HomeMy WebLinkAbout2026 A&F Budget Presentation•
City of South Bend
Indiana
Filed in Clerk's Office -:. AUG 2 0 2025
Bianca Tirado
City Clerk , South Be nd, IN
Common Council
2026 Budget Hearing #2
Administration & Finance
August 20, 2025
Controller's Office -
Finance
t ·""•\ City of South Bend
\::,." Indiana
Great
Workplace
Sustainable
Asset
Management
":"""\ City of South Bend
i ·-. i Indiana
Transparent,
Useful Financial
Reporting
Efficient &
Effective
Financial
• Issued over $83M in bonds to fund
various projects in the City.
• $44.86M in revenue bonds for the Four
Winds Field renovation project.
• Adds a full second level of seating ,
renovates the primary seating areas
and suites, adds a 20,000 sq/ft event
space building, a splash pad and new
playground.
• Adds additional restrooms, circulation
space, updated retail and concession
areas and a new improved entrance.
g'.""""\ City of South Bend
'., _ .; Indiana
• Issued $24.48M in revenue bonds
for the Madison Lifestyle District
project. Bonds will fund the
infrastructure of the site for the
construction of up to two public
garages and a skyway
improvement.
• Project will include new
apartments, a new hotel, and
commercial space.
• Project will be constructed in two
phases.
/_..,, .. \ City of South Bend
.. _,_ .1 Indiana
• Issued $14.64M in revenue bonds
to fund Water Utility projects.
• Lead Service Line Projects
• Booster Station Project
• Improves the City's water
system.
• Removes old lead water . pipes.
• Improves capacity to meet
peak water demands .
/ ... , .. \ City of South Bend
'< __ : Indiana
• Human Resources onboarded
465 new employees in 2024.
• Of the 465 new
employees, 294 were part-
time/seasonal employees.
,--·"''\ City of South Bend
~., _; Indiana
Departments
Admin & Finance
City Clerk
Code Enforcement
Common Council
Community Investments
Fire Department
Innovation & Technology
Legal
Mayor's Office
Police Department
Public Works
Venues, Parks, and Arts
Total
FY2024 New
Hires
13
6
11
4
9
35
16
6
19
59
87
200
465
• Hall of Fame Award
• The Director of Equipment Services (Jeff Hudak) received a
prestigious Hall of Fame award from the U.S. Department of
Energy's Drive Clean Indiana initiative.
• This significant recognition celebrates his outstanding
contributions and leadership in advancing clean and sustainable
initiatives throughout our community.
• Staffing Stability
• Teamsters pay increase has resulted in zero turnover for
consecutive months. Demonstrates the effectiveness our
compensation strategy has in retaining valuable team
/"'"•\ City of South Bend
i ,.·_ J Indiana
Controller's Office 2,340,274 2,613,454 3,493,319 3,743,451 7.2%
Salaries & Wages 1,449,697 1,547,252 1,925,630 2,229,149 15.8%
Fringe Benefits 502,289 563,693 788,889 860,702 9.1%
Supplies 11,893 10,524 16,800 16,000 -4.8%
Education & Training 3,583 14,984 15,000 7,500 -50.0%
Other Services & Charges 15,313 11,599 12,500 12,500 0.0%
Printing & Advertising 2,860 714 3,000 2,500 -16.7%
Professional Services 345,764 452,505 720,000 608,100 -15.5%
Repairs & Maintenance 7,857 4,538 2500 2,500 0.0%
Travel 1,019 7,646 9,000 4,500 -50.0%
