7,651,358 10,248,840 9,498,558 10,354,988 10,354,988 4,380,956 - 4,380,956 5,974,032 42% Fringe Benefits 1,966,655 - - - - - - - - - Total Personnel 9,618,013 10,248,840 9,498,558 10,354,988 10,354,988 4,380,956 - 4,380,956 5,974,032 42% Total Expenditures 9,618,013 10,248,840 9,498,558 10,354,988 10,354,988 4,380,956 - 4,380,956 5,974,032 42% Net Surplus / (Deficit) (201,253) (1,050,110) 3,370,357 1,705,652 1,705,652 2,569,166 2,569,166 Beginning Cash Balance 3,844,465 4,045,717 3,844,465 3,844,465 Cash Adjustments 402,505 848,857 (4,428,821) - Ending Cash Balance 4,045,717 3,844,465 2,786,001 5,550,117 8,732,563 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 May 31, 2024 Fund Name Police Take Home Vehicle Fund Number 278 Fund Type Internal Service Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 14,640 44,220 59,460 40,000 40,000 29,400 29,400 10,600 74% Interest Earnings 4,038 10,132 22,799 14,276 14,276 10,934 10,934 3,342 77% Total Revenue 18,678 54,352 82,259 54,276 54,276 40,334 40,334 13,942 74% Expenditures by Type Services & Charges Other Services & Charges 270 - 1,040 50,000 50,000 - - - 50,000 0% Total Services & Charges 270 - 1,040 50,000 50,000 - - - 50,000 0% Interfund Transfers Out - - - - - - - - - - Total Expenditures 270 - 1,040 50,000 50,000 - - - 50,000 0% Net Surplus / (Deficit) 18,408 54,352 81,219 4,276 4,276 40,334 40,334 Beginning Cash Balance 698,546 681,823 698,546 698,546 Cash Adjustments (35,131) (37,628) (29,288) - Ending Cash Balance 681,823 698,546 750,477 702,822 873,926 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 May 31, 2024 Fund Name Police Block Grants Fund Number 280 Fund Type Special Revenue Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 24 2 - - - - - - - Total Revenue 24 2 - - - - - - - Expenditures by Type Interfund Transfers Out - 4,165 - - - - - - - - Total Expenditures - 4,165 - - - - - - - - Net Surplus / (Deficit) 24 (4,162) - - - - - Beginning Cash Balance 4,162 4,138 4,162 4,162 Cash Adjustments (49) 4,187 (4,162) (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 May 31, 2024 Fund Name Fire Department Capital Fund Number 287 Fund Type Capital Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 1,905,360 1,972,044 2,031,836 2,066,825 2,066,825 863,285 863,285 1,203,540 42% Fines, Forfeitures, and Fees 300 47 26 - - - - - - Interest Earnings 8,474 25,176 29,370 - - 4,009 4,009 (4,009) - Debt Proceeds 210,000 1,355,000 1,430,000 3,410,000 3,410,000 - - 3,410,000 0% Other Income 1,334 35,574 - - - - - - - Interfund Transfers In - - - - - - - - - Total Revenue 2,125,468 3,387,841 3,491,232 5,551,825 5,551,825 867,294 867,294 4,684,531 16% Expenditures by Type Supplies - - - - - - - - - - Services & Charges Debt Service Principal 662,651 833,022 948,939 1,366,196 1,366,196 471,115 - 471,115 895,081 34% Debt Service Interest & Fees 36,120 29,449 45,632 133,153 133,154 20,682 - 20,682 112,472 16% Total Services & Charges 698,771 862,471 994,570 1,499,349 1,499,349 491,797 - 491,797 1,007,553 33% Capital 1,029,049 671,760 4,037,967 2,895,000 4,676,808 327,834 1,897,700 2,225,534 2,451,274 48% Interfund Transfers Out 750,306 748,656 752,356 746,961 746,961 206,750 - 206,750 540,211 28% Total Expenditures 2,478,126 2,282,888 5,784,893 5,141,311 6,923,119 1,026,382 1,897,700 2,924,081 3,999,038 42% Net Surplus / (Deficit) (352,658) 1,104,953 (2,293,661) 410,514 (1,371,294) (159,087) (2,056,787) Beginning Cash Balance 2,758,339 3,111,296 2,758,339 2,758,339 Cash Adjustments 705,616 (1,457,911) 3,392,102 - Ending Cash Balance 3,111,296 2,758,339 3,856,779 1,387,045 1,705,836 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 May 31, 2024 Fund Name Emergency Medical Services Operating Fund Number 288 Fund Type Enterprise Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 - - - - - - - - - Other Income - - - - - - - - - Total Revenue - - - - - - - - - Expenditures by Type Supplies - - - - - - - - - - Services & Charges Professional Services - - - - - - - - - - Repairs & Maintenance - - - - - - - - - - Education & Training - - - - - - - - - - Other Services & Charges - - - - - - - - - - Total Services & Charges - - - - - - - - - - Bad Debt - - - - - - - - - - Interfund Transfers Out 607,079 - - - - - - - - - Total Expenditures 607,079 - - - - - - - - - Net Surplus / (Deficit) (607,079) - - - - - - Beginning Cash Balance - 607,079 - - Cash Adjustments 1,214,157 (607,079) - - 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 May 31, 2024 Fund Name Haz-Mat Fund Number 289 Fund Type Special Revenue Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 2,375 5,000 5,000 1,745 1,745 3,255 35% Interest Earnings 165 403 910 585 585 447 447 138 76% Other Income - - - - - - - - - Total Revenue 165 3,403 3,285 5,585 5,585 2,192 2,192 3,393 39% 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) 165 3,203 3,285 (4,415) (4,415) 2,192 2,192 Beginning Cash Balance 28,102 27,937 28,102 28,102 Cash Adjustments (330) (3,038) (181) - Ending Cash Balance 27,937 28,102 31,206 23,688 36,761 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 May 31, 2024 Fund Name Indiana River Rescue Fund Number 291 Fund Type Special Revenue Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 94,550 125,805 149,173 90,000 90,000 78,800 78,800 11,200 88% Interest Earnings 1,993 5,011 12,217 7,878 7,878 6,468 6,468 1,410 82% Other Income 1,300 - - - - - - - - Total Revenue 97,843 130,816 161,390 97,878 97,878 85,268 85,268 12,610 87% Expenditures by Type Supplies 32,702 59,778 31,093 67,500 70,571 18,878 6,887 25,765 44,806 37% Services & Charges Professional Services - - - Printing & Advertising - - 2,101 1,300 1,300 - - - 1,300 0% Education & Training 13,608 22,179 21,269 10,000 10,000 14,402 645 15,047 (5,047) 150% Travel 1,483 - - - - - - - - - Repairs & Maintenance 4,210 7,796 1,770 13,000 13,000 3,292 1,550 4,842 8,158 37% Other Services & Charges 1,133 575 289 - - 1,146 - 1,146 (1,146) - Total Services & Charges 20,433 30,550 25,429 24,300 24,300 18,840 2,195 21,035 3,265 87% Capital - - 34,530 - - - - - - - Total Expenditures 53,135 90,328 91,052 91,800 94,871 37,717 9,082 46,799 48,071 49% Net Surplus / (Deficit) 44,708 40,488 70,338 6,078 3,008 47,551 38,469 Beginning Cash Balance 360,311 330,404 360,311 360,311 Cash Adjustments (74,615) (10,580) (41,077) - Ending Cash Balance 330,404 360,311 389,572 363,319 517,457 Cash Reserves Target 13,284 22,582 22,763 23,718 Explanation of Revenue Sources: Explanation of Expenditures and Significant Changes/Variances: 360311.48 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 May 31, 2024 Fund Name Police Grants Fund Number 292 Fund Type Special Revenue Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 - 26,716 (26,716) - 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 May 31, 2024 Fund Name Regional Police Academy Fund Number 294 Fund Type Special Revenue Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 19,625 - - - - - - - - Interest Earnings 819 83 - - - - - - - Total Revenue 20,444 83 - - - - - - - Expenditures by Type Supplies - - - - - - - - - - Services & Charges Other Services & Charges 100 - - - - - - - - - Total Services & Charges 100 - - - - - - - - - Interfund Transfers Out - 146,411 - - - - - - - - Total Expenditures 100 146,411 - - - - - - - - Net Surplus / (Deficit) 20,344 (146,328) - - - - - Beginning Cash Balance 146,328 125,984 146,328 146,328 Cash Adjustments (40,688) 166,672 (146,328) (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 May 31, 2024 Fund Name COPS MORE Grant Fund Number 295 Fund Type Special Revenue Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 103,213 - - - - - - - - Fines, Forfeitures, and Fees 7,312 - - - - - - - - Interest Earnings 432 30 64 - - - - - - Other Income 120 - - - - - - - - Total Revenue 111,077 30 64 - - - - - - Expenditures by Type Supplies 16,331 - - - - - - - - - Services & Charges Other Services & Charges 6,214 - - - - - - - - - Total Services & Charges 6,214 - - - - - - - - - Capital 116,658 - - - - - - - - - Interfund Transfers Out - 24,566 - - - - - - - - Total Expenditures 139,203 24,566 - - - - - - - - Net Surplus / (Deficit) (28,126) (24,536) 64 - - - - Beginning Cash Balance 45,349 73,474 45,349 45,349 Cash Adjustments 56,251 (3,589) (24,600) (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 May 31, 2024 Fund Name Police Federal Drug Enforcement Fund Number 299 Fund Type Special Revenue Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 98,333 155,023 80,000 80,000 27,810 27,810 52,190 35% Interest Earnings 192 1,002 3,289 2,288 2,288 1,211 1,211 1,077 53% Interfund Transfers In - 19,000 - - - - - - - Total Revenue 58,110 118,335 158,312 82,288 82,288 29,021 29,021 53,267 35% Expenditures by Type Supplies - 34,145 - 50,000 50,000 - - - 50,000 0% Services & Charges Professional Services - 9,999 - - - - - - - - Other Services & Charges - - - - - - - - - - Total Services & Charges - 9,999 - - - - - - - - Capital - 15,835 75,609 - - - - - - - Interfund Transfers Out 81,148 - - - - - - - - - Total Expenditures 81,148 59,979 75,609 50,000 50,000 - - - 50,000 0% Net Surplus / (Deficit) (23,037) 58,356 82,703 32,288 32,288 29,021 29,021 Beginning Cash Balance 60,237 83,275 60,237 60,237 Cash Adjustments 46,075 (81,393) (24,347) - Ending Cash Balance 83,275 60,237 118,593 92,525 230,317 Cash Reserves Target 20,287 14,995 18,902 12,500 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 May 31, 2024 Fund Name 2018 Fire Station #9 Bond Debt Service Fund Number 350 Fund Type Debt Service Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 345,306 344,156 342,856 341,331 341,331 - - 341,331 0% Total Revenue 345,306 344,156 342,856 341,331 341,331 - - 341,331 0% Expenditures by Type Services & Charges Debt Service Principal 205,000 210,000 215,000 220,000 220,000 110,000 - 110,000 110,000 50% Debt Service Interest & Fees 140,306 134,156 127,856 121,331 121,331 61,491 - 61,491 59,841 51% Total Services & Charges 345,306 344,156 342,856 341,331 341,331 171,491 - 171,491 169,841 50% Total Expenditures 345,306 344,156 342,856 341,331 341,331 171,491 - 171,491 169,841 50% Net Surplus / (Deficit) - - - - - (171,491) (171,491) Beginning Cash Balance - - - - Cash Adjustments - - - - Ending Cash Balance - - - - (171,491) 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 May 31, 2024 Fund Name 2018 Fire Station #9 Bond Capital Fund Number 451 Fund Type Capital Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 1,857 4,397 9,313 - - 4,263 4,263 (4,263) - Total Revenue 1,857 4,397 9,313 - - 4,263 4,263 (4,263) - Expenditures by Type Capital - - - - - - - - - - Total Expenditures - - - - - - - - - - Net Surplus / (Deficit) 1,857 4,397 9,313 - - 4,263 4,263 Beginning Cash Balance 316,090 314,233 316,090 316,090 Cash Adjustments (3,714) (2,540) (5,951) - Ending Cash Balance 314,233 316,090 319,452 316,090 333,834 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 May 31, 2024 Fund Name Fire Pension Fund Number 701 Fund Type Pension Trust Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 4,101,279 4,061,778 4,063,376 4,600,000 4,600,000 - - 4,600,000 0% Interest Earnings 1,809 6,207 10,004 10,839 10,839 1,399 1,399 9,440 13% Other Income - 5,728 2,166 - - (44) (44) 44 - Total Revenue 4,103,087 4,073,713 4,075,547 4,610,839 4,610,839 1,355 1,355 4,609,484 0% Expenditures by Type Personnel Salaries & Wages 4,131,672 4,122,958 4,038,647 4,433,046 4,433,046 1,668,999 - 1,668,999 2,764,047 38% Total Personnel 4,131,672 4,122,958 4,038,647 4,433,046 4,433,046 1,668,999 - 1,668,999 2,764,047 38% Supplies - - 93 100 100 - - - 100 0% Services & Charges Professional Services 3,500 8,767 3,825 14,000 14,000 3,500 3,500 7,000 7,000 50% Travel - - - 350 350 - - - 350 0% Other Services & Charges 1,296 1,182 1,186 1,400 1,400 623 - 623 777 44% Total Services & Charges 4,796 9,949 5,011 15,750 15,750 4,123 3,500 7,623 8,127 48% Total Expenditures 4,136,468 4,132,907 4,043,751 4,448,896 4,448,896 1,673,121 3,500 1,676,621 2,772,274 38% Net Surplus / (Deficit) (33,381) (59,194) 31,796 161,943 161,943 (1,671,767) (1,675,267) Beginning Cash Balance 420,180 453,561 420,180 420,180 Cash Adjustments 66,762 25,814 (91,898) - Ending Cash Balance 453,561 420,180 360,078 582,123 (1,278,986) Cash Reserves Target 413,647 413,291 404,375 444,890 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 May 31, 2024 Fund Name Police Pension Fund Number 702 Fund Type Pension Trust Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 5,950,693 6,010,721 5,984,746 5,800,000 5,800,000 - - 5,800,000 0% Interest Earnings 2,305 9,558 14,162 8,312 8,312 1,586 1,586 6,726 19% Other Income 4,119 1,527 - 2,120 2,120 - - 2,120 0% Total Revenue 5,957,118 6,021,806 5,998,908 5,810,432 5,810,432 1,586 1,586 5,808,846 0% Expenditures by Type Personnel Salaries & Wages 5,958,435 5,960,160 6,105,589 5,886,264 5,886,264 2,532,321 - 2,532,321 3,353,943 43% Total Personnel 5,958,435 5,960,160 6,105,589 5,886,264 5,886,264 2,532,321 - 2,532,321 3,353,943 43% Supplies - - - - - - - - - - Services & Charges Professional Services 3,500 3,500 3,500 6,500 7,000 3,500 3,500 7,000 - 100% Travel - - - 500 - - - - - - Other Services & Charges 829 999 1,116 1,400 1,400 474 - 474 926 34% Total Services & Charges 4,329 4,499 4,616 8,400 8,400 3,974 3,500 7,474 926 89% Total Expenditures 5,962,764 5,964,659 6,110,205 5,894,664 5,894,664 2,536,295 3,500 2,539,795 3,354,869 43% Net Surplus / (Deficit) (5,646) 57,147 (111,297) (84,232) (84,232) (2,534,709) (2,538,209) Beginning Cash Balance 560,923 566,569 560,923 560,923 Cash Adjustments 11,292 (62,793) 166,889 - Ending Cash Balance 566,569 560,923 616,515 476,691 (2,027,937) Cash Reserves Target 596,276 596,466 611,020 589,466 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 May 31, 2024 Fund Name Police K-9 Unit Fund Number 705 Fund Type Special Revenue Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 14 1 - - - - - - - Donations - - - - - - - - - Total Revenue 14 1 - - - - - - - Expenditures by Type Interfund Transfers Out - 2,436 - - - - - - - - Total Expenditures - 2,436 - - - - - - - - Net Surplus / (Deficit) 14 (2,435) - - - - - Beginning Cash Balance 2,435 2,420 2,435 2,435 Cash Adjustments (29) 2,449 (2,435) (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 May 31, 2024 Fund Name Parks & Recreation Fund Number 201 Fund Type Special Revenue Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 10,271,000 10,742,492 11,441,107 12,054,149 12,054,149 - - 12,054,149 0% Intergov./ Shared Revenues 911,437 427,491 861,197 897,088 897,088 - - 897,088 0% Intergov./ Grants 200,000 - 135,000 - - - - - - Licenses & Permits 253 348 289 - - 218 218 (218) - Charges for Services 2,922,965 3,503,012 3,171,541 2,959,252 2,959,252 1,212,994 1,212,994 1,746,258 41% Fines, Forfeitures, and Fees 12 24 - - - - - - - Interest Earnings 20,758 37,004 130,670 59,330 59,330 86,340 86,340 (27,010) 146% Debt Proceeds - 1,290,000 - 1,172,500 1,172,500 - - 1,172,500 0% Donations 912,899 640,929 1,447,300 294,000 294,000 - - 294,000 0% Other Income 132,135 336,986 240,432 84,784 84,784 36,452 36,452 48,332 43% Interfund Transfers In 1,232,541 119,221 5,372,562 6,000,000 6,000,000 2,500,000 2,500,000 3,500,000 42% Total Revenue 16,604,000 17,097,508 22,800,098 23,521,103 23,521,103 3,836,005 3,836,005 19,685,099 