The URL can be used to link to this page

Home My WebLink About2026-05 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 - 9 Cash Reserves Summary 10 - 15 Revenue & Expense Summaries 16- 21 Revenue by Type 22 - 25 Expenditures by Activity 26 - 27 Outstanding Debt 28 - 35 Employee Headcount Fund Summaries 36 - 57 General Fund 58 - 82 Public Works Funds 83 - 101 Public Safety Funds 102 - 120 Venues, Parks & Arts Funds 121 - 133 Department of Community Investment Funds 134 - 140 Internal Service Funds 141 - 154 Administrative Funds 155 - 172 Redevelopment Commission Controlled Funds Distribution Mayor Chief of Staff Deputy Chief of Staff Common Council Department Heads Directors of Department Finance 5/31/2026 Controller's Office Page #General Fund Page #Venues, Parks & Arts Funds 36 101 General Fund 102 201 Parks & Recreation 103 273 Morris PAC / Palais Royale Marketing 5/31/2026 General Fund Departments/Divisions 104 274 Morris PAC Self-Promotion38Mayor105312 2017 Parks Bond Debt Service 39 Community Initiatives 106 401 Coveleski Stadium Capital 40 Community Police Review Office 107 413 Professional Sports Convention Develop. Area 41 City Clerk 108 416 Morris Performing Arts Center Capital 42 Common Council 109 450 Palais Royale Historic Preservation 43 Controller's Office 110 453 Zoo Bond Capital 44 Human Resources 111 471 2017 Parks Bond Capital 45 Diversity & Inclusion 112 601 Parking Garages 46 Human Rights 113 602 Morris Performing Arts Center Operations 47 Legal Department 114 Morris PAC Historical Budget Summary 48 Engineering 115 670 Century Center 49 Office of Sustainability 116 671 Century Center Capital 50 AmeriCorps Grant Program 117 672 Century Center Energy Conservation Debt Svc 51 Police Department 118 730 City Cemetery 52 Police Crime Lab 119 731 Bowman Cemetery 53 Fire Department 120 757 2015 Parks Bond Debt Service 54 Emergency Medical Services 55 Fire Training Center Dept of Community Investment Funds 56 Morris Performing Arts Center 121 209 Studebaker-Oliver Revitalizing Grants 57 Palais Royale Ballroom 122 210 Economic Development State Grants 123 211 Dept of Community Investment OperatingPublic Works Funds 124 212 Dept of Community Investment Grants 58 202 Motor Vehicle Highway 125 219 Unsafe Building 59 266 MVH Restricted 126 221 Rental Units Regulation 60 Motor Vehicle Highway Combined Budget Summary 127 230 Code Enforcement 61 251 Local Road & Street 128 410 Urban Development Action Grant 62 257 LOIT Special Distribution 129 600 Consolidated Building 63 265 Local Road & Bridge Grant 130 754 Industrial Revolving Fund 64 412 Major Moves Construction 131 756 2015 Smart Streets Bond Debt Service 65 455 2021 Infrastructure Bond Capital 132 759 2017 Eddy Street Commons Bond Capital 66 610 Solid Waste Operations 133 760 2017 Eddy Street Commons Bond Debt Service 67 611 Solid Waste Capital 68 620 Water Works Operations Internal Service Funds 69 622 Water Works Capital 134 222 Central Services 70 624 Water Works Customer Deposit 135 224 Central Services Capital 71 625 Water Works Sinking (Debt Service)136 226 Liability Insurance 72 626 Water Works Bond Reserve 137 279 IT / Innovation / 311 Call Center 73 629 Water Works Operations & Maint. Reserve 138 711 Self-Funded Employee Benefits 74 640 Sewer Repair Insurance 139 713 Unemployment Compensation 75 641 Sewage Works Operations 140 714 Parental Leave 76 642 Sewage Works Capital 77 643 Sewage Works Operations & Maint. Reserve Administrative Funds 78 649 Sewage Sinking (Debt Service)141 102 Rainy Day 79 653 Sewage Debt Service Reserve 142 217 Gift, Donation, Bequest 80 654 Sewage Works Customer Deposit 143 227 Loss Recovery 81 655 Project ReLeaf 144 258 Human Rights Federal Grants 82 667 Storm Sewer 145 263 American Rescue Plan 146 American Rescue Plan Budget Summary Public Safety Funds 147 264 COVID-19 Response 83 216 Police State Seizures 148 404 Local Income Tax - Certified Shares 85 220 Law Enforcement Continuing Education 150 407 Cumulative Capital Improvement 86 249 Local Income Tax - Public Safety 151 408 Local Income Tax - Economic Development 87 278 Take Home Vehicle Police 152 750 Equipment/Vehicle Leasing 88 280 Police Block Grants 153 752 South Bend Redevelopment Authority 89 287 Fire Department Capital 154 755 South Bend Building Corporation 90 288 Emergency Medical Services Operating 91 289 Haz-Mat Redevelopment Commission Controlled Funds 92 291 Indiana River Rescue 155 324 TIF - River West Development Area 93 292 Police Grants 156 422 TIF - West Washington 94 294 Regional Police Academy 157 429 TIF - River East Development Area (NE Dev) 95 295 COPS MORE Grant 158 430 TIF - Southside Development Area #1 96 299 Police Federal Drug Enforcement 159 435 TIF - Douglas Road 97 350 2018 Fire Station #9 Bond Debt Service 160 436 TIF - River East Residential Area (NE Res) 98 451 2018 Fire Station #9 Capital 161 315 Redevelopment Bond - Airport Taxable 99 701 Fire Pension 162 328 Redevelopment Bond - Palais Royale 100 702 Police Pension 163 351 2018 TIF Park Bond Debt Service Reserve 101 705 Police K-9 Unit 164 352 2019 South Shore Double Tracking Bond Debt Svc 165 353 2020 TIF Library Bond Debt Service Reserve 166 433 Redevelopment General 167 439 Certified Technology Park 168 452 2018 TIF Park Bond Capital169454 Airport Urban Enterprise Zone 170 456 2023 South Bend Redevelopment Authority 171 457 2024 South Bend Redevelopment Authority 172 458 2024 RDA Bond Proceeds (Four Winds) May 2026 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. Cash Reserves Summary (6 - 9) 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 (10 - 15) These summaries show the total revenue and expense by fund. Revenue by Type (16- 21) This report shows the City's revenue collected by month and the total estimated revenue for the current year. Expenditures by Activity (22 - 25) This report shows the City's actuals expenditures by month and the total budgeted expenditures for the current year. Outstanding Debt (26 - 27) 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 (28 - 35) 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 (36 - 172) 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, 2026 through May 31, 2026 Beginning 2026 2026 Plus/(Minus)Ending Variance Cash Balance Year to Date Year to Date Accrual Surplus Cash Balance Cash Reserve Above/(Below) 1/1/2026 Revenue Expenditures Adjustments (Deficit)5/31/2026 Requirement Reserve Req. City Controlled Funds 101 General Fund 79,957,382 22,147,783 49,502,551 (86,558) (27,441,326) 52,516,055 71,253,234 (18,737,179) Special Revenue Funds 102 Rainy Day 12,358,080 198,932 - - 198,932 12,557,012 3,307,398 9,249,614 201 Parks & Recreation 4,377,559 5,803,228 9,833,627 (42,498) (4,072,896) 304,662 7,202,495 (6,897,833) 202 Motor Vehicle Highway 1,630,401 7,357,711 7,768,575 287,464 (123,400) 1,507,001 5,388,722 (3,881,722) 209 Studebaker-Oliver Revitalizing Grants 564,869 9,066 3,937 100 5,229 570,099 - - 210 Economic Development State Grants (66,903) - - - - (66,903) - - 211 Dept of Community Investment Operating 98 2,063,304 2,107,273 45,009 1,040 1,138 - - 212 Dept of Community Investment Grants (4,361) 1,671,704 1,428,288 81,894 325,310 320,949 - - 216 Police State Seizures 408,890 97,766 - - 97,766 506,656 5,500 501,156 217 Gift, Donation, Bequest 2,199,120 1,574,410 160,088 (712,320) 702,001 2,901,122 - - 218 Police Curfew Violations - - - - - - - - 219 Unsafe Building 1,136,248 89,457 29,253 1,840 62,044 1,198,293 - - 220 Law Enforcement Continuing Education 229,328 508,518 117,477 1,963 393,003 622,331 186,452 435,879 221 Rental Units Regulation 609,615 140,108 7,615 10,545 143,038 752,653 - - 227 Loss Recovery 3,605,705 56,502 156,000 - (99,498) 3,506,207 - - 230 Code Enforcement 6,774 2,360,538 2,333,561 (33,183) (6,206) 568 - - 249 Local Income Tax - Public Safety 5,065,843 4,776,627 6,245,138 - (1,468,511) 3,597,332 - - 251 Local Road & Street 2,163,184 942,458 521,485 69,805 490,779 2,653,963 - - 257 LOIT Special Distribution 32,754 527 - - 527 33,281 - - 258 Human Rights Federal Grants 190,197 84,552 144,778 1,122 (59,104) 131,093 - - 263 American Rescue Plan 1,000,028 16,089 1,153 - 14,936 1,014,965 - - 264 COVID-19 Response - - - - - - - - 265 Local Road & Bridge Grant 85 1,006,439 177,875 - 828,563 828,648 - - 266 MVH Restricted 1,362,573 1,339,827 707,779 53,975 686,023 2,048,596 - - 273 Morris PAC / Palais Royale Marketing - - - - - - - - 274 Morris PAC Self-Promotion - - - - - - - - 280 Police Block Grants - - - - - - - - 289 Haz-Mat 65,488 5,016 - 42,187 47,203 112,691 - - 291 Indiana River Rescue 658,970 72,719 90,209 464 (17,027) 641,943 10,153 631,790 292 Police Grants - - - - - - - - 294 Regional Police Academy - - - - - - - - 295 COPS MORE Grant 20,876 - - - - 20,876 - - 299 Police Federal Drug Enforcement 302,946 11,987 1,510 - 10,477 313,422 74,150 239,272 404 Local Income Tax - Certified Shares 752,983 9,154 - - 9,154 762,137 - - 408 Local Income Tax - Economic Development 23,094,870 7,058,893 9,504,289 76,792 (2,368,604) 20,726,267 13,157,050 7,569,217 410 Urban Development Action Grant 75,085 1,209 - - 1,209 76,293 - - 655 Project ReLeaf 642,888 200,804 161,400 389 39,792 682,680 114,044 568,636 705 Police K-9 Unit - - - - - - - - 709 Payroll Clearing (3,661,057) - - 3,257,067 3,257,067 (403,990) - - 730 City Cemetery 34,229 551 - - 551 34,780 - - 731 Bowman Cemetery 538,461 8,668 - - 8,668 547,128 400,000 147,128 754 Industrial Revolving Fund 4,401,255 (1,070,446) 50,946 (1,212,679) (2,334,071) 2,067,184 - - Total Special Revenue Funds 63,797,081 36,396,318 41,552,256 1,929,936 (3,226,002) 60,571,079 29,845,965 8,563,137 Debt Service Funds 312 2017 Parks Bond Debt Service 155,398 5,204 575,108 - (569,904) (414,506) - - 350 2018 Fire Station #9 Bond Debt Service 1 171,378 169,741 - 1,637 1,638 - - 672 Century Center Energy Conservation Debt Svc 137,433 284,921 191,802 - 93,120 230,553 - - 752 South Bend Redevelopment Authority 2,124,637 5,476,775 5,618,167 - (141,392) 1,983,245 1,983,245 - 755 South Bend Building Corporation 267,419 725,891 871,996 - (146,106) 121,314 121,314 - 756 2015 Smart Streets Bond Debt Service 1,758,515 857,039 852,334 - 4,704 1,763,219 1,763,219 - 757 2015 Parks Bond Debt Service 561,289 154,843 187,591 - (32,748) 528,542 528,542 - 760 2017 Eddy Street Commons Bond Debt Service 3,669,362 978,828 978,750 - 78 3,669,440 2,500,000 1,169,440 Total Debt Service Funds 8,674,054 8,654,878 9,445,488 - (790,610) 7,883,444 6,896,319 1,169,440 Capital Funds 287 Fire Department Capital 296,796 1,216,807 2,171,345 89 (954,449) (657,653) - - 401 Coveleski Stadium Capital 24,258 390 - - 390 24,648 - - 406 Cumulative Capital Development 632,711 13,524 208,333 - (194,810) 437,901 - - 407 Cumulative Capital Improvement 478,634 7,516 31,250 - (23,734) 454,900 - - 412 Major Moves Construction 599,887 69,885 85,814 - (15,929) 583,958 - - 413 Professional Sports Convention Development Area 8,491,133 2,562,913 4,360,500 (600,875) (2,398,462) 6,092,672 - - 416 Morris Performing Arts Center Capital 64,663 546 116,000 - (115,454) (50,791) - - 450 Palais Royale Historic Preservation 187,563 11,346 - 3,429 14,775 202,338 - - 451 2018 Fire Station #9 Bond Capital 358,042 5,764 - - 5,764 363,805 - - 453 Zoo Bond Capital - - - - - - - - 455 2021 Infrastructure Bond Capital 296,419 4,772 - - 4,772 301,190 - - 471 2017 Parks Bond Capital 589,470 9,479 - (2,853) 6,626 596,096 - - 750 Equipment/Vehicle Leasing - - - - - - - - 759 2017 Eddy Street Commons Bond Capital 25,768 1 - - 1 25,769 - - Total Capital Funds 12,045,343 3,902,942 6,973,242 (600,210) (3,670,510) 8,374,832 - - City of South Bend Report of Changes in Cash Balance January 1, 2026 through May 31, 2026 Beginning 2026 2026 Plus/(Minus)Ending Variance Cash Balance Year to Date Year to Date Accrual Surplus Cash Balance Cash Reserve Above/(Below) 1/1/2026 Revenue Expenditures Adjustments (Deficit)5/31/2026 Requirement Reserve Req. Enterprise Funds 600 Consolidated Building 2,782,202 950,828 2,499,851 (855) (1,549,878) 1,232,324 516,300 716,024 601 Parking Garages 29,464 726,899 788,916 (99,011) (161,028) (131,564) 364,652 (496,216) 602 Morris Performing Arts Center Operations 566,106 522,319 691,139 79,782 (89,038) 477,068 210,629 266,438 610 Solid Waste Operations 1,765,924 3,448,603 3,572,902 (40,148) (164,447) 1,601,476 919,373 682,103 611 Solid Waste Capital 262 1,968,866 617,702 - 1,351,164 1,351,427 - - 620 Water Works Operations 17,098,561 8,774,594 8,938,824 (68,358) (232,588) 16,865,973 1,322,663 15,543,310 622 Water Works Capital 16,288,847 1,843,514 6,040,835 14,227 (4,183,095) 12,105,753 - - 624 Water Works Customer Deposit 1,467,216 23,625 - 824 24,449 1,491,665 1,491,665 - 625 Water Works Sinking (Debt Service)1,143,566 1,228,412 1,299,057 - (70,645) 1,072,921 - - 626 Water Works Bond Reserve 1,825,129 82,814 - - 82,814 1,907,943 1,907,943 - 629 Water Works Operations & Maintenance Reserve 3,302,748 53,165 - - 53,165 3,355,913 3,674,236 (318,323) 640 Sewer Repair Insurance 1,274,203 317,730 446,872 6,827 (122,315) 1,151,888 343,654 808,234 641 Sewage Works Operations 43,994,137 20,314,855 17,780,903 73,680 2,607,631 46,601,769 2,314,420 44,287,349 642 Sewage Works Capital 942,581 3,184,860 5,126,435 35,503 (1,906,072) (963,491) - - 643 Sewage Works Operations & Maintenance Reserve 6,261,345 100,791 - - 100,791 6,362,136 6,229,129 133,008 649 Sewage Sinking (Debt Service)249 1,874,883 191,025 - 1,683,858 1,684,107 - - 653 Sewage Debt Service Reserve 5,107,424 233,829 - - 233,829 5,341,254 5,341,254 - 654 Sewage Works Customer Deposit 1,748,352 28,474 - 51,773 80,248 1,828,600 1,828,600 - 667 Storm Sewer 2,348,166 609,576 233,336 (32,041) 344,199 2,692,365 - - 670 Century Center Operations 417,471 112,738 246,558 (122,187) (256,007) 161,464 106,781 54,684 671 Century Center Capital 1,537,941 429,071 218,477 - 210,594 1,748,535 800,000 948,535 Total Enterprise Funds 109,901,897 46,830,445 48,692,833 (99,984) (1,962,371) 107,939,526 27,371,299 107,939,526 Internal Service Funds 222 Central Services 25,904 4,142,265 4,660,628 279,033 (239,330) (213,426) - - 226 Liability Insurance 8,115,128 1,750,340 2,005,263 92,761 (162,162) 7,952,966 2,162,639 5,790,327 278 Police Take Home Vehicle 1,058,663 48,261 - - 48,261 1,106,924 750,000 356,924 279 IT / Innovation / 311 Call Center 7,230,964 6,467,359 6,162,155 (98,172) 207,032 7,437,997 - - 711 Self-Funded Employee Benefits 6,736,883 8,266,411 8,681,757 187,543 (227,804) 6,509,079 5,030,631 1,478,449 713 Unemployment Compensation 3,573 13,473 25,553 - (12,080) (8,507) 20,625 (29,132) 714 Parental Leave 1,118,424 153,256 60,636 - 92,620 1,211,044 8,000 1,203,044 Total Internal Service Funds 24,289,538 20,841,365 21,595,992 461,165 (293,462) 23,996,076 7,971,895 8,799,612 Fiduciary Funds 701 Fire Pension 31,457 122 1,705,814 - (1,705,692) (1,674,234) 452,875 (2,127,109) 702 Police Pension 530,657 2,085 2,550,025 - (2,547,941) (2,017,283) 598,990 (2,616,273) 718 State Tax Withholding Fund 3,435,375 - - (3,123,721) (3,123,721) 311,654 311,654 - 725 Morris / Palais Box Office 1,035,768 - - (510,900) (510,900) 524,867 524,867 - 726 Police Distributions Payable 831,364 - - (146,338) (146,338) 685,025 685,025 - Total Fiduciary Funds 5,864,621 2,207 4,255,839 (3,780,960) (8,034,592) (2,169,971) 2,573,412 (4,743,382) Total City Controlled Funds 304,529,914 138,775,939 182,018,202 (2,176,610) (45,418,873) 259,111,041 145,912,124 102,991,154 Redevelopment Commission Controlled Funds Tax Increment Financing Funds 324 TIF - River West Development Area 36,524,968 1,526,782 17,074,151 1,696,034 (13,851,335) 22,673,633 - - 422 TIF - West Washington 1,755,986 24,414 697,884 - (673,470) 1,082,516 - - 429 TIF - River East Development Area (NE Dev)22,251,787 333,170 3,559,633 221,176 (3,005,287) 19,246,500 - - 430 TIF - Southside Development Area #1 9,401,229 146,282 1,133,238 272,075 (714,880) 8,686,349 - - 435 TIF - Douglas Road 951,912 15,323 - - 15,323 967,235 - - 436 TIF - River East Residential Area (NE Res)12,976,450 181,113 2,335,650 14,886 (2,139,650) 10,836,800 - - Total Tax Increment Financing Funds 83,862,332 2,227,084 24,800,554 2,204,172 (20,369,298) 63,493,034 - - Redevelopment Funds 433 Redevelopment General 4,106,936 3,126,733 1,594,103 92 1,532,722 5,639,658 739,707 4,899,951 439 Certified Technology Park 12,624 203 - - 203 12,828 - - 452 2018 TIF Park Bond Capital 101,250 1,630 - - 1,630 102,880 - - 454 Airport Urban Enterprise Zone 464,861 7,483 - - 7,483 472,344 - - 456 2023 South Bend Redevelopment Authority 18,562,546 200,851 565,079 2,578 (361,650) 18,200,896 - - 457 2024 South Bend Redevelopment Authority 15,406,309 119,221 2,109,697 907,323 (1,083,153) 14,323,156 - - 458 458 2024 RDA Bond Proceeds (Four Winds)20,913,977 154,851 14,287,486 - (14,132,635) 6,781,342 - - Total Redevelopment Funds 59,568,504 3,610,972 18,556,365 909,992 (14,035,400) 45,533,104 739,707 4,899,951 Debt Service Funds 315 Airport 2003 Debt Reserve 92,654 1,491 - - 1,491 94,146 94,146 - 328 SBCDA 2003 Debt Reserve 154,904 2,494 - - 2,494 157,397 157,397 - 351 2018 TIF Park Bond Debt Service 1,173,216 18,886 - - 18,886 1,192,102 1,192,102 - 352 2019 South Shore Double Tracking Debt Service 30,831 515,502 512,625 - 2,877 33,708 33,708 - 353 2020 TIF Library Bond Debt Service Reserve 326,985 8 - - 8 326,993 326,993 - Total Debt Service Funds 1,778,590 538,380 512,625 - 25,756 1,804,346 1,804,346 - Total Redevelopment Commission Funds 145,209,427 6,376,436 43,869,544 3,114,164 (34,378,943) 110,830,484 2,544,053 4,899,951 Grand Total 449,739,342 145,152,375 225,887,746 937,554 (79,797,816) 369,941,525 148,456,177 107,891,105 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 ActualFundFund Name Cash Outstanding Available Reserve % of Balance Encumb.Cash *Requirement Variance Budget Notes Cash Reserve Policy Under Reserve Requirement 101 General Fund 52,516,055 9,820,133 42,695,922 71,253,234 (28,557,312) 30%Property tax distribution received in June & Dec 50% of Annual expenditures 201 Parks & Recreation 304,662 2,727,231 (2,422,569) 7,202,495 (9,625,064) -8%Property tax distribution received in June & Dec 25% of Annual expenditures 202 Motor Vehicle Highway 1,507,001 1,932,971 (425,970) 5,388,722 (5,814,693) -2%Under reserve requirement. Gas and wheel tax distributions received monthly.25% of Annual expenditures 299 Police Federal Drug Enforcement 313,422 295,000 18,422 74,150 (55,728) 6%Funds revenue stream may fluctuate. 25% of Annual expenditures 601 Parking Garages (131,564) 45,570 (177,134) 364,652 (541,786) -12%Under reserve requirement 25% of Annual expenditures 610 Solid Waste Operations 1,601,476 986,324 615,152 919,373 (304,221) 7%Under reserve requirement 10% of Annual expenditures 629 Water Works Operations & Maintenance Reserve 3,355,913 - 3,355,913 3,674,236 (318,323) 15%Subsidy transfer required 16.67% of annual operating expenses in Fund 620, net of transfers 701 Fire Pension (1,674,234) 3,500 (1,677,734) 452,875 (2,130,609) -37%Pension payments are received in June & September 10% of Annual expenditures 702 Police Pension (2,017,283) 3,500 (2,020,783) 598,990 (2,619,773) -34%Pension payments are received in June & September 10% of Annual expenditures 711 Self-Funded Employee Benefits 6,509,079 2,461,050 4,048,030 5,030,631 (982,601) 20%Under reserve requirement 25% of Annual expenditures 713 Unemployment Compensation (8,507) - (8,507) 20,625 (29,132) -10%Slightly under reserve requirement. Allocation % will be adjusted to meet anticipated claims.25% of Annual expenditures Under Reserve Requirement Total 62,276,021$ 18,275,279$ 44,000,742$ 94,979,983$ (50,979,242)$ Meets or Exceeds Requirement 102 Rainy Day 12,557,012 - 12,557,012 3,307,398 9,249,614 4%3% of total expenditures in previous fiscal year for Civil City Funds, less interfund transfers out 216 Police State Seizures 506,656 - 506,656 5,500 501,156 2303%25% of Annual expenditures 220 Law Enforcement Continuing Education 622,331 142,471 479,860 186,452 293,408 64%Under reserve requirement. Expenditure to be covered by 2025 JAG Grant to satisfy cash reserve.25% of Annual expenditures 226 Liability Insurance 7,952,966 272,795 7,680,171 2,162,639 5,517,532 178%50% of Annual expenditures 278 Police Take Home Vehicle 1,106,924 - 1,106,924 750,000 356,924 100%Set dollar amount of $750,000 289 Haz-Mat 112,691 - 112,691 - 112,691 100%25% of Annual expenditures 291 Indiana River Rescue 641,943 14,387 627,556 10,153 617,403 1545%25% of Annual expenditures 315 Airport 2003 Debt Reserve 94,146 - 94,146 94,146 - 100%100% debt service reserve per bond covenants 328 SBCDA 2003 Debt Reserve 157,397 - 157,397 157,397 - 100%100% debt service reserve per bond covenants 351 2018 TIF Park Bond Debt Service 1,192,102 - 1,192,102 1,192,102 - 100% 100% debt service reserve per bond covenants 353 2020 TIF Library Bond Debt Service Reserve 326,993 - 326,993 326,993 - 100%100% debt service reserve per bond covenants 408 Local Income Tax - Economic Development 20,726,267 3,868,266 16,858,001 13,157,050 3,700,951 64%50% of Annual expenditures 433 Redevelopment General 5,639,658 194,312 5,445,347 739,707 4,705,640 184%25% of Annual expenditures 600 Consolidated Building 1,232,324 730 1,231,594 516,300 715,294 60%25% of Annual expenditures 602 Morris Performing Arts Center Operations 477,068 101,467 375,601 210,629 164,971 18%10% of Annual expenditures 620 Water Works Operations 16,865,973 1,810,471 15,055,502 1,322,663 13,732,838 57%5% of Annual expenditures 624 Water Works Customer Deposit 1,491,665 - 1,491,665 1,491,665 - 100%100% cash reserves for customer deposits 626 Water Works Bond Reserve 1,907,943 - 1,907,943 1,907,943 - 100%100% cash reserves per bond covenants 640 Sewer Repair Insurance 1,151,888 412,920 738,968 343,654 395,314 54%25% of Annual expenditures 5/31/2026 City of South Bend * NOTE: Available Cash is a Fund's cash balance minus any outstanding encumbrances Cash Reserves Summary by Fund Status Cash ActualFundFund Name Cash Outstanding Available Reserve % of Balance Encumb.Cash *Requirement Variance Budget Notes Cash Reserve Policy 5/31/2026 641 Sewage Works Operations 46,601,769 3,102,878 43,498,890 2,314,420 41,184,470 94%5% of Annual expenditures 643 Sewage Works Operations & Maintenance Reserve 6,362,136 - 6,362,136 6,229,129 133,008 17%16.67% of annual operating expenses in Fund 641, net of transfers 653 Sewage Debt Service Reserve 5,341,254 - 5,341,254 5,341,254 - 100%100% cash reserves per bond covenants 654 Sewage Works Customer Deposit 1,828,600 - 1,828,600 1,828,600 - 100%100% cash reserves for customer deposits 655 Project ReLeaf 682,680 - 682,680 114,044 568,636 150%25% of Annual expenditures 670 Century Center Operations 161,464 6,200 155,264 106,781 48,483 36%25% of Annual expenditures 671 Century Center Capital 1,748,535 81,929 1,666,606 800,000 866,606 122%$800,000 Minimum per Board of Managers 714 Parental Leave 1,211,044 - 1,211,044 8,000 1,203,044 1211%8% of Annual expenditures - one month reserve 718 State Tax Withholding Fund 311,654 - 311,654 311,654 - 100%100% cash reserves - trust & agency funds 725 Morris / Palais Box Office 524,867 - 524,867 524,867 - 100%100% cash reserves - trust & agency funds 726 Police Distributions Payable 685,025 - 685,025 685,025 - 100%100% cash reserves - trust & agency funds 730 City Cemetery 34,780 - 34,780 - 34,780 100%25% of Annual expenditures 731 Bowman Cemetery 547,128 - 547,128 400,000 147,128 100%$400,000 minimum 752 South Bend Redevelopment Authority 1,983,245 - 1,983,245 1,983,245 - 100%100% cash reserves per bond covenants 755 South Bend Building Corporation 121,314 - 121,314 121,314 - 100%100% cash reserves per bond covenants 756 2015 Smart Streets Bond Debt Service 1,763,219 - 1,763,219 1,763,219 - 100%100% cash reserves per bond covenants 757 2015 Parks Bond Debt Service 528,542 - 528,542 528,542 - 100%100% cash reserves per bond covenants 760 2017 Eddy Street Commons Bond Debt Service 3,669,440 - 3,669,440 2,500,000 1,169,440 188%$2,500,000 minimum Meets or Exceeds Requirement Total 148,870,642$ 10,008,827$ 138,861,816$ 53,442,486$ 85,419,331$ City of South Bend * NOTE: Available Cash is a Fund's cash balance minus any outstanding encumbrances Cash Reserves Summary by Fund Status Cash ActualFundFund Name Cash Outstanding Available Reserve % of Balance Encumb.Cash *Requirement Variance Budget Notes Cash Reserve Policy 5/31/2026 No Reserve Requirement 209 Studebaker-Oliver Revitalizing Grants 570,099 97,864 472,234 - 472,234 100%No reserve requirement - Grant fund - spend down to zero 210 Economic Development State Grants (66,903) - (66,903) - (66,903) 100%Reimbursed by grant receipts No reserve requirement - Grant fund - spend down to zero 211 Dept of Community Investment Operating 1,138 293,223 (292,085) - (292,085) 100%Reimbursed through interfund transfers from Fund 408 No reserve requirement 212 Dept of Community Investment Grants 320,949 2,415,656 (2,094,707) - (2,094,707) 100%Reimbursed by grant receipts No reserve requirement - Grant fund - spend down to zero 217 Gift, Donation, Bequest 2,901,122 619,942 2,281,180 - 2,281,180 100%No reserve requirement 219 Unsafe Building 1,198,293 33,535 1,164,758 - 1,164,758 100%No reserve requirement 221 Rental Units Regulation 752,653 81,051 671,602 - 671,602 100%Reimbursed through interfund transfers from Fund 408 No reserve requirement 222 Central Services (213,426) 295,715 (509,141) - (509,141) 100%No reserve requirement 224 Central Services Capital - - - - - 100%No reserve requirement - Capital fund - spend down to zero 227 Loss Recovery 3,506,207 - 3,506,207 - 3,506,207 100%No reserve requirement 230 Code Enforcement 568 197,884 (197,316) - (197,316) 100%Reimbursed through interfund transfers from Fund 408 No reserve requirement 249 Local Income Tax - Public Safety 3,597,332 - 3,597,332 - 3,597,332 100% No reserve requirement 251 Local Road & Street 2,653,963 1,363,903 1,290,060 - 1,290,060 100%25% of annual expenditures 257 LOIT Special Distribution 33,281 18,803 14,478 - 14,478 100%No reserve requirement - one-time distribution - spend down to zero 258 Human Rights Federal Grants 131,093 60,861 70,232 - 70,232 100%No reserve requirement - Grant fund - spend down to zero 263 American Rescue Plan 1,014,965 - 1,014,965 - 1,014,965 100%No reserve requirement - Grant fund - spend down to zero 264 COVID-19 Response - - - - - 100%To be reimbursed by grant receipts No reserve requirement - Grant fund - spend down to zero 265 Local Road & Bridge Grant 828,648 1,702,425 (873,777) - (873,777) 100%Reimbursed through interfund transfer to cover matching portion No reserve requirement - Grant fund - spend down to zero 266 MVH Restricted 2,048,596 505,243 1,543,353 - 1,543,353 100%No reserve requirement 279 IT / Innovation / 311 Call Center 7,437,997 2,356,204 5,081,793 - 5,081,793 100%Reimbursed through interfund allocation No reserve requirement 287 Fire Department Capital (657,653) 1,871,501 (2,529,154) - (2,529,154) 