General City 9,887,074 6,555,333 1,489,014 1,038,000 -30.3%
Grants & Subsidies 7,107,877 3,560,822 397,594 403,000 1 .4%
Other Services & Charges 1,694,785 2,243,448 406,420 335,000 -17.6%
Repairs & Maintenance
(CAM) 1 ,084,412 751,063 685,000 300,000 -56.2%
f' ·""\ City of South Bend
t _, _; Indiana
Liability Insurance
Liability Coverage
Professional Services
Becks Lake
Claims
Legal Services
Worker's Compensation
Prevention Programs
Drug Screens
Physicals
TPA Admin Fee
Stop-Loss Coverage
Worker's Comp Claims
Business Insurance
Professional Services
Business Insurance Premiums
Claims
/""'\ City of South Bend
t ,_ ... / Indiana
2023
Actuals
2 ,877,275
641 ,590
8 ,595
335 ,711
198 ,721
98,563
1 ,086,165
5 ,712
11 ,205
12 ,875
56 ,000
156,501
843 ,872
1 ,149,520
0
1,052,315
97 ,205
2024 2025 2026 Proposed
Actuals Budget Budget YOY%Chg
3,039,952 3 ,977,422 4,031,500 1.4%
463 ,760 1 ,254,372 1,215,000 -3.1%
1,500 53 ,249 30 ,000 -43 .7%
73 ,331 116,123 100 ,000 -13 .9%
303 ,929 1 ,000 ,000 1,000 ,000 0 .0%
85 ,000 85 ,000 85 ,000 0.0%
1,390 ,161 1 ,393,000 1,386,500 -0.5%
10,494 10,000 8 ,500 -15 .0%
22 ,080 25 ,000 25 ,000 0.0%
5,086 20 ,000 15,000 -25.0%
56 ,000 68 ,000 68 ,000 0.0%
154,876 170,000 170 ,000 0.0%
1,141 ,625 1 ,100 ,000 1,100,000 0.0%
1,186,031 1 ,330,050 1,430,000 7.5%
80 ,000 80,000 80 ,000 0.0%
1 ,052 ,315 1 ,000,050 1,100,000 10.0%
53 ,716 250 ,000 250 ,000 0.0%
Central Services
Salaries & Wages
Fringe Benefits
Supplies
Education & Training
Other Services & Charges
Professional Services
Repairs & Maintenance
Travel
Utilities
Capital
{""~\ City of South Bend
,._ _ ; Indiana
2023
Actuals
9,423,270
1,778,787
726,019
6,543,875
4,990
12,570.27
6,968
279,396
2,342
68,323
-
2024
Actuals
10,269,877
2,254,224
865,146
6,834,645
8,182
12,594
15,569
190,780
2,875
60,520
25,342
2026
2025 Proposed
Budget Budget %change YOY
11,720,131 11,164,930 -4.7%
2,762,557 2,747,565 -0.5%
1,249,795 1,165,216 -6.8%
7,189,518 6,645,791 -7.6%
18,050 15,919 -11.8%
19,250 35,156 82.6%
86,530 70,383 -18.7%
301,500 245,537 -18.6%
4,850 4,482 -7.6%
80,881 80,881 0.0%
7,200 154,000 2038.9%
Human Resources
Salaries & Wages
Fringe Benefits
Supplies
Education & Training
Other Services & Charges
Printing & Advertising
Professional Services
Repairs & Maintenance
Travel
Health Insurance and
Benefits
Salaries & Wages
Other Personnel Costs
Supplies
Insurance
Other Services & Charges
Printing & Advertising
City of South Bend
Indiana
2023 Actuals 2024 Actuals
657 ,360 719,906
456 ,149 501 ,578
167,852 188,410
8 ,124 9 ,045
10 ,198 8,129
4,206 5,138
3,487 2 ,057
2 ,115 3,884
1,120 140
4 ,109 1,524
17,404,474 17,506,079
83 ,396 78 ,021
16,644 ,320 16,743 ,301
64 ,176 113,029
603 ,954 568 ,178
8 ,628 3,551
0 0
2026 Proposed
2025 Bud et Bu et YOY¾Ch
843,857 783,156 -7.2%
542 ,094 518,607 -4.3%
226,263 193,049 -14 .7%
17 ,000 17 ,000 0 .0%
35 ,000 35 ,000 0 .0%
10,000 5,500 -45.0%
6,500 4 ,000 -38.5%
1,000 5 ,000 400.0%
0 0 0 .0%
6 ,000 5,000 -16.7%
19,663,322 18,323,995 -6.8%
150,000 100 ,000 -33 .3%
18,696 ,327 17,407,000 -6.9%
150 ,000 150 ,000 0.0%
665 ,395 665 ,395 0.0%
1,500 1,500 0.0%
100 100 0.0%
{,;.:.\ Cit>: of South Bend -,._~ ."" Indiana Questions?