16% Expenditures by Division Community Initiatives - - 1,280,884 1,639,574 1,735,079 555,133 263,513 818,646 916,433 47% Park Administration 1,528,718 1,068,419 1,000,988 1,274,302 1,319,153 463,532 43,450 506,982 812,171 38% Park Maintenance 6,987,490 7,955,421 9,494,446 9,646,173 10,270,298 3,980,360 704,696 4,685,056 5,585,242 46% Golf Courses 1,700,799 1,975,148 2,215,416 2,397,706 2,769,442 862,127 109,283 971,410 1,798,032 35% Recreational Experiences 2,683,314 2,294,300 2,376,955 2,636,923 2,656,624 891,933 79,073 971,006 1,685,618 37% Community Programming - 1,219,796 1,331,326 1,942,148 1,942,456 438,480 3,605 442,085 1,500,371 23% Development & Promotions 911,174 1,068,863 1,069,187 1,659,496 2,460,081 252,903 12,002 264,905 2,195,176 11% Park Projects & Capital 460,817 485,729 838,269 400,000 9,085,621 650,024 6,551,001 7,201,025 1,884,595 79% Potawatomi Zoo 701,965 701,803 602,174 403,422 403,422 401,426 - 401,426 1,996 100% Total Expenditures 14,974,277 16,769,479 20,209,644 21,999,744 32,642,175 8,495,918 7,766,622 16,262,540 16,379,634 50% Expenditures by Type Personnel Salaries & Wages 5,799,795 6,158,855 7,098,989 8,069,907 8,054,397 2,732,604 - 2,732,604 5,321,793 34% Fringe Benefits 2,037,827 2,100,307 2,297,681 3,007,874 3,008,859 920,718 - 920,718 2,088,140 31% Total Personnel 7,837,623 8,259,162 9,396,670 11,077,781 11,063,255 3,653,322 - 3,653,322 7,409,933 33% Supplies 1,372,042 1,591,115 1,611,704 1,839,279 1,969,379 711,550 197,255 908,806 1,060,573 46% Services & Charges Professional Services 114,458 195,731 565,516 779,706 947,132 322,238 439,702 761,940 185,192 80% Printing & Advertising 155,635 409,687 631,575 731,687 1,536,516 94,561 21,846 116,407 1,420,108 8% Utilities 930,114 942,839 914,400 1,203,300 1,189,160 356,477 - 356,477 832,683 30% Education & Training 15,827 22,292 96,883 55,100 58,558 10,001 6,741 16,742 41,817 29% Travel 5,123 19,192 16,085 33,630 44,376 5,613 6,760 12,373 32,003 28% Grants & Subsidies 715,000 715,000 1,058,200 665,000 665,000 426,000 6,426 432,426 232,574 65% Other Services & Charges 565,456 881,498 680,718 919,844 935,827 255,118 196,265 451,383 484,444 48% Debt Service Principal 452,898 379,954 462,762 326,793 721,409 138,605 - 138,605 582,803 19% Debt Service Interest & Fees 31,020 23,547 56,745 43,002 114,863 16,682 - 16,682 98,181 15% Total Services & Charges 3,621,808 4,190,681 5,443,231 5,694,345 7,182,463 1,969,564 816,523 2,786,087 4,396,375 39% Operating Expenditures 12,831,473 14,040,958 16,451,604 18,611,404 20,215,097 6,334,436 1,013,778 7,348,214 12,866,881 36% Capital 474,790 896,973 1,807,647 1,217,508 10,241,721 1,251,555 6,752,844 8,004,399 2,237,322 78% Bad Debt - 1,100 240 - - 160 - 160 (160) - 5,865,858 Interfund Interfund Allocations 1,668,015 1,830,448 1,950,153 2,170,831 2,185,356 909,767 - 909,767 1,275,590 42% Interfund Transfers Out - - - - - - - - - - Total Interfund 1,668,015 1,830,448 1,950,153 2,170,831 2,185,356 909,767 - 909,767 1,275,590 42% Total Expenditures 14,974,277 16,769,479 20,209,644 21,999,744 32,642,175 8,495,918 7,766,622 16,262,540 16,379,633 50% Net Surplus / (Deficit) 1,629,723 328,028 2,590,454 1,521,360 (9,121,072) (4,659,913) (12,426,536) Beginning Cash Balance 5,865,858 4,156,004 5,865,858 5,865,858 Cash Adjustments (3,339,577) 1,381,825 (2,232,403) - Ending Cash Balance 4,156,004 5,865,858 6,223,909 (3,255,214) 4,775,115 Cash Reserves Target 3,743,569 4,192,370 5,052,411 8,160,544 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 May 31, 2024 Fund Name Morris PAC / Palais Royale Marketing Fund Number 273 Fund Type Special Revenue Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 4,983 - - - - - - - - Interest Earnings 453 43 - - - - - - - Donations 500 - - - - - - - - Total Revenue 5,936 43 - - - - - - - Expenditures by Type Services & Charges Printing & Advertising 7,648 - - - - - - - - - Total Services & Charges 7,648 - - - - - - - - - Interfund Transfers Out - 74,852 - - - - - - - - Total Expenditures 7,648 74,852 - - - - - - - - Net Surplus / (Deficit) (1,712) (74,809) - - - - - Beginning Cash Balance 74,809 76,521 74,809 74,809 Cash Adjustments 3,423 73,098 (74,809) (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 May 31, 2024 Fund Name Morris PAC Self-Promotion Fund Number 274 Fund Type Special Revenue Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 37,223 - - - - - - - - Interest Earnings 1,355 150 - - - - - - - Total Revenue 38,578 150 - - - - - - - Expenditures by Type Services & Charges Printing & Advertising - - - - - - - - - - Total Services & Charges - - - - - - - - - - Interfund Transfers Out - 264,160 - - - - - - - - Total Expenditures - 264,160 - - - - - - - - Net Surplus / (Deficit) 38,578 (264,010) - - - - - Beginning Cash Balance 264,010 225,432 264,010 264,010 Cash Adjustments (77,156) 302,588 (264,010) (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 May 31, 2024 Fund Name 2017 Parks Bond Debt Service Fund Number 312 Fund Type Debt Service Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 1,116,956 1,149,510 1,080,710 1,125,000 1,125,000 - - 1,125,000 0% Intergov./ Shared Revenues 68,319 32,012 54,790 49,747 49,747 - - 49,747 0% Interest Earnings 500 253 438 3,748 3,748 926 926 2,822 25% Total Revenue 1,185,775 1,181,774 1,135,939 1,178,495 1,178,495 926 926 1,177,569 0% Expenditures by Type Services & Charges Debt Service Principal 825,000 830,000 865,000 890,000 890,000 435,000 - 435,000 455,000 49% Debt Service Interest & Fees 364,190 339,365 314,165 287,990 287,990 147,258 - 147,258 140,733 51% Total Services & Charges 1,189,190 1,169,365 1,179,165 1,177,990 1,177,990 582,258 - 582,258 595,733 49% Total Expenditures 1,189,190 1,169,365 1,179,165 1,177,990 1,177,990 582,258 - 582,258 595,733 49% Net Surplus / (Deficit) (3,415) 12,409 (43,226) 505 505 (581,332) (581,332) Beginning Cash Balance 184,163 187,578 184,163 184,163 Cash Adjustments 6,829 (15,824) 55,635 - Ending Cash Balance 187,578 184,163 196,572 184,668 (427,986) 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 May 31, 2024 Fund Name Coveleski Stadium Capital Fund Number 401 Fund Type Capital Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 31,611 25,000 25,000 - - 25,000 0% Interest Earnings 58 25 111 - - 24 24 (24) - Total Revenue 58 21,207 31,722 25,000 25,000 24 24 24,976 0% Expenditures by Type Services & Charges Repairs & Maintenance 10,183 17,784 33,159 40,000 40,000 16,283 9,780 26,063 13,937 65% Total Services & Charges 10,183 17,784 33,159 40,000 40,000 16,283 9,780 26,063 13,937 65% Capital - - - - - - - - - - Total Expenditures 10,183 17,784 33,159 40,000 40,000 16,283 9,780 26,063 13,937 65% Net Surplus / (Deficit) (10,125) 3,422 (1,437) (15,000) (15,000) (16,259) (26,039) Beginning Cash Balance 814 11,685 814 814 Cash Adjustments 20,995 (14,293) 4,849 - Ending Cash Balance 11,685 814 4,226 (14,186) (13,460) 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 May 31, 2024 Fund Name Professional Sports Convention Development Area Fund Number 413 Fund Type Capital Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 2,055,414 5,000,000 5,000,000 4,086,431 4,086,431 913,569 82% Interest Earnings 218 14,387 15,005 - - 18,434 18,434 (18,434) - Total Revenue 775,632 2,097,128 2,070,419 5,000,000 5,000,000 4,104,865 4,104,865 895,135 82% Expenditures by Type Services & Charges Debt Service Principal - - - 1,337,704 - - - - - - Debt Service Interest & Fees - - - 1,586,755 - - - - - - Interfund Transfers Out - - - - 366,418 124,822 49,807 174,629 191,789 48% Total Services & Charges - - - 2,924,460 366,418 124,822 49,807 174,629 191,789 48% Capital - 1,121,352 3,568,457 - 366,418 124,822 49,807 174,629 191,789 48% Interfund Transfers Out 124,822 49,807 174,629 (174,629) - Total Expenditures - 1,121,352 3,568,457 2,924,460 732,837 249,644 99,615 523,888 208,949 71% Net Surplus / (Deficit) 775,632 975,776 (1,498,038) 2,075,540 4,267,163 3,855,221 (99,615) 3,580,978 Beginning Cash Balance 775,632 - 775,632 775,632 Cash Adjustments (1,551,263) (200,145) 2,188,709 - Ending Cash Balance - 775,632 1,466,302 5,042,795 4,244,193 Cash Reserves Target - - - - Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures and Significant Changes/Variances:=SUMIF(TableCashBalanceByFund[Fund],R9C13,TableCashBalanceByFund[12/31/2021]) 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 May 31, 2024 Fund Name Morris Performing Arts Center Capital Fund Number 416 Fund Type Capital Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 37,223 - - - - - - - - Interest Earnings 1,057 8,138 307 - - 128 128 (128) - Reimbursements - - 378,872 - - - - - - Debt Proceeds - 6,501,890 - - - - - - - Interfund Transfers In 1,800,000 - - - - - - - - Total Revenue 1,838,280 6,510,028 379,179 - - 128 128 (128) - Expenditures by Type Supplies 14,811 - - - - - - - - - Services & Charges Professional Services - 30,000 - - - - - - - - Printing & Advertising 90 - - - - - - - - - Repairs & Maintenance - - - - - - - - - - Debt Service Interest & Fees - 359,274 - - - - - - - - Total Services & Charges 90 389,274 - - - - - - - - Capital 113,550 6,810,900 1,440,954 - 1,986,012 122,375 169,092 291,467 1,694,545 15% Total Expenditures 128,451 7,200,174 1,440,954 - 1,986,012 122,375 169,092 291,467 1,694,545 15% Net Surplus / (Deficit) 1,709,829 (690,145) (1,061,775) - (1,986,012) (122,248) (291,339) Beginning Cash Balance 1,912,926 203,098 1,912,926 1,912,926 Cash Adjustments (3,419,657) 2,399,974 516,958 - Ending Cash Balance 203,098 1,912,926 1,368,110 (73,086) 38,556 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 May 31, 2024 Fund Name Palais Royale Historic Preservation Fund Number 450 Fund Type Capital Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 12,078 14,235 15,594 14,500 14,500 7,937 7,937 6,563 55% Interest Earnings 493 1,417 3,450 1,729 1,729 1,705 1,705 25 99% Total Revenue 12,571 15,653 19,044 16,229 16,229 9,642 9,642 6,588 59% Expenditures by Type Services & Charges Repairs & Maintenance - - - 20,000 20,000 - - - 20,000 0% Total Services & Charges - - - 20,000 20,000 - - - 20,000 0% Capital - - - - - - - - - - Total Expenditures - - - 20,000 20,000 - - - 20,000 0% Net Surplus / (Deficit) 12,571 15,653 19,044 (3,771) (3,771) 9,642 9,642 Beginning Cash Balance 93,481 80,911 93,481 93,481 Cash Adjustments (25,142) (3,082) (3,739) - Ending Cash Balance 80,911 93,481 108,786 89,711 137,747 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 May 31, 2024 Fund Name Zoo Bond Capital Fund Number 453 Fund Type Capital Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 - 205 122 - - - - - - Debt Proceeds - 5,891,800 - - - - - - - Total Revenue - 5,892,006 122 - - - - - - Expenditures by Type Services & Charges Debt Service Interest & Fees - 318,188 - - - - - - - - Total Services & Charges - 318,188 - - - - - - - - Capital - 1,105,985 4,467,955 - - 0 - 0 - - Total Expenditures - 1,424,173 4,467,955 - - 0 - 0 - - Net Surplus / (Deficit) - 4,467,833 (4,467,833) - - (0) (0) Beginning Cash Balance - - - - Cash Adjustments - (4,467,833) 8,935,665 - Ending Cash Balance - - 4,467,833 - - 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 May 31, 2024 Fund Name 2017 Parks Bond Capital Fund Number 471 Fund Type Capital Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 31,461 45,200 43,384 - - 15,117 15,117 (15,117) - Total Revenue 31,461 45,200 43,384 - - 15,117 15,117 (15,117) - Expenditures by Series Supported by Interest Earned - - - - - - - - - - Series A - Howard Park - - - - - - - - - - Series B - St. Louis Street - 21,539 3,881 - 400 - - - 400 0% Series C - Colfax-Seitz 821,301 189,497 672 - 123 - - - 123 0% Series D - Howard-Farmers 104,566 - 2,816 - - - - - - - Series E - Miami-Twyckenham 97,564 8,218 15,000 - 10,000 - - - 10,000 0% Series F - Seitz Park - 1,085,400 2,565 - 200 - - - 200 0% Series G - East Race 2,230 543,907 465,962 - 267,485 267,485 - 267,485 - 100% Series H - Pinhook Park 471,842 26,051 57,555 - 42,068 - 43,635 43,635 (1,567) 104% Series I - Other Park Improv. 66,543 13,778 44,749 - 67,225 - 58,553 58,553 8,672 87% Series J - Pinhook Connect 127,248 1,263 4,403 - 35,191 - 1,001 1,001 34,190 3% Series K - Future Projects 3,917 304,899 182,721 - 412,005 - 31,327 31,327 380,679 8% Total Expenditures 1,695,211 2,194,553 780,322 - 834,698 267,485 134,516 402,001 432,697 48% Expenditures by Type Services & Charges Professional Services - 6,414 - - - - - - - - Total Services & Charges - 6,414 - - - - - - - - Capital 1,695,211 2,188,139 780,322 - 834,698 267,485 134,516 402,001 432,697 48% Total Expenditures 1,695,211 2,194,553 780,322 - 834,698 267,485 134,516 402,001 432,697 48% Net Surplus / (Deficit) (1,663,750) (2,149,352) (736,938) - (834,698) (252,368) (386,884) Beginning Cash Balance 4,259,726 5,926,118 4,259,726 4,259,726 Cash Adjustments 3,330,142 482,960 (934,876) - Ending Cash Balance 5,926,118 4,259,726 2,587,911 3,425,027 1,118,552 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 May 31, 2024 Fund Name Parking Garages Fund Number 601 Fund Type Enterprise Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 905,346 778,176 842,422 1,110,288 1,110,288 119,973 119,973 990,315 11% Fines, Forfeitures, and Fees 45,810 47,241 69,839 57,798 57,798 25,510 25,510 32,288 44% Interest Earnings 4,803 11,309 22,813 9,775 9,775 6,456 6,456 3,320 66% Other Income 71 3,404 - - - - - - - Total Revenue 956,029 840,130 935,075 1,177,861 1,177,861 151,939 151,939 1,025,923 13% Expenditures by Subdivisions Parking Enforcement 3,992 607 80,623 233,434 233,434 85,462 - 85,462 147,972 37% Parking General Operations 435,881 406,178 585,441 69,970 106,970 46,251 - 46,251 60,719 43% Main Street Garage 109,357 180,396 210,216 299,423 344,473 60,417 - 60,417 284,056 18% Leighton Plaza Garage 108,032 164,397 231,288 302,183 355,499 (17,124) - (17,124) 372,623 -5% Wayne Street Garage 67,306 140,760 154,644 298,586 287,086 26,866 - 26,866 260,220 9% Eddy St Commons Garage - - - - - - - - - - Total Expenditures 724,568 892,339 1,262,212 1,203,596 1,327,462 201,872 - 201,872 1,125,590 15% Expenditures by Type Personnel Other Personnel Costs 172,990 286,156 197,293 - - - - - - - Total Personnel 172,990 286,156 197,293 - - - - - - - Supplies 21,389 22,310 29,259 21,564 21,880 2,659 - 2,659 19,221 12% Services & Charges Professional Services 164,606 18,974 636,076 906,235 872,735 99,064 - 99,064 773,671 11% Utilities 101,784 101,206 114,917 - 123,500 26,339 - 26,339 97,161 21% Repairs & Maintenance 63,496 69,498 143,195 1,020 33,070 27,885 - 27,885 5,185 84% Other Services & Charges 24,276 15,787 41,864 27,861 29,361 5,544 - 5,544 23,817 19% Total Services & Charges 354,162 205,465 936,052 935,116 1,058,666 158,831 - 158,831 899,834 15% Operating Expenditures 548,541 513,932 1,162,603 956,680 1,080,546 161,490 - 161,490 919,055 15% Capital 14,248 275,068 - 150,000 150,000 - - - 150,000 0% Interfund Allocations 161,738 103,285 99,609 96,916 96,916 40,382 - 40,382 56,535 42% Total Expenditures 724,568 892,339 1,262,212 1,203,596 1,327,462 201,872 - 201,872 1,125,590 15% Net Surplus / (Deficit) 231,462 (52,209) (327,138) (25,735) (149,600) (49,933) (49,933) Beginning Cash Balance 907,380 674,268 907,380 907,380 Cash Adjustments (464,574) 285,321 284,719 - Ending Cash Balance 674,268 907,380 864,961 757,779 457,183 Cash Reserves Target 