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 (414,506) - (414,506) - (414,506) 100%Property tax distribution received in June & Dec No reserve requirement 324 TIF - River West Development Area 22,673,633 12,447,717 10,225,916 - 10,225,916 100%Property tax distribution received in June & Dec No reserve requirement 350 2018 Fire Station #9 Bond Debt Service 1,638 - 1,638 - 1,638 100%Receives transfers from Fund 287 for debt services pmts No reserve requirement 352 2019 South Shore Double Tracking Debt Service 33,708 - 33,708 33,708 - 100%No reserve requirement 401 Coveleski Stadium Capital 24,648 - 24,648 - 24,648 100%Revenue based on stadium attendence is received in the fall No reserve requirement - Capital fund - spend down to zero 404 Local Income Tax - Certified Shares 762,137 - 762,137 - 762,137 100%No reserve requirement - Capital fund - spend down to zero 406 Cumulative Capital Development 437,901 - 437,901 - 437,901 100%Property tax distribution received in June & Dec No reserve requirement - Capital fund - spend down to zero 407 Cumulative Capital Improvement 454,900 - 454,900 - 454,900 100%No reserve requirement - Capital fund - spend down to zero City of South Bend * NOTE: Available Cash is a Fund's cash balance minus any outstanding encumbrances Cash Reserves Summary by Fund Status Cash ActualFundFund Name Cash Outstanding Available Reserve % of Balance Encumb.Cash *Requirement Variance Budget Notes Cash Reserve Policy 5/31/2026 410 Urban Development Action Grant 76,293 - 76,293 - 76,293 100%No reserve requirement - Grant fund - spend down to zero 412 Major Moves Construction 583,958 194,033 389,925 - 389,925 100%No reserve requirement - Capital fund - spend down to zero 413 Professional Sports Convention Development Area 6,092,672 60,723 6,031,949 - 6,031,949 100%No reserve requirement - Capital fund - spend down to zero 416 Morris Performing Arts Center Capital (50,791) - (50,791) - (50,791) 100%No reserve requirement 422 TIF - West Washington 1,082,516 176,486 906,031 - 906,031 100%Property tax distribution received in June & Dec No reserve requirement 429 TIF - River East Development Area (NE Dev)19,246,500 4,042,809 15,203,691 - 15,203,691 100%Property tax distribution received in June & Dec No reserve requirement 430 TIF - Southside Development Area #1 8,686,349 4,663,750 4,022,600 - 4,022,600 100%Property tax distribution received in June & Dec No reserve requirement 435 TIF - Douglas Road 967,235 - 967,235 - 967,235 100%Property tax distribution received in June & Dec No reserve requirement 436 TIF - River East Residential Area (NE Res)10,836,800 11,324,529 (487,729) - (487,729) 100%Property tax distribution received in June & Dec No reserve requirement 439 Certified Technology Park 12,828 - 12,828 - 12,828 100%No reserve requirement 450 Palais Royale Historic Preservation 202,338 - 202,338 - 202,338 100%No reserve requirement 451 2018 Fire Station #9 Bond Capital 363,805 - 363,805 - 363,805 100%No reserve requirement - Bond capital fund - spend down to zero 452 2018 TIF Park Bond Capital 102,880 - 102,880 - 102,880 100%No reserve requirement - Bond capital fund - spend down to zero 454 Airport Urban Enterprise Zone 472,344 - 472,344 - 472,344 100%No reserve requirement 455 2021 Infrastructure Bond Capital 301,190 - 301,190 - 301,190 100%No reserve requirement - Bond capital fund - spend down to zero 456 2023 South Bend Redevelopment Authority 18,200,896 6,052,918 12,147,978 - 12,147,978 100%No reserve requirement - Bond capital fund - spend down to zero 457 2024 South Bend Redevelopment Authority 14,323,156 7,734,928 6,588,227 - 6,588,227 100%No reserve requirement - Bond capital fund - spend down to zero 458 458 2024 RDA Bond Proceeds (Four Winds)6,781,342 4,851,216 1,930,126 - 1,930,126 100%No reserve requirement - Bond capital fund - spend down to zero 471 2017 Parks Bond Capital 596,096 - 596,096 - 596,096 100%No reserve requirement - Bond capital fund - spend down to zero 611 Solid Waste Capital 1,351,427 968,837 382,589 - 382,589 100%Receives transfers from Fund 610 as needed No reserve requirement - Capital fund - spend down to zero 622 Water Works Capital 12,105,753 8,036,082 4,069,670 - 4,069,670 100%Receives transfers from Fund 620 as needed No reserve requirement - Capital fund - spend down to zero 625 Water Works Sinking (Debt Service)1,072,921 - 1,072,921 - 1,072,921 100%Receives transfers from Fund 620 as needed No reserve requirement 642 Sewage Works Capital (963,491) 11,715,861 (12,679,352) - (12,679,352) 100%Receives transfers from Fund 641 as needed No reserve requirement - Capital fund - spend down to zero 649 Sewage Sinking (Debt Service)1,684,107 - 1,684,107 - 1,684,107 100%Receives transfers from Fund 641 as needed No reserve requirement 667 Storm Sewer 2,692,365 284,950 2,407,415 - 2,407,415 100%No reserve requirement - Capital fund - spend down to zero 672 Century Center Energy Conservation Debt Svc 230,553 - 230,553 - 230,553 100%No reserve requirement 709 Payroll Clearing (403,990) - (403,990) - (403,990) 0%Clearing accounts temporarily hold transactions until they are recorded in the respective account No reserve requirement - clearing fund 754 Industrial Revolving Fund 2,067,184 10,876 2,056,308 - 2,056,308 100%No City reserve requirement; there are program requirements 759 2017 Eddy Street Commons Bond Capital 25,769 - 25,769 - 25,769 100%No reserve requirement - Bond capital fund - spend down to zero No Reserve Requirement Total 158,794,862$ 84,479,526$ 74,315,335$ 33,708$ 74,281,627$ Total Funds 369,941,525$ 112,763,632$ 257,177,893$ 148,456,177$ 108,721,716$ City of South Bend Monthly Fund Financials Revenue Summary 5/31/2026 Current Amended Budget Current Month Actual Current Year to Date Actual Prior Year Actual Budget Balance Percent of Budget City Controlled Funds 101 General Fund 101,726,685 5,828,714 22,147,783 107,110,700 79,578,902 22% Special Revenue Funds 102 Rainy Day 236,725 36,591 198,932 521,821 37,793 84% 201 Parks & Recreation 24,079,639 1,723,993 5,803,228 24,339,320 18,276,411 24% 202 Motor Vehicle Highway 16,996,229 2,723,662 7,357,711 13,042,761 9,638,518 43% 209 Studebaker-Oliver Revitalizing Grants 12,788 1,661 9,066 27,412 3,722 71% 210 Economic Development State Grants - - - - - 0% 211 Dept of Community Investment Operating 4,009,982 317,270 2,063,304 3,925,244 1,946,678 51% 212 Dept of Community Investment Grants 3,232,912 490,651 1,671,704 3,923,622 1,561,208 52% 216 Police State Seizures 5,909 2,632 97,766 102,418 (91,857) 1654% 217 Gift, Donation, Bequest 8,000,542 52,536 1,574,410 197,188 6,426,132 20% 218 Police Curfew Violations - - - - - 0% 219 Unsafe Building 127,120 5,541 89,457 152,771 37,663 70% 220 Law Enforcement Continuing Education 127,747 16,743 508,518 429,858 (380,771) 398% 221 Rental Units Regulation 197,017 29,664 140,108 208,379 56,910 71% 227 Loss Recovery 60,377 10,217 56,502 481,837 3,875 94% 230 Code Enforcement 5,836,100 416,421 2,360,538 5,882,528 3,475,562 40% 249 Local Income Tax - Public Safety 12,974,112 952,706 4,776,627 12,473,795 8,197,485 37% 251 Local Road & Street 2,119,024 196,180 942,458 3,763,080 1,176,566 44% 257 LOIT Special Distribution 1,315 97 527 1,555 787 40% 258 Human Rights Federal Grants 159,234 8,440 84,552 181,110 74,682 53% 263 American Rescue Plan 19,616 2,958 16,089 42,521 3,527 82% 264 COVID-19 Response - - - 4,166 - 0% 265 Local Road & Bridge Grant 1,500,000 2,415 1,006,439 2,257,204 493,561 67% 266 MVH Restricted 3,290,467 352,196 1,339,827 3,349,302 1,950,640 41% 273 Morris PAC / Palais Royale Marketing - - - - - 0% 274 Morris PAC Self-Promotion - - - - - 0% 280 Police Block Grants - - - - - 0% 289 Haz-Mat 5,744 328 5,016 53,499 728 87% 291 Indiana River Rescue 137,595 3,469 72,719 146,664 64,876 53% 295 COPS MORE Grant 418 - - - 418 0% 299 Police Federal Drug Enforcement 86,682 184 11,987 40,875 74,695 14% 404 Local Income Tax - Certified Shares 15,737 2,221 9,154 11,707 6,582 58% 408 Local Income Tax - Economic Development 18,817,853 1,405,563 7,058,893 18,540,126 11,758,960 38% 410 Urban Development Action Grant 1,438 222 1,209 3,170 230 84% 655 Project ReLeaf 466,974 40,000 200,804 482,317 266,171 43% 730 City Cemetery 656 101 551 1,445 105 84% 731 Bowman Cemetery 10,314 1,594 8,668 22,737 1,647 84% 754 Industrial Revolving Fund 1,796,650 130,361 (1,070,446) 97,738 2,867,096 -60% Total Special Revenue Funds 104,326,917 8,926,619 36,396,318 94,708,172 67,930,600 35% Debt Service Fund 312 2017 Parks Bond Debt Service 1,164,212 4,599 5,204 1,166,784 1,159,008 0% 350 2018 Fire Station #9 Bond Debt Service 342,756 - 171,378 344,656 171,378 50% 672 Century Center Energy Conservation Debt Svc 387,097 59,640 284,921 374,112 102,176 74% 752 South Bend Redevelopment Authority 12,505,728 6,038 5,476,775 9,822,618 7,028,953 44% 755 South Bend Building Corporation 1,441,843 209 725,891 1,447,991 715,952 50% 756 2015 Smart Streets Bond Debt Service 1,740,947 7 857,039 1,713,592 883,909 49% 757 2015 Parks Bond Debt Service 385,117 30,762 154,843 348,026 230,274 40% 760 2017 Eddy Street Commons Bond Debt Service 2,024,633 15 978,828 1,955,313 1,045,806 48% Total Debt Service Funds 19,992,334 101,271 8,654,878 17,173,093 11,337,456 43% City of South Bend Monthly Fund Financials Revenue Summary 5/31/2026 Current Amended Budget Current Month Actual Current Year to Date Actual Prior Year Actual Budget Balance Percent of Budget Capital Funds 287 Fire Department Capital 4,130,445 1,179,471 1,216,807 2,647,126 2,913,638 29% 401 Coveleski Stadium Capital 31,831 72 390 835 31,441 1% 406 Cumulative Capital Development 817,637 5,983 13,524 768,424 804,113 2% 407 Cumulative Capital Improvement 182,933 1,344 7,516 170,988 175,417 4% 412 Major Moves Construction 18,513 1,702 69,885 157,160 (51,372) 378% 413 Professional Sports Convention Development Area 5,068,879 17,758 2,562,913 6,074,853 2,505,966 51% 416 Morris Performing Arts Center Capital 117,449 0 546 123,594 116,903 0% 450 Palais Royale Historic Preservation 19,036 1,774 11,346 38,818 7,691 60% 451 2018 Fire Station #9 Bond Capital 6,858 1,060 5,764 15,118 1,095 84% 455 2021 Infrastructure Bond Capital 13,472 878 4,772 22,327 8,700 35% 457 2024 South Bend Redevelopment Authority - 23,071 119,221 418,799 (119,221) 0% 458 458 2024 RDA Bond Proceeds (Four Winds)- 26,063 154,851 911,610 (154,851) 0% 471 2017 Parks Bond Capital 17,088 1,737 9,479 30,397 7,609 55% 759 2017 Eddy Street Commons Bond Capital 515 0 1 1 515 0% Total Capital Funds 10,424,656 1,260,914 4,177,014 11,380,051 6,247,644 40% Enterprise Funds 600 Consolidated Building 3,517,077 266,586 950,828 3,428,999 2,566,249 27% 601 Parking Garages 1,877,252 140,817 726,899 1,483,669 1,150,353 39% 602 Morris Performing Arts Center Operations 2,158,400 152,413 522,319 2,278,031 1,636,081 24% 610 Solid Waste Operations 8,320,016 776,094 3,448,603 8,679,212 4,871,413 41% 611 Solid Waste Capital 3,956,131 1,210,780 1,968,866 1,227,319 1,987,265 50% 620 Water Works Operations 23,679,058 1,843,812 8,774,594 22,935,006 14,904,464 37% 622 Water Works Capital 19,722,519 44,751 1,843,514 8,413,341 17,879,005 9% 624 Water Works Customer Deposit 28,036 4,345 23,625 61,753 4,411 84% 625 Water Works Sinking (Debt Service)2,324,774 10,848 1,228,412 168,624 1,096,362 53% 626 Water Works Bond Reserve 161,815 16,205 82,814 211,934 79,001 51% 629 Water Works Operations & Maintenance Reserve 63,266 9,779 53,165 139,459 10,100 84% 640 Sewer Repair Insurance 691,270 62,980 317,730 774,409 373,540 46% 641 Sewage Works Operations 44,832,313 4,446,481 20,314,855 47,715,987 24,517,458 45% 642 Sewage Works Capital 3,345,837 5,154 3,184,860 770,938 160,977 95% 643 Sewage Works Operations & Maintenance Reserve 119,939 18,539 100,791 264,386 19,148 84% 649 Sewage Sinking (Debt Service)5,643,780 166,511 1,874,883 8,065,505 3,768,898 33% 653 Sewage Debt Service Reserve 472,187 46,698 233,829 573,156 238,357 50% 654 Sewage Works Customer Deposit 30,936 5,294 28,474 70,369 2,462 92% 667 Storm Sewer 1,178,751 121,629 609,576 1,453,072 569,176 52% 670 Century Center Operations 1,691,346 47,738 112,738 3,722,463 1,578,608 7% 671 Century Center Capital 820,467 5,184 429,071 563,759 391,396 52% Total Enterprise Funds 124,635,170 9,402,639 46,830,445 113,001,393 77,804,724 38% Internal Service Funds 222 Central Services 12,181,311 944,352 4,142,265 10,370,949 8,039,047 34% 224 Central Services Capital - - - - - 0% 226 Liability Insurance 4,027,609 346,083 1,750,340 4,018,915 2,277,269 43% 278 Police Take Home Vehicle 69,322 8,809 48,261 117,566 21,061 70% 279 IT / Innovation / 311 Call Center 14,984,763 1,251,367 6,467,359 15,467,000 8,517,403 43% 711 Self-Funded Employee Benefits 19,194,120 1,632,558 8,266,411 19,122,688 10,927,710 43% 713 Unemployment Compensation 85,033 1,075 13,473 96,119 71,559 16% 714 Parental Leave 316,534 27,986 153,256 358,016 163,278 48% Total Internal Service Funds 50,858,692 4,212,230 20,841,365 49,551,254 30,017,327 41% Fiduciary Funds 701 Fire Pension 4,607,595 - 122 3,940,696 4,607,473 0% 702 Police Pension 6,010,895 - 2,085 6,085,029 6,008,811 0% Total Fiduciary Funds 10,618,491 - 2,207 10,025,725 10,616,284 0% Total City Controlled Funds 422,582,945 29,732,387 139,050,011 402,950,386 283,532,937 33% City of South Bend Monthly Fund Financials Revenue Summary 5/31/2026 Current Amended Budget Current Month Actual Current Year to Date Actual Prior Year Actual Budget Balance Percent of Budget Redevelopment Commission Controlled Funds Tax Increment Financing Funds 324 TIF - River West Development Area 23,254,802 66,968 1,526,782 30,150,609 21,728,020 7% 422 TIF - West Washington 351,280 3,781 24,414 583,762 326,866 7% 429 TIF - River East Development Area (NE Dev)7,962,536 57,931 333,170 9,031,462 7,629,366 4% 430 TIF - Southside Development Area #1 3,778,416 25,349 146,282 3,802,188 3,632,134 4% 435 TIF - Douglas Road 425,820 2,819 15,323 319,809 410,497 4% 436 TIF - River East Residential Area (NE Res)8,172,462 31,606 181,113 7,790,145 7,991,349 2% Total Tax Increment Financing Funds 43,945,316 188,453 2,227,084 51,677,976 41,718,232 5% Redevelopment Funds 433 Redevelopment General 3,574,424 16,520 3,126,733 2,733,775 447,691 87% 439 Certified Technology Park 230 37 203 533 27 88% 452 2018 TIF Park Bond Capital 3,455 300 1,630 5,180 1,825 47% 454 Airport Urban Enterprise Zone 8,461 1,376 7,483 19,629 978 88% 456 2023 South Bend Redevelopment Authority Bonds - 36,860 200,851 662,426 (200,851) 0% Total Redevelopment Funds 3,586,570 55,094 3,336,900 3,421,542 249,670 93% Debt Service Funds 315 Airport 2003 Debt Reserve - 274 1,491 9,025 (1,491) 0% 328 SBCDA 2003 Debt Reserve 224 459 2,494 15,088 (2,270) 1113% 351 2018 TIF Park Bond Debt Service 43,836 3,474 18,886 49,539 24,950 43% 352 2019 South Shore Double Tracking Debt Service 1,030,713 0 515,502 1,035,504 515,211 50% 353 2020 TIF Library Bond Debt Service Reserve 6,670 1 8 16 6,663 0% Total Debt Service Funds 1,081,443 4,208 538,380 1,109,172 543,063 50% Total Redevelopment Commission Funds 48,613,328 247,755 6,102,365 56,208,690 42,510,964 13% Grand Total 471,196,273 29,980,142 145,152,375 459,159,076 326,043,901 31% City of South Bend Monthly Fund Financials Expenditure Summary 5/31/2026 Current AmendedBudget Current MonthActual Current Year to DateActual Prior Year Actual Current Encumbrances Budget Balance Percent of Budget* City Controlled Funds 101 General Fund 142,506,469 8,846,167 49,502,551 118,603,147 9,820,133 83,183,785 42% Special Revenue Funds 102 Rainy Day - - - - - - 0% 201 Parks & Recreation 28,809,980 1,998,017 9,833,627 29,745,034 2,727,231 16,249,122 44% 202 Motor Vehicle Highway 21,554,890 1,764,894 7,768,575 15,829,976 1,932,971 11,853,344 45% 209 Studebaker-Oliver Revitalizing Grants 126,313 100 3,937 101,948 97,864 24,513 81% 210 Economic Development State Grants - - - - - - 0% 211 Dept of Community Investment Operating 4,907,429 331,507 2,107,273 4,532,819 293,223 2,506,933 49% 212 Dept of Community Investment Grants 8,868,768 214,735 1,428,288 4,271,423 2,415,656 5,024,824 43% 216 Police State Seizures 22,000 - - - - 22,000 0% 217 Gift, Donation, Bequest 1,108,889 10,337 160,088 823,486 619,942 328,860 70% 218 Police Curfew Violations - - - - - - 0% 219 Unsafe Building 25,788 3,740 29,253 24,212 33,535 (37,000) 243% 220 Law Enforcement Continuing Education 745,808 15,918 117,477 1,104,275 142,471 485,860 35% 221 Rental Units Regulation 114,301 - 7,615 6,565 81,051 25,635 78% 227 Loss Recovery 410,000 - 156,000 - - 254,000 38% 230 Code Enforcement 6,887,605 411,537 2,333,561 5,878,047 197,884 4,356,160 37% 249 Local Income Tax - Public Safety 14,761,236 1,135,480 6,245,138 13,878,633 - 8,516,098 42% 251 Local Road & Street 2,418,883 166,434 521,485 2,091,103 1,363,903 533,495 78% 257 LOIT Special Distribution 18,804 - - 34,535 18,803 1 100% 258 Human Rights Federal Grants 523,325 28,264 144,778 301,739 60,861 317,686 39% 263 American Rescue Plan 1,279 - 1,153 23,274 - 126 90% 264 COVID-19 Response - - - 4,166 - - 0% 265 Local Road & Bridge Grant 3,785,821 - 177,875 2,595,524 1,702,425 1,905,520 50% 266 MVH Restricted 3,300,381 178,086 707,779 3,121,201 505,243 2,087,359 37% 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 - - - - - - 0% 291 Indiana River Rescue 40,614 25,328 90,209 54,922 14,387 (63,982) 258% 292 Police Grants - - - - - - 0% 294 Regional Police Academy - - - - - - 0% 295 COPS MORE Grant - - - - - - 0% 299 Police Federal Drug Enforcement 296,600 - 1,510 32,043 295,000 90 100% 404 Local Income Tax - Certified Shares - - - 45,564 - - 0% 408 Local Income Tax - Economic Development 26,314,100 830,469 9,504,289 25,647,605 3,868,266 12,941,545 51% 410 Urban Development Action Grant - - - - - - 0% 655 Project ReLeaf 456,177 28,553 161,400 382,556 - 294,778 35% 705 Police K-9 Unit - - - - - - 0% 730 City Cemetery - - - - - - 0% 731 Bowman Cemetery - - - - - - 0% 754 Industrial Revolving Fund 387,787 9,398 50,946 151,896 10,876 325,965 16% Total Special Revenue Funds 125,886,778 7,152,796 41,552,256 110,682,545 16,381,592 67,952,932 46% Debt Service Fund 312 2017 Parks Bond Debt Service 1,173,390 - 575,108 1,181,215 - 598,283 49% 350 2018 Fire Station #9 Bond Debt Service 342,756 - 169,741 344,656 - 173,016 50% 672 Century Center Energy Conservation Debt Svc 384,057 191,802 191,802 388,754 - 192,255 50% 752 South Bend Redevelopment Authority 11,160,724 163,000 5,618,167 12,865,191 - 5,542,557 50% 755 South Bend Building Corporation 1,436,855 - 871,996 1,429,955 - 564,859 61% 756 2015 Smart Streets Bond Debt Service 1,707,819 - 852,334 1,712,494 - 855,484 50% 757 2015 Parks Bond Debt Service 373,231 - 187,591 381,031 - 185,641 50% 760 2017 Eddy Street Commons Bond Debt Service 1,951,250 - 978,750 1,955,125 - 972,500 50% Total Debt Service Funds 18,530,082 354,802 9,445,488 20,258,421 - 9,084,595 51% * Percent of budget spent includes year to date expenditures and outstanding encumbrances City of South Bend Monthly Fund Financials Expenditure Summary 5/31/2026 Current AmendedBudget Current MonthActual Current Year to DateActual Prior Year Actual Current Encumbrances Budget Balance Percent of Budget* Capital Funds 287 Fire Department Capital 7,389,090 682,189 2,171,345 5,193,984 1,871,501 3,346,245 55% 401 Coveleski Stadium Capital - - - - - - 0% 406 Cumulative Capital Development 500,000 41,667 208,333 500,000 - 291,667 42% 407 Cumulative Capital Improvement 75,000 6,250 31,250 75,000 - 43,750 42% 412 Major Moves Construction 279,890 175 85,814 482,899 194,033 43 100% 413 Professional Sports Convention Development Area 4,421,223 - 4,360,500 157,923 60,723 - 100% 416 Morris Performing Arts Center Capital 382,820 - 116,000 6,426,666 - 266,820 30% 450 Palais Royale Historic Preservation - - - - - - 0% 451 2018 Fire Station #9 Bond Capital - - - - - - 0% 453 Zoo Bond Capital - - - - - - 0% 455 2021 Infrastructure Bond Capital 46,983 - - 399,500 - 46,983 0% 458 458 2024 RDA Bond Proceeds (Four Winds)19,343,494 905,466 14,287,486 24,185,074 4,851,216 204,792 99% 471 2017 Parks Bond Capital 444,818 - - 14,004 - 444,818 0% 750 Equipment/Vehicle Leasing - - - - - - 0% 759 2017 Eddy Street Commons Bond Capital - - - - - - 0% Total Capital Funds 32,883,319 1,635,746 21,260,728 37,435,049 6,977,473 4,645,118 86% Enterprise Funds 600 Consolidated Building 2,065,200 125,989 2,499,851 3,894,483 730 (435,382) 121% 601 Parking Garages 1,458,607 139,644 788,916 1,801,753 45,570 624,120 57% 602 Morris Performing Arts Center Operations 2,106,293 129,229 691,139 1,746,933 101,467 1,313,686 38% 610 Solid Waste Operations 9,193,733 558,901 3,572,902 8,142,930 986,324 4,634,507 50% 611 Solid Waste Capital 2,880,120 - 617,702 3,270,240 968,837 1,293,580 55% 620 Water Works Operations 26,453,264 1,283,818 8,938,824 18,588,990 1,810,471 15,703,969 41% 622 Water Works Capital 66,846,791 2,627,213 6,040,835 8,010,510 8,036,082 52,769,874 21% 624 Water Works Customer Deposit - - - - - - 0% 625 Water Works Sinking (Debt Service)3,089,877 - 1,299,057 541,858 - 1,790,819 42% 626 Water Works Bond Reserve - - - - - - 0% 629 Water Works Operations & Maintenance Reserve - - - - - - 0% 640 Sewer Repair Insurance 1,374,616 77,724 446,872 1,083,680 412,920 514,824 63% 641 Sewage Works Operations 46,288,402 2,428,647 17,780,903 38,037,503 3,102,878 25,404,620 45% 642 Sewage Works Capital 35,868,539 1,203,146 5,126,435 9,479,993 11,715,861 19,026,242 47% 643 Sewage Works Operations & Maintenance Reserve - - - - - - 0% 649 Sewage Sinking (Debt Service)5,629,113 189,625 191,025 8,078,144 - 5,438,088 3% 653 Sewage Debt Service Reserve - - - - - - 0% 654 Sewage Works Customer Deposit - - - - - - 0% 667 Storm Sewer 3,349,339 19,306 233,336 699,900 284,950 2,831,053 15% 670 Century Center Operations 427,122 72,912 246,558 4,436,829 6,200 174,364 59% 671 Century Center Capital 1,362,730 16,400 218,477 79,011 81,929 1,062,324 22% Total Enterprise Funds 208,393,743 8,872,552 48,692,833 107,892,756 27,554,222 132,146,688 37% Internal Service Funds 222 Central Services 12,356,413 971,184 4,660,628 10,345,106 295,715 7,400,071 40% 224 Central Services Capital - - - - - - 0% 226 Liability Insurance 4,325,278 239,175 2,005,263 3,296,903 272,795 2,047,221 53% 278 Police Take Home Vehicle - - - - - - 0% 279 IT / Innovation / 311 Call Center 17,664,877 951,229 6,162,155 14,804,923 2,356,204 9,146,518 48% 711 Self-Funded Employee Benefits 20,122,522 1,541,320 8,681,757 22,234,768 2,461,050 8,979,715 55% 713 Unemployment Compensation 82,500 5,015 25,553 92,939 - 56,947 31% 714 Parental Leave 100,000 8,082 60,636 117,790 - 39,364 61% Total Internal Service Funds 54,651,591 3,716,005 21,595,992 50,892,429 5,385,764 27,669,836 49% Fiduciary Funds 701 Fire Pension 4,528,750 326,755 1,705,814 4,251,624 3,500 2,819,436 38% 702 Police Pension 5,989,900 502,631 2,550,025 6,092,336 3,500 3,436,375 43% Total Fiduciary Funds 10,518,650 829,385 4,255,839 10,343,960 7,000 6,255,811 41% Total City Controlled Funds 593,370,632 31,407,453 196,305,688 456,108,307 66,126,184 330,938,765 44% * Percent of budget spent includes year to date expenditures and outstanding encumbrances City of South Bend Monthly Fund Financials Expenditure Summary 5/31/2026 Current AmendedBudget Current MonthActual Current Year to DateActual Prior Year Actual Current Encumbrances Budget Balance Percent of Budget* Redevelopment Commission Controlled Funds Tax Increment Financing Funds 324 TIF - River West Development Area 64,351,897 962,220 17,074,151 21,870,523 12,447,717 34,830,029 46% 422 TIF - West Washington 1,655,620 - 697,884 174,380 176,486 781,251 53% 429 TIF - River East Development Area (NE Dev)28,051,886 706,740 3,559,633 7,622,273 4,042,809 20,449,444 27% 430 TIF - Southside Development Area #1 9,019,515 276,363 1,133,238 3,010,998 4,663,750 3,222,528 64% 435 TIF - Douglas Road 124,741 - - 348,434 - 124,741 0% 436 TIF - River East Residential Area (NE Res)16,523,616 14,886 2,335,650 4,945,322 11,324,529 2,863,437 83% Total Tax Increment Financing Funds 119,727,275 1,960,209 24,800,554 37,971,930 32,655,291 62,271,430 48% Redevelopment Funds 433 Redevelopment General 2,958,829 26,819 1,594,103 2,060,202 194,312 1,170,415 60% 439 Certified Technology Park - - - - - - 0% 452 2018 TIF Park Bond Capital - - - 76,676 - - 0% 454 Airport Urban Enterprise Zone - - - - - - 0% 456 2023 South Bend Redevelopment Authority 9,927,734 13,124 565,079 5,368,586 6,052,918 3,309,738 67% 457 2024 South Bend Redevelopment Authority 14,696,103 907,323 2,109,697 2,435,737 7,734,928 4,851,478 67% Total Redevelopment Funds 27,582,666 947,266 4,268,879 9,941,200 13,982,158 9,331,631 66% Debt Service Funds 315 Airport 2003 Debt Reserve - - - - - - 0% 328 SBCDA 2003 Debt Reserve - - - - - - 0% 351 2018 TIF Park Bond Debt Service - - - - - - 0% 352 2019 South Shore Double Tracking Debt Service 1,030,000 - 512,625 1,030,125 - 517,375 50% 353 2020 TIF Library Bond Debt Service Reserve - - - - - - 0% Total Debt Service Funds 1,030,000 - 512,625 1,030,125 - 517,375 50% Total Redevelopment Commission Funds 148,339,942 2,907,476 29,582,058 48,943,255 46,637,449 72,120,435 51% Grand Total 741,710,573 34,314,929 225,887,746 505,051,562 112,763,632 403,059,200 46% * 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 - - - - - - - - - - - - - 68,831,319 0% TIF Districts - - - - - - - - - - - - - 40,439,230 0% Sub Total - - - - - - - - - - - - - 109,270,549 0% Local Income Tax LIT Certified Shares 980,470 980,470 980,470 980,470 980,470 - - - - - - - 4,902,352 13,354,067 37% LIT for Economic Development 1,337,139 1,337,139 1,337,139 1,337,139 1,337,139 - - - - - - - 6,685,695 18,191,548 37% LIT for Public Safety 941,658 941,658 941,658 941,658 941,658 - - - - - - - 4,708,288 12,844,698 37% LIT for Redevelopment - - - - - - - - - - - - - - NA LIT Additional - Supplemental Distrib - - - - - - - - - - - - - - NA Sub Total 3,259,267 3,259,267 3,259,267 3,259,267 3,259,267 - - - - - - - 16,296,335 44,390,313 37% Total Taxes 3,259,267 3,259,267 3,259,267 3,259,267 3,259,267 - - - - - - - 16,296,335 153,660,862 11% Intergovernmental Revenue State Shared Revenue Auto Excise Tax - - - - - - - - - - - - - 3,020,618 0% Commercial Vehicle Tax - - - - 459,904 - - - - - - - 459,904 948,600 48% Liquor Excise Tax 34,535 - - - - - - - - - - - 34,535 - NA Liquor Gallonage Tax 60,117 - - 49,227 - - - - - - - - 109,344 244,485 45% Cigarette Tax - - - - - - - - - - - - - 221,820 0% Gasoline Tax 536,855 554,670 565,890 558,909 612,664 - - - - - - - 2,828,988 6,368,483 44% Wheel Tax - 146,720 118,697 155,070 269,831 - - - - - - - 690,319 2,100,000 33% PSCDA Tax 644,988 607,882 600,875 600,875 - - - - - - - - 2,454,620 5,000,000 49% State Pension Subsidy - - - - - - - - - - - - - 10,600,000 0% Sub Total 1,276,495 1,309,272 1,285,463 1,364,080 1,342,400 - - - - - - - 6,577,709 28,504,006 23% Local Government Shared Revenue Hotel Motel Tax 1,003,437 - - - - - - - - - - - 1,003,437 3,191,437 31% Grants Federal Grants 275,169 240,436 1,492,427 333,250 384,599 - - - - - - - 2,725,881 5,480,582 50% State Grants 765,976 2,819,407 - 49,820 9,579 - - - - - - - 3,644,782 135,500 2690% Sub Total 1,041,144 3,059,843 1,492,427 383,071 394,179 - - - - - - - 6,370,664 5,616,082 113% Other Intergovernmental Staffing Agreements with County - - - - - - - - - - - - - 30,000 0% Local Government Grants - - - - - - - - - - - - - - NA Federal Seized Drug - - - 11,065 - - - - - - - - 11,065 80,000 14% State Seized Drug - 83,636 409 5,139 1,159 - - - - - - - 90,343 - NA Sub Total - 83,636 409 16,204 1,159 - - - - - - - 101,408 110,000 92% Total Intergovernmental Revenue 3,321,076 4,452,751 2,778,298 1,763,355 1,737,737 - - - - - - - 14,053,217 37,421,525 38% Licenses & Permits Business Business Licenses 21,054 30,026 23,704 9,054 10,354 - - - - - - - 94,191 116,755 81% Taxi Cab Licensing - 690 - 160 640 - - - - - - - 1,490 2,200 68% Sub Total 21,054 30,716 23,704 9,214 10,994 - - - - - - - 95,681 118,955 80% Nonbusiness Lawn Parking 45 170 190 1,068 250 - - - - - - - 1,723 3,500 49% Engineering 17,072 8,713 22,505 16,700 9,555 - - - - - - - 74,545 127,257 59% Right-of-Way Closures 100 200 250 525 575 - - - - - - - 1,650 - NA Park Food Sales Permit 23 - - - 48 - - - - - - - 71 360 20% Fire Dept-Building Plan Review 1,002 3,246 3,586 2,826 3,821 - - - - - - - 14,481 26,000 56% Building Department 95,165 157,813 185,491 203,338 262,252 - - - - - - - 904,059 3,352,350 27% SBARC - Pet Licenses 2,285 2,260 3,375 4,440 4,120 - - - - - - - 16,480 19,000 87% Sub Total 115,692 172,403 215,397 228,897 280,621 - - - - - - - 1,013,010 3,528,467 29% Total Licenses & Permits 136,745 203,119 239,100 238,111 291,615 - - - - - - - 1,108,691 3,647,422 30% Period Ending: May 31, 2026 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, 2026 Charges for Services General Government Plan Commission Charges 100 300 100 100 100 - - - - - - - 700 2,000 35% Ally Vaca Charges - - - - - - - - - - - - - - Copies of Public Records - - - - - - - - - - - - - 400 0% Historic Preserv Certificate of Approval 80 120 160 160 220 - - - - - - - 740 2,000 37% IT Services - - - - - - - - - - - - - - NA Sub Total 180 420 260 260 320 - - - - - - - 1,440 4,400 33% Public Safety Accident Report Copies 7,514 5,052 13,542 8,576 6,954 - - - - - - - 41,638 80,500 52% Traffic Signal Maintenance 4,904 3,748 7,259 5,469 - - - - - - - - 21,380 150,000 14% EMS Special Event Coverage 48,876 - 41,322 37,414 8,402 - - - - - - - 136,013 200,000 68% Regional Academy Tuition 8,690 3,050 400 - - - - - - - - - 12,140 20,000 61% River Rescue School Tuition 20,700 27,900 7,200 4,500 1,530 - - - - - - - 61,830 125,000 49% Fire Training Center Tuition - - - - - - - - - - - - - 50,000 0% Emergency Medical Service 563,651 305,687 848,583 549,574 287,204 - - - - - - - 2,554,699 5,400,000 47% Medicaid Reimbursements - - - - - - - - - - - - - 480,000 0% EMS for County - - - - 137,597 - - - - - - - 137,597 2,336,048 6% Hazmat Charges - - 3,535 - - - - - - - - - 3,535 5,000 71% Police Special Event Coverage - - - - - - - - - - - - - 15,000 0% Crime Lab Services 1,875 1,550 850 25 1,600 - - - - - - - 5,900 12,000 49% EMS Late Payment Interest - - - - - - - - - - - - - 15,000 0% Misc Revenue - 9 - - - - - - - - - - 9 500 2% Sub Total 656,210 346,996 922,690 605,559 443,287 - - - - - - - 2,974,742 8,889,048 33% Culture & Recreation Morris Performing Arts Center 44,143 140,736 119,717 49,465 147,367 - - - - - - - 501,429 1,933,000 26% Palais Royale Ballroom 17,502 15,466 5,941 11,563 11,836 - - - - - - - 62,308 185,532 34% Parks & Recreation 200,917 316,668 166,182 261,921 361,958 - - - - - - - 1,307,646 5,404,788 24% Lease of Coveleski Stadium - - - - - - - - - - - - - 31,611 0% Century Center 65,000 - - - - - - - - - - - 65,000 - NA Sub Total 327,562 472,870 291,840 322,950 521,162 - - - - - - - 1,936,383 7,554,931 26% Highways & Streets Sale of Signs/Materials - - - - - - - - - - - - - 3,300 0% Special Events - - - - - - - - - - - - - 10,000 0% Sub Total - - - - - - - - - - - - - 13,300 0% Sanitation Trash Collection/Residential 597,034 598,026 598,274 599,202 600,442 - - - - - - - 2,992,977 6,865,976 44% Trash Collection/Commercial 12,342 12,336 12,275 12,256 12,243 - - - - - - - 61,452 145,779 42% Trash Collection/Apt 2 Units 4,889 4,881 4,845 4,889 4,952 - - - - - - - 24,455 60,742 40% Trash Collection/Apt 3 Units 2,288 2,291 2,276 2,288 2,253 - - - - - - - 11,397 27,941 41% Trash Collection/Apt 4 Units 2,973 2,983 2,986 2,902 2,960 - - - - - - - 14,805 34,015 44% Trash Collection/Seniors - - - - - - - - - - - - - 54,667 0% Trash Collection/Special Pickup 2,160 1,100 1,860 2,100 2,020 - - - - - - - 9,240 32,629 28% Trash Collection/Yard Waste Pickup 10 - - 60 20 - - - - - - - 90 770 12% Misc/Additional Trash Totes (241) (565) (31) (775) (441) - - - - - - - (2,052) - NA Misc/Return Trip Customer Error 2,730 2,390 1,940 1,690 1,160 - - - - - - - 9,910 12,095 82% Misc/Contamination Fee - - - 185 1,440 - - - - - - - 1,625 6,695 24% Misc/Tote Replacement Fee 300 752 750 952 664 - - - - - - - 3,418 6,905 49% Misc/Trash Start Fee 3,150 3,010 3,610 4,140 4,270 - - - - - - - 18,180 48,324 38% Misc/Yard Waste Totes 43 139 139 138,856 139,806 - - - - - - - 278,984 960,000 29% Sub Total 627,678 627,343 628,924 768,745 771,790 - - - - - - - 3,424,480 8,256,538 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, 2026 Charges for Services Utilities - Water Metered Sales/Residential 688,998 702,279 657,352 666,827 680,585 - - - - - - - 3,396,042 9,232,159 37% Metered Sales/Commercial 206,789 206,011 206,974 206,126 214,084 - - - - - - - 1,039,983 2,930,546 35% Metered Sales/Industrial 28,837 35,700 31,890 32,320 31,965 - - - - - - - 160,713 560,965 29% Metered Sales/Multi Family 109,430 114,085 108,876 106,960 103,451 - - - - - - - 542,802 1,400,014 39% Bulk Sales/Olive St - 319 29 1,073 377 - - - - - - - 1,798 8,087 22% Metered Sales/Institution 12,140 11,659 10,976 11,463 11,434 - - - - - - - 57,672 151,759 38% Public Fire Protection 231,461 231,875 230,612 231,107 231,819 - - - - - - - 1,156,875 2,949,806 39% Private Fire Protection 42,440 42,677 42,463 42,332 42,301 - - - - - - - 212,212 554,704 38% Sales to Public Authorities 33,249 34,703 36,289 37,280 42,023 - - - - - - - 183,544 326,737 56% Irrigation Sales 3,286 2,600 2,864 12,076 58,336 - - - - - - - 79,164 1,565,306 5% Other Water/Misc Service 21,922 47,084 39,452 46,341 37,004 - - - - - - - 191,802 537,812 36% Backflow Prevention Insp.18,100 12,400 11,200 11,075 17,075 - - - - - - - 69,850 183,931 38% Water Main Extension - - - - - - - - - - - - - - NA Rents From Water Property - - - - - - - - - - - - - - NA Revenue From Cut Off Fees - 225 300 225 75 - - - - - - - 825 5,025 16% Penalties (Forfeit Disc.)7,117 8,613 8,876 7,535 8,106 - - - - - - - 40,247 83,415 48% Water Leak Insurance 96,442 96,501 96,541 96,499 96,512 - - - - - - - 482,496 1,202,845 40% System Development Fee 2,138 2,993 3,420 19,879 2,138 - - - - - - - 30,566 210,000 15% Sub Total 1,502,349 1,549,724 1,488,114 1,529,119 1,577,284 - - - - - - - 7,646,590 21,903,111 35% Utilities - Sewage Metered Sales/Residential 1,973,928 1,978,393 1,963,907 1,992,043 1,996,472 - - - - - - - 9,904,744 22,555,939 44% Metered Sales/Commercial 610,307 773,574 920,388 623,937 1,144,182 - - - - - - - 4,072,387 8,872,531 46% Metered Sales/Industrial 516,617 522,576 511,540 493,940 521,554 - - - - - - - 2,566,227 6,076,245 42% Metered Sales/Multi Family 292,951 295,483 285,353 302,305 299,588 - - - - - - - 1,475,679 3,546,028 42% Metered Sales/Institution 31,545 30,414 29,443 29,685 29,619 - - - - - - - 150,706 337,060 45% Sales to Public Authority 114,168 111,196 114,491 120,112 123,433 - - - - - - - 583,399 1,265,097 46% Wholesale Meter/New Carlisle - - - - - - - - - - - - - 287,618 0% Penalties (Forfeit Disc.)50,887 63,494 74,089 30,336 51,586 - - - - - - - 270,392 614,567 106% Dumping Fees 18,820 20,140 27,660 26,620 19,380 - - - - - - - 112,620 25,873 435% Laboratory Service Fees 1,650 1,800 1,800 2,100 1,950 - - - - - - - 9,300 1,754 530% Discharge Permit Fees 500 - 750 - 33,500 - - - - - - - 34,750 6,434 540% System Development Fee 2,061 8,244 7,214 43,796 5,153 - - - - - - - 66,467 339,000 20% Sewage-System Dev Finance Charge - - - - - - - - - - - - - - NA Sewage-Sewer Extension - - - - - - - - - - - - - - NA Sewer Repair Insurance 49,458 49,492 49,512 49,552 49,562 - - - - - - - 247,576 585,295 42% Sewer Repair Deductible 10,124 9,847 10,958 9,638 9,966 - - - - - - - 50,532 80,800 63% Charges for Svcs-Utilities-Sewage-Misc R - - 445 - - - - - - - - - 445 - NA UAP Assistance Fee 91,215 91,297 91,529 91,467 91,509 - - - - - - - 457,018 968,920 47% UAP Credit (Contra)(79,984) (85,044) (84,756) (82,614) (80,378) - - - - - - - (412,776) (968,920) 43% RINS Credits 34,394 - - - - - - - - - - - 34,394 - NA Disconnect Program Fee - - 17,803 - - - - - - - - - 17,803 - NA Unmetered Sewer Fee 27,364 27,523 27,567 27,212 27,375 - - - - - - - 137,041 - NA Sub Total 3,746,004 3,898,428 4,049,693 3,760,129 4,324,450 - - - - - - - 19,778,704 44,594,241 44% Utilities - Other Storm Water Fees 113,976 114,037 114,036 113,997 114,034 - - - - - - - 570,080 1,147,200 50% Clean Air/ReLeaf (Leaf Pickup)37,997 38,024 38,033 38,024 38,035 - - - - - - - 190,112 456,126 42% Sub Total 151,973 152,061 152,068 152,021 152,069 - - - - - - - 760,192 1,603,326 47% Organic Resources Yard Waste Drop-Off 2,412 1,333 14,047 18,373 15,669 - - - - - - - 51,834 117,434 44% Mulch/Compost Sales 15 89 3,164 7,430 9,130 - - - - - - - 19,829 56,432 35% Sub Total 2,427 1,422 17,211 25,803 24,800 - - - - - - - 71,662 173,866 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, 2026 Charges for Services Animal Resource Center Pet Impound Reclaim Fee 410 235 780 635 545 - - - - - - - 2,605 2,000 130% Pet Adoption Fees 1,710 899 2,047 1,415 607 - - - - - - - 6,678 15,000 45% Pick Up Fees 40 120 - 40 40 - - - - - - - 240 560 43% Pet Micro Chipping 240 140 500 480 420 - - - - - - - 1,780 3,000 59% Vet Expenses 430 515 985 800 520 - - - - - - - 3,250 2,500 130% Pet Euthanasia 330 260 80 98 100 - - - - - - - 868 1,800 48% Animal Surrenders 960 860 1,120 1,160 1,040 - - - - - - - 5,140 8,500 60% Cremation 365 645 600 150 150 - - - - - - - 1,910 7,000 27% Rabies Specimen Prep - 120 90 30 60 - - - - - - - 300 600 50% Boarding 45 180 180 225 90 - - - - - - - 720 570 126% Sub Total 4,530 3,974 6,382 5,033 3,572 - - - - - - - 23,491 41,530 57% Other DCI Staff Contracts 3,750 - 61,884 56,623 69,870 - - - - - - - 192,127 778,435 25% Other Misc Charges for Services - - - - - - - - - - - - - - NA Parking-Garages 116,118 104,355 121,517 118,376 112,572 - - - - - - - 572,938 1,528,855 37% Parking-Century Center - - - - - - - - - - - - - - NA Central Services-Internal Customers 689,088 733,822 719,315 848,751 876,271 - - - - - - - 3,867,248 11,435,140 34% Central Services-External Customers 17,988 20,601 28,364 20,301 36,902 - - - - - - - 124,156 437,000 28% Employee & Employer Assessments 1,543,734 1,564,839 1,566,319 1,571,083 1,564,494 - - - - - - - 7,810,468 18,514,500 42% Sub Total 2,370,677 2,423,618 2,497,399 2,615,134 2,660,108 - - - - - - - 12,566,937 32,693,930 38% Total Charges for Services 9,389,590 9,476,856 10,054,581 9,784,751 10,478,842 - - - - - - - 49,184,621 125,728,221 39% Fines, Forfeitures, & Fees General Ordinance Violation - - - - - - - - - - - - - - NA Bad Checks Fines - - - - - - - - - - - - - 50 0% Collections - 941 - - - - - - - - - - 941 1,000 94% Court Fees 1,701 200 200 1,646 - - - - - - - - 3,748 - NA Plan Commission Application Fee 1,000 - 1,600 500 1,250 - - - - - - - 4,350 20,000 22% Zoning Appeals Application Fee 1,325 1,200 1,200 1,325 300 - - - - - - - 5,350 19,200 28% Zoning Admin Fees 1,720 2,210 2,750 2,320 1,510 - - - - - - - 10,510 15,000 70% Zoning Admin Fines 50,768 4,320 38 - 110 - - - - - - - 55,235 500 11047% Tax Abatement Admin Fees - 1,345 - 1,345 - - - - - - - - 2,690 17,000 16% Test Filling Fees 500 1,200 240 480 1,000 - - - - - - - 3,420 4,100 83% Econ Dev-CDBG Loan Late Fees - - - - - - - - - - - - - - NA Sub Total 57,014 11,416 6,028 7,616 4,170 - - - - - - - 86,244 76,850 112% Code Enforcement Vacant Bldg Registration - - - - - - - - - - - - - 1,800 0% Landlord Registration Fee - - - - - - - - - - - - - - NA Rental Unit Safety Fees 49,363 29,300 15,246 7,833 27,575 - - - - - - - 129,316 169,000 77% Demolition & Boarding 533 2,477 - - - - - - - - - - 3,010 8,800 34% Collections - - - - - - - - - - - - - 4,000 0% Environmental Violations 6,924 15,296 17,647 3,166 5,133 - - - - - - - 48,166 133,000 36% Ordinance Violation 932 26,430 35,538 7,281 3,302 - - - - - - - 73,482 101,400 72% Animal Ordinance Violation 1,312 5,988 2,505 3,215 4,119 - - - - - - - 17,139 12,000 143% Forfeitures-Civil Penalties - - - - - - - - - - - - - - NA Forfeitures-Chronic Problem - - - - - - - - - - - - - - NA Sub Total 59,064 79,491 70,936 21,494 40,128 - - - - - - - 271,113 430,000 63% Parking Street Parking Fines 9,894 8,932 8,184 7,960 10,500 - - - - - - - 45,470 53,000 86% 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, 2026 Fines, Forfeitures, & Fees Public Safety False Alarms Fine 13,980 9,775 8,275 2,025 7,300 - - - - - - - 41,355 - NA Noise Ordinance 100 - - 28 - - - - - - - - 129 - NA Curfew Violation - - - - - - - - - - - - - - NA Chronic Problem Property - 675 250 - - - - - - - - - 925 - NA Impound Towing Fees 1,279 770 640 670 690 - - - - - - - 4,049 - NA Sub Total 15,359 11,220 9,165 2,723 7,990 - - - - - - - 46,458 - NA Total Fines, Forfeitures, & Fees 141,330 111,059 94,312 39,794 62,789 - - - - - - - 449,284 559,850 80% Other Income Miscellaneous Revenue Miscellaneous Revenue (670) 4,673 (1,265) 2,488,263 26,764 - - - - - - - 2,517,765 185,385 1358% Sale of Scrap Metal - - 2,909 319 1,899 - - - - - - - 5,127 19,155 27% Bond Interest Rebate - - - - - - - - - - - - - 47,365 0% Program Income 4,159 345 1,443 50 109,203 - - - - - - - 115,199 - NA Origination Fees - - - - - - - - - - - - - 17,000 0% Loan Servicing Fees 7,399 5,034 20,866 14,087 17,089 - - - - - - - 64,474 55,000 117% Sub Total 10,887 10,053 23,952 2,502,719 154,955 - - - - - - - 2,702,566 323,905 834% Bank Account Interest 1,315,094 929,617 908,291 1,659,127 1,053,179 - - - - - - - 5,865,307 9,830,941 60% Rental of Property 21,739 16,821 (80,637) 24,118 16,565 - - - - - - - (1,394) 165,284 -1% Donations 30,782 66,766 727,611 743,753 46,359 - - - - - - - 1,615,271 9,768,050 17% 3rd Party Revenue Cable TV Franchise Fees - 101,033 - - 80,310 - - - - - - - 181,343 - NA Video Franchise Fees 15,059 - - - 13,811 - - - - - - - 28,870 - NA Sub Total 15,059 101,033 - - 94,121 - - - - - - - 210,213 - NA Total Other Income 1,393,561 1,124,289 1,579,217 4,929,717 1,365,179 - - - - - - - 10,391,963 20,088,180 52% Reimbursements Miscellaneous Reimbursements 61,881 174,166 23,132 69,631 69,269 - - - - - - - 398,080 475,356 84% Insurance Claim - 2,409 1,627 - 415 - - - - - - - 4,451 97,000 5% IT Services 128,639 - - - - - - - - - - - 128,639 - NA Travel Reimbursement - - - - - - - - - - - - - - NA Lamppost Program - - - 250 3,700 - - - - - - - 3,950 8,000 49% Energy Rebates - - - - - - - - - - - - - 45,000 0% Repair Reimbursement 75 75 2,526 968 150 - - - - - - - 3,794 20,000 19% Salary/Overtime Reimb 8,101 - 1,805 - - - - - - - - - 9,905 400,000 2% Diesel Tax Rebate - 8,666 3,525 13,540 6,080 - - - - - - - 31,811 40,000 80% Pharmacy Rebates 80,812 79,889 79,609 81,362 80,591 - - - - - - - 402,263 800,000 50% Morris Advertising Reimbursement - - - - - - - - - - - - - - NA Sub Total 279,508 265,206 112,224 165,751 160,205 - - - - - - - 982,894 1,885,356 52% Departmental Reimbursements - - - - - - - - - - - - - - NA Total Reimbursements 279,508 265,206 112,224 165,751 160,205 - - - - - - - 982,894 1,885,356 52%Other Sources Interfund Transfers & Fixed Cost Allocations Interfund Transfers In 10,788,261 7,468,097 5,831,746 2,570,787 1,372,049 - - - - - - - 28,030,940 57,910,604 48% PILOT 2,987,741 - - - - - - - - - - - 2,987,741 5,975,482 50% Administration Cost Allocation 760,325 760,325 760,325 760,325 760,325 - - - - - - - 3,801,627 9,123,906 42% IT Cost Allocation 1,229,765 1,229,765 1,229,765 1,229,765 1,229,765 - - - - - - - 6,148,824 14,762,208 42% Liability Insurance Allocation 323,419 323,419 323,419 323,419 323,419 - - - - - - - 1,617,096 3,881,163 42% Payroll Cost Allocation 322,780 322,780 322,780 322,780 322,780 - - - - - - - 1,613,898 3,920,705 41% Facilities Management Allocation 12,289 12,289 12,289 12,289 12,289 - - - - - - - 61,446 147,471 42% Utility Customer Service Mgmt Allocatio 139,925 139,925 139,925 139,925 139,925 - - - - - - - 699,623 1,679,095 42% Sub Total 16,564,505 10,256,600 8,620,249 5,359,290 4,160,552 - - - - - - - 44,961,196 97,400,634 46% 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, 2026 Other Sources Sale of Assets Sale of Capital Assets 26,663 4,391 - - - - - - - - - - 31,054 34,379 90% Sale of Non-Capital Assets 305 7,826 - - - - - - - - - - 8,131 - NA Sale of Property 100 1,900 - 5,000 100 - - - - - - - 7,100 5,000 142% Other Damage Reimbursement - - - - - - - - - - - - - - NA Vehicle Damage Reimbursement - - - - - - - - - - - - - - NA Hydrant Damage Reimbursement - - - - 50,610 - - - - - - - 50,610 - NA Sub Total 27,068 14,117 - 5,000 50,710 - - - - - - - 96,895 39,379 246% Issuance of Debt Capital Lease Proceeds - - - - 8,172,558 - - - - - - - 8,172,558 11,987,383 68% Bond Proceeds - - 49,431 - - - - - - - - - 49,431 17,000,000 0% Premium on Bonds - - - - - - - - - - - - - - NA Sub Total - - 49,431 - 8,172,558 - - - - - - - 8,221,989 28,987,383 28% Refunds Refunds - 1,833 212 224,721 138,806 - - - - - - - 365,572 82,000 446% Specific Stop Loss 20 126,942 - - - - - - - - - - 126,962 126,961 100% Utility Receipts Tax Refund - - - - - - - - - - - - - - NA Sub Total 20 128,775 212 224,721 138,806 - - - - - - - 492,534 208,961 236% Other Sale of Property Held for Resale - - - - - - - - - - - - - - NA Interfund Loan - Principal Income - 56,398 - - - - - - - - - - 56,398 - NA Interfund Loan - Interest Income - 4,048 - - - - - - - - - - 4,048 - NA Other Loan - Principal Income (433,536) (293,637) 44,053 (698,268) 59,291 - - - - - - - (1,322,097) 718,500 -184% Other Loan - Interest Income 38,224 - 41,780 45,609 42,593 - - - - - - - 168,205 850,000 20% Sub Total (395,312) (233,191) 85,833 (652,659) 101,884 - - - - - - - (1,093,445) 1,568,500 -70% Total Other Sources 16,196,281 10,166,300 8,755,725 4,936,352 12,624,509 - - - - - - - 52,679,168 128,204,857 41% Revenue Total 34,117,359 29,058,847 26,872,726 25,117,099 29,980,142 - - - - - - - 145,146,172 471,196,273 31% 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 GovernmentMayor 101 112,942 99,734 89,712 84,962 77,152 - - - - - - - 464,501 1,241,712 37%Community Initiatives 101 - - - - - - - - - - - - - - NA Community Police Review Office 101 14,441 9,676 12,771 8,788 6,293 - - - - - - - 51,970 143,068 36%Clerk 101 51,872 40,523 38,471 37,813 53,428 - - - - - - - 222,108 600,961 37% Common Council 101 112,871 53,933 43,740 93,925 50,329 - - - - - - - 354,797 938,039 38% Youth Council 101 3,022 1,026 2,253 136 5,891 - - - - - - - 12,328 17,752 69% General City 101 2,299,137 470,357 2,018,201 274,314 514,167 - - - - - - - 5,576,175 14,587,243 38% Controller' Office 101 342,977 250,161 279,483 308,285 365,909 - - - - - - - 1,546,815 4,250,824 36% Human Resources 101 113,406 81,749 68,217 75,390 78,215 - - - - - - - 416,977 1,000,848 42% Diversity & Inclusion 101 33,295 22,411 11,510 22,601 31,650 - - - - - - - 121,467 630,173 19% Human Rights 101 62,031 57,157 49,714 58,247 49,420 - - - - - - - 276,568 813,641 34% Legal 101 196,527 145,275 150,671 155,853 152,569 - - - - - - - 800,895 2,066,518 39% Engineering 101 166,667 166,667 166,667 166,667 166,667 - - - - - - - 833,333 2,000,000 42% Park Maintenance 101 21,142 20,361 - 5,233 - - - - - - - - 46,735 51,457 91% Park Capital 101 - - - - - - - - - - - - - 2,500,028 0% Curb & Sidewalk 101 75,000 75,000 75,000 75,000 75,000 - - - - - - - 375,000 900,000 42% Street Signals & Lighting 101 119,674 129,150 125,884 124,982 125,823 - - - - - - - 625,514 1,400,000 45% Streets 101 166,667 166,667 166,667 166,667 166,667 - - - - - - - 833,333 2,000,000 42% Sub Total 3,891,669 1,789,845 3,298,960 1,658,864 1,919,179 - - - - - - - 12,558,516 35,142,265 36% Public Works Engineering 101 401,670 317,951 303,428 552,626 346,144 - - - - - - - 1,921,819 5,264,561 37% Sub Total 401,670 317,951 303,428 552,626 346,144 - - - - - - - 1,921,819 5,264,561 37% Public Safety Police 101 5,077,296 3,739,857 3,460,886 3,409,606 3,346,380 - - - - - - - 19,034,026 57,616,452 33% Crime Lab 101 92,602 69,951 67,849 68,428 66,407 - - - - - - - 365,236 1,038,624 35% Fire 101 3,752,554 2,569,516 2,774,089 2,802,384 3,006,952 - - - - - - - 14,905,494 41,436,007 36% EMS 101 62,713 73,864 59,245 107,999 51,413 - - - - - - - 355,235 872,385 41% Fire Training Center 101 9,686 6,080 7,370 15,729 5,615 - - - - - - - 44,479 47,500 94% Sub Total 8,994,851 6,459,268 6,369,438 6,404,147 6,476,767 - - - - - - - 34,704,470 101,010,968 34% Community Investment Sustainability 101 - - - - - - - - - - - - - - NA Sub Total - - - - - - - - - - - - - - NA Arts & CultureMorris Performing Arts Center 101 - - - - - - - - - - - - - - NA Palais Royale Ballroom 101 11,753 9,817 9,081 8,055 25,088 - - - - - - - 63,793 215,675 30%Sub Total 11,753 9,817 9,081 8,055 25,088 - - - - - - - 63,793 215,675 30% Total General Fund 13,299,943 8,576,880 9,980,907 8,623,692 8,767,178 - - - - - - - 49,248,599 141,633,469 35% Venues, Parks & Arts Parks & RecreationPark Administration 201 109,141 95,633 107,762 98,561 127,037 - - - - - - - 538,135 1,294,102 42%Park Maintenance 201 1,285,185 678,193 1,091,678 724,004 759,002 - - - - - - - 4,538,063 12,067,015 38%Golf Courses 201 131,786 117,810 285,684 219,886 193,697 - - - - - - - 948,863 2,603,212 36%Community Programming 201 140,793 111,668 114,886 140,358 124,174 - - - - - - - 631,879 2,068,363 31% Development & Promotions 201 102,942 9,320 102,291 98,868 261,637 - - - - - - - 575,057 2,190,090 26% Park Projects & Capital 201 - - - - 110 - - - - - - - 110 1,612,491 0% Potawatomi Zoo 201 175,285 285 285 285 285 - - - - - - - 176,426 353,422 50% Park Debt 201 - - - 5,500 - - - - - - - - 5,500 4,950 111% 201 308,785 196,662 150,836 210,030 207,473 - - - - - - - 1,073,785 2,768,688 39% Machinery & Equipment 201 171,277 86,912 141,024 62,131 77,541 - - - - - - - 538,884 1,308,603 41% Morris Palais Marketing 273 - - - - - - - - - - - - - - NA Morris PAC Self-Promotion 274 - - - - - - - - - - - - - - NA Coveleski Stadium Capital 401 - - - - - - - - - - - - - - NA Professional Sports Convention Dev. Area 413 1,760,500 - 2,600,000 - - - - - - - - - 4,360,500 4,421,223 99% Morris PAC Improvement 416 - - 116,000 - - - - - - - - - 116,000 382,820 30% Palais Historic Preservation 450 - - - - - - - - - - - - - - NA Morris Performing Arts Center Operations 602 162,881 135,844 151,323 111,863 129,229 - - - - - - - 691,139 2,106,293 33% Sub Total 4,537,652 1,566,758 4,974,844 1,794,767 2,127,245 - - - - - - - 15,001,266 35,720,316 42% Period Ending: May 31, 2026 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, 2026 Parking Garages Parking Enforcement 601 87,638 41,638 42,355 16,710 44,670 - - - - - - - 233,011 178,802 130% Parking General Operations 601 8,815 8,815 8,815 8,815 16,814 - - - - - - - 52,074 218,635 24% Main Street Garage 601 6,550 57,493 24,645 22,351 12,385 - - - - - - - 123,424 290,980 42% Leighton Plaza Garage 601 13,994 12,106 14,970 21,848 10,976 - - - - - - - 73,894 268,726 27% Wayne West Garage 601 57,349 23,398 25,904 18,177 25,622 - - - - - - - 150,450 235,443 64% 601 - - - - - - - - - - - - - - NA Wayne Street Garage 601 46,273 28,162 27,695 24,757 29,177 - - - - - - - 156,063 266,021 59% Sub Total 220,619 171,611 144,384 112,658 139,644 - - - - - - - 788,916 1,458,607 54% Century CenterCentury Center Operations 670 132,958 12,025 14,332 14,332 72,912 - - - - - - - 246,558 427,122 58%Century Center Capital 671 - - - 202,077 16,400 - - - - - - - 218,477 1,362,730 16%Century Center Energy Saving 672 - - - - 191,802 - - - - - - - 191,802 384,057 50%Sub Total 132,958 12,025 14,332 216,408 281,113 - - - - - - - 656,836 2,173,908 30% Total Venues, Parks & Arts 4,891,230 1,750,394 5,133,560 2,123,833 2,548,003 - - - - - - - 16,447,019 39,352,831 42% Public Safety Police Department Police Seizures 216 - - - - - - - - - - - - - 22,000 0% Curfew Violations 218 - - - - - - - - - - - - - - NA Law Enforcement Education 220 60,677 6,363 22,005 12,514 15,918 - - - - - - - 117,477 745,808 16% Public Safety Local Income Tax - Police 249 851,610 567,740 567,740 567,740 567,740 - - - - - - - 3,122,569 7,380,618 42% Police Take Home Vehicle 278 - - - - - - - - - - - - - - NA Police Block Grant 280 - - - - - - - - - - - - - - NA Police Grants 292 - - - - - - - - - - - - - - NA Police Academy 294 - - - - - - - - - - - - - - NA COPS MORE Grants 295 - - - - - - - - - - - - - - NA Drug Enforcement 299 1,510 - - - - - - - - - - - 1,510 296,600 1% K-9 Unit 705 - - - - - - - - - - - - - - NA Sub Total 913,797 574,103 589,745 580,254 583,658 - - - - - - - 3,241,556 8,445,026 38% Fire Department Public Safety Local Income Tax - Fire 249 851,610 567,740 567,740 567,740 567,740 - - - - - - - 3,122,569 7,380,618 42% Fire Department Capital 287 774,356 663,490 51,310 - 682,189 - - - - - - - 2,171,345 7,389,090 29% Haz-Mat 289 - - - - - - - - - - - - - - NA Indiana River Rescue 291 1,060 16,449 8,908 38,464 25,328 - - - - - - - 90,209 40,614 222% Sub Total 1,627,025 1,247,678 627,958 606,204 1,275,257 - - - - - - - 5,384,123 14,810,322 36% Total Public Safety 2,540,822 1,821,781 1,217,703 1,186,458 1,858,915 - - - - - - - 8,625,679 23,255,348 37% Public Works Streets Motor Vehicle Highway 202 1,669,975 2,203,982 1,147,610 982,115 1,764,894 - - - - - - - 7,768,575 21,554,890 36% Local Road & Street 251 171,995 47,177 98,885 36,994 166,434 - - - - - - - 521,485 2,418,883 22% LOIT 2016 Special Distribution 257 - - - - - - - - - - - - - 18,804 0% Local Road & Bridge Grant 265 13,999 117,721 3,400 42,755 - - - - - - - - 177,875 3,785,821 5% MVH Restricted Fund 266 137,276 208,636 123,799 59,982 178,086 - - - - - - - 707,779 3,300,381 21% Major Moves 412 2,125 74,855 6,929 1,730 175 - - - - - - - 85,814 279,890 31% Project ReLeaf 655 27,180 27,301 27,836 50,529 28,553 - - - - - - - 161,400 456,177 35% Sub Total 2,022,551 2,679,672 1,408,460 1,174,104 2,138,141 - - - - - - - 9,422,928 31,814,846 30% Solid Waste Solid Waste Operations 610 1,377,334 532,721 544,667 559,279 558,901 - - - - - - - 3,572,902 9,193,733 39% Solid Waste Capital 611 242,437 375,265 - - - - - - - - - - 617,702 2,880,120 21% Sub Total 1,619,771 907,986 544,667 559,279 558,901 - - - - - - - 4,190,604 12,073,853 35% Water Works Water Works Operations 620 3,610,553 1,363,117 1,460,404 1,220,932 1,283,818 - - - - - - - 8,938,824 26,453,264 34% Water Works