HomeMy WebLinkAbout10-26 Q1 2026 Additional Appropriations (Substitute) County-City Building - Phone 311 inside City limits
227 W Jefferson Blvd Suite,1200 N -SOUTH BL:_ Email 311@southbendin.gov
South Bend,IN 46601 ,4 �� Website Southbendin.gov
James Mueller,Mayor U •+
1865�
City of South Bend
Department of Administration &Finance
Division of Human Resources
March 4th, 2026
Canneth Lee,President Filed in Clerk's Office
City of South Bend Common Council
227 W.Jefferson Boulevard,4th Floor Mar 4, 2026
South Bend, Indiana 46601
Bianca lFiradu
City Clerk. South Bend, IN
RE: QI 2026 Additional Appropriation Ordinance
Dear President Lee,
During the past several years, it has been the practice of the City of South Bend to request
department heads,fiscal staff,and city administration to conduct an extensive review of the status
of compliance with the adopted city budget and propose necessary adjustments periodically
throughout the year.For 2026,we plan to propose adjustments during four time periods—March,
June,September and December.
Based on our budget review,we are submitting the enclosed additional appropriation ordinance for
your consideration.
I will present this bill to the Common Council at the appropriate committee and Council meetings.
It is requested that this bill be filed for 1st reading on March 9th,2026,with 2nd reading,public
hearing and 3rd reading scheduled for March 23'd, 2026.
Thank you for your attention to this request. If you should have any questions,please feel to contact
me at 574-235-9822.
Regards,
t\r„0_04.:
Kyle Willis
City Controller
Filed in Clerk's Office
Mar 9, 2026
SUBSTITUTE BILL NO. 10-26 Bianca firado
City Clerk. South Bend, IN
ORDINANCE NO.
AN ORDINANCE OF THE COMMON COUNCIL OF THE CITY OF SOUTH BEND,
INDIANA,APPROPRIATING ADDITIONAL FUNDS FOR CERTAIN DEPARTMENTAL
AND CITY SERVICES OPERATIONS FOR THE YEAR 2026 OF$976,000 FROM THE
GENERAL FUND (#101), $150,000 FROM THE PARKS AND RECREATION FUND (#201),
$465,000 FROM THE MOTOR VEHICLES HIGHWAY FUND (#202),$500,000 FROM
THE COMMUNITY INVESTMENT OPERATING FUND (#211),$50,000 FROM THE
GIFT,DONATION,BEQUEST FUND(#217), $114,300 FROM THE LAW
ENFORCEMENT CONTINUING EDUCATION FUND(#220), $2,750 FROM THE
CENTRAL SERVICES FUND (#222), $21,099 FROM THE IT/INNOVATION/311 CALL
CENTER FUND (#279), $296,600 FROM THE POLICE FEDERAL DRUG
ENFORCEMENT FUND (#299), $2,150,000 FROM THE LOCAL INCOME TAX—
ECONOMIC DEVELOPMENT FUND (#408),$1,100,000 FROM THE PROFESSIONAL
SPORTS CONVENTION DEVELOPMENT AREA FUND(#413),$3,800,000 FROM THE
WATER WORKS CAPITAL FUND(#622),$20,000 FROM THE SEWAGE WORKS
OPERATIONS FUND (#641), $600,000 FROM THE STORM SEWER FUND (#667), $71,265
FROM THE CENTURY CENTER OPERATIONS FUND (#670), AND $5,000 FROM THE
SELF-FUNDED EMPLOYEE BENEFITS FUND(#711).
STATEMENT OF PURPOSE AND INTENT
By Ordinance No. 11229-25 on October 13, 2025, the Common Council adopted the City's
2026 operating and capital budgets,which included expenditures for various City operations. It is
now necessary to appropriate additional funds for operational and capital expenditures necessary for
the City to affect the provision of services to its residents, which were not anticipated at the time the
City budget was adopted.