907,380 223,085 315,553 331,865 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 May 31, 2024 Fund Name Morris Performing Arts Center Operations Fund Number 602 Fund Type Enterprise Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 - 1,028,252 988,672 1,587,871 1,587,871 466,160 466,160 1,121,710 29% Donations - 8,750 - - - - - - - Interest Earnings - 9,447 2,954 7,863 7,863 5,964 5,964 1,899 76% Other Income - 58,561 172,449 50,636 50,636 7,406 7,406 43,230 15% Interfund Allocation Reimb - 29,817 - - - - - - - Interfund Transfers In - 939,012 - - - - - - - Total Revenue - 2,073,839 1,164,076 1,646,369 1,646,369 479,530 479,530 1,166,839 29% Expenditures by Subdivisions Morris Performing Arts Center - 1,168,404 1,413,999 1,647,070 1,689,441 660,997 56,356 717,352 972,088 42% Events Promotion - - - 85,000 85,000 - - - 85,000 0% Total Expenditures - 1,168,404 1,413,999 1,732,070 1,774,441 660,997 56,356 717,352 1,057,088 40% Expenditures by Type Personnel Salaries & Wages - 401,782 462,227 526,333 526,333 215,788 - 215,788 310,545 41% Fringe Benefits - 165,552 176,654 236,392 235,192 77,277 - 77,277 157,915 33% Total Personnel - 567,334 638,881 762,725 761,525 293,065 - 293,065 468,460 38% Supplies - 25,631 32,647 33,388 33,388 21,794 2,292 24,086 9,302 72% Services & Charges Professional Services - 63,163 61,849 85,000 87,668 37,028 4,658 41,686 45,982 48% Printing & Advertising - 52,191 74,137 178,637 185,019 28,646 37,900 66,546 118,473 36% Utilities - 133,765 137,372 163,103 163,103 51,693 - 51,693 111,410 32% Repairs & Maintenance - 56,533 66,555 110,000 137,068 53,639 6,755 60,394 76,674 44% Education & Training - 2,413 3,718 4,590 7,084 6,765 150 6,915 169 98% Travel - 5,775 4,341 6,120 6,120 477 - 477 5,643 8% Other Services & Charges - 39,255 114,797 92,240 95,998 43,977 4,601 48,578 47,420 51% Total Services & Charges - 353,095 462,767 639,690 682,060 222,225 54,064 276,289 405,771 41% Operating Expenditures - 946,060 1,134,295 1,435,803 1,476,973 537,084 56,356 593,440 883,533 40% Interfund Interfund Allocations - 222,344 279,705 296,268 297,468 123,912 - 123,912 173,555 42% Total Interfund - 222,344 279,705 296,268 297,468 123,912 - 123,912 173,555 42% Total Expenditures - 1,168,404 1,413,999 1,732,070 1,774,441 660,997 56,356 717,352 1,057,088 40% Net Surplus / (Deficit) - 905,436 (249,924) (85,701) (128,072) (181,466) (237,822) Beginning Cash Balance - - - - Cash Adjustments - (905,436) 249,924 - Ending Cash Balance - - - (128,072) 460,626 Cash Reserves Target - 116,840 141,400 177,444 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 May 31, 2024 2024 2024 2024 2024 Total 2021 2022 2023 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) 1,736,453 54,878 - - - - - - - - Morris Marketing (#273) 5,936 43 - - - - - - - - Morris Self-Promotion (#274) 38,578 150 - - - - - - - Morris Operations Fund (#602) - 2,073,839 1,164,076 1,646,369 1,646,369 479,530 479,530 1,166,839 29% Total Revenue 1,780,967 2,128,910 1,164,076 1,646,369 1,646,369 479,530 479,530 1,166,839 29% Revenue Intergov./ Grants 992,163 - - - - - - - - Charges for Services 696,886 1,028,252 988,672 1,587,871 1,587,871 466,160 466,160 1,121,710 29% Interest Earnings 1,808 9,640 2,954 7,863 7,863 5,964 5,964 1,899 76% Donations 500 8,750 - - - - - - - Other Income 2,864 113,439 172,449 50,636 50,636 7,406 7,406 43,230 15% Interfund Allocation Reimb 86,746 29,817 - - - - - - - Interfund Transfers In - 939,012 - - - - - - - Total Revenue 1,780,967 2,128,910 1,164,076 1,646,369 1,646,369 479,530 479,530 1,166,839 29% Expenditures by Fund General Fund (#101) 1,106,303 643,333 184 - - - - - - - Morris Marketing (#273) 7,648 74,852 - - - - - - - - Morris Self-Promotion (#274) - 264,160 - - - - - - - - Morris Operations Fund (#602) - 1,168,404 1,413,999 1,732,070 1,774,441 660,997 56,356 717,352 1,057,088 40% Total Expenditures 1,113,951 2,150,749 1,414,183 1,732,070 1,774,441 660,997 56,356 717,352 1,057,088 40% Expenditures by Type Personnel Salaries & Wages 430,859 401,782 462,227 526,333 526,333 215,788 - 215,788 310,545 41% Fringe Benefits 200,379 165,552 176,654 236,392 235,192 77,277 - 77,277 157,915 33% Total Personnel 631,239 567,334 638,881 762,725 761,525 293,065 - 293,065 468,460 38% Supplies 29,271 34,066 32,647 33,388 33,388 21,794 2,292 24,086 9,302 72% Services & Charges Professional Services 1,650 67,607 61,849 85,000 87,668 37,028 4,658 41,686 45,982 48% Printing & Advertising 21,798 74,502 74,321 178,637 185,019 28,646 37,900 66,546 118,473 36% Utilities 110,532 133,765 137,372 163,103 163,103 51,693 - 51,693 111,410 32% Repairs & Maintenance 61,776 62,349 66,555 110,000 137,068 53,639 6,755 60,394 76,674 44% Education & Training 3,224 2,438 3,718 4,590 7,084 6,765 150 6,915 169 98% Travel 3,626 6,711 4,341 6,120 6,120 477 - 477 5,643 8% Other Services & Charges 12,862 40,622 114,797 92,240 95,998 43,977 4,601 48,578 47,420 51% Total Services & Charges 215,468 387,992 462,951 639,690 682,060 222,225 54,064 276,289 405,772 41% Interfund Interfund Allocations 237,973 222,344 279,705 296,268 297,468 123,912 - 123,912 173,555 42% Interfund Transfers Out - 939,012 - - - - - - - - Total Interfund 237,973 1,161,356 279,705 296,268 297,468 123,912 - 123,912 173,555 42% Total Expenditures 1,113,951 2,150,749 1,414,183 1,732,070 1,774,441 660,997 56,356 717,352 1,057,089 40% Net Surplus / (Deficit) 667,016 (21,838) (250,107) (85,701) (128,072) (181,466) (237,822) 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 May 31, 2024 Fund Name Century Center Operations Fund Number 670 Fund Type Enterprise Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 637,500 1,675,000 1,275,000 1,275,000 1,275,000 637,500 637,500 637,500 50% Charges for Services 1,401,480 3,186,633 3,008,853 3,341,100 3,341,100 1,056,749 1,056,749 2,284,351 32% Interest Earnings 54 677 8,476 - - 5,250 5,250 (5,250) - Other Income 5,177 125,315 99,675 8,160 8,160 (8,027) (8,027) 16,187 -98% Interfund Allocation Reimb 67,477 28,827 70,842 71,905 71,905 29,960 29,960 41,945 42% Total Revenue 2,111,688 5,016,452 4,462,846 4,696,165 4,696,165 1,721,432 1,721,432 2,974,733 37% Expenditures by Subdivisions City Operations 1,246,312 1,229,534 1,197,943 1,655,029 1,675,629 723,328 22,363 745,691 929,938 45% Food & Beverage Operations 1,702,069 2,874,119 2,930,880 3,012,827 3,012,827 1,417,984 - 1,417,984 1,594,843 47% Total Expenditures 2,948,380 4,103,653 4,128,823 4,667,856 4,688,456 2,141,312 22,363 2,163,675 2,524,781 46% Expenditures by Type Personnel Salaries & Wages 350,615 334,824 337,490 499,294 498,494 150,018 - 150,018 348,476 30% Fringe Benefits 124,970 114,116 112,298 206,006 206,006 51,186 - 51,186 154,820 25% Other Personnel Costs 730,187 1,113,680 1,241,993 1,227,917 1,227,917 652,125 - 652,125 575,792 53% Total Personnel 1,205,772 1,562,621 1,691,781 1,933,217 1,932,417 853,329 - 853,329 1,079,088 44% Supplies 551,277 1,064,660 950,670 1,170,394 1,170,528 336,734 4,985 341,718 828,810 29% Services & Charges Professional Services 107,162 179,143 198,618 102,000 102,826 90,890 - 90,890 11,936 88% Printing & Advertising 543 - - - - - - - - - Utilities 348,609 356,068 347,863 439,977 439,662 137,387 - 137,387 302,275 31% Repairs & Maintenance 71,901 72,081 136,704 112,506 132,146 94,086 17,101 111,188 20,959 84% Education & Training 428 - 799 200 200 - - - 200 0% Travel 574 - - - - - - - - - Insurance 48,906 50,834 73,264 53,040 53,040 65,633 - 65,633 (12,593) 124% Other Services & Charges 268,797 476,332 476,549 542,405 542,720 294,960 277 295,238 247,482 54% Total Services & Charges 846,920 1,134,458 1,233,797 1,250,128 1,270,594 682,956 17,379 700,335 570,259 55% Operating Expenditures 2,603,968 3,761,739 3,876,248 4,353,739 4,373,539 1,873,019 22,363 1,895,383 2,478,157 43% Interfund Allocations 247,195 241,226 252,575 206,298 207,098 111,353 - 111,353 95,745 54% Interfund Transfers Out 97,217 100,688 - 107,819 107,819 156,939 - 156,939 (49,120) 146% Total Interfund 344,412 341,914 252,575 314,117 314,917 268,292 - 268,292 46,625 85% Total Expenditures 2,948,380 4,103,653 4,128,823 4,667,856 4,688,456 2,141,312 22,363 2,163,675 2,524,782 46% Net Surplus / (Deficit) (836,692) 912,799 334,024 28,309 7,709 (419,880) (442,243) Beginning Cash Balance 194,350 1,016,748 194,350 194,350 Cash Adjustments 1,659,091 (1,735,198) 417,555 - Ending Cash Balance 1,016,748 194,350 945,928 202,059 603,130 Cash Reserves Target 737,095 1,025,913 1,032,206 1,172,114 194,349.94 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 May 31, 2024 Fund Name Century Center Capital Fund Number 671 Fund Type Enterprise Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 98 5,748 33,418 22,457 22,457 13,564 13,564 8,893 60% Other Income - - - - - - - - - Interfund Transfers In - - - - - - - - - Intergov./ Shared Revenues - - 494,855 - - 50,000 50,000 (50,000) - Total Revenue 98 5,748 528,273 22,457 22,457 63,564 - 63,564 (41,107) 283% Expenditures by Type Services & Charges Professional Services - - - - - - - - - - Other Services & Charges - - - - - - - - - - Total Services & Charges - - - - - - - - - - Capital - - 415,617 35,000 296,636 158,010 93,609 251,619 45,016 85% Total Expenditures - - 415,617 35,000 296,636 158,010 93,609 251,619 45,016 85% Net Surplus / (Deficit) 98 5,748 112,656 (12,543) (274,179) (94,446) (188,055) Beginning Cash Balance 983,710 983,612 983,710 983,710 Cash Adjustments (197) (5,650) (109,401) - Ending Cash Balance 983,612 983,710 986,966 709,532 1,007,669 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 May 31, 2024 Fund Name Century Center Energy Conservation Debt Svc Fund Number 672 Fund Type Debt Service Fund Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 1,574 2,814 5,924 3,739 3,739 336 336 3,403 9% Other Income 89,480 58,178 36,231 64,132 64,132 - - 64,132 0% Interfund Transfers In 97,217 100,688 - 107,819 107,819 156,939 156,939 (49,120) 146% Total Revenue 409,708 383,117 263,591 397,127 397,127 378,711 378,711 18,415 95% Expenditures by Type Services & Charges Debt Service Principal 291,274 297,175 313,180 309,315 309,315 153,115 - 153,115 156,200 50% Debt Service Interest & Fees 115,437 105,192 94,738 84,073 84,073 43,376 - 43,376 40,697 52% Total Expenditures 406,711 402,367 407,917 393,388 393,388 196,491 - 196,491 196,897 50% Net Surplus / (Deficit) 2,997 (19,251) (144,326) 3,739 3,739 182,220 182,220 Beginning Cash Balance 196,702 193,705 196,702 196,702 Cash Adjustments (5,994) 22,248 124,587 - Ending Cash Balance 193,705 196,702 176,962 200,441 215,176 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 interest 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 May 31, 2024 Fund Name City Cemetery Fund Number 730 Fund Type Special Revenue Fund Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 178 420 890 623 623 408 408 215 65% Other Income - - - - - - - - - Total Revenue 178 420 890 623 623 408 408 215 65% Expenditures by Type Services & Charges Repairs & Maintenance - - - - - - - - - - Other Services & Charges - - - - - - - - - - Total Services & Charges - - - - - - - - - - Capital - - - - - - - - - - Total Expenditures - - - - - - - - - - Net Surplus / (Deficit) 178 420 890 623 623 408 408 Beginning Cash Balance 30,218 30,041 30,218 30,218 Cash Adjustments (355) (243) (569) - Ending Cash Balance 30,041 30,218 30,540 30,841 31,915 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 May 31, 2024 Fund Name Bowman Cemetery Fund Number 731 Fund Type Special Revenue Fund Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 2,793 6,613 14,005 9,800 9,800 6,411 6,411 3,390 65% Other Income - - - - - - - - - Total Revenue 2,793 6,613 14,005 9,800 9,800 6,411 6,411 3,390 65% Expenditures by Type Services & Charges Repairs & Maintenance - - - - - - - - - - Other Services & Charges - - - - - - - - - - Total Services & Charges - - - - - - - - - - Capital - - - - - - - - - - Total Expenditures - - - - - - - - - - Net Surplus / (Deficit) 2,793 6,613 14,005 9,800 9,800 6,411 6,411 Beginning Cash Balance 475,369 472,576 475,369 475,369 Cash Adjustments (5,585) (3,820) (8,949) - Ending Cash Balance 472,576 475,369 480,425 485,169 502,054 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 May 31, 2024 Fund Name 2015 Parks Bond Debt Service Fund Number 757 Fund Type Debt Service Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 47 1,217 5,303 11,751 11,751 2,329 2,329 9,422 20% Interfund Transfers In 375,986 373,724 338,293 368,381 368,381 180,958 180,958 187,424 49% Total Revenue 376,033 374,941 343,596 380,132 380,132 183,286 183,286 196,846 48% Expenditures by Type Services & Charges Debt Service Principal 225,000 230,000 240,000 240,000 240,000 120,000 - 120,000 120,000 50% Debt Service Interest & Fees 149,381 142,556 135,581 128,381 128,381 65,091 - 65,091 63,291 51% Total Expenditures 374,381 372,556 375,581 368,381 368,381 185,091 - 185,091 183,291 50% Net Surplus / (Deficit) 1,652 2,385 (31,986) 11,751 11,751 (1,804) (1,804) Beginning Cash Balance 587,763 586,111 587,763 587,763 Cash Adjustments (3,304) (733) 34,370 - Ending Cash Balance 586,111 587,763 590,148 599,514 556,358 Cash Reserves Target 586,111 587,763 590,148 599,514 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 May 31, 2024 Fund Name Studebaker-Oliver Revitalizing Grants Fund Number 209 Fund Type Special Revenue Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 4,318 9,389 18,615 11,320 11,321 8,434 8,434 2,886 75% Other Income - - - - - - - - - Total Revenue 4,318 9,389 18,615 11,320 11,321 8,434 8,434 2,886 75% Expenditures by Type Services & Charges Professional Services 75,182 41,621 25,658 50,000 98,331 1,275 47,581 48,856 49,475 50% Total Services & Charges 75,182 41,621 25,658 50,000 98,331 1,275 47,581 48,856 49,475 50% Capital - - - - - - - - - - Total Expenditures 75,182 41,621 25,658 50,000 98,331 1,275 47,581 48,856 49,475 50% Net Surplus / (Deficit) (70,864) (32,231) (7,043) (38,680) (87,010) 7,159 (40,421) Beginning Cash Balance 692,248 763,112 692,248 692,248 Cash Adjustments 141,728 (38,633) (27,345) - Ending Cash Balance 763,112 692,248 657,860 605,238 659,638 Cash Reserves Target - - - - Fund Purpose: Explanation of Revenue Sources: 692247.88 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 May 31, 2024 Fund Name Economic Development State Grants Fund Number 210 Fund Type Special Revenue Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 85,650 - - 67,698 67,698 (67,698) - Interest Earnings 160 51 - - - - - - - Other Income 36,005 - - - - - - - - Total Revenue 77,180 126,873 85,650 - - 67,698 67,698 (67,698) - Expenditures by Type Supplies - 9,000 - - - - - - - - Services & Charges Professional Services 438 (46,845) - - 137,695 - 40,263 40,263 97,433 29% Repairs & Maintenance - 246,637 144,348 - 8,770 - - - 8,770 0% Debt Service Principal 35,604 - - - - - - - - - Debt Service Interest & Fees 401 - - - - - - - - - Grants & Subsidies 41,015 20,845 - - 65,000 - - - 65,000 0% Other Services & Charges - - - - 11,400 - - - 11,400 0% Total Services & Charges 77,457 220,637 144,348 - 222,865 - 40,263 40,263 182,603 18% Total Expenditures 77,457 229,637 144,348 - 222,865 - 40,263 40,263 182,603 18% Net Surplus / (Deficit) (277) (102,763) (58,698) - (222,865) 67,698 27,436 Beginning Cash Balance 26,876 27,154 26,876 26,876 Cash Adjustments 555 102,485 (44,080) - Ending Cash Balance 27,154 26,876 (75,903) (195,989) (66,903) 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 May 31, 2024 Fund Name Dept of Community Investment Operating Fund Number 211 Fund Type Special Revenue Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 9,200 - 229,133 - - - - - - Charges for Services 1,453,279 691,646 266,888 831,849 831,849 79,917 79,917 751,932 10% Fines, Forfeitures, and Fees 57,904 70,178 92,005 58,450 58,450 31,269 31,269 27,181 53% Interest Earnings 6,023 3,006 (92) 1,463 1,463 363 363 1,100 25% Other Income 573 2,750 24,565 - - 38,200 38,200 (38,200) - Interfund Allocation Reimb 145,765 181,981 - - - - - - - Interfund Transfers In 500,000 2,570,000 3,778,841 4,250,000 4,250,000 1,253,000 1,253,000 2,997,000 29% Total Revenue 2,172,743 3,519,561 4,391,340 5,141,762 5,141,762 1,402,750 1,402,750 3,739,013 27% Expenditures by Type Personnel Salaries & Wages 1,779,295 2,080,766 1,854,286 2,230,843 2,230,843 988,922 - 988,922 1,241,921 44% Fringe Benefits 649,973 764,431 831,403 911,401 911,401 337,194 - 337,194 574,207 37% Total Personnel 2,429,268 2,845,197 2,685,689 3,142,244 3,142,244 1,326,116 - 1,326,116 1,816,128 42% Supplies 20,424 33,616 29,510 51,611 53,190 11,010 1,886 12,896 40,294 24% Services & Charges Professional Services 196,969 303,797 496,648 459,200 924,074 160,265 470,243 630,508 293,566 68% Printing & Advertising 4,758 5,797 12,182 23,675 25,942 5,356 1,620 6,976 18,965 27% Education & Training 14,288 5,447 6,663 23,500 25,475 3,051 2,021 5,072 20,403 20% Travel 268 7,763 8,342 21,662 22,427 2,788 1,954 4,742 17,685 21% Repairs & Maintenance 2,822 1,367 1,302 3,895 3,895 996 - 996 2,899 26% Other Services & Charges 24,660 26,286 16,044 25,550 24,550 14,618 6,000 20,618 3,932 84% Total Services & Charges 243,765 350,457 541,181 557,482 1,026,363 187,075 481,838 668,912 357,450 65% Operating Expenditures 2,693,456 3,229,270 3,256,381 3,751,337 4,221,797 1,524,201 483,723 2,007,924 2,213,872 48% Bad Debt - - - - - - - - - - Interfund Interfund Allocations 652,726 665,860 758,702 841,937 841,937 352,989 - 352,989 488,948 42% Interfund Transfers Out 50,000 - - - - - - - - - Total Interfund 702,726 665,860 758,702 841,937 841,937 352,989 - 352,989 488,948 42% Total Expenditures 3,396,182 3,895,130 4,015,082 4,593,274 5,063,734 1,877,190 483,723 2,360,914 2,702,820 47% Net Surplus / (Deficit) (1,223,439) (375,569) 376,258 548,488 78,028 (474,441) (958,164) Beginning Cash Balance 394,125 1,629,498 394,125 394,125 Cash Adjustments 2,458,812 (859,803) (747,087) - Ending Cash Balance 1,629,498 394,125 23,296 472,153 (71,331) 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 May 31, 2024 Fund Name Dept of Community Investment Grants Fund Number 212 Fund Type Special Revenue Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 2,563,504 2,419,448 5,559,168 2,712,968 2,712,968 510,550 510,550 2,202,418 19% Fines, Forfeitures, and Fees 500 - - - - - - - - Other Income 341,376 71,243 15,178 119,687 119,687 8,783 8,783 110,904 7% Total Revenue 2,905,379 2,490,691 5,574,346 2,832,655 2,832,655 519,333 519,333 2,313,322 18% Expenditures by Type Services & Charges Professional Services 10,343 19,785 - - 229,385 - 39,265 39,265 190,120 17% Grants & Subsidies 2,801,228 2,804,158 4,310,457 2,832,655 10,057,460 1,255,676 2,577,002 3,832,678 6,224,782 38% Total Services & Charges 2,811,571 2,823,943 4,310,457 2,832,655 10,286,845 1,255,676 2,616,267 3,871,943 6,414,902 38% Total Expenditures 2,811,571 2,823,943 4,310,457 2,832,655 10,286,845 1,255,676 2,616,267 3,871,943 6,414,902 38% Net Surplus / (Deficit) 93,809 (333,251) 1,263,889 - (7,454,190) (736,342) (3,352,610) Beginning Cash Balance 409,818 313,907 409,818 409,818 Cash Adjustments (189,719) 429,162 (1,829,591) - Ending Cash Balance 313,907 409,818 (155,885) (7,044,372) 440,988 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 May 31, 2024 Fund Name Unsafe Building Fund Number 219 Fund Type Special Revenue Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 34,066 68,583 68,515 62,900 62,900 36,615 36,615 26,285 58% Interest Earnings 4,812 11,010 24,876 17,984 17,984 11,749 11,749 6,235 65% Other Income - 366 - - - - - - - Total Revenue 38,879 79,960 93,390 80,884 80,884 48,364 48,364 32,520 60% Expenditures by Type Supplies - - - - - - - - - - Services & Charges Professional Services 25,970 20,000 17,500 23,000 24,880 11,345 13,535 24,880 - 100% Other Services & Charges 81,316 - - - - - - - - - Total Services & Charges 107,286 20,000 17,500 23,000 24,880 11,345 13,535 24,880 - 100% Operating Expenditures 107,286 20,000 17,500 23,000 24,880 11,345 13,535 24,880 - 100% Bad Debt - - - - - - - - - - Total Expenditures 107,286 20,000 17,500 23,000 24,880 11,345 13,535 24,880 - 100% Net Surplus / (Deficit) (68,407) 59,960 75,890 57,884 56,004 37,019 23,484 Beginning Cash Balance 764,981 832,938 764,981 764,981 Cash Adjustments 136,365 (127,917) (18,580) - Ending Cash Balance 832,938 764,981 822,291 820,985 937,277 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 May 31, 2024 Fund Name Rental Units Regulation Fund Number 221 Fund Type Special Revenue Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 6,880 45,048 150,899 100,000 100,000 121,385 121,385 (21,385) 121% Interest Earnings 728 1,596 5,230 1,861 1,861 2,944 2,944 (1,083) 158% Interfund Transfers In 50,000 70,000 - - - - - - - Total Revenue 57,608 116,643 156,129 101,861 101,861 124,329 124,329 (22,468) 122% Expenditures by Type Personnel Salaries & Wages 106,421 52,636 42,182 - - 15,415 - 15,415 (15,415) - Fringe Benefits 52,625 26,263 21,718 - - 6,179 - 6,179 (6,179) - Total Personnel 159,046 78,899 63,900 - - 21,594 - 21,594 (21,594) - Supplies 236 - - - - - - - - - Services & Charges Professional Services - 985 1,475 54,000 206,211 37,514 114,697 152,211 54,000 74% Other Services & Charges - - - - - - - - - - Total Services & Charges - 985 1,475 54,000 206,211 37,514 114,697 152,211 54,000 74% Total Interfund - - - - 53 - - - - Total Expenditures 159,283 79,884 65,375 54,000 206,211 59,162 114,697 173,805 32,406 84% Net Surplus / (Deficit) (101,674) 36,760 90,754 47,861 (104,350) 65,167 (49,476) Beginning Cash Balance 87,416 189,090 87,416 87,416 Cash Adjustments 203,349 (138,434) (54,644) - Ending Cash Balance 189,090 87,416 123,526 (16,934) 306,592 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 May 31, 2024 Fund Name Code Enforcement Fund Number 230 Fund Type Special Revenue Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 43,555 28,750 23,580 37,000 37,000 9,895 9,895 27,105 27% Charges for Services 47,624 53,545 43,575 50,300 50,300 18,252 18,252 32,048 36% Fines, Forfeitures, and Fees 411,114 292,490 301,742 342,000 342,000 59,400 59,400 282,600 17% Interest Earnings 941 1,439 1,261 - - 699 699 (699) - Debt Proceeds 235,000 500,000 232,000 300,000 300,000 - - 300,000 0% Other Income 2,998 50,120 19,515 500 500 5,053 5,053 (4,553) 1011% Interfund Allocation Reimb 34,708 - - - - - - - - Interfund Transfers In 2,290,000 2,930,968 3,298,000 5,970,000 5,970,000 1,495,000 1,495,000 4,475,000 25% Total Revenue 3,065,940 3,857,313 3,919,673 6,699,800 6,699,800 1,588,299 1,588,299 5,111,501 24% Expenditures by Subdivisions Neighborhood Services 2,420,819 2,843,929 3,247,961 5,376,573 5,834,539 1,151,732 302,683 1,454,415 4,380,124 25% Animal Resource Center 949,115 941,390 1,148,773 1,232,692 1,307,230 496,594 111,367 607,961 699,268 47% Total Expenditures 3,369,933 3,785,320 4,396,734 6,609,265 7,141,768 1,648,326 414,050 2,062,376 5,079,392 29% Expenditures by Type Personnel Salaries & Wages 1,410,684 1,341,301 1,808,248 2,728,936 2,728,936 594,916 - 594,916 2,134,020 22% Fringe Benefits 575,669 543,091 523,537 1,281,600 1,281,600 232,303 - 232,303 1,049,297 18% Total Personnel 1,986,353 1,884,392 2,331,786 4,010,536 4,010,536 827,219 - 827,219 3,183,317 21% Supplies 110,837 142,735 212,692 235,347 242,774 62,774 22,460 85,234 157,540 35% Services & Charges Professional Services 67,185 64,822 119,532 140,300 205,515 57,177 57,363 114,539 90,976 56% Printing & Advertising 11,260 19,060 11,387 22,147 22,147 4,100 - 4,100 18,047 19% Utilities 32,310 35,837 35,422 41,389 41,389 14,610 - 14,610 26,779 35% Repairs & Maintenance 137,334 232,670 129,650 424,900 473,600 61,100 36,595 97,694 375,906 21% Education & Training 4,013 5,305 7,627 29,900 30,547 4,722 1,009 5,731 24,817 19% Travel 777 1,360 6,641 26,400 27,240 4,341 2,938 7,278 19,961 27% Other Services & Charges 112,003 123,694 199,211 146,800 179,417 48,278 45,301 93,579 85,838 52% Debt Service Principal 90,535 181,470 207,530 243,217 243,217 113,035 - 113,035 130,182 46% Debt Service Interest & Fees 4,350 5,625 13,571 20,899 20,899 5,934 - 5,934 14,965 28% Total Services & Charges 459,767 669,841 730,571 1,095,952 1,243,971 313,297 143,205 456,502 787,471 37% Operating Expenditures 2,556,956 2,696,968 3,275,049 5,341,835 5,497,280 1,203,289 165,665 1,368,954 4,128,328 25% Bad Debt 15 - 270 - - - - - - - Interfund Allocations 763,484 767,616 848,209 967,430 967,430 404,566 - 404,566 562,864 42% Total Expenditures 3,369,933 3,785,320 4,396,734 6,609,265 7,141,768 1,648,326 414,050 2,062,376 5,079,394 29% Net Surplus / (Deficit) (303,993) 71,993 (477,061) 90,535 (441,968) (60,027) (474,077) Beginning Cash Balance 497,492 803,572 497,492 497,492 Cash Adjustments 610,073 (378,073) 477,064 - Ending Cash Balance 803,572 497,492 497,495 55,523 (80,473) 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 May 31, 2024 Fund Name Urban Development Action Grant Fund Number 410 Fund Type Special Revenue Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 172 4,046 8,846 - - 894 894 (894) - Other Income 18,278 385,577 - - - - - - - Total Revenue 18,449 389,623 8,846 - - 894 894 (894) - Expenditures by Type Services & Charges Debt Service Principal 24,000 18,000 338,253 - - - - - - - Other Services & Charges - - - Total Expenditures 24,000 18,000 338,253 - - - - - - - Net Surplus / (Deficit) (5,551) 371,623 (329,407) - - 894 894 Beginning Cash Balance 27,182 32,733 27,182 27,182 Cash Adjustments 11,101 (377,174) 699,742 - Ending Cash Balance 32,733 27,182 397,517 27,182 70,008 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 May 31, 2024 Fund Name Consolidated Building Fund Number 600 Fund Type Enterprise Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 1,515,351 1,886,287 2,099,002 1,594,100 1,594,100 1,255,699 1,255,699 338,401 79% Fines, Forfeitures, and Fees 2,516 5,860 13,890 8,000 8,000 3,264 3,264 4,736 41% Interest Earnings 12,194 28,301 56,845 23,701 23,701 27,804 27,804 (4,102) 117% Other Income 1,044 2,105 5,831 - - 650 650 (650) - Capital Lease Proceeds - - - - - - - - - Total Revenue 1,531,105 1,922,553 2,175,568 1,625,801 1,625,801 1,287,416 1,287,416 338,385 79% Expenditures by Type Personnel Salaries & Wages 739,269 788,291 830,167 941,465 941,465 367,030 - 367,030 574,435 39% Fringe Benefits 319,458 343,343 347,728 439,914 440,264 153,620 350 153,970 286,294 35% Total Personnel 1,058,727 1,131,634 1,177,895 1,381,379 1,381,729 520,649 350 520,999 860,729 38% Supplies 15,666 25,192 22,819 22,338 22,338 8,667 40 8,707 13,631 39% Services & Charges Professional Services - - - 8,000 8,000 - - - 8,000 0% Printing & Advertising 716 161 - 4,200 4,200 54 54 108 4,092 3% Education & Training 219 3,413 5,867 6,000 6,000 2,591 - 2,591 3,409 43% Travel - 9 - 6,000 6,000 - - - 6,000 0% Repairs & Maintenance 28,086 27,699 30,349 17,590 17,590 12,032 - 12,032 5,558 68% Other Services & Charges 18,348 28,286 578,003 37,570 37,570 11,765 - 11,765 25,805 31% Debt Service Principal 43,020 23,593 4,673 - - - - - - - Debt Service Interest & Fees 1,316 526 49 - - - - - - - Total Services & Charges 91,705 83,687 618,941 79,360 79,360 26,441 54 26,495 52,864 33% Operating Expenditures 1,166,098 1,240,513 1,819,655 1,483,077 1,483,427 555,758 444 556,202 927,224 37% Capital 49,478 - 29,033 100,000 100,000 57,522 - 57,522 42,479 58% Bad Debt 100 - - 1,000 1,000 - - - 1,000 0% Interfund Allocations 339,938 665,210 356,582 317,710 317,710 133,317 - 133,317 184,393 42% Total Expenditures 1,555,614 1,905,723 2,205,269 1,901,787 1,902,137 746,596 444 747,041 1,155,096 39% Net Surplus / (Deficit) (24,509) 16,830 (29,702) (275,985) (276,335) 540,820 540,376 Beginning Cash Balance 2,102,372 2,127,056 2,102,372 2,102,372 Cash Adjustments 49,194 (41,514) 39,494 - Ending Cash Balance 2,127,056 2,102,372 2,112,164 1,826,036 2,628,774 Cash Reserves Target 388,904 476,431 551,317 475,534 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 May 31, 2024 Fund Name Industrial Revolving Fund Fund Number 754 Fund Type Special Revenue Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 50,529 156,288 78,514 78,514 73,860 73,860 4,654 94% Other Income 300,472 809,701 979,867 172,000 172,000 277,053 277,053 (105,053) 161% Total Revenue 2,959,263 5,610,209 1,136,154 250,514 250,514 350,913 350,913 (100,399) 140% Expenditures by Type Services & Charges Professional Services 291,043 246,601 48,257 457,738 774,916 13,438 36,347 49,785 725,131 6% Other Services & Charges 14,830 21,756 38,120 26,298 43,316 26,124 - 26,124 17,192 60% Grants & Subsidies 2,700,000 4,290,000 - - - - - - - - Total Services & Charges 3,005,872 4,558,357 86,377 484,036 818,232 39,561 36,347 75,909 742,323 9% Bad Debt 184,827 - - - - - - - - - Total Expenditures 3,190,699 4,558,357 86,377 484,036 818,232 39,561 36,347 75,909 742,323 9% Net Surplus / (Deficit) (231,436) 1,051,853 1,049,778 (233,522) (567,718) 311,351 275,004 Beginning Cash Balance 3,700,843 2,406,914 3,700,843 3,700,843 Cash Adjustments (1,062,492) 242,076 (19,598) - Ending Cash Balance 2,406,914 3,700,843 4,731,022 3,133,125 3,715,337 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 May 31, 2024 Fund Name 2015 Smart Streets Bond Debt Service Fund Number 756 Fund Type Debt Service Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 91 91 91 34,996 34,996 38 38 34,957 0% Interfund Transfers In 1,716,000 1,715,000 1,714,000 1,704,785 1,704,785 856,000 856,000 848,785 50% Total Revenue 1,716,091 1,715,091 1,714,091 1,739,780 1,739,780 856,038 856,038 883,742 49% Expenditures by Type Services & Charges Debt Service Principal 1,030,000 1,060,000 1,090,000 1,120,000 1,120,000 555,000 - 555,000 565,000 50% Debt Service Interest & Fees 682,469 651,344 619,319 586,785 586,785 298,184 - 298,184 288,600 51% Total Expenditures 1,712,469 1,711,344 1,709,319 1,706,785 1,706,785 853,184 - 853,184 853,600 50% Net Surplus / (Deficit) 3,623 3,748 4,773 32,996 32,996 2,854 2,854 Beginning Cash Balance 1,742,699 1,739,076 1,742,699 1,742,699 Cash Adjustments (7,245) (125) (1,025) - Ending Cash Balance 1,739,076 1,742,699 1,746,446 1,775,694 1,754,073 Cash Reserves Target 1,739,076 1,742,699 1,746,446 1,775,694 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 May 31, 2024 Fund Name 2017 Eddy Street Commons Bond Capital Fund Number 759 Fund Type Capital Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 25,565 1 - - 1 1 (1) - Total Revenue 1 25,565 1 - - 1 1 (1) - Expenditures by Type Capital - - - - - - - - - - Total Expenditures - - - - - - - - - - Net Surplus / (Deficit) 1 25,565 1 - - 1 1 Beginning Cash Balance 25,763 25,762 25,763 25,763 Cash Adjustments (3) (25,564) - - Ending Cash Balance 25,762 25,763 25,764 