Capital 622 195,512 1,833,992 491,892 892,226 2,627,213 - - - - - - - 6,040,835 66,846,791 9%Water Works Sinking (Debt Service)625 1,297,757 - - 1,300 - - - - - - - - 1,299,057 3,089,877 42%Sub Total 5,103,822 3,197,110 1,952,296 2,114,458 3,911,030 - - - - - - - 16,278,716 96,389,932 17% 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, 2026 Wastewater/Sewer/Organic Resources Sewer Repair Insurance 640 100,016 76,556 80,676 111,900 77,724 - - - - - - - 446,872 1,374,616 33% Sewer Division 641 738,652 802,114 576,872 499,574 690,710 - - - - - - - 3,307,922 8,282,817 40% Concrete Crew 641 70,261 48,474 47,016 43,350 52,996 - - - - - - - 262,097 644,822 41% Wastewater Operations 641 4,869,236 2,989,523 2,498,104 1,776,991 1,527,362 - - - - - - - 13,661,216 35,319,777 39% Organic Resources 641 91,441 78,214 92,674 129,760 157,579 - - - - - - - 549,668 2,040,986 27% Sewage Works Capital 642 1,561,174 1,179,867 648,834 533,414 1,203,146 - - - - - - - 5,126,435 35,868,539 14% Sewage Works Sinking (Debt Service)649 - - - 1,400 189,625 - - - - - - - 191,025 5,629,113 3% Sewage Debt Service Reserve 653 - - - - - - - - - - - - - - NA Sub Total 7,430,780 5,174,748 3,944,176 3,096,389 3,899,141 - - - - - - - 23,545,235 89,160,669 26% Storm Water FeesStorm Sewer Fund 667 96,138 24,494 36,840 56,558 19,306 - - - - - - - 233,336 3,349,339 7%Sub Total 96,138 24,494 36,840 56,558 19,306 - - - - - - - 233,336 3,349,339 7% Total Public Works 16,273,062 11,984,010 7,886,438 7,000,789 10,526,520 - - - - - - - 53,670,819 232,788,638 23% Department of Community Investment Studebaker/Oliver Revitalizing Grant 209 1,243 751 - 1,844 100 - - - - - - - 3,937 126,313 3% Economic Development State Grants 210 - - - - - - - - - - - - - - NA DCI Operating 211 433,107 486,202 361,895 494,562 331,507 - - - - - - - 2,107,273 4,907,429 43%DCI Grants 212 444,820 91,159 155,921 521,654 214,735 - - - - - - - 1,428,288 8,868,768 16%Unsafe Building 219 7,123 2,415 6,310 9,665 3,740 - - - - - - - 29,253 25,788 113%Rental Units Regulation 221 2,060 2,305 3,250 - - - - - - - - - 7,615 114,301 7%Neighborhood Services & Enforcement 230 450,414 354,729 342,938 303,223 309,770 - - - - - - - 1,761,074 5,432,852 32% Animal Resource Center 230 136,988 117,885 105,113 110,735 101,767 - - - - - - - 572,487 1,454,754 39% UDAG 410 - - - - - - - - - - - - - - NA Building Dept Operations 600 169,998 129,178 134,952 1,939,734 125,989 - - - - - - - 2,499,851 2,065,200 121% Industrial Revolving Fund 754 749 25,338 4,478 10,982 9,398 - - - - - - - 50,946 387,787 13% Total Dept of Community Investment 1,646,502 1,209,961 1,114,858 3,392,398 1,097,005 - - - - - - - 8,460,724 23,383,191 36% Capital & Debt Service Funds 2017 Park Bond Debt Service 312 575,108 - - - - - - - - - - - 575,108 1,173,390 49% 2018 Fire Station #9 Debt Service 350 169,741 - - - - - - - - - - - 169,741 342,756 50% Local Income Tax - Certified Shares 404 - - - - - - - - - - - - - - NA Cumulative Capital Development 406 41,667 41,667 41,667 41,667 41,667 - - - - - - - 208,333 500,000 42% Cumulative Capital Improvement 407 6,250 6,250 6,250 6,250 6,250 - - - - - - - 31,250 75,000 42% Local Income Tax - Economic Develop.408 1,733,678 3,231,292 1,833,592 1,875,259 830,469 - - - - - - - 9,504,289 26,314,100 36% 2018 Fire Station #9 Bond Capital 451 - - - - - - - - - - - - - - NA 2022 Zoo Bond Capital 453 - - - - - - - - - - - - - - NA 2021 Infrastructure Bond Capital 455 - - - - - - - - - - - - - 46,983 0% 2017 Park Bond Capital 471 - - - - - - - - - - - - - 444,818 0% Equipment / Vehicle Leasing 750 - - - - - - - - - - - - - - NA Redevelopment Authority Debt Service 752 - 5,447,590 6,278 1,300 163,000 - - - - - - - 5,618,167 11,160,724 50% South Bend Building Corporation 755 - 871,996 - - - - - - - - - - 871,996 1,436,855 61% 2015 Smart Streets Bond Debt Service 756 - 852,334 - - - - - - - - - - 852,334 1,707,819 50% 2015 Park Bond Debt Service 757 - 187,591 - - - - - - - - - - 187,591 373,231 50% 2017 Eddy St. Commons Bond Capital 759 - - - - - - - - - - - - - - NA 2017 Eddy St. Commons Bond Debt 760 - 978,750 - - - - - - - - - - 978,750 1,951,250 50% Total Capital & Debt Service 2,526,443 11,617,469 1,887,786 1,924,475 1,041,385 - - - - - - - 18,997,559 45,526,927 42% Internal Service Funds Central Services Equipment Services 222 865,697 845,957 785,876 836,824 905,358 - - - - - - - 4,239,712 10,902,148 39% Radio Shop 222 34,902 28,507 32,494 28,520 28,777 - - - - - - - 153,200 383,529 40% Building Maintenance 222 37,923 26,324 24,140 28,251 26,064 - - - - - - - 142,701 296,036 48% Facilities Management 222 14,520 10,986 10,986 10,986 10,986 - - - - - - - 58,462 233,576 25% Central Services Capital 222 62,500 - 4,052 - - - - - - - - - 66,552 541,125 12% Subtotal 1,015,542 911,774 857,546 904,581 971,184 - - - - - - - 4,660,628 12,356,413 38% 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, 2026 Liability Insurance Business Insurance 226 99,541 - 27,395 51,400 33,063 - - - - - - - 211,399 1,500,153 14% Liability Insurance 226 155,926 124,905 337,024 539,019 59,952 - - - - - - - 1,216,827 1,345,892 90% Workers Compensation 226 278,936 44,916 69,914 37,112 146,159 - - - - - - - 577,037 1,386,500 42% Catastrophic Events 226 - - - - - - - - - - - - - 92,733 0% Subtotal 534,402 169,821 434,333 627,532 239,175 - - - - - - - 2,005,263 4,325,278 46% IT / Innovation /311 Call Center 279 2,156,353 855,091 848,002 1,351,479 951,229 - - - - - - - 6,162,155 17,664,877 35% Self-Funded Employee Benefits 711 1,633,666 2,007,173 1,629,830 1,869,768 1,541,320 - - - - - - - 8,681,757 20,122,522 43% Unemployment Compensation 713 2,439 4,503 8,336 5,260 5,015 - - - - - - - 25,553 82,500 31% Parental Leave 714 27,634 19,733 1,192 3,995 8,082 - - - - - - - 60,636 100,000 61% Total Internal Service Funds 5,370,038 3,968,095 3,779,239 4,762,615 3,716,005 - - - - - - - 21,595,992 54,651,591 40% Other Miscellaneous Gift, Donation, Bequest 217 129,484 6,650 5,191 8,425 10,337 - - - - - - - 160,088 1,108,889 14% Loss Recovery 227 - 156,000 - - - - - - - - - - 156,000 410,000 38% Human Rights Federal Grants 258 23,366 38,776 23,491 30,881 28,264 - - - - - - - 144,778 523,325 28% American Rescue Plan 263 - - 1,153 - - - - - - - - - 1,153 1,279 90% COVID-19 Response 264 - - - - - - - - - - - - - - NA Sub Total 152,850 201,426 29,834 39,307 38,602 - - - - - - - 462,019 2,043,493 23% Fiduciary Funds Fire Pension 701 344,539 335,939 355,630 342,951 326,755 - - - - - - - 1,705,814 4,528,750 38% Police Pension 702 524,315 511,662 511,744 499,673 502,631 - - - - - - - 2,550,025 5,989,900 43% Sub Total 868,855 847,601 867,374 842,624 829,385 - - - - - - - 4,255,839 10,518,650 40% Total Other 1,021,705 1,049,028 897,208 881,931 867,987 - - - - - - - 4,717,859 12,562,143 38% Total Civil City 47,569,744 41,977,617 31,897,699 29,896,191 30,422,998 - - - - - - - 181,764,250 573,154,138 32% Redevelopment Commission Controlled Funds Tax Increment Financing Funds TIF River West Development Area 324 6,418,627 2,028,279 1,064,179 6,600,845 962,220 - - - - - - - 17,074,151 64,351,897 27% TIF West Washington 422 177,545 85,090 220,447 214,802 - - - - - - - - 697,884 1,655,620 42% TIF River East Development Area 429 1,346,679 988,573 65,359 452,282 706,740 - - - - - - - 3,559,633 28,051,886 13% TIF Southside Development #1 430 3,900 344,344 36,806 471,825 276,363 - - - - - - - 1,133,238 9,019,515 13% TIF Douglas Road 435 - - - - - - - - - - - - - 124,741 0% TIF River East Residential Area 436 2,212,250 96,320 - 12,193 14,886 - - - - - - - 2,335,650 16,523,616 14% Sub Total 10,159,002 3,542,606 1,386,791 7,751,946 1,960,209 - - - - - - - 24,800,554 119,727,275 21% Redevelopment FundsRedevelopment General 433 676,246 25,021 77,649 788,368 26,819 - - - - - - - 1,594,103 2,958,829 54%Certified Technology Park 439 - - - - - - - - - - - - - - NA 2018 TIF Park Bond Capital 452 - - - - - - - - - - - - - - NA Airport Urban Enterprise Zone 454 - - - - - - - - - - - - - - NA 2024 South Bend Redevelopment Authority 457 - - 226,602 975,771 907,323 - - - - - - - 2,109,697 14,696,103 14% 2024 RDA Bond Proceeds (Four Winds)458 6,409,674 37,942 2,652,603 4,281,802 905,466 - - - - - - - 14,287,486 19,343,494 74% Airport Urban Enterprise Zone 456 20,902 311,836 110,337 108,881 13,124 - - - - - - - 565,079 9,927,734 6% Sub Total 7,106,821 374,799 3,067,192 6,154,821 1,852,732 - - - - - - - 18,556,365 46,926,160 40% Debt Service Funds 2019 South Shore Double Tracking Res.315 - - - - - - - - - - - - - - NA Airport 2003 Debt Reserve 328 - - - - - - - - - - - - - - NA SBCDA 2003 Debt Reserve 352 - 512,625 - - - - - - - - - - 512,625 1,030,000 50% 2020 TIF Library Bond Debt Reserve 353 - - - - - - - - - - - - - - NA Sub Total - 512,625 - - - - - - - - - - 512,625 1,030,000 50% Total Redevelopment Funds 17,265,823 4,430,029 4,453,983 13,906,768 3,812,941 - - - - - - - 43,869,544 167,683,435 26% Total Expenditures 64,835,567 46,407,646 36,351,682 43,802,959 34,235,940 - - - - - - - 225,633,794 740,837,573 30% 5/31/2026 Civil City Debt Capital Leases2182021 Vehicle/Equip Lease #1 2021 N/A 2026 Various Biannual 3,691,270 751,473 - 751,473 5,460 756,933 - 220 2022 IT Networking Equipment Lease 2022 N/A 2026 279 Annual 166,343 33,546 - 33,546 1,317 34,863 - 225 2022 Vehicle/Equip Lease 2022 N/A 2027 Various Biannual 8,042,233 2,488,848 - 1,649,526 48,833 1,698,359 839,322 228 2023 Dell Computer Equipment Lease 11 2023 N/A 2026 279 Annual 414,528 107,230 - 107,230 8,392 115,622 - 229 2023 Dell Computer Equipment Lease 12 2023 N/A 2027 279 Annual 14,136 5,748 - 2,824 204 3,028 2,924 230 2023 Vehicle/Equip Lease 2023 N/A 2028 Various Biannual 6,949,500 3,585,130 - 1,392,787 125,950 1,518,737 2,192,343 234 2024 Vehicle/Equip Lease 2024 N/A 2029 Various Biannual 10,159,750 7,194,521 - 1,951,156 278,537 2,229,693 5,243,365 236 2024 Vehicle/Equip Lease 2024 N/A 2029 201 Annual 420,757 293,946 - 68,199 14,697 82,896 225,747 237 2024 Dell Computer Equipment Lease 13 2024 N/A 2027 279 Annual 269,717 147,422 - 58,770 8,660 67,429 88,652 242 2025 Vehicle/Equip Lease 2025 N/A 2030 Various Biannual 7,424,128 6,689,452 - 1,396,748 224,240 1,620,988 5,292,704 243 2025 Dell Computer Equipment Lease 14 2025 N/A 2028 279 Annual 289,301 205,363 - 60,712 11,613 72,325 144,651 246 2026 Vehicle/Equip Lease 2026 N/A 2031 Various Biannual 8,171,883 - 8,171,883 811,976 71,958 883,934 7,359,907 249 2026 Dell Computer Equipment Lease 15 2026 N/A 2030 279 Annual 800,894 - 800,894 175,534 - 175,534 625,360 248 2026 Dell Computer Equipment Lease 16 2026 N/A 2029 279 Annual 244,711 - 244,711 47,341 - 47,341 197,369 250 2026 Dell Computer Equipment Lease 17 2026 N/A 2030 279 Annual 203,318 - 203,318 72,325 - 72,325 130,993 Total Civil City Capital Lease Debt 37,841,664 21,502,679 - 7,472,971 727,903 8,200,874 14,029,707 2026Principal 2026Interest City of South Bend Fiscal Year 2026 Outstanding Debt DebtSched.Debt Instrument Year ofIssue Year ofRefinance Year ofMaturity FundNo.2026 TotalDebt Payments Debt at12/31/26PmtsAmountIssuedDebt at1/1/26 2026Additions 5/31/2026 2026Principal 2026Interest City of South Bend Fiscal Year 2026 Outstanding Debt DebtSched.Debt Instrument Year ofIssue Year ofRefinance Year ofMaturity FundNo.2026 TotalDebt Payments Debt at12/31/26PmtsAmountIssuedDebt at1/1/26 2026Additions Bonds 69 2009 Water Works Revenue Bonds, Series B 2009 2019 2030 625 Biannual 2,814,257 1,665,000 - 360,000 107,558 467,558 1,305,000 80 2020 Sewage Works Revenue Bonds Refunding 2010 2010 2020 2030 649 Biannual 4,830,000 2,570,000 - 475,000 102,800 577,800 2,095,000 99 2012 Water Works Revenue Bonds 2012 N/A 2033 625 Biannual 8,300,000 3,430,000 - 430,000 127,174 557,174 3,000,000 101 2012 Sewage Works Revenue Bonds 2012 N/A 2032 649 Biannual 25,000,000 10,425,000 - 1,340,000 270,960 1,610,960 9,085,000 116 2013 Bldg Corp Mortgage Bonds (Fire St #5 & Training Tower)2013 N/A 2033 755 Biannual 5,580,000 2,880,000 - 305,000 106,493 411,493 2,575,000 141 2015 Redev Authority Lease Rental Revenue Bonds (Parks)2015 N/A 2035 757 Biannual 5,605,000 3,340,000 - 260,000 113,231 373,231 3,080,000 156 2016 Waterworks Refunding Bonds 2016 N/A 2027 625 Biannual 3,300,000 320,000 - 310,000 14,250 324,250 10,000 163 2017 Taxable Econ. Develop. Revenue Bonds (Eddy St Phase II)2017 N/A 2037 760 Biannual 25,000,000 21,150,000 - 905,000 1,046,250 1,951,250 20,245,000 165 2017 Park District Bonds, Series 2017A-K 2017 N/A 2033 312 Biannual 14,075,000 7,840,000 - 940,000 233,390 1,173,390 6,900,000 168 2018 General Obligation Bonds (Fire St #9 & Training Classroom)2018 N/A 2038 287 Biannual 5,045,000 3,525,000 - 235,000 107,756 342,756 3,290,000 175 2018 Econ. Develop. Revenue Bonds (Potawatomi Zoo)2018 N/A 2034 408 Biannual 3,440,000 2,210,000 - 220,000 107,750 327,750 1,990,000 215 2021 Bldg Corp LIT Lease Rental Revenue Bonds (Infrastructure)2021 N/A 2036 755 Biannual 7,610,000 5,895,000 - 445,000 201,700 646,700 5,450,000 219 2021 Sewage Works Refunding Revenue Bonds (Ref 2009 & 2011)2021 N/A 2031 649 Biannual 12,450,000 7,565,000 - 1,265,000 276,450 1,541,450 6,300,000 221 2022 Morris Performing Arts Center Revenue Bonds 2022 N/A 2046 752 Biannual 6,395,000 5,710,000 - 205,000 171,350 376,350 5,505,000 222 2022 Economic Develop Revenue Bonds (Zoo Project)2022 N/A 2042 755 Biannual 5,715,000 4,920,000 - 245,000 133,663 378,663 4,675,000 227 2023 RDA Lease Rental Revenue Bonds Series A (River West & River East)2023 N/A 2041 752 Biannual 29,155,000 28,625,000 - 1,330,000 1,415,125 2,745,125 27,295,000 235 2023 Sewage Works Revenue Bonds 2023 N/A 2044 649 Biannual 32,150,000 31,425,000 - 1,036,000 857,903 1,893,903 30,389,000 238 2024 Water Works Revenue Bonds (SRF)2024 N/A 2045 625 Biannual 10,743,000 10,743,000 - 5,000 70,887 75,887 10,738,000 Total Civil City Bond Debt 234,647,257 157,333,000 - 13,206,000 5,642,389 18,848,389 144,127,000 Interfund Loan842013 Major Moves-Triangle Development Interfund Loan 2011 2013 2029 436 Biannual 1,558,050 404,822 - 113,360 7,532 120,892 291,462 Total Civil City Interfund Loan Debt 1,558,050 404,822 - 113,360 7,532 120,892 291,462 Loan Payable 68 2009 Water Works Improvements - State Revolving Fund 2009 N/A 2030 625 Biannual 427,400 116,882 - 27,262 4,398 31,660 89,620 139 2015 Century Center Energy QECB Conservation Bond 2015 N/A 2031 672 Biannual 4,167,897 1,853,754 - 321,964 62,093 384,057 1,531,790 Total Civil City Loan Payable Debt 4,595,297 1,970,636 - 349,226 66,491 415,717 1,621,410 Total Civil City Debt 278,642,268 181,211,137 - 21,141,557 6,444,315 27,585,872 160,069,580 Redevelopment Commission Debt Revenue Bonds 54 2015 Redev Authority Lease Rental Revenue Refunding Bonds 2008 2015 2027 436 Biannual 36,000,000 16,175,000 - 1,920,000 546,106 2,466,106 14,255,000 62 2013 Redev Authority Lease Rental Revenue Refunding Bonds 2008 2013 2026 324 Biannual 4,655,000 160,000 - 160,000 3,000 163,000 - 135 2015 Redev Authority Lease Rental Revenue Bonds (Smart Streets)2015 N/A 2037 324 Biannual 25,000,000 16,170,000 - 1,190,000 515,819 1,705,819 14,980,000 169 2018 Redev District Revenue Bonds (Parks Improvements)2018 N/A 2033 324 Biannual 11,995,000 6,610,000 - 795,000 192,375 987,375 5,815,000 200 2019 South Shore Double Tracking Bonds 2019 N/A 2030 324 Biannual 7,985,000 4,105,000 - 835,000 195,000 1,030,000 3,270,000 210 2020 TIF Library Bonds 2020 N/A 2037 324 Biannual 4,225,000 3,235,000 - 245,000 78,415 323,415 2,990,000 239 2024A RDA Lease Rental Revenue Bonds (Four Winds Field)2024 N/A 2044 458 Biannual 44,860,000 44,130,000 - 1,520,000 2,001,488 3,521,488 42,610,000 240 2024B RDA Taxable Lease Rental Revenue Bonds (Madison Lifestyle Distr 2024 N/A 2041 457 Biannual 24,480,000 24,320,000 - 605,000 1,283,596 1,888,596 23,715,000 245 2025 Redev District Taxable Revenue Bonds (Drewery's Residential Infrastr 2025 N/A 2041 324 Biannual 2,570,000 2,570,000 - 10,000 85,824 95,824 2,560,000 Total Redevelopment Revenue Bond Debt 161,770,000 117,475,000 - 7,280,000 4,901,622 12,181,622 110,195,000 Total Redevelopment Commission Debt 161,770,000 117,475,000 - 7,280,000 4,901,622 12,181,622 110,195,000 Total Debt 440,412,268 298,686,137 - 28,421,557 11,345,937 39,767,493 270,264,580 City of South Bend Staffing Headcount 5/31/2026 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 7 7 8 Community Initiatives - - - - - - Community Police Review Board 1 1 1 1 1 1 City Clerk 4 3 4 4 4 4 Common Council 11 10 10 10 10 10 Controller's Office 24 21 25 25 26 26 Human Resources 7 7 6 6 6 7 Diversity & Inclusion 3 2 2 2 2 2 Human Rights 6 4 6 6 6 5 Legal Department 13 13 14 14 14 14 Engineering 29 23 25 25 25 25 Police Department 299 279 293 293 294 290 Police Crime Lab 7 8 8 8 8 8 Fire Department 256 246 257 257 257 256 EMS 4 3 4 4 4 4 672 627 662 662 664 660 - - - - - - - 201 - Parks & Recreation Community Inititatives 8 7 8 8 8 7 Administration 4 4 2 2 2 2 Maintenance 44 41 41 41 40 40 Golf Courses 9 8 8 8 8 8 Recreational Experiences 7 8 7 7 8 8 Community Programming 16 10 10 10 10 11 Development & Promotions 10 6 5 5 6 9 Visitor Experience 13 18 23 23 22 22 111 102 104 104 104 107 - - - - - - - 202 - Motor Vehicle Highway Streets/Traffic & Lighting 57 49 56 56 56 56 Curb & Sidewalk 8 6 8 8 8 8 65 55 64 64 64 64 - - - - - - - 211 - Dept of Community Investment Operating Community Investment 26 24 23 23 22 21 Historic Preservation 2 2 1 1 1 1 Office of Sustainability 2 1 1 1 1 1 30 27 25 25 24 23 - - - - - - - 5/31/2026 City of South Bend Staffing Headcount 5/31/2026 5/31/2026 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 - - - - 222 - Central Services Equipment Services 30 27 29 29 28 29 Radio Shop 3 2 2 2 2 2 Building Maintenance 3 2 4 4 4 4 Facilities Management 2 1 1 1 1 1 38 32 36 36 35 36 - - - - - - - 230 - Code Enforcement Fund Neighborhood Services 37 28 34 34 34 33 Animal Resource Center 10 8 11 11 11 11 47 36 45 45 45 44 - - - - - - - 258 - Human Rights Federal Grants EEOC 1 - 1 1 1 1 HUD 1 1 1 1 1 1 2 1 2 2 2 2 - - - - - - - 279 - IT / Innovation / 311 Call Center 311 Call Center 15 16 16 16 16 16 Innovation & Technology 32 29 30 30 31 32 47 45 46 46 47 48 - - - - - - - 600 - Consolidated Building Fund Building Department 17 13 16 16 16 16 602 - Morris Performing Arts Center Operations Morris Performing Arts Center 8 9 4 4 7 8 610 - Solid Waste Solid Waste 25 25 24 24 24 25 620 - Water Works Water Works 65 53 59 59 59 60 640 - Sewer Insurance Sewer Repair 2 2 2 2 2 2 City of South Bend Staffing Headcount 5/31/2026 5/31/2026 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 36 36 36 36 Concrete Crew 4 4 4 4 4 4 Wastewater 45 40 42 42 42 41 Organic Resources 7 6 6 6 6 6 91 80 88 88 88 87 - - - - - - - 667 - Storm Sewer Storm Sewer - 1 1 1 1 1 - - - - 670 - Century Center Century Center 7 3 3 3 2 2 Total Full-Time Employees by Fund 1,227 1,112 1,180 1,180 1,184 1,185 - - - - - - - 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 7 7 8 - - - - - - - City Clerk 4 3 4 4 4 4 - - - - - - - Community Police Review Board 1 1 1 1 1 1 - - - - - - - Common Council 11 10 10 10 10 10 - - - - - - - Controller's Office 24 21 25 25 26 26 - - - - - - - Human Resources 7 7 6 6 6 7 - - - - - - - Diversity & Inclusion 3 2 2 2 2 2 - - - - - - - Human Rights 8 5 8 8 8 7 - - - - - - - Legal Department 13 13 14 14 14 14 - - - - - - - Central Services 38 32 36 36 35 36 - - - - - - - 117 101 113 113 113 115 - - - - - - - Public Works Engineering 29 23 25 25 25 25 - - - - - - - Streets & Sewers 106 92 106 106 107 107 - - - - - - - Solid Waste 25 25 24 24 24 25 - - - - - - - Wastewater 45 40 42 42 42 41 - - - - - - - Organic Resources 7 6 6 6 6 6 - - - - - - - Water Works 65 53 59 59 59 60 - - - - - - - 277 239 262 262 263 264 - - - - - - - City of South Bend Staffing Headcount 5/31/2026 5/31/2026 Full-Time Staffing Summary by Activity Budget Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Public Safety Police 257 287 301 301 302 298 - - - - - - - Fire/EMS 253 249 261 261 261 260 - - - - - - - 510 536 562 562 563 558 - - - - - - - Venues, Parks & Arts Parks & Recreation 111 102 104 104 104 107 - - - - - - - Morris Performing Arts Center 8 9 4 4 7 8 - - - - - - - Century Center 7 3 3 3 2 2 - - - - - - - Visitor Experience 13 18 23 23 22 22 - - - - - - - 139 114 111 111 113 117 - - - - - - - Department of Community Investment Community Investment 28 26 24 24 23 22 - - - - - - - Office of Sustainability 2 1 1 1 1 1 - - - - - - - Neighborhood Services 37 29 34 34 34 33 - - - - - - - Animal Resource Center 10 8 11 11 11 11 - - - - - - - Building Department 17 13 16 16 16 16 - - - - - - - 94 77 86 86 85 83 - - - - - - - Department of Innovation & Technology 47 45 46 46 47 48 - - - - - - - Total Full-Time Employees by Activity 1,184 1,112 1,180 1,180 1,184 1,185 - - - - - - - City of South Bend Staffing Headcount 5/31/2026 5/31/2026 Part-Time Staffing Summary by Fund Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec 101 - General Fund Commmunity Initiatives - - - - - - - - - - - - City Clerk - - - - - - - - - - - - Common Council - - - - - - - - - - - - Controller's Office - - - - - - - - - - - - Human Resources - - - - - - - - - - - - Diversity & Inclusion - - - - - - - - - - - - Human Rights - - - - - - - - - - - - General City - - - 1 1 - - - - - - - Legal Department - - - - - - - - - - - - Engineering 2 1 1 1 1 Police Department 23 26 26 26 26 Police Crime Lab - - - - - Fire Department 1 1 1 1 1 26 28 28 29 29 - - - - - - - 201 - Parks & Recreation Administration - - - - - - - - - - - - Commmunity Initiatives 21 22 22 21 21 Maintenance 20 19 19 17 18 Golf Courses 58 56 56 61 66 Recreational Experiences 13 12 12 12 11 Community Programming 11 13 13 13 12 Development & Promotions - - - - - Visitor Experience 19 24 24 24 27 142 146 146 148 155 - - - - - - - 202 - Motor Vehicle Highway Streets/Traffic & Lighting 5 5 5 5 5 Curb & Sidewalk - - - - 1 - - - - - - - 5 5 5 5 6 - - - - - - - 211 - Department of Community Investment Community Investment - - - - - - - - - - - - Historic Preservation - - - - - - - - - - - - - - - - - - - - - - - - 222 - Central Services Equipment Services - 1 1 1 1 Radio Shop - - - - - Building Maintenance 1 - - - - 1 1 1 1 1 - - - - - - - City of South Bend Staffing Headcount 5/31/2026 5/31/2026 230 - Code Enforcement Fund Neighborhood Services - 2 2 2 2 Animal Resource Center 1 3 3 2 3 1 5 5 4 5 - - - - - - - 279 - IT / Innovation / 311 Call Center 311 Call Center - - - - - Innovation & Technology 1 1 1 1 1 1 1 1 1 1 - - - - - - - 600 - Consolidated Building Fund Building Department - - - - - - - - - - - - 602 - Morris Performing Arts Center Operations Morris Performing Arts Center 20 20 20 20 20 610 - Solid Waste Solid Waste - - - - - - - - - - - - 620 - Water Works Water Works 1 - - - - - - - - - - - 641 - Sewage Works Sewers 4 5 5 4 2 Concrete Crew - - - - - Wastewater - - - - - Organic Resources 1 1 1 1 1 5 6 6 5 3 - - - - - - - 670 - Century Center Century Center - 2 - Total Part-Time Employees by Fund 202 214 212 213 220 - - - - - - - Paid Temporary, Seasonal, and Intern Staffing Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec 101 - General Fund Mayor's Office 2 5 5 5 5 City Clerk - 1 1 1 1 Common Council 1 4 4 3 3 Controller's Office 1 1 1 1 1 Human Resources - - - - - Diversity & Inclusion - - - - - Legal Department 1 1 1 2 2 Engineering - - - - - Police Department 3 1 1 3 3 Police Crime Lab - - - - - Fire Department - - - - - EMS - - - - - 8 13 13 15 15 - - - - - - - City of South Bend Staffing Headcount 5/31/2026 5/31/2026 201 - Parks & Recreation Administration - - - - - Community Initiatives 4 4 - - - Maintenance 3 - 4 3 5 Golf Courses 3 3 3 4 4 Recreational Experiences 38 31 31 27 46 Community Programming 10 11 11 11 11 Development & Promotions - - - - - Visitor Experience - - - - - 58 49 49 45 66 - - - - - - - 202 - Motor Vehicle Highway Streets/Traffic & Lighting 1 1 1 1 7 Curb & Sidewalk - - - - - 1 1 1 1 7 - - - - - - - 211 - Department of Community Investment DCI - - 1 1 1 - - - - - 222 - Central Services Equipment Services - - - - - - - - - - - - Building Maintenance - - - - - - - - - - - - Radio Shop - - - - - - - - - - - - - - - - - - - - - - - - 230 - Code Enforcement Fund Neighborhood Services - - - - - - - - - - - - Animal Resource Center - - - - - - - - - - - - - - - - - - - - - - - - 279 - IT / Innovation / 311 Call Center 311 Call Center - - - - - Innovation & Technology 4 3 3 3 1 4 3 3 3 1 - - - - - - - 610 - Solid Waste Solid Waste - - - - - - - - - - - - 620 - Water WorksWater Works - - - - - - 640 - Sewer Insurance Sewer Repair - - - - - - - - - - - - City of South Bend Staffing Headcount 5/31/2026 5/31/2026 641 - Sewage Works Sewers - - - - 3 Concrete Crew - - - - - Wastewater - - - - - Organic Resources - - - - - - - - - 3 - - - - - - - 655 - Project ReLeaf Leaf Pickup 1 - - 7 - - - - - Total Paid Temporary, Seasonal, and Intern Staff 72 66 67 72 93 - - - - - - - Staffing Summary BudgetFull- Time Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Full Time Staff 1,227 1,112 1,180 1,180 1,184 1,185 - - - - - - - Part Time Staff 202 214 212 213 220 - - - - - - - Temporary / Seasonal 72 66 67 72 93 - - - - - - - City Total 1,227 1,386 1,460 1,459 1,469 1,498 - - - - - - - City of South Bend, Indiana Monthly Financial Report 5/31/2026 Fund Name General Fund Fund Number 101 Fund Type General Fund Control City Funds 2026 2026 2026 2026 Total202320242025AdoptedAmendedYear-to-Date Current Year-to-Date Budget Percent ofActualActualActualBudgetBudgetActualEncumbrances& Encumb.Balance Budget Revenue Property Taxes 48,636,181 48,636,181 56,233,109 53,563,962 54,210,733 - - 54,210,733 0%Local Income Taxes 14,189,571 14,189,571 12,790,038 13,285,318 13,354,067 4,902,352 4,902,352 8,451,715 37% Intergov./ Shared Revenues 4,032,969 4,032,969 2,403,428 5,215,827 2,687,097 509,042 509,042 2,178,055 19%Intergov./ Grants - - - - - - - - - Licenses & Permits 219,971 219,971 278,361 273,512 273,512 184,940 184,940 88,572 68%Charges for Services 5,630,413 5,630,413 6,992,248 4,580,267 6,637,247 2,834,311 2,834,311 3,802,936 43% Fines, Forfeitures, and Fees 9,045 9,045 2,850 5,000 5,000 1,000 1,000 4,000 20%Interest Earnings 2,940,561 2,940,561 3,383,144 1,070,485 1,826,628 769,692 769,692 1,056,936 42% Donations 1,726,912 1,726,912 2,088,049 - - - - - - Other Income 1,400,222 1,400,222 2,406,784 1,231,000 620,015 1,720,275 1,720,275 (1,100,260) 277% Interfund Allocation Reimb 10,597,451 10,597,451 11,676,027 11,676,027 11,879,904 4,919,921 4,919,921 6,959,983 41% Interfund Transfers In 13,865,143 13,865,143 575,000 575,000 1,375,000 639,583 639,583 735,417 47% PILOT 6,095,594 6,095,594 5,765,661 5,765,661 5,975,482 2,987,741 2,987,741 2,987,741 50% Debt Proceedings 1,827,500 1,827,500 2,516,000 2,176,000 2,882,000 2,678,925 2,678,925 203,075 93% Total Revenue 111,171,535 111,171,535 107,110,700 99,418,059 101,726,685 22,147,783 - 22,147,783 79,578,903 22% Expenditures by Subdivisions Mayor 970,586 1,052,036 1,108,738 1,253,668 1,241,712 464,501 2,031 