NOW, THEREFORE, BE IT ORDAINED by the Common Council of the City of South
Bend, Indiana, as follows:
Section I. The following amounts are hereby appropriated in fiscal year 2026 and set apart
within the following designated funds for expenditures as follows:
Fund Fund Name Amount
101 General Fund $976,000
201 Parks& Recreation 150,000
202 Motor Vehicle Highway 465,000
211 Community Investment Operating 500,000
217 Gift,Donation, Bequest 50,000
220 Law Enforcement Continuing Education 114,300
222 Central Services 2,750
279 IT/Innovation/311 Call Center 21,099
299 Police Federal Drug Enforcement 296,600
408 Local Income Tax-Economic Development 2,150,000
413 Professional Sports Convention Development Area 1,100,000
622 Water Works Capital 3,800,000
641 Sewage Works Operations 20,000
667 Storm Sewer 600,000
670 Century Center Operations 71,265
711 Self-Fund Employee Benefits 5,000
Total $10,322,014
Section II. This ordinance shall be in full force and effect from and after its passage by the
Common Council and approval of the Mayor.
Canneth Lee, Common Council President
Attest:
Bianca Tirado, City Clerk
Presented by me to the Mayor of the City of South Bend, Indiana,on the day of
, 2026 at o'clock! m.
Bianca Tirado, City Clerk
Approved and signed by me on the day of , 2026 at
o'clock . m.
James Mueller, Mayor, City of South Bend, Indiana
BILL NO. 10-26
ORDINANCE NO.
AN ORDINANCE OF THE COMMON COUNCIL OF THE CITY OF SOUTH BEND,
INDIANA,APPROPRIATING ADDITIONAL FUNDS FOR CERTAIN DEPARTMENTAL
AND CITY SERVICES OPERATIONS FOR THE YEAR 2025 OF $976,000 FROM THE
GENERAL FUND (#101), $150,000 FROM THE PARKS AND RECREATION FUND (#201),
$465,000 FROM THE MOTOR VEHICLES HIGHWAY FUND (#202), $500,000 FROM
THE COMMUNITY INVESTMENT OPERATING FUND (#211), $50,000 FROM THE
GIFT, DONATION, BEQUEST FUND (#217),$114,300 FROM THE LAW
ENFORCEMENT CONTINUING EDUCATION FUND (#220), $2,750 FROM THE
CENTRAL SERVICES FUND (#222), $21,099 FROM THE IT/INNOVATION/311 CALL
CENTER FUND (#279), $296,600 FROM THE POLICE FEDERAL DRUG
ENFORCEMENT FUND (#299), $2,150,000 FROM THE LOCAL INCOME TAX—
ECONOMIC DEVELOPMENT FUND (#408), $1,100,000 FROM THE PROFESSIONAL
SPORTS CONVENTION DEVELOPMENT AREA FUND (#413), $3,800,000 FROM THE
WATER WORKS CAPITAL FUND (#622), $20,000 FROM THE SEWAGE WORKS
OPERATIONS FUND (#641), $600,000 FROM THE STORM SEWER FUND (#667), $71,265
FROM THE CENTURY CENTER OPERATIONS FUND (#670), AND $5,000 FROM THE
SELF-FUNDED EMPLOYEE BENEFITS FUND (#711).
STATEMENT OF PURPOSE AND INTENT
By Ordinance No. 11229-25 on October 13, 2025, the Common Council adopted the City's
2026 operating and capital budgets, which included expenditures for various City operations. It is
now necessary to appropriate additional funds for operational and capital expenditures necessary for
the City to affect the provision of services to its residents, which were not anticipated at the time the
City budget was adopted.
NOW, THEREFORE, BE IT ORDAINED by the Common Council of the City of South
Bend, Indiana, as follows:
Section I. The following amounts are hereby appropriated in fiscal year 2026 and set apart
within the following designated funds for expenditures as follows:
Fund Fund Name Amount
101 General Fund $976,000
201 Parks & Recreation 150,000
202 Motor Vehicle Highway 465,000
211 Community Investment Operating 500,000
217 Gift, Donation,Bequest 50,000
220 Law Enforcement Continuing Education 114,300
222 Central Services 2,750
279 IT/Innovation/311 Call Center 21,099
299 Police Federal Drug Enforcement 296,600
408 Local Income Tax- Economic Development 2,150,000
413 Professional Sports Convention Development Area 1,100,000
622 Water Works Capital 3,800,000
641 Sewage Works Operations 20,000
667 Storm Sewer 600,000
670 Century Center Operations 71,265
711 Self-Fund Employee Benefits 5,000
Total $10,322,014
Section II. This ordinance shall be in full force and effect from and after its passage by the
Common Council and approval of the Mayor.