25,763 25,766 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 May 31, 2024 Fund Name 2017 Eddy Street Commons Bond Debt Service Fund Number 760 Fund Type Debt Service Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 184 188 187 73,411 73,411 78 78 73,333 0% Interfund Transfers In 1,915,979 1,926,375 1,929,875 1,941,375 1,941,375 641 641 1,940,734 0% Total Revenue 1,916,164 1,926,563 1,930,062 2,014,786 2,014,786 719 719 2,014,067 0% Expenditures by Type Services & Charges Debt Service Principal 475,000 720,000 760,000 810,000 810,000 - - - 810,000 0% Debt Service Interest & Fees 1,235,875 1,206,375 1,169,875 1,131,375 1,131,375 - - - 1,131,375 0% Total Expenditures 1,710,875 1,926,375 1,929,875 1,941,375 1,941,375 - - - 1,941,375 0% Net Surplus / (Deficit) 205,289 188 187 73,411 73,411 719 719 Beginning Cash Balance 3,668,611 3,463,323 3,668,611 3,668,611 Cash Adjustments (410,577) 205,101 - - Ending Cash Balance 3,463,323 3,668,611 3,668,799 3,742,022 3,669,065 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 May 31, 2024 Fund Name Central Services Fund Number 222 Fund Type Internal Service Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 2,711 3,281 2,738 2,500 2,500 1,197 1,197 1,303 48% Charges for Services 7,279,944 9,160,143 8,923,201 11,599,402 11,599,402 4,172,052 4,172,052 7,427,350 36% Interest Earnings 6,268 7,009 78 - - - - - - Other Income 78,626 115,532 59,794 61,500 61,500 40,125 40,125 21,375 65% Interfund Allocation Reimb 129,585 160,000 160,000 160,000 160,000 66,667 66,667 93,333 42% Total Revenue 7,497,135 9,445,964 9,145,812 11,823,402 11,823,402 4,280,040 4,280,040 7,543,361 36% Expenditures by Division Equipment Services 7,695,353 9,334,778 9,412,885 10,911,772 10,925,452 4,408,664 27,263 4,435,926 6,489,525 41% Print Shop 2,504 - - - - - - - - - Radio Shop 207,641 192,096 213,640 326,712 326,915 95,089 539 95,627 231,288 29% Building Maintenance 188,820 173,605 195,423 327,071 327,071 111,994 - 111,994 215,077 34% Facilities Management 144,897 142,772 159,963 152,254 152,254 60,800 - 60,800 91,455 40% Capital - 67,785 168,092 154,000 316,869 31,253 93,382 124,636 192,234 39% Total Expenditures 8,239,216 9,911,036 10,150,004 11,871,809 12,048,561 4,707,799 121,184 4,828,983 7,219,579 40% Expenditures by Type Personnel Salaries & Wages 1,772,151 1,765,863 1,778,787 2,642,997 2,642,997 946,386 - 946,386 1,696,611 36% Fringe Benefits 758,851 751,937 721,904 1,190,867 1,190,867 360,923 - 360,923 829,944 30% Total Personnel 2,531,003 2,517,800 2,500,690 3,833,864 3,833,864 1,307,309 - 1,307,309 2,526,555 34% Supplies 4,782,010 6,392,707 6,543,875 6,913,647 6,915,220 2,966,988 9,496 2,976,485 3,938,736 43% Services & Charges Professional Services 12,174 12,641 6,968 12,600 12,600 - - - 12,600 0% Printing & Advertising 42 - - - - - - - - - Utilities 61,782 73,151 68,323 78,963 78,963 26,650 - 26,650 52,313 34% Repairs & Maintenance 62,344 123,289 279,396 178,200 352,979 54,255 94,561 148,816 204,163 42% Education & Training 8,696 4,953 4,990 16,050 16,219 5,426 - 5,426 10,793 33% Travel 51 61 2,342 4,850 4,850 - - - 4,850 0% Other Services & Charges 12,504 13,527 12,570 18,750 18,981 5,366 8,127 13,492 5,489 71% Debt Service Principal 2,483 8,069 8,254 4,198 4,198 4,198 - 4,198 - 100% Debt Service Interest & Fees 22 422 237 48 48 48 - 48 - 100% Total Services & Charges 160,096 236,114 383,080 313,658 488,837 95,942 102,688 198,630 290,208 41% Capital - 7,239 - 34,000 34,000 12,187 8,999 21,186 12,814 62% Interfund Interfund Allocations 683,462 757,176 722,359 776,640 776,640 325,374 - 325,374 451,266 42% Interfund Transfers Out 82,645 - - - - - - - - - Total Interfund 766,107 757,176 722,359 776,640 776,640 325,374 - 325,374 451,266 42% Total Expenditures 8,239,216 9,911,036 10,150,004 11,871,809 12,048,561 4,707,799 121,184 4,828,983 7,219,579 40% Net Surplus / (Deficit) (742,081) (465,072) (1,004,193) (48,407) (225,159) (427,759) (548,942) Beginning Cash Balance 658,666 1,209,079 658,666 658,666 Cash Adjustments 1,292,495 (85,341) 651,305 - Ending Cash Balance 1,209,079 658,666 305,778 433,507 (1,016,715) 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 May 31, 2024 Fund Name Central Services Capital Fund Number 224 Fund Type Internal Service Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 40 - - - - - - - - Other Income 1,472 - - - - - - - - Interfund Transfers In 82,645 - - - - - - - - Total Revenue 84,157 - - - - - - - - Expenditures by Type Supplies - - - - - - - - - - Services & Charges Repairs & Maintenance 17,143 - - - - - - - - - Debt Service Principal 7,888 - - - - - - - - - Debt Service Interest & Fees 603 - - - - - - - - - Total Services & Charges 25,634 - - - - - - - - - Capital 84,745 - - - - - - - - - Total Expenditures 110,378 - - - - - - - - - Net Surplus / (Deficit) (26,221) - - - - - - Beginning Cash Balance - 26,221 - - Cash Adjustments 52,442 (26,221) - - 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 May 31, 2024 Fund Name Liability Insurance Fund Number 226 Fund Type Internal Service Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 36,491 79,266 164,629 101,355 101,355 83,239 83,239 18,116 82% Other Income 84,555 741,339 500,956 2,000 2,000 140 140 1,860 7% Interfund Allocation Reimb 3,265,000 3,365,000 3,583,000 3,639,999 3,639,999 1,516,666 1,516,666 2,123,333 42% Interfund Transfers In - - - - - - - - - Total Revenue 3,386,046 4,185,605 4,248,586 3,743,354 3,743,354 1,600,045 1,600,045 2,143,309 43% Expenditures by Division Safety/Risk Management 30,947 - - - - - - - - - Liability Insurance 1,188,510 1,555,388 1,062,020 1,280,000 1,358,778 97,120 87,802 184,922 1,173,857 14% Business Insurance 452,651 2,429,126 872,633 1,085,000 1,455,068 225,349 233,556 458,905 996,163 32% Workers' Compensation 1,531,310 1,068,632 1,086,164 1,275,000 1,275,288 794,080 40,424 834,504 440,784 65% Catastrophic Events 24,884 479 500 - 101,769 - 3,602 3,602 98,167 4% Total Expenditures 3,228,301 5,053,624 3,021,317 3,640,000 4,190,903 1,116,548 365,384 1,481,932 2,708,971 35% Expenditures by Type Personnel Salaries & Wages - - - - - - - - - - Fringe Benefits - - - - - - - - - - Other Personnel Costs 14,052 24,902 29,792 47,000 47,288 21,746 - 21,746 25,542 46% Total Personnel 14,052 24,902 29,792 47,000 47,288 21,746 - 21,746 25,542 46% Supplies 2,187 - - - - - - - - - Services & Charges Professional Services 334,849 405,364 498,869 223,000 518,351 109,205 261,206 370,411 147,939 71% Education & Training 2,000 - - - - - - - - - Travel - - - - - - - - - - Repairs & Maintenance 4,286 1,710,233 231,043 - - - - - - - Insurance 2,432,482 2,121,803 2,052,688 2,120,000 2,121,438 827,098 50,362 877,460 1,243,978 41% Other Services & Charges 391,938 790,843 208,426 1,250,000 1,402,058 158,499 50,214 208,713 1,193,345 15% Total Services & Charges 3,165,555 5,028,243 2,991,026 3,593,000 4,041,847 1,094,802 361,782 1,456,585 2,585,262 36% Capital 24,884 479 500 - 101,769 - 3,602 3,602 98,167 4% Interfund Interfund Allocations 21,624 - - - - - - - - - Total Interfund 21,624 - - - - - - - - - Total Expenditures 3,228,301 5,053,624 3,021,317 3,640,000 4,190,903 1,116,548 365,384 1,481,932 2,708,971 35% Net Surplus / (Deficit) 157,746 (868,019) 1,227,268 103,354 (447,550) 483,496 118,113 Beginning Cash Balance 6,100,867 5,956,858 6,100,867 6,100,867 Cash Adjustments (301,754) 1,012,028 (1,567,362) - Ending Cash Balance 5,956,858 6,100,867 5,760,773 5,653,317 6,999,294 Cash Reserves Target 1,614,150 2,526,812 1,510,659 2,095,452 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 May 31, 2024 Fund Name IT / Innovation / 311 Call Center Fund Number 279 Fund Type Internal Service Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 9,129,846 9,620,204 9,990,823 13,100,296 13,100,296 5,458,457 5,458,457 7,641,839 42% Charges for Services 47,379 - 2,602 - - - - - - Debt Proceeds 900,928 166,343 - - - - - - - Other Income 111,836 131,610 131,250 73,764 73,764 105,902 105,902 (32,138) 144% Donations 15,000 181,987 15,000 - - - - - - Interest Earnings 14,598 53,386 123,322 79,721 79,721 62,212 62,212 17,509 78% Total Revenue 10,219,588 10,153,530 10,262,996 13,253,781 13,253,781 5,626,571 5,626,571 7,627,210 42% Expenditures by Division 311 Call Center 567,939 637,390 675,189 1,338,942 1,339,369 481,332 2,056 483,388 855,981 36% Innovation & Technology 8,264,034 8,398,022 8,751,316 11,708,236 13,714,124 5,137,825 2,383,450 7,521,275 6,192,849 55% Total Expenditures 8,831,973 9,035,411 9,426,505 13,047,178 15,053,493 5,619,157 2,385,506 8,004,663 7,048,830 53% Expenditures by Type Personnel Salaries & Wages 1,908,602 1,965,182 2,176,973 3,402,749 3,402,749 1,286,948 - 1,286,948 2,115,801 38% Fringe Benefits 704,230 711,976 794,161 1,414,429 1,414,429 456,997 - 456,997 957,432 32% Total Personnel 2,612,832 2,677,158 2,971,134 4,817,178 4,817,178 1,743,946 - 1,743,946 3,073,233 36% Supplies 714,903 468,930 164,623 663,850 795,513 359,927 68,020 427,947 367,566 54% Services & Charges Professional Services 510,586 782,666 967,886 646,260 2,138,500 396,709 850,890 1,247,599 890,901 58% Printing & Advertising 3,277 4,366 6,393 16,500 20,974 6,245 - 6,245 14,728 30% Repairs & Maintenance 3,646,311 3,802,342 4,116,523 5,840,569 5,890,999 2,673,548 1,376,507 4,050,056 1,840,943 69% Education & Training 33,654 34,682 32,822 67,000 96,483 10,740 1,070 11,810 84,674 12% Travel 161 24,829 30,830 35,000 50,738 19,258 21,590 40,847 9,891 81% Other Services & Charges 292,472 243,852 255,730 77,550 292,407 131,862 - 131,862 160,545 45% Debt Service Principal 966,528 930,920 817,680 788,983 856,412 258,689 67,429 326,119 530,293 38% Debt Service Interest & Fees 50,358 65,014 57,489 93,470 93,470 15,296 - 15,296 78,174 16% Total Services & Charges 5,503,347 5,888,671 6,285,351 7,565,332 9,439,983 3,512,347 2,317,486 5,829,834 3,610,149 62% Operating Expenditures 8,831,082 9,034,758 9,421,108 13,046,360 15,052,675 5,616,220 2,385,506 8,001,726 7,050,948 53% Total Interfund 891 653 5,398 818 818 2,937 - 2,937 (2,119) 359% Total Expenditures 8,831,973 9,035,411 9,426,505 13,047,178 15,053,493 5,619,157 2,385,506 8,004,663 7,048,829 53% Net Surplus / (Deficit) 1,387,615 1,118,119 836,490 206,603 (1,799,711) 7,414 (2,378,092) Beginning Cash Balance 3,482,865 2,125,192 3,482,865 3,482,865 Cash Adjustments (2,745,287) 239,554 378,973 - Ending Cash Balance 2,125,192 3,482,865 4,698,328 1,683,154 5,502,048 Cash Reserves Target - - - - 3482865.1Fund 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 May 31, 2024 Fund Name Self-Funded Employee Benefits Fund Number 711 Fund Type Internal Service Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 15,742,095 16,151,649 17,264,637 20,632,840 20,632,840 7,323,246 7,323,246 13,309,594 35% Other Income 1,438,628 868,171 645,958 760,000 760,000 429,345 429,345 330,655 56% Interest Earnings 62,791 153,013 281,357 161,529 161,529 127,780 127,780 33,749 79% Total Revenue 17,243,514 17,172,834 18,191,953 21,554,369 21,554,369 7,880,370 7,880,370 13,673,998 37% Expenditures by Subdivision Health Insurance 15,509,012 16,778,282 17,293,498 19,028,374 19,429,517 7,049,302 1,907,024 8,956,326 10,473,191 46% Workplace Wellness Clinic 1,003,588 349,692 1,862,320 1,193,488 1,275,046 876,331 485,227 1,361,558 (86,512) 107% Employee Wellness 89,896 86,404 81,555 102,233 118,337 77,060 31,636 108,696 9,641 92% Total Expenditures 16,602,496 17,214,377 19,237,373 20,324,095 20,822,900 8,002,693 2,423,888 10,426,581 10,396,320 50% Expenditures by Type Personnel Other Personnel Costs 14,681,353 16,086,840 16,566,627 18,203,043 18,591,512 6,801,558 1,485,514 8,287,072 10,304,440 45% Total Personnel 14,681,353 16,086,840 16,566,627 18,203,043 18,591,512 6,801,558 1,485,514 8,287,072 10,304,440 45% Supplies 110,297 49,303 64,176 150,000 207,440 26,297 146,142 172,440 35,000 83% Services & Charges Professional Services 1,063,335 460,652 1,993,988 1,222,488 1,275,384 933,516 458,015 1,391,532 (116,148) 109% Printing & Advertising - - - 100 100 - - - 100 0% Insurance 737,651 613,232 603,954 746,964 746,965 237,870 334,216 572,086 174,879 77% Other Services & Charges 3,194 4,351 8,628 1,500 1,500 3,451 - 3,451 (1,951) 230% Total Services & Charges 1,804,180 1,078,234 2,606,570 1,971,052 2,023,949 1,174,837 792,231 1,967,069 56,880 97% Bad Debt - - - - - - - - - - Interfund Transfers Out 6,667 - - - - - - - - - Total Expenditures 16,602,496 17,214,377 19,237,373 20,324,095 20,822,900 8,002,693 2,423,888 10,426,581 10,396,320 50% Net Surplus / (Deficit) 641,018 (41,543) (1,045,420) 1,230,274 731,469 (122,322) (2,546,211) Beginning Cash Balance 10,786,414 10,143,060 10,786,414 10,786,414 Ending Cash Balance 10,143,060 10,786,414 10,708,563 11,517,883 9,808,084 Cash Reserves Target 4,150,624 4,303,594 4,809,343 5,205,725 Fund Purpose: Explanation of Revenue Sources: 10786414.49 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 May 31, 2024 Fund Name Unemployment Compensation Fund Number 713 Fund Type Internal Service Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 22,056 77,230 8,305 91,300 91,300 3,534 3,534 87,766 4% Interest Earnings 69 899 2,161 1,809 1,809 468 468 1,342 26% Other Income 74,683 - - - - - - - - Interfund Transfers In 6,667 - - - - - - - - Total Revenue 103,474 78,129 10,467 93,109 93,109 4,001 4,001 89,108 4% Expenditures by Type Personnel Other Personnel Costs 75,914 24,444 77,693 80,000 80,000 30,336 - 30,336 49,664 38% Total Expenditures 75,914 24,444 77,693 80,000 80,000 30,336 - 30,336 49,664 38% Net Surplus / (Deficit) 27,560 53,685 (67,226) 13,109 13,109 (26,335) (26,335) Beginning Cash Balance - 31,859 - - Cash Adjustments 4,299 (85,544) 145,105 - Ending Cash Balance 31,859 - 77,878 13,109 19,489 Cash Reserves Target 18,979 6,111 19,423 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 May 31, 2024 Fund Name Parental Leave Fund Number 714 Fund Type Internal Service Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 248,401 260,138 283,791 297,000 297,000 123,156 123,156 173,844 41% Interest Earnings 1,125 4,817 14,964 9,596 9,596 8,623 8,623 974 90% Total Revenue 249,526 264,956 298,755 306,596 306,596 131,779 131,779 174,818 43% Expenditures by Type Personnel Salaries & Wages 180,337 79,873 83,396 253,846 253,846 31,919 - 31,919 221,927 13% Total Expenditures 180,337 79,873 83,396 253,846 253,846 31,919 - 31,919 221,927 13% Net Surplus / (Deficit) 69,189 185,082 215,359 52,750 52,750 99,860 99,860 Beginning Cash Balance 226,711 157,521 226,711 226,711 Cash Adjustments (138,378) (115,893) (31,553) - Ending Cash Balance 157,521 226,711 410,517 279,461 726,773 Cash Reserves Target 14,427 6,390 6,672 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 May 31, 2024 Fund Name Rainy Day Fund Number 102 Fund Type Special Revenue Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 64,091 151,774 321,428 224,926 224,926 147,130 147,130 77,796 65% Total Revenue 64,091 151,774 321,428 224,926 224,926 147,130 147,130 77,796 65% Total Expenditures - - - - - - - - - - Net Surplus / (Deficit) 64,091 151,774 321,428 224,926 224,926 147,130 147,130 Beginning Cash Balance 10,910,077 10,845,986 10,910,077 10,910,077 Cash Adjustments (128,182) (87,683) (11,231,505) - Ending Cash Balance 10,845,986 10,910,077 - 11,135,004 11,522,519 Cash Reserves Target 8,998,791 8,717,131 9,643 9,551,216 