466,531 775,181 38% Community Initiatives - - - - - - - - - - Community Police Review Office 58,461 100,999 126,667 131,095 143,068 51,970 7,000 58,970 84,098 41% City Clerk 550,428 539,960 518,225 629,328 600,961 222,108 24,860 246,968 353,993 41% Common Council 650,968 600,357 746,981 1,103,064 938,039 354,797 13,058 367,855 570,184 39% Youth Council - 7,464 7,872 12,000 17,752 12,328 - 12,328 5,424 69%General City 11,084,877 9,205,279 11,588,246 23,703,879 14,587,243 5,576,175 4,836,287 10,412,462 4,174,781 71% Finance 2,594,482 2,936,333 3,505,441 4,019,093 4,250,824 1,546,815 349,777 1,896,592 2,354,233 45%Human Resources 774,441 857,259 872,680 1,007,893 1,000,848 416,977 6,487 423,464 577,385 42% Diversity & Inclusion 402,397 538,121 463,493 745,807 630,173 121,467 109,089 230,557 399,616 37%Human Rights General 325,254 552,311 634,609 785,066 813,641 276,568 18,745 295,313 518,328 36% Legal Dept 1,581,443 1,804,101 1,841,420 2,117,901 2,066,518 800,895 5,039 805,934 1,260,584 39%Police General 40,788,073 40,187,026 44,806,105 47,124,915 57,616,452 19,034,026 665,223 19,699,249 37,917,204 34% Crime Lab 837,475 899,435 835,056 1,049,529 1,038,624 365,236 2,779 368,015 670,609 35%Police Other - - - - - - - - - - Fire General 29,914,764 29,724,270 33,888,933 31,423,348 41,436,007 14,905,494 489,000 15,394,494 26,041,514 37%EMS 1,396,009 902,300 905,409 835,790 872,385 355,235 39,529 394,764 477,621 45% Fire Training Center 71,739 89,391 102,854 85,450 47,500 44,479 1,600 46,079 1,421 97%Park Administration 5,372,562 6,000,000 4,100,000 4,100,000 2,000,000 833,333 - 833,333 1,166,667 42% Park Maintenance 1,891,368 1,723,084 936,245 1,021,813 51,457 46,735 - 46,735 4,722 91%Parks & Recreation - - - - 873,000 253,952 491,622 745,574 127,426 85% Repairs & Maint-Other R&M 48,047 7,939 - 28 2,500,028 - 2,500,000 2,500,000 28 100%Morris PAC 184 - (990) - - - - - - - Palais Royale 182,642 167,297 170,650 234,072 215,675 63,793 15,394 79,187 136,488 37% Engineering 3,408,849 3,859,565 4,084,676 5,236,328 5,264,561 1,921,819 242,614 2,164,432 3,100,129 41% Sustainability - - 313 33,000 - - - - - - AmeriCorps - - - - - - - - - - Streets & Sewers 3,437,500 5,500,000 4,500,000 4,500,000 2,000,000 833,333 - 833,333 1,166,667 42% Curb & Sidewalk 1,375,000 1,600,000 1,600,000 1,600,000 900,000 375,000 - 375,000 525,000 42% Street Signals and Lighting 1,314,108 1,392,066 1,259,523 - 1,400,000 625,514 - 625,514 774,486 45% Total Expenditures 109,031,656 110,246,594 118,603,147 132,753,067 142,506,469 49,502,551 9,820,133 59,322,684 83,183,789 42% Expenditures by Type Personnel Salaries & Wages 44,671,983 41,804,149 48,271,823 45,389,114 63,028,782 20,159,496 - 20,159,496 42,869,286 32% Fringe Benefits 17,058,576 18,205,663 19,440,515 23,021,494 24,201,516 9,276,429 - 9,276,429 14,925,087 38% Other Personnel Costs - - - - - - - - - - Total Personnel 61,730,559 60,009,812 67,712,338 68,410,608 87,230,297 29,435,925 - 29,435,925 57,794,373 34% Supplies 2,708,357 3,224,349 3,099,151 3,901,424 3,915,113 1,871,081 371,280 2,242,361 1,672,752 57% Services & Charges Professional Services 2,667,148 2,371,140 2,436,930 3,170,353 2,955,800 1,060,990 851,159 1,912,149 1,043,651 65%Printing & Advertising 205,374 184,178 189,387 347,511 222,307 86,934 21,256 108,190 114,118 49% Utilities 1,895,474 1,978,372 2,061,838 646,509 2,179,430 1,014,449 - 1,014,449 1,164,981 47%Repairs & Maintenance 3,632,029 3,895,675 4,280,880 3,117,559 5,330,613 1,653,195 2,873,837 4,527,032 803,582 85% Education & Training 215,268 248,381 282,484 381,934 389,704 87,036 38,243 125,279 264,425 32%Travel 82,894 108,540 68,034 97,585 93,800 36,020 27,774 63,794 30,006 68% Grants & Subsidies 9,970 16,801 18,943 357,000 57,000 11,712 2,100 13,812 43,188 24%Other Services & Charges 11,397,381 8,372,717 5,324,817 14,441,662 11,643,056 3,144,623 4,829,477 7,974,100 3,668,955 68% Debt Service Principal 193,179 673,675 2,113,746 2,973,267 2,533,363 944,582 - 944,582 1,588,781 37%Debt Service Interest & Fees 6,512 19,143 176,098 278,027 302,369 110,973 - 110,973 191,396 37% Total Services & Charges 20,305,229 17,868,621 16,953,158 25,811,407 25,707,443 8,150,513 8,643,846 16,794,359 8,913,083 65% Operating Expenditures 84,744,145 81,102,782 87,764,648 98,123,438 116,852,854 39,457,518 9,015,126 48,472,645 68,380,208 41% Capital 3,571,224 5,157,047 8,442,941 12,712,371 8,198,700 2,770,745 805,007 3,575,752 4,622,948 44% Bad Debt 1,016 1,409 550 - - - - - - - Interfund Interfund Allocations 9,662,209 10,885,357 12,195,008 11,717,052 12,554,710 5,232,621 - 5,232,621 7,322,089 42% Interfund Transfers Out 11,053,062 13,100,000 10,200,000 10,200,206 4,900,206 2,041,667 - 2,041,667 2,858,539 42% Total Interfund 20,715,271 23,985,357 22,395,008 21,917,257 17,454,916 7,274,288 - 7,274,288 10,180,628 42% Total Expenditures 109,031,656 110,246,594 118,603,147 132,753,067 142,506,469 49,502,551 9,820,133 59,322,684 83,183,784 42% Net Surplus / (Deficit)2,139,879 924,941 (11,492,448) (33,335,008) (40,779,784) (27,354,768) (37,174,901) Beginning Cash Balance 54,208,073 53,544,921 54,208,073 54,208,073 Cash Adjustments (2,803,031) (261,789) 48,695,826 - Ending Cash Balance 53,544,921 54,208,073 91,411,452 13,428,289 52,516,055 Cash Reserves Target 54,515,828 55,123,297 59,301,574 71,253,234 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 5/31/2026 Fund Name General Fund Fund Number 101 Fund Type General Fund Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 970,586 1,052,036 1,108,738 1,253,668 1,241,712 464,501 2,031 466,531 775,181 38% Community Initiatives - - - - - - - - - - Community Police Review Office 58,461 100,999 126,667 131,095 143,068 51,970 7,000 58,970 84,098 41% City Clerk 550,428 539,960 518,225 629,328 600,961 222,108 24,860 246,968 353,993 41% Common Council 650,968 600,357 746,981 1,103,064 938,039 354,797 13,058 367,855 570,184 39% Youth Council - 7,464 7,872 12,000 17,752 12,328 - 12,328 5,424 69% General City 11,084,877 (1,569,796) 11,588,246 22,945,641 9,136,807 4,153,108 2,059,662 6,212,770 2,924,037 68% American Rescue Plan - 10,775,075 - 758,238 5,450,436 1,423,067 2,776,625 4,199,692 1,250,744 77% Finance 2,594,482 2,936,333 3,505,441 4,019,093 4,250,824 1,546,815 349,777 1,896,592 2,354,233 45% Human Resources 774,441 857,259 872,680 1,007,893 1,000,848 416,977 6,487 423,464 577,385 42% Diversity & Inclusion 402,397 538,121 463,493 745,807 630,173 121,467 109,089 230,557 399,616 37% Human Rights General 325,254 552,311 634,609 785,066 813,641 276,568 18,745 295,313 518,328 36% Legal Dept 1,581,443 1,804,101 1,841,420 2,117,901 2,066,518 800,895 5,039 805,934 1,260,584 39% Police General 40,788,073 40,187,026 44,806,105 47,124,915 57,616,452 19,034,026 665,223 19,699,249 37,917,204 34% Crime Lab 837,475 899,435 835,056 1,049,529 1,038,624 365,236 2,779 368,015 670,609 35% Parks & Recreation - - - - - - - - - - Fire General 29,914,764 29,724,270 33,888,933 31,423,348 41,436,007 14,905,494 489,000 15,394,494 26,041,514 37% EMS 1,396,009 902,300 905,409 835,790 872,385 355,235 39,529 394,764 477,621 45% Fire Training Center 71,739 89,391 102,854 85,450 47,500 44,479 1,600 46,079 1,421 97% Park Administration 5,372,562 6,000,000 4,100,000 4,100,000 2,000,000 833,333 - 833,333 1,166,667 42% Park Maintenance 1,891,368 1,723,084 936,245 1,021,813 51,457 46,735 - 46,735 4,722 91% Parks & Recreation - - - - 873,000 253,952 491,622 745,574 127,426 85% Repairs & Maint-Other R&M 48,047 7,939 - 28 2,500,028 - 2,500,000 2,500,000 28 100% Morris PAC 184 - (990) - - - - - - - Palais Royale 182,642 167,297 170,650 234,072 215,675 63,793 15,394 79,187 136,488 37% Engineering 3,408,849 3,859,565 4,084,676 5,236,328 5,264,561 1,921,819 242,614 2,164,432 3,100,129 41% Sustainability - - 313 33,000 - - - - - - AmeriCorps - - - - - - - - - - Streets & Sewers 3,437,500 5,500,000 4,500,000 4,500,000 2,000,000 833,333 - 833,333 1,166,667 42% Curb & Sidewalk 1,375,000 1,600,000 1,600,000 1,600,000 900,000 375,000 - 375,000 525,000 42% Street Signals and Lighting 1,314,108 1,392,066 1,259,523 - 1,400,000 625,514 - 625,514 774,486 45% - - - - - - - - - - Total Expenditures 109,031,656 110,246,594 118,603,147 132,753,067 142,506,469 49,502,551 9,820,133 59,322,684 83,183,789 42% NOTE: For more detail, see department and division summary pages that follow. City of South Bend, Indiana Monthly Financial Report 5/31/2026 Department Name Mayor's Office Fund Number 101 Fund Type General Fund Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 565,832 616,448 670,097 702,854 712,380 279,713 - 279,713 432,667 39% Fringe Benefits 187,410 188,047 186,748 270,712 260,116 73,587 - 73,587 186,530 28% Total Personnel 753,241 804,496 856,845 973,566 972,496 353,299 - 353,299 619,197 36% Supplies 3,655 5,343 4,211 5,523 6,294 2,009 1,514 3,524 2,771 56% Services & Charges Professional Services 6,946 2,738 6,399 7,000 6,669 667 194 861 5,808 13% Printing & Advertising 42,991 53,303 45,637 48,013 48,729 25,799 322 26,122 22,607 54% Repairs & Maintenance - - - 300 300 - - - 300 0% Education & Training - - - - - - - - - - Travel 1,706 44 1,513 5,000 4,625 - - - 4,625 0% Other Services & Charges 3,000 671 3,357 2,700 5,000 527 - 527 4,473 11% Total Services & Charges 54,642 56,756 56,906 63,013 65,323 26,993 516 27,509 37,813 42% Operating Expenditures 811,538 866,594 917,962 1,042,103 1,044,113 382,302 2,031 384,332 659,781 37% Interfund Allocations 159,047 185,442 190,776 211,564 197,599 82,199 - 82,199 115,400 42% Total Expenditures 970,586 1,052,036 1,108,738 1,253,668 1,241,712 464,501 2,031 466,531 775,181 38% 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 5/31/2026 Division Name Community Initiatives Fund Number 101 Fund Type General Fund Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 - - - - - - - - - - Services & Charges Professional Services - - - - - - - - - - Printing & Advertising - - - - - - - - - - Education & Training - - - - - - - - - - Travel - - - - - - - - - - Grant & Subsidies - - - - - - - - - - Other Services & Charges - - - - - - - - - - Total Services & Charges - - - - - - - - - - Operating Expenditures - - - - - - - - - - Interfund Allocations - - - - - - - - - - Total Expenditures - - - - - - - - - - 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 5/31/2026 Division Name Community Police Review Office Fund Number 101 Fund Type General Fund Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 42,244 72,604 74,721 74,803 76,987 31,641 - 31,641 45,346 41% Fringe Benefits 16,101 28,180 32,982 31,517 30,089 14,354 - 14,354 15,735 48% Total Personnel 58,345 100,785 107,703 106,320 107,076 45,994 - 45,994 61,081 43% Supplies - - 3,162 4,000 3,000 23 - 23 2,977 1% Services & Charges Professional Services - - 2,656 11,000 8,500 400 - 400 8,100 5% Printing & Advertising 1,000 1,000 0% Travel - - 4,208 4,000 3,707 1,968 - 1,968 1,739 53% Repairs & Maintenance - - - - - - - - - - Machinery & Equipment 116 214 263 275 175 85 - 85 90 49% Total Services & Charges 116 214 15,802 20,775 32,992 5,952 7,000 12,952 20,040 39% Operating Expenditures 58,461 100,999 131,095 143,068 51,970 7,000 58,970 84,098 41% Capital - - Interfund Allocations - - Total Expenditures 58,461 100,999 126,667 131,095 143,068 51,970 7,000 58,970 84,098 41% 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 D d d i id f ll d li i d 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 5/31/2026 Department Name City Clerk Fund Number 101 Fund Type General Fund Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent ofActualActualActualBudgetBudgetActualEncumbrances& Encumb.Balance Budget Expenditures by Type Personnel Salaries & Wages 274,552 266,352 266,389 284,128 289,737 119,007 - 119,007 170,730 41% Fringe Benefits 78,663 80,928 69,019 123,760 115,376 27,544 - 27,544 87,832 24% Total Personnel 353,215 347,280 335,408 407,888 405,113 146,552 - 146,552 258,562 36% Supplies 9,689 9,263 22,546 13,708 16,470 2,924 - 2,924 13,546 18% Services & Charges Professional Services 3,763 33,432 13,286 30,000 19,195 2,139 44 2,183 17,012 11% Printing & Advertising 39,458 25,157 48,244 33,293 40,433 29,925 8,738 38,663 1,770 96% Repairs & Maintenance 1,746 6,203 5,708 5,000 5,000 43 - 43 4,957 1% Education & Training - - - - - - - - - - Travel - - - - - - - - - - Other Services & Charges 16,405 16,201 23,671 22,500 35,000 7,132 16,078 23,210 11,790 66% Bad Debt Expense (100) - - - - - - - - - Total Services & Charges 61,271 80,993 90,908 90,793 99,628 39,239 24,860 64,099 35,529 64% Operating Expenditures 424,175 437,536 448,862 512,388 521,211 188,715 24,860 213,575 307,637 41% Interfund Allocations 126,253 102,425 69,363 116,940 79,751 33,393 - 33,393 46,357 42% Total Expenditures 550,428 539,960 518,225 629,328 600,961 222,108 24,860 246,968 353,994 41% Revenue Other Income 65 65 22 - - 40 40 (40) - Interfund Transfers In - - - - - - - - - Charges for Svcs-Alley Vaca Charges - - - - - - - - - Total Revenue 65 65 22 - - 40 - 40 (40) - 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 5/31/2026 Department Name Common Council Fund Number 101 Fund Type General Fund Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 205,665 211,052 260,100 393,126 299,682 125,589 - 125,589 174,093 42% Fringe Benefits 115,052 93,881 92,314 258,399 186,757 48,332 - 48,332 138,425 26% Total Personnel 320,717 304,934 352,414 651,525 486,439 173,921 - 173,921 312,518 36% Supplies 1,893 5,773 5,002 5,000 10,997 939 - 939 10,058 9% Services & Charges Professional Services 230,653 188,504 279,576 307,195 291,290 126,049 13,058 139,107 152,183 48% Printing & Advertising 15,405 18,362 34,394 26,500 25,000 12,269 - 12,269 12,731 49% Repairs & Maintenance 7,240 6,471 8,143 5,000 5,000 - - - 5,000 0% Education & Training 2,961 1,878 2,130 7,500 5,000 499 - 499 4,501 10% Travel - - - - - - - - - - Other Services & Charges 20,900 10,953 11,800 27,800 26,600 4,917 - 4,917 21,683 18% Total Services & Charges 277,159 226,167 336,043 373,995 352,890 143,734 13,058 156,793 196,098 44% Operating Expenditures 599,769 536,874 693,460 1,030,520 850,326 318,594 13,058 331,653 518,674 39% Interfund Allocations 51,198 63,484 53,522 72,544 87,713 36,203 - 36,203 51,510 41% Total Expenditures 650,968 600,357 746,981 1,103,064 938,039 354,797 13,058 367,855 570,184 39% Revenue Other Income 749 749 139 - - - - - - Interfund Transfers In - - - - - - - - - Total Revenue 749 749 139 - - - - - - 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 5/31/2026 Division Name Controller's Office Fund Number 101 Fund Type General Fund Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 1,449,697 1,547,252 1,833,733 1,925,630 2,242,269 893,412 - 893,412 1,348,857 40% Fringe Benefits 499,994 560,891 550,480 786,389 859,603 258,642 - 258,642 600,961 30% Total Personnel 1,949,691 2,108,143 2,384,213 2,712,019 3,101,872 1,152,054 - 1,152,054 1,949,818 37% Supplies 11,893 10,524 12,119 17,315 16,606 5,570 61 5,631 10,974 34% Services & Charges Professional Services 345,764 452,505 729,588 878,213 644,415 187,072 344,672 531,744 112,671 83% Printing & Advertising 2,860 714 1,042 3,000 2,607 965 949 1,913 694 73% Repairs & Maintenance 7,857 4,538 4,787 2,500 2,500 867 - 867 1,633 35% Education & Training 3,583 14,984 8,731 15,000 9,021 978 2,171 3,149 5,872 35% Travel 1,019 7,646 3,666 9,000 5,526 - 1,925 1,925 3,601 35% Other Services & Charges 15,313 11,599 13,412 13,940 12,393 9,308 - 9,308 3,085 75% Total Services & Charges 376,395 491,986 761,226 921,653 676,461 199,190 349,716 548,906 127,556 81% Operating Expenditures 2,337,978 2,610,652 3,157,558 3,650,987 3,794,939 1,356,815 349,777 1,706,592 2,088,348 45% Bad Debt - - - - - - - - - - Interfund Allocations 256,504 325,681 347,884 368,106 455,885 190,000 - 190,000 265,886 42% Total Expenditures 2,594,482 2,936,333 3,505,441 4,019,093 4,250,824 1,546,815 349,777 1,896,592 2,354,234 45% 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 5/31/2026 Division Name Human Resources Fund Number 101 Fund Type General Fund Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 456,149 501,578 473,295 542,094 502,607 202,219 - 202,219 300,388 40% Fringe Benefits 166,913 187,389 147,967 223,763 191,474 71,835 - 71,835 119,638 38% Total Personnel 623,062 688,967 621,262 765,857 694,081 274,055 - 274,055 420,026 39% Supplies 8,124 9,045 22,184 24,490 17,500 9,044 500 9,544 7,956 55% Services & Charges Professional Services 2,115 3,884 6,197 1,000 23,196 17,899 5,986 23,886 (690) 103% Printing & Advertising 3,487 2,057 637 6,500 1,874 1,053 - 1,053 821 56% Repairs & Maintenance 1,120 140 - - - - - - - - Education & Training 10,198 8,129 4,960 35,000 38,856 23,160 1 23,161 15,695 60% Travel 4,109 1,524 893 6,000 1,625 149 - 149 1,476 9% Other Services & Charges 4,206 5,138 3,183 10,000 4,950 609 - 609 4,341 12% Total Services & Charges 25,234 20,872 15,871 58,500 70,501 42,870 5,987 48,858 21,643 69% Operating Expenditures 656,421 718,884 659,317 848,847 782,082 325,969 6,487 332,457 449,625 43% Interfund Allocations 118,020 138,375 213,363 159,046 218,767 91,007 - 91,007 127,760 42% Total Expenditures 774,441 857,259 872,680 1,007,893 1,000,848 416,977 6,487 423,464 577,385 42% 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 5/31/2026 Division Name Diversity & Inclusion Fund Number 101 Fund Type General Fund Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb.Balance Budget Expenditures by Type Personnel Salaries & Wages 165,019 211,582 187,986 271,608 196,862 43,354 - 43,354 153,508 22% Fringe Benefits 47,264 72,325 52,484 100,834 66,125 12,685 - 12,685 53,440 19% Total Personnel 212,283 283,906 240,470 372,442 262,987 56,040 - 56,040 206,948 21% Supplies 1,854 2,890 1,288 2,500 2,500 - - - 2,500 0% Services & Charges Professional Services 50,000 100,417 83,801 110,200 108,894 16,933 85,071 102,003 6,891 94% Printing & Advertising 14,834 14,009 6,023 18,500 13,000 5,345 - 5,345 7,655 41% Repairs & Maintenance - 1,084 680 - - - - - - - Education & Training 14,297 8,439 23,680 100,000 148,220 6,729 18,817 25,546 122,674 17% Travel 8,129 16,978 9,254 10,000 9,000 2,333 5,202 7,535 1,465 84% Other Services & Charges 50 1,384 1,648 8,000 5,850 901 - 901 4,949 15% Machinery & Equipment - - - - - - - - - - Total Services & Charges 87,309 142,312 125,087 246,700 284,964 32,241 109,089 141,331 143,634 50% Operating Expenditures 301,446 429,108 366,845 621,642 550,451 88,281 109,089 197,370 353,082 36% Interfund Allocations 100,951 109,013 96,647 124,165 79,722 33,186 - 33,186 46,536 42% Total Expenditures 402,397 538,121 463,493 745,807 630,173 121,467 109,089 230,557 399,618 37% Revenue Charges for Services - - 280 - - - - - - Other Income - - - - - - - - - Donations - - - - - - - - - Total Revenue - - 280 - - - - - - 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 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 5/31/2026 Division Name Human Rights Fund Number 101 Fund Type General Fund Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 141,006 253,672 346,389 404,762 430,634 153,420 - 153,420 277,214 36% Fringe Benefits 46,554 94,573 101,977 180,601 174,495 49,772 - 49,772 124,723 29% Total Personnel 187,560 348,245 448,366 585,363 605,129 203,192 - 203,192 401,937 34% Supplies 2,497 4,506 4,679 5,500 2,000 2,309 - 2,309 (309) 115% Services & Charges Professional Services 1,079 10,521 16,994 13,969 63,310 11,244 678 11,922 51,388 19% Printing & Advertising 2,740 25,679 9,316 8,000 9,120 432 5,120 5,552 3,568 61% Repairs & Maintenance 6,972 14,514 10,829 10,000 7,325 5,610 - 5,610 1,715 77% Education & Training 3,496 5,956 3,475 8,000 13,880 8,794 - 8,794 5,086 63% Travel 12,885 2,874 976 7,000 3,000 - - - 3,000 0% Other Services & Charges 51,739 82,681 80,578 84,113 33,777 13,296 12,947 26,243 7,534 78% Total Services & Charges 78,910 142,225 122,168 131,082 130,412 39,377 18,745 58,122 72,291 45% Operating Expenditures 268,968 494,976 575,213 721,945 737,541 244,878 18,745 263,623 473,919 36% Interfund Allocations 56,286 57,335 59,396 63,121 76,100 31,690 - 31,690 44,410 42% Total Expenditures 325,254 552,311 634,609 785,066 813,641 276,568 18,745 295,313 518,329 36% Revenue Other Income 30,000 30,000 36,347 30,000 38,415 8,515 8,515 29,900 22% Total Revenue 30,000 30,000 36,347 30,000 38,415 8,515 8,515 29,900 22% 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 G F d (#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 5/31/2026 Department Name Legal Department Fund Number 101 Fund Type General Fund Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 1,042,113 1,113,399 1,193,391 1,258,928 1,318,863 521,054 - 521,054 797,809 40% Fringe Benefits 338,313 332,493 360,362 459,975 468,551 165,819 - 165,819 302,731 35% Total Personnel 1,380,426 1,445,892 1,553,753 1,718,903 1,787,414 686,873 - 686,873 1,100,540 38% Supplies 3,312 5,472 6,997 9,000 4,079 505 - 505 3,574 12% Services & Charges Professional Services 884 27,368 52 10,000 22 - 22 22 - 100% Other Professional Services 30 - - - - - - - - - Printing & Advertising - 150 630 1,140 504 42 - 42 462 8% Repairs & Maintenance - - - 200 - - - - - - Education & Training 17,518 5,308 10,137 15,000 6,175 3,538 995 4,533 1,642 73% Travel 3,057 3,891 4,815 10,500 7,512 978 4,022 4,999 2,513 67% Other Services & Charges 38,271 41,904 42,940 40,614 14,230 6,147 - 6,147 8,083 43% Total Services & Charges 59,761 78,621 58,573 77,454 28,443 10,705 5,039 15,744 12,700 55% Operating Expenditures 1,443,500 1,529,985 1,619,324 1,805,357 1,819,936 698,083 5,039 703,121 1,116,814 39% Bad Debt - - - - - - - - - - Interfund Allocations 137,943 274,116 222,096 312,544 246,583 102,812 - 102,812 143,770 42% Total Expenditures 1,581,443 1,804,101 1,841,420 2,117,901 2,066,518 800,895 5,039 805,934 1,260,584 39% Revenue Charges for Services 96,436 96,436 102,309 101,316 101,316 26,345 26,345 74,972 26% Other Income 153 153 - - - 40 40 (40) - Interfund Allocation Reimb - - - - - - - - - Total Revenue 96,589 96,589 102,309 101,316 101,316 26,384 26,384 74,932 26% 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 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 5/31/2026 Division Name Engineering Fund Number 101 Fund Type General Fund Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 1,910,499 2,101,148 2,192,793 2,547,167 2,590,784 928,338 - 928,338 1,662,446 36% Fringe Benefits 630,051 682,563 664,557 1,006,206 936,887 299,011 - 299,011 637,876 32% Total Personnel 2,540,550 2,783,711 2,857,350 3,553,373 3,527,671 1,227,350 - 1,227,350 2,300,322 35% Supplies 141,529 114,563 22,135 396,085 459,943 200,681 150,442 351,123 108,820 76% Services & Charges Professional Services 148,601 209,055 311,186 404,500 284,735 30,742 81,651 112,393 172,341 39% Printing & Advertising 5,697 7,214 10,429 9,132 11,476 4,994 5,549 10,542 934 92% Repairs & Maintenance 4,649 8,303 35,095 27,854 13,376 7,238 - 7,238 6,137 54% Education & Training 23,536 18,649 10,782 22,647 20,465 4,319 2,464 6,784 13,682 33% Travel 9,885 17,063 18,375 15,555 20,555 14,142 2,236 16,378 4,177 80% Other Services & Charges 61,175 67,437 77,868 109,544 74,961 58,046 272 58,318 16,643 78% Debt Service Principal - - - - - - - - - - Debt Service Interest & Fees - - - - - - - - - - Capital Outlay 29,380 - - 1,078 41,078 36,201 - 36,201 4,877 88% Total Services & Charges 282,923 327,721 463,735 590,310 466,645 155,682 92,172 247,854 218,791 53% Operating Expenditures 2,965,002 3,225,996 3,343,220 4,539,767 4,454,259 1,583,712 242,614 1,826,326 2,627,933 41% Bad Debt - 25 - - - - - - - - Interfund Allocations 443,847 633,544 741,456 696,561 810,302 338,106 - 338,106 472,196 42% Interfund Transfers Out - - - - - - - - - - Total Expenditures 3,408,849 3,859,565 4,084,676 5,236,328 5,264,561 1,921,819 242,614 2,164,432 3,100,129 41% Revenue Licenses & Permits 82,125 82,125 126,050 127,257 127,257 74,545 74,545 52,712 59% Charges for Services 198,000 198,000 204,180 205,999 205,999 56,623 56,623 149,376 27% Fines - - - - - - - - - Other Income 19,868 19,868 12,765 8,000 8,000 20,421 20,421 (12,421) 255% Interfund Allocation Reimb 1,567,451 1,567,451 2,090,027 2,090,027 2,145,527 877,791 877,791 1,267,736 41% Total Revenue 1,867,444 1,867,444 2,433,022 2,431,283 2,486,783 1,029,380 1,029,380 1,457,403 41% 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 5/31/2026 Division Name Office of Sustainability Fund Number 101 Fund Type General Fund Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 - - - - - - - - - Services & Charges Professional Services - - - - - - - - - - Repairs & Maintenance - - - - - - - - - - Education & Training - - - - - - - - - - Other Services & Charges - - - - - - - - - - Total Services & Charges - - - - - - - - - - Operating Expenditures - - - - - - - - - - Capital - - - - - - - - - - Interfund Allocations - - - - - - - - - - Total Expenditures - - - - - - - - - - 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 5/31/2026 Division Name AmeriCorps Grant Program Fund Number 101 Fund Type General Fund Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 - - - - - - - - - - Services & Charges Professional Services - - - - - - - - - - Printing & Advertising - - - - - - - - - - Education & Training - - - - - - - - - - Travel - - - - - - - - - - Other Services & Charges - - - - - - - - - - Total Services & Charges - - - - - - - - - - Total Expenditures - - - - - - - - - - Revenue Intergov./ Grants - - - - - - - - - Other Income - - - - - - - - - Interfund Transfers In - - - - - - - - - Total Revenue - - - - - - - - - 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 5/31/2026 Department Name Police Department Fund Number 101 Fund Type General Fund Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 20,025,388 18,675,261 21,013,837 20,126,077 28,078,711 8,641,331 - 8,641,331 19,437,380 31% Fringe Benefits 7,944,292 8,542,024 9,270,645 10,546,280 11,145,924 4,240,282 - 4,240,282 6,905,642 38% Total Personnel 27,969,681 27,217,285 30,284,483 30,672,357 39,224,635 12,881,613 - 12,881,613 26,343,022 33% Supplies 1,358,732 1,370,778 1,417,324 1,780,565 1,703,017 850,345 77,711 928,056 774,961 54% Services & Charges Professional Services 1,177,704 793,181 751,326 835,627 943,149 416,546 214,557 631,103 312,047 67% Printing & Advertising 74,591 30,381 23,905 155,000 45,000 3,363 578 3,941 41,059 9% Utilities 215,910 215,834 229,288 210,000 210,000 100,020 - 100,020 109,980 48% Repairs & Maintenance 1,196,027 1,219,505 1,196,311 1,015,943 1,025,092 536,858 67,322 604,180 420,912 59% Education & Training 2,076 - - - - - - - - - Travel 7,697 - - 250 250 - - - 250 0% Grants & Subsidies 9,970 16,801 18,943 357,000 57,000 11,712 2,100 13,812 43,188 24% Other Services & Charges 345,062 395,292 185,917 190,108 207,847 120,746 22,361 143,107 64,740 69% Debt Service Principal 193,179 673,675 2,113,746 2,973,267 2,533,363 944,582 - 944,582 1,588,781 37% Debt Service Interest & Fees 6,512 19,143 176,098 278,027 302,369 110,973 - 110,973 191,396 37% Total Services & Charges 3,228,726 3,363,811 4,695,535 