Canneth J. Lee, Council President
South Bend Common Council
Attest:
Bianca L. Tirado, City Clerk
Office of the City Clerk
Presented by me, the undersigned Clerk of the City of South Bend, to the Mayor of the City
of South Bend, Indiana on the day of , 2026, at o'clock .m.
Bianca L. Tirado, City Clerk
Office of the City Clerk
Approved and signed by me on the day of , 2026, at o'clock
.m.
James Mueller, Mayor
City of South Bend, Indiana
City of South Bend,Indiana
Q1 2026 Budget Adjustments-Additional Appropriations
(increase or decrease in total fund expenditures)
Account I Fund Department Division Account Budget
Adjustment
Unanticipated Expenses
222-04-403-454-410004— Central Services Administration&Finance Central Services _Personnel-Salaries&Wages-Extra&Overtime $ 2,750
Rationale:Overtime expenses for Building Maintenance _
101.04-040-040-436001— General Fund Administration&Finance General City Services&Charges-Repairs&Maint-Building R&M $ 100,000
Rationale:Additional budget for City Hall maintenance expenses
711-04-406-408-413001— Self-Funded Employee Benefits Administration&Finance Health Insurance and Benefits Personnel-Other Personnel-Employee Morale Supplies $ 5,000
Rationale:Appropriation for employee morale expenses.
408-06-602-503-436008-- Local Income Tax-Economic Development Public Works Streets&Sewers Services&Charges-Repairs&Maint-Street Maint $ 250,000
Rationale:Appropriation for street light modernization expenses
202.06.602-503-423008— Motor Vehicle Highway Public Works Streets&Sewers Supplies-Repair&Maint-Salt&Winter Materials $ 445,000
Rationale:Appropriation for additional road salt
202-06-602-503-436001— Motor Vehicle Highway Public Works Streets&Sewers Services&Charges-Repairs&Maint-Building R&M $ 20,000
Rationale:Electrical,fire Sprinklers,and generator repairs
101.03-031-031-439000— General Fund Common Council Youth Council Services&Charges-Other-Misc Charges&Svcs $ 3,000
Rationale:Appropriate funds for Youth Council expenses
279-07-070-070-432002— IT/Innovation/311 Call Center Innovation&Technology 311 Call Center Services&Charges-Communication&Transp-Mailing $ 3,000
Rationale:Appropriate budget far 311 Call Center mailing expenses
220-08-080-085-445001— Law Enforcement Continuing Education Police Department Police Department Capital Outlay-Machinery&Equip-Police Equipment $ 114,300
Rationale:Appropriate funds to purchase a new SWAT Vehicle
299-08-080-088-445000— Police Federal Drug Enforcement Police Department Police Department Capital Outlay-Machinery&Equip-Motor Equipment $ 295,000
Rationale:Appropriate funds to purchase a new SWAT Vehicle
299-08-080-088-439000— Police Federal Drug Enforcement Police Department Police Department Services&Charges-Other-Misc Charges&Svcs $ 1,600
Rationale:Additional budget for City Hall maintenance expenses
667-06.605-517-431000— Storm Sewer Public Works Wastewater Services&Charges-Professional-Other Professional Svcs $ 600,000
Rationale:Storm water infrastructure project
101-11-209-206-439000— General Fund Venues Parks&Arts Visitor Experience Services&Charges-Other-Misc Charges&Svcs $ 678,000
Rationale:Appropriation for Downtown South Bend contract.
101-11-209-206-439000— General Fund Venues Parks&Arts Visitor Experience Services&Charges-Other-Misc Charges&Svcs $ 195,000
Rationale:Appropriate funds for landscaping expenses
217-10-101-132-439300— Gift,Donation,Bequest Community Investment Community Investment Services&Charges-Other-Grants&Subsidies $ 50,000
Rationale:Funding to assist with tree maintenance expenses(urban tree canopy).