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 transfers Cash Reserves Target City of South Bend, Indiana Monthly Financial Report May 31, 2024 Fund Name Gift, Donation, Bequest Fund Number 217 Fund Type Special Revenue Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 6,884 13,750 26,704 15,524 15,524 54,664 54,664 (39,139) 352% Bloomberg Mayors Challenge 322,000 - - - - - - - - Human Rights Scholarship Prog. - - 2,450 18,000 18,000 7,240 7,240 10,760 40% Misc Revenue-Donations from Private Sources - 59,996 49,909 15,000 15,000 8,409 8,409 6,591 56% Office of Sustainability - - - - - - - - - Historic Preservation 2,009 63 51 - - 38 38 (38) - Home Energy Improvements - 105,000 - - - - - - - Code Enforcement Demolitions - - - - - - - - - Animal Resource Center Donations 47,599 - - - - - - - - Pokagon Band Donation 100,000 100,000 100,000 - - - - - - Public Donation from Private Sources - - 3,473,000 7,000,000 7,000,000 1,770,000 1,770,000 5,230,000 25% Total Revenue 478,492 278,809 3,652,115 7,048,524 7,048,524 1,840,351 1,840,351 5,208,174 26% Expenditures by Project Wayfinding Signage Project 33,500 - - 7,000,000 7,000,000 - 6,359,330 6,359,330 640,670 91% Bloomberg Mayors Challenge 323,775 232,795 78,044 - 6,896 - 6,896 6,896 - 100% Human Rights Scholarship Prog. - - 5,856 14,000 14,000 1,958 - 1,958 12,042 14% Historic Preservation Commiss. - - 266 1,000 1,000 - - - 1,000 0% Bike Signage - - - 2,500 2,500 - - - 2,500 0% Electric Vehicle Charging Station - 32,818 24,565 - (1,298) 10,163 (11,460) (1,298) - 100% Home Energy Improvements 118,377 - - - 11,460 - 11,460 11,460 - 100% Animal Resource Center 2,910 34,535 38,753 - - - - - - - Code Enforcement Demolitions 2,863 44,425 - - - - - - - - Pokagon Band Donation - - - - - - - - - - Total Expenditures 481,425 344,573 147,483 7,017,500 7,034,559 12,121 6,366,227 6,378,347 656,212 91% Expenditures by Type Supplies - 32,818 8,182 2,500 2,500 - - - 2,500 0% Services & Charges Professional Services 360,185 267,330 116,796 7,000,000 7,006,896 - 6,366,227 6,366,227 640,670 91% Printing & Advertising - - 4,732 6,000 6,000 1,958 - 1,958 4,042 33% Repairs & Maintenance 118,377 - 11,460 - - - - - - - Other Services & Charges 2,863 44,425 - - - - - - - - Facilities Management - - - - - - - - - - Total Services & Charges 481,425 311,755 139,302 7,015,000 7,032,059 12,121 6,366,227 6,378,347 653,712 91% Total Expenditures 481,425 344,573 147,483 7,017,500 7,034,559 12,121 6,366,227 6,378,347 656,212 91% Net Surplus / (Deficit) (2,933) (65,765) 3,504,631 31,024 13,966 1,828,230 (4,537,996) 978,522 Beginning Cash Balance 978,522 981,455 978,522 978,522 Cash Adjustments 5,866 62,832 (3,588,396) - Ending Cash Balance 981,455 978,522 894,757 992,488 6,244,896 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 May 31, 2024 Fund Name Loss Recovery Fund Number 227 Fund Type Special Revenue Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 2,515 5,761 53,138 21,211 21,226 30,162 30,162 (8,936) 142% Intergov./State Grants-Health - 634,425 1,067,118 - - 699,440 699,440 (699,440) - Total Revenue 2,515 640,186 1,120,256 21,211 21,226 729,601 729,601 (708,376) 3437% Expenditures by Type Services & Charges Professional Services - - - 1,500 1,500 - - - 1,500 0% Other Services & Charges 69,630 - - - - - - - - - Total Expenditures 69,630 - - 1,500 1,500 - - - 1,500 0% Net Surplus / (Deficit) (67,115) 640,186 1,120,256 19,711 19,726 729,601 729,601 Beginning Cash Balance 414,099 481,214 414,099 414,099 Cash Adjustments 134,229 (707,301) (481,427) - Ending Cash Balance 481,214 414,099 1,052,929 433,825 2,753,843 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 May 31, 2024 Fund Name Human Rights Federal Grants Fund Number 258 Fund Type Special Revenue Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 162,140 66,260 8,775 54,600 54,600 78,400 78,400 (23,800) 144% Charges for Services 10,833 1,667 20,000 85,000 85,000 - - 85,000 0% Interest Earnings 2,417 4,033 6,995 - - 1,856 1,856 (1,856) - Other Income - - - 1,400 1,400 - - 1,400 0% Total Revenue 175,390 71,960 35,770 141,000 141,000 80,256 80,256 60,744 57% Expenditures by Subdivision General 9,928 2,760 - - - - - - - - EEOC 98,139 98,244 96,673 143,559 143,958 50,855 - 50,855 93,104 35% HUD 126,938 81,278 100,097 124,245 124,245 44,453 6,891 51,344 72,901 41% Total Expenditures 235,005 182,282 196,770 267,805 268,204 95,308 6,891 102,199 166,005 38% Expenditures by Type Personnel Salaries & Wages 125,084 108,072 121,381 139,014 139,014 66,748 - 66,748 72,266 48% Fringe Benefits 38,636 31,431 46,580 58,491 58,491 22,721 - 22,721 35,769 39% Total Personnel 163,721 139,503 167,962 197,505 197,505 89,469 - 89,469 108,035 45% Supplies 3,864 824 1,280 2,500 2,500 13 - 13 2,487 1% Services & Charges Professional Services 18,333 21,692 1,667 28,000 28,000 - - - 28,000 0% Printing & Advertising 11,878 9,323 23,500 8,000 8,000 1,286 5,509 6,795 1,205 85% Education & Training 5,178 3,503 - 9,000 9,399 2,025 - 2,025 7,374 22% Travel - 7,295 2,068 22,000 22,000 2,379 1,382 3,761 18,239 17% Other Services & Charges 32,032 141 - 800 800 - - - 800 0% - - 294 - - 136 - 136 (136) - Total Services & Charges 67,420 41,955 27,235 67,800 68,199 5,691 6,891 12,582 55,618 18% Interfund Interfund Allocations - - 294 - - 136 - 136 (136) - Interfund Transfers Out - - - - - - - - - - Total Interfund - - 294 - - 136 - 136 (136) - Total Expenditures 235,005 182,282 196,770 267,805 268,204 95,308 6,891 102,199 166,004 38% Net Surplus / (Deficit) (59,614) (110,322) (161,000) (126,805) (127,204) (15,052) (21,943) Beginning Cash Balance 426,544 486,159 426,544 426,544 Cash Adjustments 119,229 50,708 49,979 - Ending Cash Balance 486,159 426,544 315,523 299,341 139,962 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 May 31, 2024 Fund Name American Rescue Plan Fund Number 263 Fund Type Special Revenue Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 81,618 707,757 180,695 - - 103,680 103,680 (103,680) - Total Revenue 29,536,642 30,162,781 180,695 - - 103,680 103,680 (103,680) - Expenditures by Type Personnel Salaries & Wages - 47,970,065 - - - - - - - - Total Personnel - 47,970,065 - - - - - - - - Services & Charges Grants & Subsidies - - - - - - - - - - Other Services & Charges - 1,270 - - - - - - - - Capital - 807,053 945,227 - 9,346,451 4,862,906 4,483,545 9,346,451 - 100% Total Expenditures - 48,778,388 945,227 - 9,346,451 4,862,906 4,483,545 9,346,451 - 100% Net Surplus / (Deficit) 29,536,642 (18,615,607) (764,532) - (9,346,451) (4,759,226) (9,242,771) Beginning Cash Balance 29,536,642 - 29,536,642 29,536,642 Cash Adjustments (59,073,284) 48,152,249 (17,892,650) - Ending Cash Balance - 29,536,642 10,879,460 20,190,191 5,356,175 Cash Reserves Target - - - - 29,536,641.85 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 May 31, 2024 2024 2024 2024 2024 Total 2021 2022 2023 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Expenditures by Fund General Fund (#101) 4,948,093 8,812,411 10,775,075 - 20,706,219 3,233,683 5,920,879 9,154,562 11,551,657 44% American Rescue Plan (#263)- 2,697,983 945,227 - 9,346,451 4,862,906 4,483,545 9,346,451 - 100% Total Expenditures by Fund 4,948,093 11,510,393 11,720,302 - 30,052,669 8,096,589 10,404,424 18,501,013 11,551,657 62% Expenditures by ARP Programs Strong Neighborhoods Home Repair Assistance Programs - 4,980 1,440 - 2,493,580 378,430 358,690 737,120 1,756,460 30% Housing Financing - - 121,108 - 2,378,892 47,254 1,756,416 1,803,670 575,222 76% Home Buying Assistance - 55 - - 999,945 - - - 999,945 0% Additional Neighborhood Infrastructure - 737,196 1,232,733 - 530,071 194,307 78,315 272,622 257,449 51% City-wide Comprehensive Plan - 174,195 105,479 - 220,326 29,167 29,005 58,172 162,153 26% Plan Implementation - 17,000 251,541 - 31,459 - 12,109 12,109 19,350 38% Land Bank Startup Costs - - 27,390 - 222,610 19,385 525 19,910 202,700 9% Demolitions (Vacant & Abandoned / Commercial) - 892,419 128,991 - 3,148,589 306,471 1,190,718 1,497,189 1,651,400 48% Neighborhood Development Assistance - - 0 - 150,000 - 55,000 55,000 95,000 37% Vacant Building Development Financing - - 500,000 - 1,000,000 - 1,000,000 1,000,000 - 100% Neighborhood Recovery Grants - - 80,000 - 120,000 - - - 120,000 0% Neighborhood Main Streets (Bike Racks, Trash Cans, etc.) - 16,840 15,644 - 267,516 54,576 168,158 222,734 44,782 83% Athletic Court Repair - 1,009,229 504,772 - 85,999 8,550 77,449 85,999 - 100% Subtotal - 2,851,915 2,969,099 - 11,648,986 1,038,141 4,726,384 5,764,525 5,884,461 49% Safe Community for Everyone Homelessness Strategy Implementation - 200,000 - - - - - - - - County Partnerships on Homelessness & Mental Health - 1,000,000 5,241,510 - 558,490 21,633 536,857 558,490 - 100% Gun Violence Intervention - 15,668 63,222 - 421,111 42,880 - 42,880 378,231 10% Public Safety Technology Upgrades - 195,531 814,425 - 488,749 89,055 35,185 124,239 364,509 25% COVID Response 1,448,093 - - - - - - - - - COVID Facilities Upgrades - 66,774 209,033 - 1,724,193 1,712,701 79 1,712,780 11,414 99% ARP Premium Pay - 1,889,660 - - - - - - - - Subtotal 1,448,093 3,367,632 6,328,189 - 3,192,543 1,866,268 572,121 2,438,388 754,154 76% Robust, Sustainable Infrastructure - Green Infrastructure Greener Homes - - - - 100,000 100,000 - 100,000 - 100% Solarize, Switch & Save - 133,500 91,060 - 75,440 - 72,440 72,440 3,000 96% Commercial Recycling Partnership for CBD’s - - 806 - 74,194 - 198 198 73,996 0% EV Plan & Deployment - 2,897 85,277 - 61,826 - 105 105 61,721 0% Distributed Solar/Storage - 150,000 - - 850,000 - - - 850,000 0% Subtotal - 286,397 177,143 - 1,161,460 100,000 72,743 172,743 988,717 15% Equitable Access to Opportunity Small Business Assistance - - 107,366 - 1,642,634 182,241 450,094 632,335 1,010,299 38% Utility Relief 3,500,000 1,131,794 868,000 - 206 - - - 206 0% Streamlined Assistance - 281,613 133,800 - 184,587 - 50,538 50,538 134,049 27% Opportunity Fund - 54,600 64,434 - 880,966 3,110 200 3,310 877,656 0% Immigration Support - 63,848 37,500 - 2 - - - 2 0% Subtotal 3,500,000 1,531,856 1,211,100 - 2,708,394 185,351 500,832 686,183 2,022,212 25% Youth and Workforce Development Workforce Development - 152,606 44,645 - 51,399 - 48,799 48,799 2,600 95% Dream Center - 808,323 945,227 - 9,346,451 4,862,906 4,483,545 9,346,451 - 100% Pre-K Centers - 2,511,664 44,898 - 1,943,438 43,924 - 43,924 1,899,514 2% Subtotal - 3,472,593 1,034,770 - 11,341,287 4,906,830 4,532,344 9,439,174 1,902,114 83% Total Expenditures by Program 4,948,093 11,510,393 11,720,302 - 30,052,669 8,096,589 10,404,424 18,501,013 11,551,658 62% 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 May 31, 2024 Fund Name COVID-19 Response Fund Number 264 Fund Type Special Revenue Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 1,490,275 460,352 368,404 75,000 75,000 197,789 197,789 (122,789) 264% Other Income 5,000 - - - - - - - - Interfund Transfers In 1,448,093 - - - - - - - - Total Revenue 2,943,368 460,352 368,404 75,000 75,000 197,789 197,789 (122,789) 264% Expenditures by Activity Mayor's Office - - - - - - - - - - Common Couuncil - - - - - - - - - - Administration & Finance 1,000,100 - - - - - - - - - Public Works (96) - - - - - - - - - Innovation & Technology 750 - - - - - - - - - Police Department 28,830 - - - - - - - - - Fire Department 1,180 - - - - - - - - - Community Investment 1,959,874 525,002 383,405 - 122,305 118,138 4,166 122,305 - 100% Venues, Parks & Arts 5,595 - - - - - - - - - Code Enforcement - - - - - - - - - - Building Department - - - - - - - - - - Total Expenditures 2,996,232 525,002 383,405 - 122,305 118,138 4,166 122,305 - 100% Expenditures by Type Supplies 18,318 - - - - - - - - - Services & Charges Professional Services - - - - - - - - - - Printing & Advertising - - - - - - - - - - Repairs & Maintenance - - - - - - - - - - Grants & Subsidies 1,959,664 525,002 383,405 - 122,305 118,138 4,166 122,305 - 100% Other Services & Charges 18,250 - - - - - - - - - Total Services & Charges 1,977,914 525,002 383,405 - 122,305 118,138 4,166 122,305 - 100% Interfund Transfers Out 1,000,000 - - - - - - - - - Total Expenditures 2,996,232 525,002 383,405 - 122,305 118,138 4,166 122,305 - 100% Net Surplus / (Deficit) (52,864) (64,649) (15,001) 75,000 (47,305) 79,650 75,484 Beginning Cash Balance - 53,214 - - Cash Adjustments 106,078 11,435 (37,920) - Ending Cash Balance 53,214 - (52,921) (47,305) (45,570) Cash Reserves Target - - - - =SUMIF(TableCashBalanceByFund[Fund],R9C13,TableCashBalanceByFund[12/31/2021]) 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 May 31, 2024 Fund Name Local Income Tax - Certified Shares Fund Number 404 Fund Type Special Revenue Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 13,334,937 9,591,298 - - - - - - - Interest Earnings 87,126 205,249 (329,900) - - 22,283 22,283 (22,283) - Debt Proceeds 1,598,000 1,632,000 - - - - - - - Other Income 246,998 53,680 318,253 - - - - - - Interfund Transfers In 147,786 730,725 - - - - - - - Total Revenue 15,414,847 12,212,952 (11,647) - - 22,283 22,283 (22,283) - Expenditures by Activity General City 3,173,836 1,248,612 13,131,982 - 3,402,510 4,155 94,746 98,901 3,303,608 3% Legal Dept 2,527 625 - - - - - - - - Information Technology 28,098 31,365 40,135 - - - - - - - Police Department 1,826,705 4,030,548 1,138,217 - - 569,109 - 569,109 (569,109) - Vacant & Abandoned Houses 185,684 338,827 - - - - - - - - Community Investment 25,880 687,244 - - - - - - - - Parks & Recreation 1,596,732 1,324,793 84,198 - 11,356 11,356 - 11,356 - 100% Morris Performing Arts Center 1,800,000 - - - - - - - - - Light Up South Bend 146,590 158,047 - - 99,875 - 99,875 99,875 - 100% Streets - 3,750,000 - - - - - - - - Curb & Sidewalk 1,500,000 1,500,000 - - - - - - - - Traffic Signals & Street Lighting 1,401,657 1,327,014 - - - - - - - - Total Expenditures 11,687,709 14,397,074 14,394,532 - 3,513,740 584,619 194,621 779,241 2,734,499 22% Expenditures by Type Supplies 145,595 107,876 - - 99,875 - 99,875 99,875 - 100% Services & Charges Professional Services 35,065 87,389 40,135 - 98,901 4,155 94,746 98,901 - 100% Printing & Advertising 24,785 - - - - - - - - - Utilities 1,401,657 1,327,014 - - - - - - - - Repairs & Maintenance 565,186 912,701 84,198 - 11,356 11,356 - 11,356 - 100% Grants & Subsidies 340,711 1,016,129 - - - - - - - - Other Services & Charges 1,086,776 1,564,276 172 - - - - - - - Debt Service Interest & Fees 53,009 40,171 58,178 - - 23,304 - 23,304 (23,304) - Total Services & Charges 5,138,446 6,217,414 1,262,722 - 110,257 584,619 94,746 679,365 (569,109) 616% Capital 123,519 2,692,887 - - - - - - - - Interfund Interfund Allocations 9,753 9,676 - - - - - - - - Interfund Transfers Out 6,270,396 5,369,221 13,131,810 - 3,303,608 - - - 3,303,608 0% Total Interfund 6,280,149 5,378,897 13,131,810 - 3,303,608 - - - 3,303,608 0% Total Expenditures 11,687,709 14,397,074 14,394,532 - 3,513,740 584,619 194,621 779,241 2,734,499 22% Net Surplus / (Deficit) 3,727,138 (2,184,123) (14,406,179) - (3,513,740) (562,336) (756,958) 18,631,245 Beginning Cash Balance 18,631,245 14,902,237 18,631,245 18,631,245 Cash Adjustments (7,456,146) 5,913,131 12,226,737 - Ending Cash Balance 14,902,237 18,631,245 16,451,803 15,117,505 1,466,445 Cash Reserves Target - - - - 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 No reserve requirement - Capital fund - spend down to zero 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 May 31, 2024 Fund Name Cumulative Capital Development Fund Number 406 Fund Type Capital Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 469,124 492,015 581,307 610,828 610,828 - - 610,828 0% Intergov./ Shared Revenues 41,568 19,615 43,758 45,458 45,458 - - 45,458 0% Interest Earnings 928 2,505 4,133 2,724 2,724 1,961 1,961 763 72% Total Revenue 511,620 514,135 629,199 659,010 659,010 1,961 1,961 657,049 0% Expenditures by Activity Transfer to Fund 404 - 143,687 458,333 500,000 500,000 208,333 - 208,333 291,667 42% Police Department 394,767 367,808 260,548 48,541 48,541 48,541 - 48,541 - 100% Park Capital - - - - - - - - - - Total Expenditures 394,767 511,495 718,881 548,541 548,541 256,874 - 256,874 291,667 47% Expenditures by Type Services & Charges Debt Service Principal 370,109 353,115 255,412 47,993 47,993 47,993 - 47,993 - 100% Debt Service Interest & Fees 24,658 14,694 5,136 547 547 547 - 547 - 100% Total Services & Charges 394,767 367,808 260,548 48,541 48,541 48,541 - 48,541 - 100% Capital - - - - - - - - - - Interfund Transfers Out - 143,687 458,333 500,000 500,000 208,333 - 208,333 291,667 42% Total Expenditures 394,767 511,495 718,881 548,541 548,541 256,874 - 256,874 291,667 47% Beginning Cash Balance 286,746 169,893 286,746 286,746 Cash Adjustments (233,706) 114,213 91,912 - Ending Cash Balance 169,893 286,746 288,976 397,215 (55,401) 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 May 31, 2024 Fund Name Cumulative Capital Improvement Fund Number 407 Fund Type Capital Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 207,761 187,765 187,788 186,102 186,102 - - 186,102 0% Interest Earnings 3,682 7,039 7,680 2,686 2,686 3,213 3,213 (527) 120% Other Income 25,000 - - 25,000 25,000 - - 25,000 0% Total Revenue 236,443 194,804 195,468 213,788 213,788 3,213 3,213 210,575 2% Expenditures by Activity Transfer to Fund 404 - 239,341 275,000 75,000 75,000 31,250 - 31,250 43,750 42% Community Investment - - - - - - - - - - Park Vehicles & Equipment 262,145 - - - - - - - - - Venues, Parks & Arts Capital - 246,116 996 170,000 170,000 - - - 170,000 0% Streets Vehicles & Equipment - - - - - - - - - - Total Expenditures 262,145 485,457 275,996 245,000 245,000 31,250 - 31,250 213,750 13% Expenditures by Type Capital - 246,116 996 170,000 170,000 - - - 170,000 0% Interfund Transfers Out 262,145 239,341 275,000 75,000 75,000 31,250 - 31,250 43,750 42% Total Expenditures 262,145 485,457 275,996 245,000 245,000 31,250 - 31,250 213,750 13% Net Surplus / (Deficit) (25,702) (290,653) (80,528) (31,212) (31,212) (28,037) (28,037) Beginning Cash Balance 651,096 676,798 651,096 651,096 Cash Adjustments 51,404 264,951 (211,548) - Ending Cash Balance 676,798 651,096 359,020 619,884 251,463 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 May 31, 2024 Fund Name Local Income Tax - Economic Development Fund Number 408 Fund Type Special Revenue Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 13,006,489 12,704,389 17,660,862 16,896,469 16,896,469 9,629,403 9,629,403 7,267,066 57% Intergov./ Grants - - 44,703 - - 0 0 - - Fines, Forfeitures, and Fees - - - - - - - - - Interest Earnings 128,951 353,542 750,667 62,311 62,311 360,658 360,658 (298,347) 579% Donations - 67,950 7,500 - - - - - - Other Income 151,545 165,020 1,124 150,000 347,083 347,783 347,783 (700) 100% Interfund Transfers In 1,000,000 - - - - - - - - Total Revenue 14,286,985 13,290,901 18,464,856 17,108,780 17,305,863 10,337,845 10,337,845 6,968,019 60% Expenditures by Activity General City - 2,834,071 64,117 - 4,901,811 48,110 573,489 621,599 4,280,212 13% PSAP 2,812,202 - - - - - - - - - Community Investment 2,274,806 5,741,067 6,783,252 5,984,028 8,210,187 2,253,464 1,357,881 3,611,345 4,598,842 44% Neighborhoods 2,340,000 3,562,633 3,839,034 8,020,000 9,550,707 2,882,934 1,028,313 3,911,247 5,639,460 41% Streets - 1,257,250 2,379,999 2,800,000 5,119,305 (815,496) 2,167,257 1,351,761 3,767,544 26% 2015 Park Bonds 376,736 374,474 308,421 369,381 369,381 211,580 - 211,580 157,801 57% Potawatomi Zoo - - 1,100,000 - - - - - - - 2018 Zoo Bonds 324,100 332,100 334,500 326,500 326,500 164,250 - 164,250 162,250 50% Engineering - - - 50,000 50,000 - - - 50,000 0% 2021 Infrastructure Bonds 253,000 575,500 644,500 4,790,300 4,790,300 322,000 - 322,000 4,468,300 7% Total Expenditures 8,380,845 14,677,096 15,453,823 22,340,209 33,318,192 5,066,843 5,126,940 10,193,783 23,124,409 31% Expenditures by Type Personnel Salaries & Wages Fringe Benefits Total Personnel Supplies Services & Charges Professional Services 3,074,579 380,420 489,734 560,000 751,654 365,234 287,193 652,427 99,227 87% Printing & Advertising 2,706 8,644 1,969 5,000 5,500 - 3,527 3,527 1,974 64% Utilities 46,983 47,538 41,208 72,828 72,828 13,216 - 13,216 59,612 18% Repairs & Maintenance 122,395 1,526,173 2,411,278 71,200 2,390,505 (814,038) 2,168,959 1,354,920 1,035,585 57% Grants & Subsidies 1,028,845 2,817,950 3,696,740 2,375,000 5,532,831 1,982,195 1,678,948 3,661,143 1,871,688 66% Other Services & Charges - 39,675 123,986 600,000 968,493 9,106 409,427 418,533 549,960 43% Debt Service Interest & Fees 209,777 142,850 135,250 127,500 127,500 64,250 - 64,250 63,250 50% Total Services & Charges 4,799,629 5,153,250 7,100,164 4,011,528 10,049,311 1,719,963 4,548,053 6,268,016 3,781,296 62% Capital 112,229 3,003,653 324,647 - 4,940,199 65,300 578,887 644,187 4,296,012 13% Interfund Transfers Out 3,468,986 6,520,192 8,029,012 18,328,681 18,328,681 3,281,580 - 3,281,580 15,047,101 18% Total Expenditures 8,380,845 14,677,096 15,453,823 22,340,209 33,318,192 5,066,843 5,126,940 10,193,783 23,124,409 31% Net Surplus / (Deficit) 5,906,140 (1,386,195) 3,011,033 (5,231,429) (16,012,328) 5,271,002 144,062 Beginning Cash Balance 24,795,353 24,795,353 24,795,353 24,795,353 Cash Adjustments (5,906,140) 1,386,195 (4,431,529) - Ending Cash Balance 24,795,353 24,795,353 23,374,857 8,783,025 31,502,111 Cash Reserves Target 4,190,422 7,338,548 7,726,911 16,659,096 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 May 31, 2024 Fund Name Equipment/Vehicle Leasing Fund Number 750 Fund Type Capital Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 17 - - - - - - - - Total Revenue 17 - - - - - - - - Expenditures by Type Services & Charges Debt Service Principal - - - - - - - - - - Debt Service Interest & Fees - - - - - - - - - - Total Services & Charges - - - - - - - - - - Capital - - - - - - - - - - Interfund Transfers Out - 347,697 - - - - - - - - Total Expenditures - 347,697 - - - - - - - - Net Surplus / (Deficit) 17 (347,697) - - - - - Beginning Cash Balance 347,697 347,680 347,697 347,697 Cash Adjustments (35) 347,714 (347,697) - 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 May 31, 2024 Fund Name South Bend Redevelopment Authority Fund Number 752 Fund Type Debt Service Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 71 2,855 16,077 5,420 5,420 9,962 9,962 (4,542) 184% Interfund Transfers In 2,866,000 3,055,500 3,825,000 4,684,081 4,684,081 2,200,000 2,200,000 2,484,081 47% Debt Proceeds - - (33,098,353) - - - - - - Total Revenue 2,866,071 3,058,355 (29,257,277) 4,689,501 4,689,501 2,209,962 - 2,209,962 2,479,539 47% Expenditures by Type Services & Charges Debt Service Principal 1,850,000 2,030,000 2,205,000 2,300,000 2,300,000 1,320,000 - 1,320,000 980,000 57% Debt Service Interest & Fees 1,006,069 1,012,027 1,447,309 2,389,081 2,389,081 1,781,991 - 1,781,991 607,091 75% Total Expenditures 2,856,069 3,042,027 3,652,309 4,689,081 4,689,081 3,101,991 - 3,101,991 1,587,091 66% Net Surplus / (Deficit) 10,002 16,328 (32,909,585) 420 420 (892,029) (892,029) Beginning Cash Balance 242,425 232,423 242,425 242,425 Cash Adjustments (20,004) (6,326) 32,925,913 - Ending Cash Balance 232,423 242,425 258,753 242,845 (444,507) Cash Reserves Target 232,423 242,425 258,753 242,845 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 May 31, 2024 Fund Name South Bend Building Corporation Fund Number 755 Fund Type Debt Service Funds Control City Funds 2024 2024 2024 2024 Total 2021 2022 2023 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 58 1,249 3,995 20,165 20,165 844 844 19,322 4% Debt Proceeds 8,860,022 - - - - - - - - Interfund Transfers In 2,564,000 2,736,000 2,217,500 1,423,193 1,423,193 719,750 719,750 703,443 51% Total Revenue 11,424,080 2,737,249 2,221,495 1,443,358 1,443,358 720,594 720,594 722,765 50% Expenditures by Type Services & Charges Debt Service Principal 2,150,000 2,195,000 1,645,000 910,000 910,000 590,000 - 590,000 320,000 65% Debt Service Interest & Fees 635,015 554,716 557,118 515,193 515,193 261,884 - 261,884 253,309 51% Total Services & Charges 2,785,015 2,749,716 2,202,118 1,425,193 1,425,193 851,884 - 851,884 573,309 60% Interfund Transfers Out 9,248,224 - - - - - - - - - Total Expenditures 12,033,240 2,749,716 2,202,118 1,425,193 1,425,193 851,884 - 851,884 573,309 60% Net Surplus / (Deficit) (609,159) (12,468) 19,377 18,165 18,165 (131,290) (131,290) Beginning Cash Balance 224,375 833,535 224,375 224,375 Cash Adjustments 1,218,319 (596,691) (31,845) - Ending Cash Balance 833,535 224,375 211,908 242,541 99,995 Cash Reserves Target 833,535 224,375 211,908 242,541 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 May 31, 2024 Fund Name TIF - River West Development Area Fund Number 324 Fund Type Tax Increment Financing Funds Control Redevelopment Commission Controlled Funds 2024 2024 2024 2024 2024 2024 2024 Total 2021 2022 2023 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 18,120,969 16,811,078 19,559,921 18,091,160 18,091,160 - - 18,091,160 0% Intergov./ Shared Revenues 383,000 200,000 385,000 396,500 396,500 197,000 197,000 199,500 50% Intergov./ Grants 868,707 123,848 331,620 - - 238,860 238,860 (238,860) - Charges for Services - - - - - - - - - Interest Earnings 153,650 431,088 868,831 465,981 465,981 405,692 405,692 60,289 87% Donations - - - - - - - - - Debt Proceeds - - - - - - - - - Other Income 22,900 167,125 68,639 - - 81,935 81,935 (81,935) - Interfund Transfers In 585,315 16 8 - - - - - - Total Revenue 20,134,540 17,733,155 21,214,018 18,953,641 18,953,641 923,487 923,487 18,030,154 5% Expenditures by Type Services & Charges Professional Services 714,611 669,160 761,913 447,928 6,088,271 649,955 4,645,861 5,295,816 792,454 87% Debt Service Principal 3,883,193 3,711,202 3,874,615 4,063,455 4,063,455 2,006,230 - 2,006,230 2,057,225 49% Debt Service Interest & Fees 958,715 812,903 641,646 461,970 461,970 258,298 - 258,298 203,673 56% Other Services & Charges - 250,000 225,000 - 3,025,000 250,000 2,265,740 2,515,740 509,260 83% Total Services & Charges 5,556,519 5,443,266 5,503,174 4,973,353 13,638,696 3,164,483 6,911,601 10,076,084 3,562,612 74% Capital 4,873,092 6,103,348 12,780,071 12,991,913 47,561,700 10,453,754 9,076,820 19,530,574 28,031,126 41% Interfund Transfers Out 5,013,303 4,710,000 4,270,800 4,581,135 4,581,135 1,572,000 - 1,572,000 3,009,135 34% Total Expenditures 15,442,915 16,256,613 22,554,045 22,546,401 65,781,530 15,190,237 15,988,421 31,178,658 34,602,873 47% Net Surplus / (Deficit) 4,691,625 1,476,541 (1,340,027) (3,592,759) (46,827,889) (14,266,750) (30,255,171) Beginning Cash Balance 33,713,041 29,039,261 33,713,041 33,713,041 Cash Adjustments (9,365,405) 3,197,238 2,754,322 - 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 May 31, 2024 Fund Name TIF - West Washington Fund Number 422 Fund Type Tax Increment Financing Funds Control Redevelopment Commission Controlled Funds 2024 2024 2024 2024 2024 2024 2024 Total 2021 2022 2023 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 348,856 308,363 490,344 289,606 289,606 - - 289,606 0% Interest Earnings 7,164 18,135 45,603 30,516 30,516 23,689 23,689 6,827 78% Other Income - - - - - - - - - Total Revenue 356,020 326,498 535,947 320,121 320,121 23,689 23,689 296,433 7% Expenditures by Type Services & Charges Professional Services 45,544 - - - 1,140,000 - 1,140,000 1,140,000 - 100% Total Services & Charges 45,544 - - - 1,140,000 - 1,140,000 1,140,000 - 100% Capital 202,738 113,570 99,745 280,000 348,357 68,357 - 68,357 280,000 20% Total Expenditures 248,282 113,570 99,745 280,000 1,488,357 68,357 1,140,000 1,208,357 280,000 81% Net Surplus / (Deficit) 107,738 212,928 436,202 40,121 (1,168,235) (44,668) (1,184,668) Beginning Cash Balance 1,235,031 1,127,293 1,235,031 1,235,031 Cash Adjustments (215,476) (105,190) (227,492) - Ending Cash Balance 1,127,293 1,235,031 1,443,740 66,795 1,838,523 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 May 31, 2024 Fund Name TIF - River East Development Area (NE Dev) Fund Number 429 Fund Type Tax Increment Financing Funds Control Redevelopment Commission Controlled Funds 2024 2024 2024 2024 2024 2024 2024 Total 2021 2022 2023 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 4,328,968 4,209,328 6,216,898 3,899,348 3,899,348 - - 3,899,348 0% Interest Earnings 39,992 146,645 360,139 138,858 138,858 188,369 188,369 (49,511) 136% Other Income 74,327 16,850 1,000 - - - - - - Interfund Transfers In 673,180 - - - - - - - - Total Revenue 5,116,467 4,372,823 6,578,037 4,038,206 4,038,206 188,369 188,369 3,849,837 5% Expenditures by Type Services & Charges Professional Services 67,611 428,035 371,517 - 1,126,297 58,020 986,635 1,044,656 81,641 93% Insurance 523 - - - - - - - - - Other Services & Charges - - - - 125,000 - 708 708 124,292 1% Interfund Transfer Out - - 230,200 - - - - - - - Total Services & Charges 68,133 428,035 601,717 - 1,251,297 58,020 987,343 1,045,364 205,933 84% Capital 1,336,457 1,549,275 3,232,307 3,500,000 9,685,649 358,086 2,917,421 3,275,507 6,410,141 34% Total Expenditures 1,404,591 1,977,310 3,834,024 3,500,000 10,936,946 416,106 3,904,765 4,320,871 6,616,074 40% Net Surplus / (Deficit) 3,711,876 2,395,513 2,744,012 538,206 (6,898,740) (227,737) (4,132,502) Beginning Cash Balance 9,506,445 5,864,278 9,506,445 9,506,445 Cash Adjustments (7,354,043) 1,246,655 (350,543) - Ending Cash Balance 5,864,278 9,506,445 11,899,914 2,607,706 14,403,109 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 May 31, 2024 Fund Name TIF - Southside Development Area #1 Fund Number 430 Fund Type Tax Increment Financing Funds Control Redevelopment Commission Controlled Funds 2024 2024 2024 2024 2024 2024 2024 Total 2021 2022 2023 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 2,981,728 2,745,678 2,986,918 1,852,064 1,852,064 - - 1,852,064 0% Interest Earnings 75,461 200,851 411,769 100,986 100,986 142,235 142,235 (41,248) 141% Other Income - - 691,010 - - - - - - Total Revenue 3,057,189 2,946,528 4,089,697 1,953,050 1,953,050 142,235 142,235 1,810,816 7% Expenditures by Type Services & Charges Professional Services 162,661 176,193 568,771 - 275,982 182,199 206,023 388,222 (112,240) 141% Total Services & Charges 162,661 176,193 568,771 - 275,982 182,199 206,023 388,222 (112,240) 141% Capital 999,692 2,057,679 5,879,206 2,000,000 11,260,280 4,010,853 4,347,561 8,358,413 2,901,867 74% Total Expenditures 1,162,353 2,233,872 6,447,977 2,000,000 11,536,262 4,193,052 4,553,583 8,746,635 2,789,627 76% Net Surplus / (Deficit) 1,894,837 712,656 (2,358,280) (46,950) (9,583,212) (4,050,817) (8,604,401) Beginning Cash Balance 14,473,182 12,586,134 14,473,182 14,473,182 Cash Adjustments (3,781,884) 1,174,391 3,047,830 - Ending Cash Balance 12,586,134 14,473,182 15,162,732 4,889,970 9,213,546 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 May 31, 2024 Fund Name TIF - Douglas Road Fund Number 435 Fund Type Tax Increment Financing Funds Control Redevelopment Commission Controlled Funds 2024 2024 2024 2024 2024 2024 2024 Total 2021 2022 2023 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 269,923 308,581 233,288 169,320 169,320 - - 169,320 0% Interest Earnings 687 3,018 12,570 10,824 10,824 7,817 7,817 3,007 72% Total Revenue 270,610 311,600 245,859 180,144 180,144 7,817 7,817 172,327 4% Expenditures by Type Services & Charges Professional Services 14,800 1,308 - - 74,175 - - - 74,175 0% Total Services & Charges 14,800 1,308 - - 74,175 - - - 74,175 0% Interfund Transfers Out 91,370 209,147 - - - - - - - - Total Expenditures 106,170 210,455 - - 74,175 - - - 74,175 0% Net Surplus / (Deficit) 164,440 101,145 245,859 180,144 105,969 7,817 7,817 Beginning Cash Balance 257,579 93,140 257,579 257,579 Cash Adjustments (328,879) 63,295 (145,504) - Ending Cash Balance 93,140 257,579 357,934 363,548 612,226 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 May 31, 2024 Fund Name TIF - River East Residential Area (NE Res) Fund Number 436 Fund Type Tax Increment Financing Funds Control Redevelopment Commission Controlled Funds 2024 2024 2024 2024 2024 2024 2024 Total 2021 2022 2023 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 6,299,000 6,268,217 7,228,216 6,097,948 6,097,948 - - 6,097,948 0% Interest Earnings 19,471 56,636 157,758 117,973 117,973 103,292 103,292 14,681 88% Total Revenue 6,318,471 6,324,854 7,385,974 6,215,921 6,215,921 103,292 103,292 6,112,629 2% Expenditures by Type Services & Charges Professional Services 13,350 11,500 - 30,000 45,000 10,740 - 10,740 34,260 24% Debt Service Principal 427,037 445,523 464,882 126,129 126,129 71,390 - 71,390 54,739 57% Debt Service Interest & Fees 67,791 49,305 29,946 14,386 14,386 6,679 - 6,679 7,707 46% Capital - - 338,132 - 2,561,868 983,433 1,497,772 2,481,205 Total Services & Charges 508,178 506,328 832,960 170,514 2,747,382 1,072,241 1,497,772 2,570,013 96,706 94% Interfund Transfers Out 5,058,659 4,396,375 4,403,875 4,409,606 4,409,606 2,202,625 - 2,202,625 2,206,981 50% Total Expenditures 5,566,837 4,902,703 5,236,835 4,580,121 7,156,989 3,274,866 1,497,772 4,772,638 2,303,687 67% Net Surplus / (Deficit) 751,634 1,422,151 2,149,139 1,635,800 (941,068) (3,171,574) (4,669,346) Beginning Cash Balance 5,429,968 4,678,334 5,429,968 5,429,968 Cash Adjustments (1,503,268) (670,516) (740,333) - Ending Cash Balance 4,678,334 5,429,968 6,838,775 4,488,900 5,826,730 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 May 31, 2024 Fund Name Airport 2003 Debt Reserve Fund Number 315 Fund Type Debt Service Funds Control Redevelopment Commission Controlled Funds 2024 2024 2024 2024 2024 2024 2024 Total 2021 2022 2023 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 6,133 10,084 30,526 - - 13,973 13,973 (13,973) - Total Revenue 6,133 10,084 30,526 - - 13,973 13,973 (13,973) - Expenditures by Type Interfund Transfers Out 6,133 - - - - - - - - - - - - 1,040,462 1,040,462 - - - 1,040,462 - Total Expenditures 6,133 - - 1,040,462 1,040,462 - - - 1,040,462 0% Net Surplus / (Deficit) - 10,084 30,526 (1,040,462) (1,040,462) 13,973 13,973 Beginning Cash Balance 1,040,462 1,040,462 1,040,462 1,040,462 Cash Adjustments - (10,084) (23,836) - Ending Cash Balance 1,040,462 1,040,462 1,047,153 0 1,094,296 Cash Reserves Target 1,040,462 1,040,462 1,047,153 0 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 fund 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 May 31, 2024 Fund Name Airport 2003 Debt Reserve Fund Number 315 Fund Type Debt Service Funds Control Redevelopment Commission Controlled Funds 2024 2024 2024 2024 2024 2024 2024 Total 2021 2022 2023 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 6,133 10,084 30,526 - - 13,973 13,973 (13,973) - Total Revenue 6,133 10,084 30,526 - - 13,973 13,973 (13,973) - Expenditures by Type Interfund Transfers Out 6,133 - - - - - - - - - - - - 1,040,462 1,040,462 - - - 1,040,462 0% Total Expenditures 6,133 - - 1,040,462 1,040,462 - - - 1,040,462 0% Net Surplus / (Deficit) - 10,084 30,526 (1,040,462) (1,040,462) 13,973 13,973 Beginning Cash Balance 1,040,462 1,040,462 1,040,462 1,040,462 Cash Adjustments - (10,084) (23,836) - Ending Cash Balance 1,040,462 1,040,462 1,047,153 0 1,094,296 Cash Reserves Target 1,040,462 1,040,462 1,047,153 0 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 fund 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 May 31, 2024 Fund Name 2018 TIF Park Bond Debt Service Fund Number 351 Fund Type Debt Service Funds Control Redevelopment Commission Controlled Funds 2024 2024 2024 2024 2024 2024 2024 Total 2021 2022 2023 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 6,085 14,409 30,515 21,353 21,353 13,968 13,968 7,386 65% Total Revenue 6,085 14,409 30,515 21,353 21,353 13,968 13,968 7,386 65% Total Expenditures - - - - - - - - - - Net Surplus / (Deficit) 6,085 14,409 30,515 21,353 21,353 13,968 13,968 Beginning Cash Balance 1,035,750 1,029,665 1,035,750 1,035,750 Cash Adjustments (12,169) (8,324) (19,498) - Ending Cash Balance 1,029,665 1,035,750 1,046,766 1,057,103 1,093,892 Cash Reserves Target 1,029,665 1,035,750 1,046,766 1,057,103 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 May 31, 2024 Fund Name 2019 South Shore Double Tracking Debt Service Fund Number 352 Fund Type Debt Service Funds Control Redevelopment Commission Controlled Funds 2024 2024 2024 2024 2024 2024 2024 Total 2021 2022 2023 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 3 3 402 402 1 1 400 0% Interfund Transfers In 1,036,500 1,035,000 1,035,500 1,033,625 1,033,625 519,000 519,000 514,625 50% Total Revenue 1,036,503 1,035,003 1,035,503 1,034,027 1,034,027 519,001 519,001 515,025 50% Expenditures by Type Services & Charges Debt Service Principal 650,000 685,000 720,000 760,000 760,000 375,000 - 375,000 385,000 49% Debt Service Interest & Fees 377,750 344,750 310,125 273,625 273,625 141,500 - 141,500 132,125 52% Total Services & Charges 1,027,750 1,029,750 1,030,125 1,033,625 1,033,625 516,500 - 516,500 517,125 50% Total Expenditures 1,027,750 1,029,750 1,030,125 1,033,625 1,033,625 516,500 - 516,500 517,125 50% Net Surplus / (Deficit) 8,753 5,253 5,378 402 402 2,501 2,501 Beginning Cash Balance 9,443 690 9,443 9,443 Cash Adjustments (17,506) 3,500 (125) - Ending Cash Balance 690 9,443 14,696 9,844 22,575 Cash Reserves Target 690 9,443 14,696 9,844 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 May 31, 2024 Fund Name 2020 TIF Library Bond Debt Service Reserve Fund Number 353 Fund Type Debt Service Funds Control Redevelopment Commission Controlled Funds 2024 2024 2024 2024 2024 2024 2024 Total 2021 2022 2023 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 16 16 16 6,539 6,539 7 7 6,532 0% Interfund Transfers In - - - - - - - - - Total Revenue 16 16 16 6,539 6,539 7 7 6,532 0% Expenditures by Type Interfund Transfers Out 11 16 8 - - - - - - - Total Expenditures 11 16 8 - - - - - - - Net Surplus / (Deficit) 5 - 8 6,539 6,539 7 7 Beginning Cash Balance 326,944 326,939 326,944 326,944 Cash Adjustments (11) 5 (8) - Ending Cash Balance 326,939 326,944 326,944 333,483 326,959 Cash Reserves Target 326,939 326,944 326,944 333,483 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 May 31, 2024 Fund Name Redevelopment General Fund Number 433 Fund Type Capital Funds Control Redevelopment Commission Controlled Funds 2024 2024 2024 2024 2024 2024 2024 Total 2021 2022 2023 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 3,543 556 352 100 100 20 20 80 20% Hotel/Motel Taxes - 374,523 191,000 763,500 763,500 381,500 381,500 382,000 50% Interest Earnings 13,014 44,323 98,249 76,586 76,586 41,051 41,051 35,535 54% Donations 1,411,877 1,000,000 1,364,412 1,000,000 1,000,000 - - 1,000,000 0% Other Income 1,000 - - - - - - - - Interfund Transfers In - - - 150,000 150,000 - - 150,000 0% Total Revenue 1,429,434 1,419,402 1,654,014 1,990,186 1,990,186 422,572 422,572 1,567,615 21% Expenditures by Type Services & Charges Professional Services 91 - 10,006 4,500 94,494 19,321 47,771 67,092 27,402 71% Grants & Subsidies 538,272 460,417 1,397,903 - 1,126,964 141,726 585,044 726,770 400,194 64% Total Services & Charges 538,363 460,417 1,407,909 4,500 1,221,458 161,047 632,815 793,862 427,596 65% Capital - - - 1,000,000 1,000,000 - - - 1,000,000 0% Interfund Transfers Out 147,786 381,500 763,000 750,388 750,388 381,500 - 381,500 368,888 51% Total Expenditures 686,149 841,917 2,170,909 1,754,888 2,971,846 542,547 632,815 1,175,362 1,796,484 40% Net Surplus / (Deficit) 743,285 577,485 (516,895) 235,299 (981,660) (119,975) (752,790) Beginning Cash Balance 3,187,994 2,444,710 3,187,994 3,187,994 Cash Adjustments (1,486,570) 165,800 1,083,162 - Ending Cash Balance 2,444,710 3,187,994 3,754,261 2,206,335 3,126,871 Cash Reserves Target 171,537 210,479 542,727 742,961 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 May 31, 2024 Fund Name Certified Technology Park Fund Number 439 Fund Type Capital Funds Control Redevelopment Commission Controlled Funds 2024 2024 2024 2024 2024 2024 2024 Total 2021 2022 2023 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 65 155 328 230 230 150 150 79 65% Total Revenue 65 155 328 230 230 150 150 79 65% Expenditures by Type Services & Charges Professional Services - - - - - - - - - - Other Services & Charges - - - - - - - - - - Total Services & Charges - - - - - - - - - - Capital - - - - - - - - - - Total Expenditures - - - - - - - - - - Net Surplus / (Deficit) 65 155 328 230 230 150 150 Beginning Cash Balance 11,145 11,080 11,145 11,145 Cash Adjustments (131) (90) (210) - Ending Cash Balance 11,080 11,145 11,264 11,375 11,771 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 May 31, 2024 Fund Name 2018 TIF Park Bond Capital Fund Number 452 Fund Type Capital Funds Control Redevelopment Commission Controlled Funds 2024 2024 2024 2024 2024 2024 2024 Total 2021 2022 2023 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 15,033 33,275 67,016 - - 21,641 21,641 (21,641) - Total Revenue 15,033 33,275 67,016 - - 21,641 21,641 (21,641) - Expenditures by Type Services & Charges Professional Services - - - - - - - - - - Total Services & Charges - - - - - - - - - - Capital 188,982 156,103 7,480 - 2,315,432 919,772 1,395,660 2,315,432 - 100% Total Expenditures 188,982 156,103 7,480 - 2,315,432 919,772 1,395,660 2,315,432 - 100% Net Surplus / (Deficit) (173,950) (122,827) 59,536 - (2,315,432) (898,131) (2,293,791) Beginning Cash Balance 2,433,236 2,614,468 2,433,236 2,433,236 Cash Adjustments 355,182 (58,405) (189,921) - Ending Cash Balance 2,614,468 2,433,236 2,302,851 117,804 1,470,071 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 May 31, 2024 Fund Name Airport Urban Enterprise Zone Fund Number 454 Fund Type Capital Funds Control Redevelopment Commission Controlled Funds 2024 2024 2024 2024 2024 2024 2024 Total 2021 2022 2023 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 2,411 5,709 12,091 8,296 8,296 5,534 5,534 2,761 67% Total Revenue 2,411 5,709 12,091 8,296 8,296 5,534 5,534 2,761 67% Expenditures by Type Services & Charges Professional Services - - - - - - - - - - Other Services & Charges - - - - - - - - - - Total Services & Charges - - - - - - - - - - Capital - - - - - - - - - - Total Expenditures - - - - - - - - - - Net Surplus / (Deficit) 2,411 5,709 12,091 8,296 8,296 5,534 5,534 Beginning Cash Balance 410,393 407,982 410,393 410,393 Cash Adjustments (4,822) (3,298) (7,726) - Ending Cash Balance 407,982 410,393 414,758 418,689 433,431 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 City of South Bend, Indiana Monthly Financial Report May 31, 2024 Fund Name 2023 South Bend Redevelopment Authority Fund Number 456 Fund Type Capital Funds Control Redevelopment Commission Controlled Funds 2024 2024 2024 2024 2024 2024 2024 Total 2021 2022 2023 Original Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Other Income - - 7,115,209 - - 101,673 101,673 (101,673) - Debt Proceeds - - 33,098,353 - - - - - - Interfund Transfers In - - - - - - - - - Interest Earnings - - - - - 413,593 413,593 (413,593) - Total Revenue - - 40,213,563 - - 515,266 - 515,266 (101,673) - Expenditures by Type Services & Charges Debt Service Interest & Fees - - 490,359 - - - - - - - Total Services & Charges - - 490,359 - - - - - - - Capital - - - - - - - - - - Interfund Interfund Allocations - - 6,325,379 - 20,831,723 1,568,114 4,359,338 5,927,452 14,904,270 28% Interfund Transfers Out - - - - - - - - - - Total Interfund - - 6,325,379 - 20,831,723 1,568,114 4,359,338 5,927,452 14,904,270 28% Total Expenditures - - 6,815,738 - 20,831,723 1,568,114 4,359,338 5,927,452 14,904,270 28% Net Surplus / (Deficit) - - 33,397,825 - (20,831,723) (1,052,848) (5,412,186) Beginning Cash Balance - - - - Cash Adjustments - - (33,397,825) - Ending Cash Balance - - - (20,831,723) 33,097,027 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 in 2023 to track the expenditures of the proceeds from the South Bend Redevelopment Authority Lease Rental Revenue Bonds of 2023, Series A. The Series A bonds were issued for the purpose of funding various public improvement projects located in the River East and River West TIF districts. Bond proceeds from the South Bend Redevelopment Authority Lease Rental Revenue Bonds of 2023, Series A. Expenditures will be related to the various public infrastructure improvement projects located within the South Bend Redevelopment Commission’s River West and River East Development Areas. City of South Bend, Indiana Monthly Financial Report May 31, 2024 Fund Name 2024 South Bend Redevelopment Authority Fund Number 457 Fund Type Capital Funds Control Redevelopment Commission Controlled Funds 2024 2024 2024 2024 2024 2024 2024 Total 2021 2022 2023 Original Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb. Balance Budget Revenue Other Income - - - - - - - - - Debt Proceeds - - - - - - - - - Interfund Transfers In - - - - - - - - - Interest Earnings - - - - - - - - - Total Revenue - - - - - - - - - - Expenditures by Type Services & Charges Debt Service Interest & Fees - - - - - - - - - - Total Services & Charges - - - - - - - - - - Capital - - - - - - 72,470 72,470 (72,470) - Interfund Interfund Allocations - - - - - - - - - - Interfund Transfers Out - - - - - - - - - - Total Interfund - - - - - - - - - - Total Expenditures - - - - - - 72,470 72,470 (72,470) - Net Surplus / (Deficit) - - - - - - (72,470) Beginning Cash Balance - - - - Cash Adjustments - - - - Ending Cash Balance - - - - - 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 The proceeds of the 2024B Bonds will be used for the purpose of funding site work, construction of up to two public parking garages and a skyway improvement, and any projects related to the foregoing, supporting the Madison Lifestyle District located in the South Bend Redevelopment Commission's River West Development Area, to pay for a debt service surety policy, and to pay insurance expenses. Revenues to repay the 2024 series B bonds coming out of the River West TIF. Expenses paid from bond proceeds are related to cost of issuance and project costs.