6,015,222 5,324,070 2,244,799 306,918 2,551,717 2,772,353 48% Operating Expenditures 32,557,138 31,951,874 36,397,342 38,468,144 46,251,723 15,976,758 384,628 16,361,386 29,890,336 35% Capital 3,287,851 2,610,882 1,796,122 2,589,783 4,406,071 157,827 280,594 438,421 3,967,650 10% Bad Debt - - - - - - - - - - Interfund Allocations 4,943,084 5,624,271 6,612,642 6,066,989 6,958,658 2,899,441 - 2,899,441 4,059,217 42% Total Expenditures 40,788,073 40,187,026 44,806,105 47,124,915 57,616,452 19,034,026 665,223 19,699,249 37,917,203 34% Revenue Intergov./ Grants - - - - - - - - - Charges for Services - - - - - - - - - Other Income 505,716 505,716 679,805 469,000 469,000 50,889 50,889 418,111 11% Donations - - - - - - - - - Capital Lease Proceeds 1,827,500 1,827,500 2,516,000 2,176,000 2,882,000 2,678,925 2,678,925 203,075 93% Total Revenue 2,333,216 2,333,216 3,195,805 2,645,000 3,351,000 2,729,814 - 2,729,814 621,186 81% 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 5/31/2026 Division Name Police Crime Lab Fund Number 101 Fund Type General Fund Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 465,255 480,571 480,061 512,764 620,908 215,595 - 215,595 405,313 35% Fringe Benefits 158,621 165,904 169,587 252,687 239,341 75,054 - 75,054 164,286 31% Total Personnel 623,875 646,475 649,648 765,451 860,249 290,649 - 290,649 569,599 34% Supplies 18,860 14,842 14,093 18,233 17,352 8,000 2,779 10,779 6,573 62% Services & Charges Professional Services - - - - - - - - - - Printing & Advertising - - - - - - - - - - Education & Training - - - - - - - - - - Travel - - - - - - - - - - Other Services & Charges - - - - - - - - - - Total Services & Charges - - - - - - - - - - Operating Expenditures 642,735 661,318 663,741 783,684 877,600 298,648 2,779 301,427 576,172 34% Interfund Allocations 194,740 238,117 171,315 265,845 161,024 66,588 - 66,588 94,436 41% Total Expenditures 837,475 899,435 835,056 1,049,529 1,038,624 365,236 2,779 368,015 670,608 35% Revenue Charges for Services 14,369 14,369 11,875 15,000 12,000 5,900 5,900 6,100 49% Total Revenue 14,369 14,369 11,875 15,000 12,000 5,900 5,900 6,100 49% 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 5/31/2026 Department Name Fire Department Fund Number 101 Fund Type General Fund Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 16,950,271 15,498,990 19,012,890 16,122,037 25,406,800 7,906,037 - 7,906,037 17,500,763 31% Fringe Benefits 6,745,156 7,084,077 7,659,382 8,674,595 9,422,499 3,910,726 - 3,910,726 5,511,773 42% Total Personnel 23,695,427 22,583,068 26,672,272 24,796,632 34,829,299 11,816,763 - 11,816,763 23,012,536 34% Supplies 831,842 1,118,932 1,000,415 1,144,484 1,150,745 609,140 97,648 706,789 443,956 61% Services & Charges Professional Services 666,736 509,964 192,682 475,649 509,426 243,829 105,227 349,055 160,370 69% Printing & Advertising 3,129 2,779 6,713 35,433 20,565 565 - 565 20,000 3% Utilities 259,160 268,088 302,215 292,000 292,000 144,500 - 144,500 147,500 49% Repairs & Maintenance 1,216,441 1,807,473 2,011,590 1,197,418 1,265,515 703,991 251,176 955,167 310,348 75% Education & Training 133,566 181,788 218,539 171,787 141,112 36,925 13,795 50,721 90,391 36% Travel 34,408 58,519 24,333 30,280 38,000 16,449 14,389 30,838 7,162 81% Other Services & Charges 48,795 108,660 96,555 69,305 57,721 26,909 6,765 33,674 24,047 58% Total Services & Charges 2,362,234 2,937,271 2,852,626 2,271,872 2,324,339 1,173,169 391,351 1,564,520 759,818 67% Operating Expenditures 26,889,503 26,639,271 30,525,313 28,212,987 38,304,382 13,599,072 489,000 14,088,071 24,216,310 37% Interfund Allocations 3,025,261 3,084,999 3,363,620 3,210,361 3,131,625 1,306,422 - 1,306,422 1,825,203 42% Total Expenditures 29,914,764 29,724,270 33,888,933 31,423,348 41,436,007 14,905,494 489,000 15,394,494 26,041,513 37% Revenue Charges for Services 393 393 18 1,000 1,000 - - 1,000 0% Intergov./ Grants - - - - - - - - - Licenses & Permits 24,914 24,914 26,051 26,000 26,000 14,481 14,481 11,519 56% Donations 5,000 5,000 1,000 - - - - - - Other Income 18,823 18,823 22,425 1,000 1,000 157,085 157,085 (156,085) 15708% Interfund Transfers In - - - - - - - - - Total Revenue 49,130 49,130 49,494 28,000 28,000 171,566 171,566 (143,566) 613% 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 5/31/2026 Division Name Emergency Medical Services Fund Number 101 Fund Type General Fund Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 919,564 170,045 177,293 173,789 170,045 79,640 - 79,640 90,405 47% Fringe Benefits 79,700 85,965 74,293 101,863 93,740 27,318 - 27,318 66,422 29% Total Personnel 999,264 256,010 251,586 275,652 263,785 106,958 - 106,958 156,827 41% Supplies 277,728 502,443 519,434 441,139 488,994 170,075 39,025 209,100 279,894 43% Services & Charges Professional Services 26,696 39,573 31,403 51,000 51,000 7,470 - 7,470 43,530 15% Printing & Advertising - - - - - - - - - - Repairs & Maintenance 7,638 15,791 23,870 5,000 5,606 19,140 504 19,645 (14,038) 350% Education & Training 4,037 2,960 - 4,000 4,000 - - - 4,000 0% Other Services & Charges 79,024 83,600 77,892 59,000 59,000 51,274 - 51,274 7,726 87% Total Services & Charges 117,394 141,924 133,165 119,000 119,606 77,884 504 78,388 41,218 66% Operating Expenditures 1,394,386 900,377 904,185 835,790 872,385 354,916 39,529 394,446 477,939 45% Bad Debt 1,116 1,384 550 - - - - - - - Interfund Allocations 507 539 674 - - 319 - 319 (319) - Total Expenditures 1,396,009 902,300 905,409 835,790 872,385 355,235 39,529 394,764 477,620 45% Revenue Charges for Services 5,138,527 5,138,527 6,546,661 4,044,580 6,095,000 2,690,713 2,690,713 3,404,287 44% Fines, Forfeitures, and Fees - - - - - - - - - Intergov./ Grants - - - - - - - - - Other Income 7,112 7,112 - - 25,000 - - 25,000 0% Total Revenue 5,145,639 5,145,639 6,546,661 4,044,580 6,120,000 2,690,713 2,690,713 3,429,287 44% 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 5/31/2026 Division Name Fire Training Center Fund Number 101 Fund Type General Fund Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 32,351 46,067 38,344 24,823 - 5,796 1,600 7,396 (7,396) - Services & Charges Professional Services 6,208 - 11,375 2,000 2,000 - - - 2,000 0% Utilities 33,180 33,419 34,759 35,500 35,500 21,205 - 21,205 14,295 60% Repairs & Maintenance - 9,905 18,376 23,127 10,000 17,479 - 17,479 (7,479) 175% Total Services & Charges 39,388 43,325 64,510 60,627 47,500 38,684 - 38,684 8,816 81% Operating Expenditures 71,739 89,391 102,854 85,450 47,500 44,479 1,600 46,079 1,420 97% Total Expenditures 71,739 89,391 102,854 85,450 47,500 44,479 1,600 46,079 1,420 97% Revenue Charges for Services 52,439 52,439 2,500 50,000 50,000 - - 50,000 0% Other Income - - - - 54,000 - - 54,000 0% Total Revenue 52,439 52,439 2,500 50,000 104,000 - - - 104,000 0% 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 5/31/2026 Division Name Morris Performing Arts Center Fund Number 101 Fund Type General Fund Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 - - - - - - - - - - Services & Charges Professional Services - - - - - - - - - - Printing & Advertising 184 - - - - - - - - - Utilities - - - - - - - - - - Repairs & Maintenance - - - - - - - - - - Education & Training - - - - - - - - - - Travel - - - - - - - - - - Other Services & Charges - - (990) - - - - - - - Total Services & Charges 184 - (990) - - - - - - - Operating Expenditures 184 - (990) - - - - - - - Interfund Interfund Allocations - - - - - - - - - - Interfund Transfers Out - - - - - - - - - - Interfund Total - - - - - - - - - - Total Expenditures 184 - (990) - - - - - - - Revenue Charges for Services - - - - - - - - - Intergov./ Grants - - - - - - - - - Other Income - - - - - - - - - Interfund Allocation Reimb - - - - - - - - - Interfund Transfers In - - - - - - - - - Total Revenue - - - - - - - - - Division Purpose: Explanation of Revenue Sources: Explanation of Expenditures, Staffing, and Significant Changes/Variances: This division accounts for the operating costs of the Morris Performing Arts Center, the premier performing arts center in this region of the country. It provides improved quality of life to the City's residents, serves as an economic catalyst in the City, and fosters historic preservation of landmark City venues. The Morris Performing Arts Center (Morris PAC) is a division under the Department In 2022, the Morris Performing Arts Center's operations will be moved into an enterprise fund due to the nature of the Morris' activities. The Morris' revenues previously accounted for in the General Fund #101) will be moved to the newly created Morris Performing Arts Center Operations Fund (#602). In 2021, the Morris received the Shuttered Venue Operators Grant (SVOG) from the US Small Business Association to help offset the costs from the COVID-19 closure during 2020. In 2022, the Morris Performing Arts Center's operations will be moved into an enterprise fund due to the nature of the Morris' activities. The Morris' expenditures previously accounted for in the General Fund #101) will be moved to the newly created Morris Performing Arts Center Operations Fund (#602). $600,000 is budgeted to be transferred to the new fund to establish the fund's beginning cash balance. The interfund transfer represents the net profit generated by the Morris in recent years, which reverted to the General Fund (#101). City of South Bend, Indiana Monthly Financial Report 5/31/2026 Division Name Palais Royale Ballroom Fund Number 101 Fund Type General Fund Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 4,399 3,869 4,971 6,060 3,865 - - - 3,865 0% Services & Charges Professional Services - - - - Printing & Advertising - - - - - - - - - - Utilities 73,117 68,965 81,543 109,009 87,550 45,324 - 45,324 42,226 52% Repairs & Maintenance 49,881 42,746 34,004 61,072 67,785 - 10,285 10,285 57,500 15% Other Professional Services - - 97 - - - - - - - Other Services & Charges 19,446 17,125 11,254 22,150 19,395 3,019 5,109 8,128 11,267 42% Total Services & Charges 142,444 128,836 126,898 192,231 174,729 48,343 15,394 63,737 110,993 36% Operating Expenditures 146,843 132,705 131,869 198,291 178,594 48,343 15,394 63,737 114,858 36% Interfund Interfund Allocations 35,799 34,593 38,781 35,781 37,080 15,450 - 15,450 21,630 42% Interfund Total 35,799 34,593 38,781 35,781 37,080 15,450 - 15,450 21,630 42% Total Expenditures 182,642 167,297 170,650 234,072 215,675 63,793 15,394 79,187 136,488 37% Revenue Charges for Services 128,149 128,149 122,776 159,972 169,532 54,031 54,031 115,502 32% Other Income 634 634 - - - - - - - Total Revenue 128,783 128,783 122,776 159,972 169,532 54,031 54,031 115,502 32% 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 5/31/2026 Fund Name Motor Vehicle Highway Fund Number 202 Fund Type Special Revenue Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent ofActualActualActualBudgetBudgetActualEncumbrances& Encumb.Balance Budget Revenue Intergov./ Shared Revenues 3,274,223 3,274,223 3,287,484 3,167,476 3,224,147 1,315,704 1,315,704 1,908,442 41% Intergov./ Grants - - - - - - - - - Licenses & Permits 2,725 2,725 2,900 1,500 - 1,650 1,650 (1,650) - Charges for Services 89,847 89,847 106,992 160,500 163,300 21,380 21,380 141,920 13% Interest Earnings 90,854 90,854 78,024 49,242 122,149 9,336 9,336 112,814 8% Debt Proceeds 2,235,000 2,235,000 2,735,000 3,101,869 3,600,000 2,100,000 2,100,000 1,500,000 58% Other Income 107,157 107,157 249,250 81,500 81,500 3,503 3,503 77,997 4% Interfund Allocation Reimb 162,650 162,650 183,111 167,318 105,133 43,805 43,805 61,328 42% Interfund Transfers In 5,087,500 5,087,500 6,400,000 11,400,000 9,700,000 3,862,333 3,862,333 5,837,667 40% Total Revenue 11,049,955 11,049,955 13,042,761 18,129,405 16,996,229 7,357,711 7,357,711 9,638,518 43% Expenditures by Activity Streets / Traffic & Lighting 8,783,703 12,787,978 13,739,897 16,707,937 17,097,870 7,008,850 1,165,026 8,173,875 8,923,995 48% Curb & Sidewalk Program 1,893,969 2,176,913 2,090,079 3,924,719 4,457,020 759,725 767,945 1,527,671 2,929,349 34% Total Expenditures 10,677,672 14,964,891 15,829,976 20,632,656 21,554,890 7,768,575 1,932,971 9,701,546 11,853,344 45% Expenditures by Type Personnel Salaries & Wages 3,186,475 3,425,081 3,709,645 4,513,428 4,315,920 1,873,370 - 1,873,370 2,442,550 43% Fringe Benefits 1,297,636 1,366,803 1,251,512 2,046,736 1,847,075 650,332 - 650,332 1,196,744 35% Total Personnel 4,484,111 4,791,884 4,961,157 6,560,163 6,162,996 2,523,702 - 2,523,702 3,639,294 41% Supplies 1,146,446 1,247,843 1,558,268 1,981,201 2,142,083 970,440 56,207 1,026,647 1,115,436 48% Services & Charges Professional Services 866,929 1,100,018 1,177,290 2,707,363 3,163,004 404,674 770,952 1,175,626 1,987,378 37% Printing & Advertising 1,810 1,074 3,008 2,950 2,000 - - - 2,000 0% Utilities 47,159 39,999 50,993 66,836 55,000 28,460 - 28,460 26,540 52% Repairs & Maintenance 346,497 1,314,234 1,299,801 1,091,272 1,139,010 626,312 19,841 646,153 492,857 57% Education & Training 11,555 10,089 2,685 30,000 23,485 14,134 3,485 17,619 5,866 75% Travel 803 11,328 - 25,000 15,000 11,154 - 11,154 3,846 74% Other Services & Charges 138,852 178,514 88,738 158,070 157,134 1,141 955 2,096 155,039 1% Debt Service Principal 1,113,112 1,469,371 1,900,378 1,909,313 2,395,998 895,929 - 895,929 1,500,069 37% Debt Service Interest & Fees 45,139 110,667 194,108 407,383 320,933 117,424 - 117,424 203,509 37% Total Services & Charges 2,571,857 4,235,294 4,717,001 6,398,186 7,271,564 2,099,227 795,233 2,894,460 4,377,104 40% Operating Expenditures 8,202,414 10,275,022 11,236,427 14,939,550 15,576,642 5,593,369 851,440 6,444,809 9,131,834 41% Capital 1,067,160 3,085,813 2,900,184 3,948,013 4,005,176 1,352,858 1,081,531 2,434,389 1,570,787 61% Bad Debt - - - - - - - - - - Interfund Allocations 1,408,098 1,604,056 1,693,365 1,745,093 1,973,071 822,349 - 822,349 1,150,723 42% Total Expenditures 10,677,672 14,964,891 15,829,976 20,632,656 21,554,890 7,768,575 1,932,971 9,701,546 11,853,344 45% Net Surplus / (Deficit)372,283 (3,914,936) (2,787,214) (2,503,251) (4,558,661) (410,864) (2,343,835) Beginning Cash Balance 4,772,416 6,607,820 4,772,416 4,772,416 Cash Adjustments 1,463,121 2,079,531 (1,985,201) - Ending Cash Balance 6,607,820 4,772,416 - 213,755 1,507,001 Cash Reserves Target 2,669,418 3,741,223 3,957,494 5,388,722 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 5/31/2026 Fund Name MVH Restricted Fund Number 266 Fund Type Special Revenue Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 3,274,223 3,274,223 3,287,484 3,167,476 3,224,147 1,315,704 1,315,704 1,908,442 41% Interest Earnings 39,874 39,874 61,818 10,650 66,320 24,123 24,123 42,197 36% Interfund Transfers In - - - - - - - - - Debt Proceeds - - - - - - - - - Total Revenue 3,314,097 3,314,097 3,349,302 3,178,126 3,290,467 1,339,827 1,339,827 1,950,639 41% Expenditures by Type Personnel Salaries & Wages 399,253 350,371 471,640 521,781 407,517 48,485 - 48,485 359,032 12% Fringe Benefits 183,370 156,235 224,106 157,870 153,060 21,984 - 21,984 131,076 14% Total Personnel 582,623 506,606 695,746 679,651 560,577 70,469 - 70,469 490,108 13% Supplies 1,386,353 1,374,806 1,798,472 2,120,878 1,856,524 243,751 436,584 680,334 1,176,190 37% Services & Charges Professional Services - - - - - - - - - - Repairs & Maintenance 1,592,715 886,957 439,454 682,865 695,750 299,795 68,659 368,454 327,296 53% Debt Service Principal 169,814 173,826 177,933 177,933 182,137 90,537 - 90,537 91,600 50% Debt Service Interest & Fees 17,716 13,703 9,596 9,596 5,392 3,228 - 3,228 2,164 60% Total Services & Charges 1,780,244 1,074,487 626,983 870,395 883,280 393,559 68,659 462,219 421,060 52% Capital 662,791 - - - - - - - - - Total Expenditures 4,412,010 2,955,898 3,121,201 3,670,924 3,300,381 707,779 505,243 1,213,022 2,087,358 37% Net Surplus / (Deficit)(1,097,914) 358,199 228,100 (492,798) (9,914) 632,048 126,805 Beginning Cash Balance 2,042,332 1,126,297 2,042,332 2,042,332 Cash Adjustments 181,878 557,837 (299,364) - Ending Cash Balance 1,126,297 2,042,332 1,971,069 2,032,418 2,048,596 Cash Reserves Target - - - - Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures, Staf =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 5/31/2026 2026 2026 2026 2026 Total202320242025AdoptedAmendedYear-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb.Balance Budget Revenue Intergov./ Shared Revenues 6,548,446 6,548,446 6,574,968 6,334,951 6,448,293 2,631,409 2,631,409 3,816,884 41% Intergov./ Grants - - - - - - - - - Licenses & Permits 2,725 2,725 2,900 1,500 - 1,650 1,650 (1,650) - Charges for Services 89,847 89,847 106,992 160,500 163,300 21,380 21,380 141,920 13% Interest Earnings 130,728 130,728 139,842 59,892 188,469 33,458 33,458 155,011 18% Debt Proceeds 2,235,000 2,235,000 2,735,000 3,101,869 3,600,000 2,100,000 2,100,000 1,500,000 58% Other Income 107,157 107,157 249,250 81,500 81,500 3,503 3,503 77,997 4% Interfund Allocation Reimb 162,650 162,650 183,111 167,318 105,133 43,805 43,805 61,328 42% Interfund Transfers In 5,087,500 5,087,500 6,400,000 11,400,000 9,700,000 3,862,333 3,862,333 5,837,667 40% Total Revenue 14,364,052 14,364,052 16,392,063 21,307,530 20,286,695 8,697,538 8,697,538 11,589,157 43% Expenditures by Fund Motor Vehicle Highway (#202)10,677,672 14,964,891 15,829,976 20,632,656 21,554,890 7,768,575 1,932,971 9,701,546 11,853,344 45% MVH Restricted (#266)4,412,010 2,955,898 3,121,201 3,670,924 3,300,381 707,779 505,243 1,213,022 2,087,359 37% Total Expenditures 15,089,683 17,920,789 18,951,177 24,303,580 24,855,271 8,476,354 2,438,214 10,914,568 13,940,703 44% Expenditures by Activity Streets / Traffic & Lighting 13,195,713 15,743,876 16,861,098 20,378,861 20,398,251 7,716,629 1,670,269 9,386,897 11,011,354 46% Curb & Sidewalk Program 1,893,969 2,176,913 2,090,079 3,924,719 4,457,020 759,725 767,945 1,527,671 2,929,349 34% Total Expenditures 15,089,683 17,920,789 18,951,177 24,303,580 24,855,271 8,476,354 2,438,214 10,914,568 13,940,703 44% Expenditures by Type Personnel Salaries & Wages 3,585,728 3,775,452 4,181,285 5,035,209 4,723,437 1,921,855 - 1,921,855 2,801,582 41% Fringe Benefits 1,481,006 1,523,038 1,475,619 2,204,606 2,000,135 672,316 - 672,316 1,327,820 34% Total Personnel 5,066,734 5,298,490 5,656,904 7,239,814 6,723,573 2,594,171 - 2,594,171 4,129,402 39% Supplies 2,532,798 2,622,649 3,356,740 4,102,079 3,998,607 1,214,190 492,791 1,706,981 2,291,626 43% Services & Charges Professional Services 866,929 1,100,018 1,177,290 2,707,363 3,163,004 404,674 770,952 1,175,626 1,987,378 37% Printing & Advertising 1,810 1,074 3,008 2,950 2,000 - - - 2,000 0% Utilities 47,159 39,999 50,993 66,836 55,000 28,460 - 28,460 26,540 52% Repairs & Maintenance 1,939,212 2,201,191 1,739,255 1,774,137 1,834,760 926,106 88,500 1,014,607 820,153 55% Education & Training 11,555 10,089 2,685 30,000 23,485 14,134 3,485 17,619 5,866 75% Travel 803 11,328 - 25,000 15,000 11,154 - 11,154 3,846 74% Other Services & Charges 138,852 178,514 88,738 158,070 157,134 1,141 955 2,096 155,039 1% Debt Service Principal 1,282,926 1,643,197 2,078,311 2,087,246 2,578,136 986,466 - 986,466 1,591,670 38% Debt Service Interest & Fees 62,855 124,370 203,705 416,979 326,325 120,652 - 120,652 205,673 37% Total Services & Charges 4,352,101 5,309,781 5,343,984 7,268,581 8,154,844 2,492,786 863,892 3,356,679 4,798,165 41% Operating Expenditures 11,951,633 13,230,920 14,357,628 18,610,474 18,877,023 6,301,148 1,356,683 7,657,831 11,219,193 41% Capital 1,729,951 3,085,813 2,900,184 3,948,013 4,005,176 1,352,858 1,081,531 2,434,389 1,570,787 61% Bad Debt - - - - - - - - - - Interfund Allocations 1,408,098 1,604,056 1,693,365 1,745,093 1,973,071 822,349 - 822,349 1,150,723 42% Total Expenditures 15,089,683 17,920,789 18,951,177 24,303,580 24,855,271 8,476,354 2,438,214 10,914,568 13,940,703 44% Net Surplus / (Deficit)- (3,556,737) (2,559,114) (2,996,050) (4,568,575) 221,184 (2,217,030) Beginning Cash Balance 6,814,748 7,734,117 6,814,748 6,814,748 Cash Adjustments 919,369 2,637,368 3,593,787 - Ending Cash Balance 7,734,117 6,814,748 7,849,421 2,246,172 3,555,597 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 5/31/2026 Fund Name Local Road & Street Fund Number 251 Fund Type Special Revenue Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb.Balance Budget Revenue Intergov./ Shared Revenues 2,040,961 2,040,961 2,131,630 1,944,187 2,020,190 887,898 887,898 1,132,292 44% Intergov./ Grants 205,355 205,355 86,283 55,000 55,000 30,020 30,020 24,980 55% Interest Earnings 74,193 74,193 50,422 43,834 43,834 24,540 24,540 19,295 56% Other Income - - (5,255) - - - - - - Interfund Transfers In - - 1,500,000 - - - - - - Total Revenue 2,320,509 2,320,509 3,763,080 2,043,021 2,119,024 942,458 942,458 1,176,567 44% Expenditures by Type Supplies 347,256 380,000 20,000 20,000 - - - - - - Services & Charges Professional Services 524,598 743,100 350,487 1,308,864 1,036,726 463,046 343,422 806,469 230,257 78% Repairs & Maintenance 1,717,103 1,757,220 418,546 900,060 951,514 49,618 637,431 687,049 264,466 72% Other Services & Charges - - - - - - - - - - Total Services & Charges 2,241,701 2,500,319 769,033 2,208,924 1,988,240 512,665 980,853 1,493,517 494,723 75% Capital 783,787 389,372 345,070 575,712 430,642 8,820 383,050 391,870 38,772 91% Interfund Transfers Out - - 957,000 1,500,000 - - - - - - Total Expenditures 3,372,745 3,269,691 2,091,103 4,304,636 2,418,883 521,485 1,363,903 1,885,387 533,495 78% Net Surplus / (Deficit)(1,052,235) (949,182) 1,671,977 (2,261,615) (299,858) 420,974 (942,929) Beginning Cash Balance 2,349,376 3,632,884 2,349,376 2,349,376 Cash Adjustments 2,335,743 (334,325) (1,641,269) - Ending Cash Balance 3,632,884 2,349,376 2,380,085 2,049,518 2,653,963 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 d d d " 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 5/31/2026 Fund Name LOIT Special Distribution Fund Number 257 Fund Type Special Revenue Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 3,388 3,388 1,555 - 1,315 527 527 787 40% Other Income - - - - - - - - - Total Revenue 3,388 3,388 1,555 - 1,315 527 527 787 40% Expenditures by Type Services & Charges Professional Services 184,782 - 704 704 - - - - - - Total Services & Charges 184,782 - 704 704 - - - - - - Capital 4,314 - 33,831 52,635 18,804 - 18,803 18,803 1 100% Total Expenditures 189,096 - 34,535 53,339 18,804 - 18,803 18,803 1 100% Net Surplus / (Deficit)(185,709) 3,388 (32,980) (53,339) (17,489) 527 (18,276) Beginning Cash Balance 245,630 266,588 245,630 245,630 Cash Adjustments 206,667 (24,346) 35,592 - Ending Cash Balance 266,588 245,630 248,243 228,141 33,281 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 5/31/2026 Fund Name Local Road & Bridge Grant Fund Number 265 Fund Type Special Revenue Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 1,000,000 1,000,000 1,276,250 1,500,000 1,500,000 1,000,000 1,000,000 500,000 67% Interest Earnings 50,707 50,707 23,954 4,106 - 6,439 6,439 (6,439) - Other Income - - - - - - - - - Interfund Transfers In - - 957,000 1,500,000 - - - - - Total Revenue 1,050,707 1,050,707 2,257,204 3,004,106 1,500,000 1,006,439 1,006,439 493,561 67% Expenditures by Type Services & Charges Repairs & Maintenance 3,105,996 1,229,350 2,595,524 3,993,345 3,785,821 177,875 1,702,425 1,880,301 1,905,520 50% Other Services & Charges - - - - - - - - - - Total Services & Charges 3,105,996 1,229,350 2,595,524 3,993,345 3,785,821 177,875 1,702,425 1,880,301 1,905,520 50% Capital - - - - - - - - - - Total Expenditures 3,105,996 1,229,350 2,595,524 3,993,345 3,785,821 177,875 1,702,425 1,880,301 1,905,520 50% Net Surplus / (Deficit)(2,055,289) (178,642) (338,320) (989,239) (2,285,821) 828,563 (873,862) Beginning Cash Balance 704,875 1,391,493 704,875 704,875 Cash Adjustments 2,741,906 (507,975) 2,110,499 - Ending Cash Balance 1,391,493 704,875 2,477,054 (1,580,946) 828,648 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 d b d d 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) Thi f d l i f i d h f d' h b l 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 5/31/2026 Fund Name Major Moves Construction Fund Number 412 Fund Type Capital Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 238,248 238,248 - - - - - - - Interest Earnings 53,463 53,463 36,268 3,463 18,513 9,439 9,439 9,074 51% Other Income 493,328 493,328 120,892 120,892 - 60,446 60,446 (60,446) - Interfund Transfers In - - - - - - - - - Total Revenue 785,039 785,039 157,160 124,355 18,513 69,885 69,885 (51,372) 378% Expenditures by Type Supplies 628,041 350,000 - - - - - - - - Services & Charges Professional Services 97,521 217,979 90,493 178,882 88,354 6,405 81,949 88,354 - 100% Repairs & Maintenance - - - - - - - - - - Total Services & Charges 97,521 217,979 90,493 178,882 88,354 6,405 81,949 88,354 - 100% Capital 33,493 316,921 392,405 583,942 191,537 79,410 112,084 191,494 43 100% Interfund Transfers Out - - - - - - - - - - Total Expenditures 759,056 884,900 482,899 762,824 279,890 85,814 194,033 279,847 43 100% Net Surplus / (Deficit)25,983 (99,862) (325,738) (638,470) (261,378) (15,929) (209,963) Beginning Cash Balance 1,889,193 1,386,436 1,889,193 1,889,193 Cash Adjustments (528,741) 602,619 8,845 - Ending Cash Balance 1,386,436 1,889,193 1,572,300 1,627,816 583,958 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 d l t th it tblihd d IC 367623” 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 5/31/2026 Fund Name 2021 Infrastructure Bond Capital Fund Number 455 Fund Type Capital Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb.Balance Budget Revenue Interest Earnings 48,402 48,402 22,327 - 13,472 4,772 4,772 8,700 35% Interfund Transfers In - - - - - - - - - Total Revenue 48,402 48,402 22,327 - 13,472 4,772 4,772 8,700 35% Expenditures by Type Capital 1,236,390 276,767 399,500 446,483 46,983 - - - 46,983 0% Interfund Transfers Out - - - - - - - - - - Total Expenditures 1,236,390 276,767 399,500 446,483 46,983 - - - 46,983 0% Net Surplus / (Deficit)(1,187,989) (228,365) (377,173) (446,483) (33,511) 4,772 4,772 Beginning Cash Balance 3,836,482 - 3,836,482 3,836,482 Cash Adjustments (2,648,493) 4,064,847 (1,157,299) - Ending Cash Balance - 3,836,482 2,302,010 3,802,970 301,190 Cash Reserves Target - - - - Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures and Significant Changes/Variances: Cash Reserves Target No reserve requirement - Bond capital fund - spend down to zero This fund was established to track the expenditures of the proceeds from the LIT Lease Rental Revenue Bonds, Series 2021. The bonds were issued to fund street and neighborhood infrastructure projects. The bonds were secured with local income tax funding and are being repaid by the Local Income Tax Economic Development Fund (#408). Payment of debt service principal and interest to the bondholders is recorded in the Building Corporation Fund (#755). The bonds were closed on May 12, 2021 with a par amount of $7,610,000 and a premium of $1,250,022, a total of $8,860,022. The bonds have a