641-06-602-509-436001— Sewage Works Operations Public Works Streets&Sewers Services&Charges-Repairs&Maint-Building R&M $ 20,000
Rationale:Electrical,fire Sprinklers,and generator repairs
211-10-101-125-431000— Dept of Community Investment Operating Community Investment Community Investment Services&Charges-Professional-Other Professional Svcs $ 500,000
Rationale:Additional budget for grant matching agreements(Vibrant Places Grants)
City of South Bend,Indiana
- - -
Q1 2026 Budget Adjustments-Additional Appropriations
(increase or decease in total fund expenditures)
I
Account S Fund Department Division Account Budget
Adjustment
670-11-230-296-439902— Century Center Operations Venues Parks&Arts Century Center Services&Charges-Other-SMG Operations $ 4,750
670-11-230-296-439901— Century Center Operations Venues Parks&Arts Century Center Services&Charges-Other-SMG Management Fee $ 11,250
670-11-230-296-439900— Century Center Operations Venues Parks&Arts Century Center Services&Charges-Other-SMG General&Admin Costs $ 5,200
67041-230-296435900— Century Center Operations Venues Parks&Arts Century Center Services&Charges-Utility Services-SMG Utilities $ 395
670-11-230-295-435004— Century Center Operations Venues Parks&Arts Century Center Services&Charges-Utility Services-Water $ 2,180
670-11-230-295-435002— Century Center Operations Venues Parks&Arts Century Center Services&Charges-Utility Services-Natural Gas $ 15,920
670-11-230-295-435001— Century Center Operations Venues Parks&Arts Century Center Services&Charges-Utility Services-Electric $ 19,390
67041-230-296-434900— Century Center Operations Venues Parks&Arts Century Center Services&Charges-Insurance-SMG Insurance $ 540
6 70-11-2 3 0-29 6-4319 0 0— Century Center Operations _Venues Parks&Arts Century Center Services&Charges-Professional-SMG Contracted Svcs $ 2,305
670-11-230-296422015— Century Center Operations _ Venues Parks&Arts Century Center Supplies-Operating-Cost of Goods Sold $ 9,105
670-11-230-296-422000-- Century Center Operations Venues Parks&Arts Century Center Supplies-Operating-Other Operating Supplies $ 230
Rationale:Operating Expenses—Century Center
Total Unanticipated Expenses $ 3,353,915
r _ Supported by Outside Revenue
2 79-07-071-071-431009-COMMUTERS
TRUST-PROJ00000383 IT/Innovation/311 Call Center Innovation&Technology Information Technology Services&Charges-Professional-Computer&Technology $ 18,099
Rationale:Appropriate funds from Commuters Trust program.
40811-206-273-444000-ORLPGRANT-
PROJ00000401 _ Local Income Tax-Economic Development Venues Parks&Arts Park Projects&Capital _ Capital Outlay-Buildings-Building Improvements $ 1,900,000
Rationale:Approporiating additonal grants funds for the Kennedy Park improvement project
201-11-206-273443001—PROJ00000529 Parks&Recreation Venues Parks&Arts Park Projects&Capital Capital Outlay-Buildings-Building Improvements $ 150,000
Rationale:Appropriating additonal funds for Leeper Tennis Court Improvements
Total Supported by Outside Revenue $ 2,068,099
CaTitalalllialreigelat
622-06-604-620-442010-- Water Works Capital Public Works Water Works Capital Outlay-Infrastructure-Distribution Reservoirs $ 3,800,000
Rationale:Appropritaion funds for Edison Water Treatment plant project.
Total Capital Project $ 3,800,000
1 1
Administrative Expenses
413-04-040-040-452000 Professional Sports Convention Development Area I Administration&Finance General City Other Uses-Interfund Transfer Out-Frans fers Out $ 1,100,000
Rationale:Transfer of funds to Repay the Redevelopment General Fund for Four Winds project expenses
Total Administrative Administrative Expenses $ 1,100,000
Total Additional Appropriations $ 10,322,014
Filed in Clerk's Office
MAR u 4 21)26
Bianca Tirado
City Clerk, South Bend, IN