net interest rate of 3.4%. The bond proceeds and cost of issuance were accounted for in the Building Corporation Fund (#755). The net amount of $8,601,026 was transferred from Fund #755 to this bond capital fund to be used towards the The bonds proceeds will be spent towards improving the City's neighborhoods through street and infrastructure improvements. In 2021, $1,000,000 was transferred to the Local Road & Bridge Grant Fund (#265) as the City's match portion for the Community Crossings state matching grant from the Indiana Department of Transportation (INDOT). In 2022, the Local Road & Street Fund (#251) will resume the matching transfer. City of South Bend, Indiana Monthly Financial Report 5/31/2026 Fund Name Solid Waste Operations Fund Number 610 Fund Type Enterprise Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 7,622,504 7,622,504 8,596,934 8,256,538 8,256,538 3,424,480 3,424,480 4,832,058 41% Intergov./ Grants 8,636 8,636 - - - - - - - Interest Earnings 8,323 8,323 80,140 10,970 18,478 24,006 24,006 (5,528) 130% Other Income 18,231 18,231 2,139 45,000 45,000 117 117 44,883 0% Interfund Transfers In 527,035 527,035 - - - - - - - Total Revenue 8,184,729 8,184,729 8,679,212 8,312,508 8,320,016 3,448,603 3,448,603 4,871,413 41% Expenditures by Type Personnel Salaries & Wages 1,265,563 1,320,819 1,393,382 1,482,946 1,504,929 585,568 - 585,568 919,361 39% Fringe Benefits 526,275 542,699 532,933 747,879 708,159 222,696 1,648 224,344 483,815 32% Total Personnel 1,791,838 1,863,518 1,926,315 2,230,825 2,213,088 808,264 1,648 809,912 1,403,176 37% Supplies 306,830 282,404 383,971 567,435 562,404 142,161 217,118 359,279 203,125 64% Services & Charges Printing & Advertising 12,003 - 1,789 18,241 17,986 12,142 - 12,142 5,844 68% Repairs & Maintenance 1,893,174 1,536,291 1,537,454 1,239,169 1,558,489 506,743 - 506,743 1,051,746 33% Education & Training 4,068 132 1,350 20,400 16,535 - 1,085 1,085 15,450 7% Travel - - 3,850 15,300 8,747 - - - 8,747 0% Other Services & Charges 1,127,500 1,377,466 1,431,248 1,394,368 1,391,273 613,053 766,473 1,379,525 11,748 99% Debt Service Principal - - - - - - - - - - Total Services & Charges 3,036,744 2,913,890 2,975,691 2,687,477 2,993,030 1,131,937 767,558 1,899,495 1,093,535 63% Operating Expenditures 5,135,412 5,059,811 5,285,976 5,485,737 5,768,522 2,082,362 986,324 3,068,686 2,699,836 53% Bad Debt 219,772 206,880 161,249 259,035 259,035 45,551 - 45,551 213,484 18% Interfund Interfund Allocations 1,361,480 1,479,707 1,529,705 1,579,144 1,661,307 692,554 - 692,554 968,753 42% Interfund Transfers Out 899,690 933,000 1,166,000 1,338,315 1,504,870 752,435 - 752,435 752,435 50% Total Interfund 2,261,170 2,412,707 2,695,705 2,917,459 3,166,177 1,444,989 - 1,444,989 1,721,188 46% Total Expenditures 7,616,354 7,679,398 8,142,930 8,662,231 9,193,733 3,572,902 986,324 4,559,226 4,634,508 50% Beginning Cash Balance 906,471 87,032 906,471 906,471 Cash Adjustments (1,387,813) 314,108 (1,147,921) - Ending Cash Balance 87,032 906,471 294,832 32,753 1,601,476 Cash Reserves Target 761,635 767,940 814,293 919,373 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 5/31/2026 Fund Name Solid Waste Capital Fund Number 611 Fund Type Enterprise Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb.Balance Budget Revenue Interest Earnings 5,297 5,297 61,319 - 51,261 6,181 6,181 45,080 12% Debt Proceeds 1,225,000 1,225,000 - - 2,400,000 1,210,250 1,210,250 1,189,750 50% Interfund Transfers In 899,690 899,690 1,166,000 1,338,315 1,504,870 752,435 752,435 752,435 50% Total Revenue 2,129,987 2,129,987 1,227,319 1,338,315 3,956,131 1,968,866 1,968,866 1,987,265 50% Expenditures by Type Services & Charges Debt Service Principal 928,231 1,054,761 1,183,698 1,206,567 1,365,562 562,086 - 562,086 803,476 41% Debt Service Interest & Fees 48,912 48,099 128,889 138,126 139,308 55,616 - 55,616 83,692 40% Total Services & Charges 977,143 1,102,860 1,312,587 1,344,694 1,504,870 617,702 - 617,702 887,168 41% Capital - 2,764,101 1,957,653 1,965,676 1,375,250 - 968,837 968,837 406,413 70% Total Expenditures 977,143 3,866,961 3,270,240 3,310,370 2,880,120 617,702 968,837 1,586,539 1,293,581 55% Net Surplus / (Deficit)1,152,844 (1,736,974) (2,042,921) (1,972,055) 1,076,011 1,351,164 382,327 Beginning Cash Balance 779,163 388,126 779,163 779,163 Cash Adjustments (1,543,880) 2,128,011 2,845,785 - Ending Cash Balance 388,126 779,163 1,582,027 1,855,174 1,351,427 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 5/31/2026 Fund Name Water Works Operations Fund Number 620 Fund Type Enterprise Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 19,884,402 19,884,402 20,637,061 21,693,111 21,693,111 7,616,024 7,616,024 14,077,087 35% Interest Earnings 187,240 187,240 619,448 136,803 - 262,993 262,993 (262,993) - Other Income 510,566 510,566 23,390 18,055 18,055 59,443 59,443 (41,388) 329% Interfund Allocation Reimb 1,633,074 1,633,074 1,655,108 1,655,108 1,967,892 836,134 836,134 1,131,758 42% Interfund Transfers In 134,865 134,865 - - - - - - - Total Revenue 22,350,147 22,350,147 22,935,006 23,503,077 23,679,058 8,774,594 8,774,594 14,904,464 37% Total Expenditures 19,134,577 17,801,468 18,588,990 24,701,815 26,453,264 8,938,824 1,810,471 10,749,295 15,703,970 41% Expenditures by Type Personnel Salaries & Wages 3,777,318 3,648,854 3,793,996 4,336,218 4,446,799 1,611,385 - 1,611,385 2,835,414 36% Fringe Benefits 1,515,511 1,436,060 1,330,741 2,031,432 1,647,844 567,274 - 567,274 1,080,570 34% Total Personnel 5,292,830 5,084,914 5,124,738 6,367,650 6,094,643 2,178,659 - 2,178,659 3,915,984 36% Supplies 1,598,311 1,537,179 1,221,298 2,505,167 2,223,032 530,175 263,957 794,131 1,428,901 36% Services & Charges Professional Services 872,977 1,227,334 1,196,881 2,124,466 2,296,816 623,396 569,186 1,192,582 1,104,234 52% Printing & Advertising 2,341 2,683 1,081 7,520 22,500 310 195 505 21,995 2% Utilities 893,492 880,936 1,209,158 956,813 959,097 497,824 - 497,824 461,273 52% Repairs & Maintenance 402,687 477,557 703,479 882,229 799,195 298,047 114,998 413,045 386,150 52% Education & Training 22,722 8,509 27,094 37,438 41,450 17,790 515 18,305 23,145 44% Travel 3,775 3,735 7,412 23,715 13,146 731 - 731 12,416 6% Other Services & Charges 2,529,469 2,918,953 3,344,679 4,229,006 3,813,648 1,106,070 861,621 1,967,691 1,845,957 52% Debt Service Principal - - - - - - - - - - Debt Service Interest & Fees - - - - - - - - - - Total Services & Charges 4,727,463 5,519,708 6,489,785 8,261,186 7,945,853 2,544,169 1,546,515 4,090,683 3,855,170 51% Operating Expenditures 11,618,604 12,141,801 12,835,820 17,134,004 16,263,527 5,253,002 1,810,471 7,063,474 9,200,055 43% Bad Debt 303,108 327,535 235,430 236,865 434,865 61,070 - 61,070 373,795 14% Interfund Interfund Allocations 2,856,398 3,567,849 3,694,071 3,853,754 3,766,639 1,569,647 - 1,569,647 2,196,991 42% PILOT 1,606,468 1,638,597 1,602,400 1,602,400 1,575,974 787,987 - 787,987 787,987 50% Interfund Transfers Out 2,750,000 125,686 221,268 1,874,793 4,412,259 1,267,117 - 1,267,117 3,145,142 29% Total Interfund 7,212,866 5,332,132 5,517,739 7,330,946 9,754,872 3,624,752 - 3,624,752 6,130,120 37% Total Expenditures 19,134,577 17,801,468 18,588,990 24,701,815 26,453,264 8,938,824 1,810,471 10,749,295 15,703,970 41% 6,550,457 Net Surplus / (Deficit)3,215,570 4,548,680 4,346,017 (1,198,738) (2,774,206) (164,231) (1,974,702) Beginning Cash Balance 6,550,457 4,840,727 6,550,457 6,550,457 Cash Adjustments (4,925,300) (2,838,949) (6,137,690) - Ending Cash Balance 4,840,727 6,550,457 4,758,783 3,776,251 16,865,973 Cash Reserves Target 956,729 890,073 929,449 1,322,663 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 5/31/2026 Fund Name Water Works Capital Fund Number 622 Fund Type Enterprise Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 (106,004) (106,004) 108,624 210,000 210,000 30,566 30,566 179,434 15% Interest Earnings 227,703 227,703 705,368 208,820 498,140 237,073 237,073 261,067 48% Other Income 2,392 2,392 7,599,349 - 14,379 1,575,874 1,575,874 (1,561,495) 10960% Interfund Transfers In - - - 400,000 2,000,000 - - 2,000,000 0% Bond Proceeds - - - 7,673,000 17,000,000 - - 17,000,000 0% Total Revenue 124,091 124,091 8,413,341 8,491,820 19,722,519 1,843,514 1,843,514 879,006 9% Expenditures by Type Services & Charges Professional Services 132,973 432,412 135,142 29,103 1,800,982 271,207 1,396,112 1,667,319 133,663 93% Other Services & Charges - - - - 15,995 - - - 15,995 0% Total Services & Charges 132,973 432,412 135,142 29,103 1,816,977 271,207 1,396,112 1,667,319 149,658 92% Capital 4,104,934 1,604,614 7,875,368 18,197,173 65,029,814 5,769,628 6,639,970 12,409,599 52,620,216 19% Bad Debt - - - - - - - - - - Total Expenditures 4,237,907 2,037,026 8,010,510 18,226,276 66,846,791 6,040,835 8,036,082 14,076,917 52,769,874 21% Net Surplus / (Deficit)(4,113,816) (1,912,935) 402,831 (9,734,455) (47,124,272) (4,197,321) (12,233,404) Beginning Cash Balance 9,672,979 7,652,044 9,672,979 9,672,979 Cash Adjustments 2,092,882 3,933,870 984,045 - Ending Cash Balance 7,652,044 9,672,979 11,059,854 (37,451,293) 12,105,753 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 5/31/2026 Fund Name Water Works Customer Deposit Fund Number 624 Fund Type Enterprise Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 38,236 38,236 61,753 - 28,036 23,625 23,625 4,411 84% Total Revenue 38,236 38,236 61,753 - 28,036 23,625 23,625 4,411 84% Expenditures Interfund Transfers Out - - - - - - - - - - Total Expenditures - - - - - - - - - - Net Surplus / (Deficit)38,236 38,236 61,753 - 28,036 23,625 23,625 Beginning Cash Balance 1,279,314 1,263,319 1,279,314 1,279,314 Cash Adjustments (54,232) (22,240) (25,556) - Ending Cash Balance 1,263,319 1,279,314 1,315,511 1,307,351 1,491,665 Cash Reserves Target 1,263,319 1,279,314 1,315,511 1,307,351 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 5/31/2026 Fund Name Water Works Sinking (Debt Service) Fund Number 625 Fund Type Enterprise Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb.Balance Budget Revenue Interest Earnings 54,408 54,408 56,079 - 40,783 14,740 14,740 26,043 36% Other Income - - - - - - - - - Interfund Transfers In 2,750,000 2,750,000 112,545 1,474,793 2,283,991 1,213,672 1,213,672 1,070,319 53% Total Revenue 2,804,408 2,804,408 168,624 1,474,793 2,324,774 1,228,412 1,228,412 1,096,362 53% Expenditures by Type Services & Charges Debt Service Principal 1,045,513 786,373 327,262 2,514,703 1,622,829 1,132,262 - 1,132,262 490,567 70% Debt Service Interest & Fees 356,162 303,770 214,596 1,131,985 1,467,047 166,795 - 166,795 1,300,252 11% Total Services & Charges 1,401,675 1,090,143 541,858 3,646,688 3,089,877 1,299,057 - 1,299,057 1,790,819 42% Interfund Transfers Out - - - - - - - - - - Total Expenditures 1,401,675 1,090,143 541,858 3,646,688 3,089,877 1,299,057 - 1,299,057 1,790,819 42% Net Surplus / (Deficit)1,402,734 1,714,266 (373,234) (2,171,895) (765,102) (70,645) (70,645) Beginning Cash Balance - 2,323 - - Cash Adjustments (1,400,410) (1,716,589) 2,647,021 - Ending Cash Balance 2,323 - 2,273,787 (765,102) 1,072,921 Cash Reserves Target 2,323 - 2,273,787 (765,102) 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 5/31/2026 Fund Name Water Works Bond Reserve Fund Number 626 Fund Type Enterprise Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 42,407 42,407 73,520 - 33,547 29,369 29,369 4,178 88% Interfund Transfers In - - 138,414 - 128,268 53,445 53,445 74,823 42% Total Revenue 42,407 42,407 211,934 - 161,815 82,814 82,814 79,001 51% Expenditures Interfund Transfers Out - - - - - - - - - - Total Expenditures - - - - - - - - - - Net Surplus / (Deficit)42,407 42,407 211,934 - 161,815 82,814 82,814 Beginning Cash Balance 1,422,804 1,422,800 1,422,804 1,422,804 Cash Adjustments (42,411) (42,403) (202,629) - Ending Cash Balance 1,422,800 1,422,804 1,432,109 1,584,619 1,907,943 Cash Reserves Target 1,422,800 1,422,804 1,432,109 1,584,619 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 5/31/2026 Fund Name Water Works Operations & Maintenance Reserve Fund Number 629 Fund Type Enterprise Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 85,903 85,903 139,459 - 63,266 53,165 53,165 10,100 84% Interfund Transfers In - - - - - - - - - Total Revenue 85,903 85,903 139,459 - 63,266 53,165 53,165 10,100 84% Expenditures Interfund Transfers Out - - - - - - - - - - Total Expenditures - - - - - - - - - - Net Surplus / (Deficit)85,903 85,903 139,459 - 63,266 53,165 53,165 Beginning Cash Balance 2,912,652 2,912,652 2,912,652 2,912,652 Cash Adjustments (85,903) (85,903) (105,336) - Ending Cash Balance 2,912,652 2,912,652 2,946,775 2,975,918 3,355,913 Cash Reserves Target 2,731,309 2,946,553 3,674,236 3,674,236 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 5/31/2026 Fund Name Sewer Repair Insurance Fund Number 640 Fund Type Enterprise Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 703,574 703,574 712,276 666,095 666,095 298,108 298,108 367,987 45% Interest Earnings 54,170 54,170 62,134 16,699 25,175 19,622 19,622 5,553 78% Other Income - - - - - - - - - Interfund Transfers In 6,390 6,390 - - - - - - - Total Revenue 764,134 764,134 774,409 682,794 691,270 317,730 317,730 373,540 46% Expenditures by Type Personnel Salaries & Wages 130,097 134,105 139,509 147,565 152,952 61,774 - 61,774 91,178 40% Fringe Benefits 55,746 56,550 50,370 65,258 63,237 22,821 - 22,821 40,416 36% Total Personnel 185,844 190,655 189,879 212,823 216,189 84,595 - 84,595 131,594 39% Supplies 40,016 69,570 104,981 134,645 76,988 38,846 3,434 42,280 34,708 55% Services & Charges Printing & Advertising - - - 200 - - - - - - Repairs & Maintenance 589,860 621,712 675,729 967,588 952,310 269,869 409,486 679,355 272,955 71% Other Services & Charges - - - - - - - - - - Total Services & Charges 589,860 621,712 675,729 967,788 952,310 269,869 409,486 679,355 272,955 71% Operating Expenditures 815,720 881,938 970,589 1,315,256 1,245,487 393,309 412,920 806,230 439,257 65% Bad Debt 8,820 14,932 11,179 - 6,500 2,468 - 2,468 4,032 38% Interfund Allocations 100,897 98,073 101,912 97,900 122,629 51,094 - 51,094 71,535 42% Total Expenditures 925,437 994,942 1,083,680 1,413,156 1,374,616 446,872 412,920 859,792 514,824 63% Net Surplus / (Deficit)(161,304) (230,809) (309,270) (730,361) (683,346) (129,142) (542,062) Beginning Cash Balance 2,003,861 2,052,857 2,003,861 2,003,861 Cash Adjustments 210,300 181,812 257,372 - Cash Reserves Target 231,359 248,736 270,920 343,654 Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures, Staf =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 5/31/2026 Fund Name Sewage Works Operations Fund Number 641 Fund Type Enterprise Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 42,187,751 42,187,751 45,478,808 43,763,012 43,763,012 19,433,148 19,433,148 24,329,864 44% Interest Earnings 568,907 568,907 1,802,232 115,405 684,664 697,781 697,781 (13,117) 102% Other Income 68,553 68,553 13,626 2,000 4,600 25,577 25,577 (20,977) 556%Interfund Allocation Reimb 461,751 461,751 421,322 421,322 380,037 158,349 158,349 221,688 42% Interfund Transfers In 184,500 184,500 - - - - - - - Total Revenue 43,471,462 43,471,462 47,715,987 44,301,739 44,832,313 20,314,855 20,314,855 24,517,458 45% Expenditures by Division Sewers 7,048,829 6,403,311 7,267,858 8,108,833 8,282,817 3,307,922 170,151 3,478,073 4,804,744 42% Concrete Crew 562,830 513,606 561,450 640,997 644,822 262,097 10,836 272,933 371,888 42% Wastewater 28,653,161 23,034,326 28,659,721 44,713,091 35,319,777 13,661,216 2,815,852 16,477,068 18,842,709 47%Organic Resources 1,167,251 1,696,224 1,548,473 1,888,911 2,040,986 549,668 106,039 655,708 1,385,278 32% Total Expenditures 37,432,072 31,647,467 38,037,503 55,351,832 46,288,402 17,780,903 3,102,878 20,883,782 25,404,619 45% Expenditures by Type Personnel Salaries & Wages 5,272,342 5,445,536 5,858,104 6,402,628 6,522,100 2,667,773 - 2,667,773 3,854,327 41% Fringe Benefits 2,015,847 2,029,440 2,100,075 2,850,041 2,745,124 911,778 - 911,778 1,833,347 33%Total Personnel 7,288,190 7,474,976 7,958,179 9,252,669 9,267,224 3,579,551 - 3,579,551 5,687,674 39% Supplies 2,484,857 2,355,553 2,754,417 4,559,542 4,822,855 1,193,256 750,261 1,943,517 2,879,338 40% Services & Charges Professional Services 1,065,584 191,971 184,083 395,686 360,842 35,400 140,368 175,768 185,074 49% Printing & Advertising 4,135 1,981 3,103 7,240 6,470 576 - 576 5,894 9%Utilities 1,337,488 1,361,164 1,446,454 1,539,308 1,798,005 714,391 - 714,391 1,083,614 40% Repairs & Maintenance 1,731,522 2,951,638 2,306,391 3,054,255 3,773,405 690,556 419,540 1,110,096 2,663,309 29% Education & Training 34,832 30,878 31,466 69,465 61,250 14,275 10,100 24,375 36,875 40% Travel 14,539 22,986 20,938 43,210 40,295 7,323 3,014 10,337 29,958 26% Other Services & Charges 2,636,784 1,894,083 3,240,822 5,650,849 5,746,145 1,410,243 1,779,595 3,189,838 2,556,307 56% Debt Service Principal - - - - - - - - - - Debt Service Interest & Fees - - - - - - - - - - Total Services & Charges 6,824,884 6,454,702 7,233,256 10,760,014 11,786,413 2,872,764 2,352,617 5,225,381 6,561,031 44% Operating Expenditures 16,597,930 16,285,231 17,945,852 24,572,224 25,876,493 7,645,571 3,102,878 10,748,449 15,128,043 42% Capital - - - - - - - - - - Bad Debt 423,366 419,612 295,825 225,000 425,000 101,073 - 101,073 323,927 24% Interfund Interfund Allocations 6,148,303 7,153,280 7,258,874 7,565,272 6,666,297 2,777,602 - 2,777,602 3,888,695 42% PILOT 4,489,126 4,385,589 4,163,261 4,163,261 4,399,508 2,199,754 - 2,199,754 2,199,754 50% Interfund Transfers Out 9,773,347 3,403,755 8,373,692 18,826,075 8,921,104 5,056,904 - 5,056,904 3,864,200 57%Total Interfund 20,410,776 14,942,624 19,795,827 30,554,608 19,986,909 10,034,259 - 10,034,259 9,952,649 50% Total Expenditures 37,432,072 31,647,467 38,037,503 55,351,832 46,288,402 17,780,903 3,102,878 20,883,782 25,404,619 45% Net Surplus / (Deficit)6,039,390 11,823,994 9,678,484 (11,050,093) (1,456,089) 2,533,952 (568,927) Beginning Cash Balance 13,825,371 11,466,153 13,825,371 13,825,371 Cash Adjustments 13,825,371 (9,464,777) (9,682,793) - Ending Cash Balance 11,466,153 13,825,371 13,821,063 12,369,282 46,601,769 Cash Reserves Target 1,871,604 1,582,373 1,901,875 2,314,420 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 5/31/2026 Fund Name Sewage Works Capital Fund Number 642 Fund Type Enterprise Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 340,467 340,467 465,314 339,000 339,000 118,664 118,664 220,336 35% Interest Earnings 402,237 402,237 267,927 - 106,837 3,826 3,826 103,010 4% Other Income - - 37,698 - - 5,369 5,369 (5,369) - Interfund Transfers In - - - 10,412,670 2,900,000 3,057,000 3,057,000 (157,000) 105% Bond Proceeds 32,150,000 32,150,000 - - - - - - - Total Revenue 32,892,704 32,892,704 770,938 10,751,670 3,345,837 3,184,860 - 3,184,860 160,977 95% Expenditures by Type Services & Charges Professional Services 1,105,955 298,314 1,490,302 4,465,304 4,523,567 1,078,041 1,725,519 2,803,560 1,720,008 38% Total Services & Charges 1,105,955 298,314 1,490,302 4,465,304 4,523,567 1,078,041 1,725,519 2,803,560 1,720,008 62% Capital 2,311,537 4,019,494 7,989,691 24,214,663 31,344,971 4,048,394 9,990,342 14,038,736 17,306,235 45% Bad Debt - - - - - - - - - - Total Expenditures 3,417,492 4,317,807 9,479,993 28,679,967 35,868,539 5,126,435 11,715,861 16,842,296 19,026,243 47% Net Surplus / (Deficit)29,475,212 28,574,897 (8,709,054) (17,928,297) (32,522,702) (1,941,575) (13,657,437) Beginning Cash Balance 14,359,708 13,821,218 14,359,708 14,359,708 Cash Adjustments (30,013,702) (28,036,407) (5,650,653) - Ending Cash Balance 13,821,218 14,359,708 - (18,162,994) (963,491) 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 EquipmentWastewater: • (1) Connect Van - $30,000 • (1) Utility Cart - $18,000 • (2) Portable Generators & Trailers - $120,000Organic 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 ProjectsWastewater 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 millionSewers: • 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 5/31/2026 Fund Name Sewage Works Operations & Maintenance Reserve Fund Number 643 Fund Type Enterprise Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 162,855 162,855 264,386 - 119,939 100,791 100,791 19,148 84% Interfund Transfers In - - - - - - - - - Total Revenue 162,855 162,855 264,386 - 119,939 100,791 100,791 19,148 84% Expenditures Interfund Transfers Out - - - - - - - - - - Total Expenditures - - - - - - - - - - Net Surplus / (Deficit)162,855 162,855 264,386 - 119,939 100,791 100,791 Beginning Cash Balance 5,550,801 5,550,801 5,550,801 5,550,801 Cash Adjustments (162,855) (162,855) (228,694) - Ending Cash Balance 5,550,801 5,550,801 5,586,493 5,670,740 6,362,136 Cash Reserves Target 4,610,709 4,708,227 6,229,129 6,229,129 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 5/31/2026 Fund Name Sewage Sinking (Debt Service) Fund Number 649 Fund Type Enterprise Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 120,213 120,213 69,537 - 400 32,364 32,364 (31,963) 8082% Debt Proceeds - - - - - - - - - Interfund Transfers In 9,773,347 9,773,347 7,995,968 8,413,405 5,643,380 1,842,519 1,842,519 3,800,861 33% PILOT - - - - - - - - - Total Revenue 9,893,560 9,893,560 8,065,505 8,413,405 5,643,780 1,874,883 1,874,883 3,768,898 33% Expenditures by Type Services & Charges Debt Service Principal 6,420,000 6,580,000 6,735,000 7,817,084 4,116,000 - - - 4,116,000 0% Debt Service Interest & Fees 1,076,591 1,043,195 1,343,144 2,767,144 1,513,113 191,025 - 191,025 1,322,088 13% Total Services & Charges 7,496,591 7,623,195 8,078,144 10,584,228 5,629,113 191,025 - 191,025 5,438,088 3% Interfund Transfers Out - - - - - - - - - - Total Expenditures 7,496,591 7,623,195 8,078,144 10,584,228 5,629,113 191,025 - 191,025 5,438,088 3% Net Surplus / (Deficit)2,396,969 2,270,365 (12,639) (2,170,823) 14,668 1,683,858 1,683,858 Beginning Cash Balance - 1,320,833 - - Cash Adjustments (1,076,136) (3,591,198) 3,644,458 - Ending Cash Balance 1,320,833 - 3,631,819 14,668 1,684,107 Cash Reserves Target 1,320,833 - 3,631,819 14,668 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 5/31/2026 Fund Name Sewage Debt Service Reserve Fund Number 653 Fund Type Enterprise Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 110,014 110,014 195,432 - 94,463 76,444 76,444 18,018 81% Interfund Transfers In - - 377,724 - 377,724 157,385 157,385 220,339 42% Total Revenue 110,014 110,014 573,156 - 472,187 233,829 233,829 238,357 50% Expenditures by Type Personnel Salaries & Wages Fringe Benefits Total Personnel - - - - - - - - - Supplies Services & Charges Interfund Transfers Out - - - - - - - - - - - - - - - - - - - - Total Services & Charges - - - - - - - - - 0% Capital - - Total Expenditures - - - - - - - - - - Net Surplus / (Deficit)110,014 110,014 573,156 - 472,187 233,829 233,829 Beginning Cash Balance 3,749,760 3,990,250 3,749,760 3,749,760 Cash Adjustments 130,476 (350,504) (549,045) - Ending Cash Balance 3,990,250 3,749,760 3,773,871 4,221,947 5,341,254 Cash Reserves Target 3,990,250 3,749,760 3,773,871 4,221,947 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 d # 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 5/31/2026 Fund Name Sewage Works Customer Deposit Fund Number 654 Fund Type Enterprise Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 37,039 37,039 70,369 - 30,936 28,474 28,474 2,462 92% Total Revenue 37,039 37,039 70,369 - 30,936 28,474 28,474 2,462 92% Expenditures Interfund Transfers Out - - - - - - - - - - Total Expenditures - - - - - - - - - - Net Surplus / (Deficit)37,039 37,039 70,369 - 30,936 28,474 28,474 Beginning Cash Balance 903,840 649,073 903,840 903,840 Cash Adjustments (291,807) 217,729 211,233 - Ending Cash Balance 649,073 903,840 1,185,442 934,777 1,828,600 Cash Reserves Target 649,073 903,840 1,185,442 934,777 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 5/31/2026 Fund Name Project ReLeaf Fund Number 655 Fund Type Special Revenue Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 455,392 455,392 455,797 456,126 456,126 190,112 190,112 266,014 42% Interest Earnings 13,471 13,471 26,520 9,402 10,848 10,691 10,691 157 99% Interfund Transfers In 4,905 4,905 - - - - - - - Total Revenue 473,768 473,768 482,317 465,528 466,974 200,804 200,804 266,171 43% Expenditures by Type Personnel Salaries & Wages 40,178 45,347 33,793 114,312 113,712 21,568 - 21,568 92,144 19% Fringe Benefits 3,074 3,379 2,584 8,745 9,345 1,764 - 1,764 7,580 19% Total Personnel 43,252 48,726 36,377 123,057 123,057 23,332 - 23,332 99,724 19% Supplies 4,380 5,477 5,664 7,757 5,500 1,881 - 1,881 3,619 34% Services & Charges Other Services & Charges - - - - - - - - - - Total Services & Charges - - - - - - - - - - Operating Expenditures 47,632 54,203 42,041 130,814 128,557 25,213 - 25,213 103,343 20% Bad Debt 6,436 11,250 8,143 6,500 6,500 2,386 - 2,386 4,114 37% Interfund Interfund Allocations 36,239 32,252 32,372 32,372 21,121 8,800 - 8,800 12,320 42% Interfund Transfers Out 275,000 300,000 300,000 300,000 300,000 125,000 - 125,000 175,000 42% Total Interfund 311,239 332,252 332,372 332,372 321,121 133,800 - 133,800 187,320 42% Total Expenditures 365,307 397,704 382,556 469,686 456,177 161,400 - 161,400 294,777 35% Net Surplus / (Deficit)108,461 76,063 99,761 (4,158) 10,797 39,404 39,404 Beginning Cash Balance 282,057 425,913 282,057 282,057 Cash Adjustments 35,395 (219,919) (28,753) - Ending Cash Balance 425,913 282,057 353,065 292,854 682,680 Cash Reserves Target 91,327 99,426 95,639 114,044 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 5/31/2026 Fund Name Storm Sewer Fund Number 667 Fund Type Enterprise Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 1,042,143 1,042,143 1,361,737 1,147,200 1,147,200 570,080 570,080 577,120 50% Intergov./ Grants 293,000 293,000 - - - - - - - Interest Earnings 53,355 53,355 91,335 236 31,551 39,496 39,496 (7,944) 125% Other Income - - - - - - - - - Interfund Transfers In 10,305 10,305 - - - - - - - Total Revenue 1,398,803 1,398,803 1,453,072 1,147,436 1,178,751 609,576 609,576 569,176 52% Expenditures by Type Services & Charges Professional Services 273,376 138,721 45,045 281,451 716,957 61,770 76,942 138,712 578,245 19% Other Services & Charges - - - - - - - - - - Salaries & Wages - - - - - - - - - - Fringe Benefits - - - - - - - - - - Total Services & Charges 273,376 138,721 45,045 281,451 716,957 61,770 76,942 138,712 578,245 19% Capital 389,687 1,437,787 637,646 1,991,539 2,594,077 166,308 208,008 374,316 2,219,761 14% Bad Debt 13,360 24,967 17,209 40,305 38,305 5,257 - 5,257 33,048 14% Total Expenditures 676,423 1,601,475 699,900 2,313,295 3,349,339 233,336 284,950 518,286 2,831,054 15% Net Surplus / (Deficit)722,379 (202,672) 753,173 (1,165,858) (2,170,588) 376,240 91,290 Beginning Cash Balance 1,604,154 1,032,916 1,604,154 1,604,154 Cash Adjustments (1,293,618) 773,911 (1,071,634) - Ending Cash Balance 1,032,916 1,604,154 1,285,693 (566,433) 2,692,365 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 li d i l i li 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 5/31/2026 Fund Name Police State Seizures Fund Number 216 Fund Type Special Revenue Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 51,127 51,127 87,925 5,000 - 90,343 90,343 (90,343) - Interest Earnings 6,281 6,281 14,493 4,830 5,909 7,424 7,424 (1,514) 126% Other Income - - - - - - - - - Interfund Transfers In - - - - - - - - - Total Revenue 57,408 57,408 102,418 9,830 5,909 97,766 97,766 (91,857) 1654% 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 - - - - - - - - - - Total Expenditures - - - 22,000 22,000 - - - 22,000 0% Net Surplus / (Deficit)57,408 57,408 102,418 (12,170) (16,091) 97,766 97,766 Beginning Cash Balance 173,825 213,569 173,825 173,825 Cash Adjustments (17,664) (97,152) (77,154) - Ending Cash Balance 213,569 173,825 199,090 157,735 506,656 Cash Reserves Target - - - 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 5/31/2026 Fund Name Police Curfew Violations Fund Number 218 Fund Type Special Revenue Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 - - - - - - - - - Interest Earnings - - - - - - - - - Total Revenue - - - - - - - - - Expenditures by Type Interfund Transfers Out - - - - - - - - - - Total Expenditures - - - - - - - - - - Net Surplus / (Deficit)- - - - - - - Beginning Cash Balance 13,880 13,799 13,880 13,880 Cash Adjustments (82) 82 (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 5/31/2026 Fund Name Law Enforcement Continuing Education Fund Number 220 Fund Type Special Revenue Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 648,640 648,640 174,200 300,000 - 397,007 397,007 (397,007) - Charges for Services 106,073 106,073 103,449 115,000 115,000 53,778 53,778 61,222 47% Fines, Forfeitures, and Fees 117,605 117,605 101,354 106,200 - 50,206 50,206 (50,206) - Interest Earnings 20,473 20,473 23,078 6,970 12,747 7,377 7,377 5,371 58% Donations 8,400 8,400 - 1,000 - - - - - Other Income 93,350 93,350 27,777 - - 150 150 (150) - Interfund Transfers In - - - - - - - - - Total Revenue 994,541 994,541 429,858 529,170 127,747 508,518 508,518 (380,770) 398% Expenditures by Type Supplies 209,080 403,989 133,003 207,047 285,813 11,137 6,362 17,499 268,315 6% Services & Charges Professional Services 13,866 10,144 10,297 - - - - - - - Education & Training 125,137 129,532 190,594 188,871 178,758 80,532 13,055 93,587 85,172 52% Travel 39,543 74,516 56,140 55,000 75,000 19,235 5,877 25,112 49,888 33% Other Services & Charges 20,734 9,010 45,127 59,250 66,050 6,573 2,879 9,452 56,598 14% Total Services & Charges 199,280 223,202 302,158 303,121 319,808 106,340 21,810 128,150 191,658 40% Capital 301,100 277,429 669,114 40,000 140,186 - 114,299 114,299 25,887 82% Bad Debt - - - - - - - - - - Interfund Transfers Out - - - - - - - - - - Total Expenditures 709,459 904,620 1,104,275 550,168 745,808 117,477 142,471 259,948 485,860 35% Net Surplus / (Deficit)285,082 89,921 (674,417) (20,997) (618,061) 391,041 248,570 Beginning Cash Balance 378,981 483,549 378,981 378,981 Cash Adjustments (180,515) (194,489) 1,013,179 - Ending Cash Balance 483,549 378,981 717,743 (239,079) 622,331 Cash Reserves Target 177,365 226,155 276,069 186,452 Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures and =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 5/31/2026 Fund Name Local Income Tax - Public Safety Fund Number 249 Fund Type Special Revenue Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 12,690,915 12,690,915 12,222,196 12,400,678 12,844,698 4,708,288 4,708,288 8,136,410 37% Interest Earnings 178,001 178,001 251,599 178,522 129,414 68,339 68,339 61,075 53% Total Revenue 12,868,916 12,868,916 12,473,795 12,579,200 12,974,112 4,776,627 4,776,627 8,197,485 37% Expenditures by Department Police Department 4,749,279 6,928,340 6,200,339 6,200,339 7,380,618 3,122,569 - 3,122,569 4,258,049 42% Fire Department 4,749,279 6,928,340 7,678,294 7,678,294 7,380,618 3,122,569 - 3,122,569 4,258,049 42%Total Expenditures 9,498,558 13,856,681 13,878,633 13,878,633 14,761,236 6,245,138 - 6,245,138 8,516,098 42% Expenditures by Type Personnel Salaries & Wages 9,498,558 13,856,681 13,878,633 13,878,633 14,761,236 6,245,138 - 6,245,138 8,516,098 42% Fringe Benefits - - - - - - - - - - Total Personnel 9,498,558 13,856,681 13,878,633 13,878,633 14,761,236 6,245,138 - 6,245,138 8,516,098 42% Total Expenditures 9,498,558 13,856,681 13,878,633 13,878,633 14,761,236 6,245,138 - 6,245,138 8,516,098 42% Net Surplus / (Deficit)3,370,357 (987,765) (1,404,838) (1,299,433) (1,787,124) (1,468,511) (1,468,511) Beginning Cash Balance 3,844,465 4,045,717 3,844,465 3,844,465 Cash Adjustments (3,169,105) 786,513 346,374 - Ending Cash Balance 4,045,717 3,844,465 2,786,001 2,057,340 3,597,332 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 5/31/2026 Fund Name Police Take Home Vehicle Fund Number 278 Fund Type Internal Service Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 59,460 59,460 74,580 50,000 50,000 31,000 31,000 19,000 62% Interest Earnings 22,799 22,799 42,986 16,472 19,322 17,261 17,261 2,061 89% Total Revenue 82,259 82,259 117,566 66,472 69,322 48,261 48,261 21,061 70% Expenditures by Type Services & Charges Other Services & Charges 1,040 - - 50,000 - - - - - - Total Services & Charges 1,040 - - 50,000 - - - - - - Interfund Transfers Out - - - - - - - - - - Total Expenditures 1,040 - - 50,000 - - - - - - Net Surplus / (Deficit)81,219 82,259 117,566 16,472 69,322 48,261 48,261 Beginning Cash Balance 698,546 681,823 698,546 698,546 Cash Adjustments (97,942) (65,536) (65,635) - Ending Cash Balance 681,823 698,546 750,477 767,868 1,106,924 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 5/31/2026 Fund Name Police Block Grants Fund Number 280 Fund Type Special Revenue Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 - - - - - - - - - Total Revenue - - - - - - - - - Expenditures by Type Interfund Transfers Out - - - - - - - - - - Total Expenditures - - - - - - - - - - Net Surplus / (Deficit)- - - - - - - Beginning Cash Balance 4,162 4,138 4,162 4,162 Cash Adjustments (24) 24 (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 5/31/2026 Fund Name Fire Department Capital Fund Number 287 Fund Type Capital Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 50,000 - - 50,000 0% Charges for Services 2,031,836 2,031,836 2,090,253 2,108,162 2,336,048 137,606 137,606 2,198,442 6% Fines, Forfeitures, and Fees 26 26 - - - - - - - Interest Earnings 29,370 29,370 74,111 17,452 54,397 31,375 31,375 23,022 58% Debt Proceeds 1,430,000 1,430,000 470,000 3,410,000 1,690,000 1,040,000 1,040,000 650,000 62% Other Income - - 12,762 - - 7,826 7,826 (7,826) - Interfund Transfers In - - - - - - - - - Total Revenue 3,491,232 3,491,232 2,647,126 5,610,614 4,130,445 1,216,807 1,216,807 2,913,638 29% Expenditures by Type Supplies - - - - - - - - - - Services & Charges Debt Service Principal 948,939 1,164,500 1,481,162 1,722,852 1,408,952 600,736 - 600,736 808,216 43% Debt Service Interest & Fees 45,632 48,835 156,201 246,545 170,479 73,999 - 73,999 96,480 43% Total Services & Charges 994,570 1,213,334 1,637,363 1,969,397 1,579,431 674,735 - 674,735 904,696 43% Capital 4,037,967 1,662,885 2,794,965 5,510,379 4,255,411 715,482 1,871,501 2,586,983 1,668,428 61% Interfund Transfers Out 752,356 746,961 761,656 751,199 1,554,249 781,128 - 781,128 773,121 50% Total Expenditures 5,784,893 3,623,181 5,193,984 8,230,975 7,389,090 2,171,345 1,871,501 4,042,845 3,346,245 55% Net Surplus / (Deficit)(2,293,661) (131,949) (2,546,858) (2,620,361) (3,258,645) (954,538) (2,826,038) Beginning Cash Balance 2,758,339 3,111,296 2,758,339 2,758,339 Cash Adjustments 2,646,619 (221,009) 3,645,298 - Ending Cash Balance 3,111,296 2,758,339 3,856,779 (500,307) (657,653) 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 5/31/2026 Fund Name Emergency Medical Services Operating Fund Number 288 Fund Type Enterprise Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 - - - - - - - - - - Total Expenditures - - - - - - - - - - Net Surplus / (Deficit)- - - - - - - Beginning Cash Balance - 607,079 - - Cash Adjustments 607,079 (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 di i i i h G l F d Th i i h b l i F d 288 f d h G l F d (#101) d i 2021 Cash Reserves Target No reserve requirement City of South Bend, Indiana Monthly Financial Report 5/31/2026 Fund Name Haz-Mat Fund Number 289 Fund Type Special Revenue Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 2,375 2,375 51,027 5,000 5,000 3,535 3,535 1,465 71% Interest Earnings 910 910 2,472 494 744 1,481 1,481 (737) 199% Other Income - - - - - - - - - Total Revenue 3,285 3,285 53,499 5,494 5,744 5,016 5,016 728 87% Expenditures by Type Supplies - - - 10,000 - - - - - - Services & Charges Professional Services - - - - - - - - - - Other Services & Charges - - - - - - - - - - Total Services & Charges - - - - - - - - - - Capital - - - - - - - - - - Total Expenditures - - - 10,000 - - - - - - Net Surplus / (Deficit)3,285 3,285 53,499 (4,506) 5,744 5,016 5,016 Beginning Cash Balance 28,102 27,937 28,102 28,102 Cash Adjustments (3,450) (3,120) (50,395) - Ending Cash Balance 27,937 28,102 31,206 33,846 112,691 Cash Reserves Target - - - - 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 5/31/2026 Fund Name Indiana River Rescue Fund Number 291 Fund Type Special Revenue Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 149,173 149,173 120,315 90,000 125,000 61,830 61,830 63,170 49% Interest Earnings 12,217 12,217 26,349 9,152 12,595 10,889 10,889 1,706 86% Other Income - - - - - - - - - Total Revenue 161,390 161,390 146,664 99,152 137,595 72,719 72,719 64,876 53% Expenditures by Type Supplies 31,093 37,708 28,764 70,400 2,236 33,581 14,387 47,968 (45,732) 2145% Services & Charges Professional Services - - - Printing & Advertising 2,101 - 6,709 1,300 - - - - - - Education & Training 21,269 19,088 16,756 10,000 - 12,559 - 12,559 (12,559) - Travel - - - - - 1,302 - 1,302 (1,302) - Repairs & Maintenance 1,770 1,726 - 13,000 - - - - - - Other Services & Charges 289 2,441 2,693 - - 4,390 - 4,390 (4,390) - Total Services & Charges 25,429 23,255 26,157 24,300 - 18,250 - 18,250 (18,251) - Capital 34,530 - - - 38,378 38,378 - 38,378 - 100% Total Expenditures 91,052 60,963 54,922 94,700 40,614 90,209 14,387 104,596 (63,983) 258% Net Surplus / (Deficit)70,338 100,427 91,742 4,452 96,981 (17,490) (31,877) Beginning Cash Balance 360,311 330,404 360,311 360,311 Cash Adjustments (100,246) (70,519) (62,481) - Ending Cash Balance 330,404 360,311 389,572 457,292 641,943 Cash Reserves Target 22,763 15,241 13,730 10,153 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 5/31/2026 Fund Name Police Grants Fund Number 292 Fund Type Special Revenue Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 - - - - - - - - - - Total Expenditures - - - - - - - - - - Net Surplus / (Deficit)- - - - - - - Beginning Cash Balance 26,716 26,716 26,716 26,716 Cash Adjustments - - (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 5/31/2026 Fund Name Regional Police Academy Fund Number 294 Fund Type Special Revenue Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 - - - - - - - - - Interest Earnings - - - - - - - - - Total Revenue - - - - - - - - - Expenditures by Type Supplies - - - - - - - - - - Services & Charges Other Services & Charges - - - - - - - - - - Total Services & Charges - - - - - - - - - - Interfund Transfers Out - - - - - - - - - - Total Expenditures - - - - - - - - - - Net Surplus / (Deficit)- - - - - - - Beginning Cash Balance 146,328 125,984 146,328 146,328 Cash Adjustments (20,344) 20,344 (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 5/31/2026 Fund Name COPS MORE Grant Fund Number 295 Fund Type Special Revenue Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 - - - - - - - - - Fines, Forfeitures, and Fees - - - - - - - - - Interest Earnings 64 64 - - 418 - - 418 0% Other Income - - - - - - - - - Total Revenue 64 64 - - 418 - - 418 0% Expenditures by Type Supplies - - - - - - - - - - Services & Charges Other Services & Charges - - - - - - - - - - Total Services & Charges - - - - - - - - - - Capital - - - - - - - - - - Interfund Transfers Out - - - - - - - - - - Total Expenditures - - - - - - - - - - Net Surplus / (Deficit)64 64 - - 418 - - Beginning Cash Balance 45,349 73,474 45,349 45,349 Cash Adjustments 28,062 (28,190) (24,536) (45,766) 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 5/31/2026 Fund Name Police Federal Drug Enforcement Fund Number 299 Fund Type Special Revenue Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 155,023 155,023 38,358 80,000 80,000 11,065 11,065 68,935 14% Interest Earnings 3,289 3,289 2,517 4,926 6,682 922 922 5,760 14% Interfund Transfers In - - - - - - - - - Total Revenue 158,312 158,312 40,875 84,926 86,682 11,987 11,987 74,695 14% Expenditures by Type Supplies - - 17,123 50,000 - - - - - - Services & Charges Professional Services - - - - - - - - - - Other Services & Charges - - - - 1,600 1,510 - 1,510 90 94% Total Services & Charges - - - - 1,600 1,510 - 1,510 90 94% Capital 75,609 - 14,920 - 295,000 - 295,000 295,000 - 100% Interfund Transfers Out - - - - - - - - - - Total Expenditures 75,609 - 32,043 50,000 296,600 1,510 295,000 296,510 90 100% Net Surplus / (Deficit)82,703 158,312 8,832 34,926 (209,918) 10,477 (284,523) Beginning Cash Balance 60,237 83,275 60,237 60,237 Cash Adjustments (59,665) (181,349) 49,524 - Ending Cash Balance 83,275 60,237 118,593 (149,680) 313,422 Cash Reserves Target 18,902 - 8,011 74,150 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 5/31/2026 Fund Name 2018 Fire Station #9 Bond Debt Service Fund Number 350 Fund Type Debt Service Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 342,856 342,856 344,656 344,656 342,756 171,378 171,378 171,378 50% Total Revenue 342,856 342,856 344,656 344,656 342,756 171,378 171,378 171,378 50% Expenditures by Type Services & Charges Debt Service Principal 215,000 220,000 230,000 230,000 235,000 115,000 - 115,000 120,000 49% Debt Service Interest & Fees 127,856 121,331 114,656 114,656 107,756 54,741 - 54,741 53,016 51% Total Services & Charges 342,856 341,331 344,656 344,656 342,756 169,741 - 169,741 173,016 50% Total Expenditures 342,856 341,331 344,656 344,656 342,756 169,741 - 169,741 173,016 50% Net Surplus / (Deficit)- 1,525 (0) - - 1,637 1,637 Beginning Cash Balance - - - - Cash Adjustments - (1,525) - - Ending Cash Balance - - - - 1,638 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 5/31/2026 Fund Name 2018 Fire Station #9 Bond Capital Fund Number 451 Fund Type Capital Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 9,313 9,313 15,118 - 6,858 5,764 5,764 1,095 84% Total Revenue 9,313 9,313 15,118 - 6,858 5,764 5,764 1,095 84% Expenditures by Type Capital - - - - - - - - - - Total Expenditures - - - - - - - - - - Net Surplus / (Deficit)9,313 9,313 15,118 - 6,858 5,764 5,764 Beginning Cash Balance 316,090 314,233 316,090 316,090 Cash Adjustments (11,169) (7,456) (11,756) - Ending Cash Balance 314,233 316,090 319,452 322,948 363,805 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 5/31/2026 Fund Name Fire Pension Fund Number 701 Fund Type Pension Trust Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 4,063,376 4,063,376 3,921,439 4,600,000 4,600,000 - - 4,600,000 0% Interest Earnings 10,004 10,004 12,066 - 7,595 122 122 7,473 2% Other Income 2,166 2,166 7,191 - - - - - - Total Revenue 4,075,547 4,075,547 3,940,696 4,600,000 4,607,595 122 122 4,607,473 0% Expenditures by Type Personnel Salaries & Wages 4,038,647 3,980,374 4,246,288 4,505,547 4,508,000 1,705,220 - 1,705,220 2,802,780 38% Total Personnel 4,038,647 3,980,374 4,246,288 4,505,547 4,508,000 1,705,220 - 1,705,220 2,802,780 38% Supplies 93 - - 100 100 - - - 100 0% Services & Charges Professional Services 3,825 3,500 4,178 18,900 18,900 - 3,500 3,500 15,400 19% Travel - - - 350 350 - - - 350 0% Other Services & Charges 1,186 1,300 1,158 1,400 1,400 594 - 594 806 42% Total Services & Charges 5,011 4,800 5,336 20,650 20,650 594 3,500 4,094 16,556 20% Total Expenditures 4,043,751 3,985,174 4,251,624 4,526,297 4,528,750 1,705,814 3,500 1,709,314 2,819,436 38% Net Surplus / (Deficit)31,796 90,373 (310,928) 73,703 78,845 (1,705,692) (1,709,192) Beginning Cash Balance 420,180 453,561 420,180 420,180 Cash Adjustments 1,585 (123,754) 250,826 - Ending Cash Balance 453,561 420,180 360,078 499,025 (1,674,234) Cash Reserves Target 404,375 398,517 425,162 452,875 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 5/31/2026 Fund Name Police Pension Fund Number 702 Fund Type Pension Trust Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 5,984,746 5,984,746 6,064,113 6,000,000 6,000,000 - - 6,000,000 0% Interest Earnings 14,162 14,162 20,916 190,000 10,895 2,085 2,085 8,811 19% Other Income - - - 2,000 - - - - - Total Revenue 5,998,908 5,998,908 6,085,029 6,192,000 6,010,895 2,085 2,085 6,008,811 0% Expenditures by Type Personnel Salaries & Wages 6,105,589 6,048,550 6,087,657 5,999,549 5,975,000 2,549,626 - 2,549,626 3,425,374 43% Total Personnel 6,105,589 6,048,550 6,087,657 5,999,549 5,975,000 2,549,626 - 2,549,626 3,425,374 43% Supplies - - - - - - - - - - Services & Charges Professional Services 3,500 3,500 3,500 10,000 13,000 - 3,500 3,500 9,500 27% Travel - - - 500 500 - - - 500 0% Other Services & Charges 1,116 1,121 1,179 1,400 1,400 399 - 399 1,001 29% Total Services & Charges 4,616 4,621 4,679 11,900 14,900 399 3,500 3,899 11,001 26% Total Expenditures 6,110,205 6,053,170 6,092,336 6,011,449 5,989,900 2,550,025 3,500 2,553,525 3,436,375 43% Net Surplus / (Deficit)(111,297) (54,263) (7,307) 180,551 20,995 (2,547,941) (2,551,441) Beginning Cash Balance 560,923 566,569 560,923 560,923 Cash Adjustments 116,943 48,617 62,899 - Ending Cash Balance 566,569 560,923 616,515 581,918 (2,017,283) Cash Reserves Target 611,020 605,317 609,234 598,990 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 5/31/2026 Fund Name Police K-9 Unit Fund Number 705 Fund Type Special Revenue Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 - - - - - - - - - Donations - - - - - - - - - Total Revenue - - - - - - - - - Expenditures by Type Interfund Transfers Out - - - - - - - - - - Total Expenditures - - - - - - - - - - Net Surplus / (Deficit)- - - - - - - Beginning Cash Balance 2,435 2,420 2,435 2,435 Cash Adjustments (14) 14 (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 5/31/2026 Fund Name Parks & Recreation Fund Number 201 Fund Type Special Revenue Funds Control City Funds 2026 2026 2026 2026 Total202320242025AdoptedAmendedYear-to-Date Current Year-to-Date Budget Percent ofActualActualActualBudgetBudgetActualEncumbrances& Encumb.Balance BudgetRevenue Property Taxes 11,441,107 11,441,107 13,197,126 12,564,386 12,716,098 - - 12,716,098 0%Intergov./ Shared Revenues 861,197 861,197 481,338 1,138,013 1,510,409 85,542 85,542 1,424,867 6% Intergov./ Grants 135,000 135,000 - - - 2,422,400 2,422,400 (2,422,400) - Licenses & Permits 289 289 880 360 360 71 71 289 20%Charges for Services 3,171,541 3,171,541 3,526,958 3,531,304 5,404,788 1,308,091 1,308,091 4,096,697 24% Fines, Forfeitures, and Fees - - - - - - - - - Interest Earnings 130,670 130,670 282,912 107,060 239,387 23,768 23,768 215,619 10%Debt Proceeds - - 1,347,128 1,347,128 1,415,383 1,070,383 1,070,383 345,000 76% Donations 1,447,300 1,447,300 1,251,417 - 294,000 10,410 10,410 283,590 4% Other Income 240,432 240,432 151,561 117,264 199,214 (75,770) (75,770) 274,984 -38%Interfund Transfers In 5,372,562 5,372,562 4,100,000 4,100,000 2,300,000 958,333 958,333 1,341,667 42% Total Revenue 22,800,098 22,800,098 24,339,320 22,905,515 24,079,639 5,803,228 5,803,228 18,276,411 24% Expenditures by Division Community Initiatives 1,280,884 1,381,901 1,444,372 1,890,987 1,308,603 538,884 221,466 760,350 548,253 58% Park Administration 1,000,988 1,118,726 1,493,002 1,247,099 1,299,052 543,635 17,013 560,648 738,404 43% Park Maintenance 9,494,446 9,447,125 10,662,645 13,239,916 12,067,015 4,538,063 1,325,166 5,863,229 6,203,786 49% Golf Courses 2,215,416 2,263,706 2,489,827 3,017,963 2,603,212 948,863 94,759 1,043,622 1,559,590 40% Recreational Experiences 2,376,955 2,368,544 1,957,147 2,480,875 2,539,044 806,925 238,912 1,045,837 1,493,206 41% Community Programming 1,331,326 1,470,796 1,726,893 2,432,207 2,068,363 631,879 15,883 647,762 1,420,601 31% Development & Promotions 1,069,187 1,145,069 2,096,765 2,500,744 2,190,090 575,057 257,596 832,653 1,357,437 38% - - 1,952,331 1,383,913 2,768,688 1,073,785 164,467 1,238,252 1,530,435 45% Park Projects & Capital 838,269 3,136,902 5,568,630 6,048,718 1,612,491 110 216,968 217,078 1,395,413 13% Potawatomi Zoo 602,174 403,422 353,422 353,422 353,422 176,426 175,000 351,426 1,996 99% Total Expenditures 20,209,644 22,736,190 29,745,034 34,595,846 28,809,980 9,833,627 2,727,231 12,560,858 16,249,121 44% Expenditures by TypePersonnel Salaries & Wages 7,098,989 7,444,862 9,229,885 9,983,254 9,795,128 3,746,300 - 3,746,300 6,048,828 38% Fringe Benefits 2,297,681 2,308,066 2,394,278 3,102,125 2,661,654 940,279 5,210 945,490 1,716,164 36%Total Personnel 9,396,670 9,752,928 11,624,163 13,085,379 12,456,782 4,686,579 5,210 4,691,790 7,764,992 38% Supplies 1,611,704 1,693,141 1,730,137 2,157,670 2,163,247 863,473 353,084 1,216,557 946,690 56% Services & Charges Professional Services 565,516 728,640 439,311 925,240 701,789 180,693 307,760 488,453 213,336 70%Printing & Advertising 631,575 711,844 1,390,222 1,449,456 1,104,066 249,432 280,588 530,020 574,046 48% Utilities 914,400 880,167 986,182 1,066,550 955,300 473,134 - 473,134 482,166 50% Education & Training 96,883 28,604 59,373 72,720 83,630 28,430 18,004 46,434 37,196 56%Travel 16,085 42,707 13,646 55,223 45,885 2,230 14,032 16,262 29,623 35% Grants & Subsidies 1,058,200 644,426 482,184 615,000 474,000 181,350 275,000 456,350 17,650 96% Other Services & Charges 680,718 613,394 745,092 1,021,244 979,593 310,693 219,216 529,909 449,683 54%Debt Service Principal 462,762 389,972 547,020 802,624 731,227 271,835 - 271,835 459,392 37% Debt Service Interest & Fees 56,745 69,749 67,276 123,072 92,296 32,654 - 32,654 59,642 35% Total Services & Charges 5,443,231 5,158,695 5,713,496 7,134,094 6,256,641 2,066,626 1,200,355 3,266,981 2,989,659 52% Operating Expenditures 16,451,604 16,604,764 19,067,795 22,377,143 20,876,670 7,616,678 1,558,649 9,175,327 11,701,341 44% Capital 1,807,647 3,947,232 7,859,935 9,853,669 5,020,035 1,004,451 1,168,582 2,173,033 2,847,002 43% Bad Debt 240 160 318 - - - - - - - 5,865,858 Interfund Interfund Allocations 1,950,153 2,184,034 2,816,986 2,365,034 2,913,274 1,212,497 - 1,212,497 1,700,777 42% Interfund Transfers Out - - - - - - - - - - Total Interfund 1,950,153 2,184,034 2,816,986 2,365,034 2,913,274 1,212,497 - 1,212,497 1,700,777 42% Total Expenditures 20,209,644 22,736,190 29,745,034 34,595,846 28,809,980 9,833,627 2,727,231 12,560,858 16,249,120 44% Net Surplus / (Deficit)2,590,454 63,908 (5,405,714) (11,690,331) (4,730,341) (4,030,399) (6,757,630) Beginning Cash Balance 5,865,858 4,156,004 5,865,858 5,865,858 Cash Adjustments (4,300,308) 1,645,946 5,763,765 - Ending Cash Balance 4,156,004 5,865,858 6,223,909 1,135,517 304,662 Cash Reserves Target 5,052,411 5,684,048 7,436,259 7,202,495 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 5/31/2026 Fund Name Morris PAC / Palais Royale Marketing Fund Number 273 Fund Type Special Revenue Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 - - - - - - - - - Interest Earnings - - - - - - - - - Donations - - - - - - - - - Total Revenue - - - - - - - - - Expenditures by Type Services & Charges Printing & Advertising - - - - - - - - - - Total Services & Charges - - - - - - - - - - Interfund Transfers Out - - - - - - - - - - Total Expenditures - - - - - - - - - - Net Surplus / (Deficit)- - - - - - - Beginning Cash Balance 74,809 76,521 74,809 74,809 Cash Adjustments 1,712 (1,712) (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 5/31/2026 Fund Name Morris PAC Self-Promotion Fund Number 274 Fund Type Special Revenue Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 - - - - - - - - - Interest Earnings - - - - - - - - - Total Revenue - - - - - - - - - Expenditures by Type Services & Charges Printing & Advertising - - - - - - - - - - Total Services & Charges - - - - - - - - - - Interfund Transfers Out - - - - - - - - - - Total Expenditures - - - - - - - - - - Net Surplus / (Deficit)- - - - - - - Beginning Cash Balance 264,010 225,432 264,010 264,010 Cash Adjustments (38,578) 38,578 (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 5/31/2026 Fund Name 2017 Parks Bond Debt Service Fund Number 312 Fund Type Debt Service Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 1,080,710 1,080,710 1,132,951 1,140,000 1,131,367 - - 1,131,367 0% Intergov./ Shared Revenues 54,790 54,790 32,086 61,490 29,573 4,599 4,599 24,974 16% Interest Earnings 438 438 1,747 - 3,272 605 605 2,667 18% Total Revenue 1,135,939 1,135,939 1,166,784 1,201,490 1,164,212 5,204 5,204 1,159,008 0% Expenditures by Type Services & Charges Debt Service Principal 865,000 890,000 920,000 920,000 940,000 455,000 - 455,000 485,000 48% Debt Service Interest & Fees 314,165 287,990 261,215 261,215 233,390 120,108 - 120,108 113,283 51% Total Services & Charges 1,179,165 1,177,990 1,181,215 1,181,215 1,173,390 575,108 - 575,108 598,283 49% Total Expenditures 1,179,165 1,177,990 1,181,215 1,181,215 1,173,390 575,108 - 575,108 598,283 49% Net Surplus / (Deficit)(43,226) (42,051) (14,431) 20,275 (9,178) (569,904) (569,904) Beginning Cash Balance 184,163 187,578 184,163 184,163 Cash Adjustments 46,641 38,637 26,840 - Ending Cash Balance 187,578 184,163 196,572 174,985 (414,506) 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 i $ 5 5 Thi d i d i h k d C i l d (# ) b d d h d i l 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 5/31/2026 Fund Name Coveleski Stadium Capital Fund Number 401 Fund Type Capital Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 31,611 31,611 - 31,611 31,611 - - 31,611 0% Interest Earnings 111 111 835 - 220 390 390 (170) 177% Interfund Transfers In - - - - - - - - - Total Revenue 31,722 31,722 835 31,611 31,831 390 390 31,441 1% Expenditures by Type Services & Charges Repairs & Maintenance 33,159 21,613 - 30,000 - - - - - - Total Services & Charges 33,159 21,613 - 30,000 - - - - - - Capital - - - - - - - - - - Total Expenditures 33,159 21,613 - 30,000 - - - - - - Net Surplus / (Deficit)(1,437) 10,109 835 1,611 31,831 390 390 Beginning Cash Balance 814 11,685 814 814 Cash Adjustments 12,308 (20,979) 2,576 - Ending Cash Balance 11,685 814 4,226 32,646 24,648 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 5/31/2026 Fund Name Professional Sports Convention Development Area Fund Number 413 Fund Type Capital Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb.Balance Budget Revenue Intergov./ Shared Revenues 2,055,414 2,055,414 5,869,344 2,800,000 5,000,000 2,454,620 2,454,620 2,545,380 49% Interest Earnings 15,005 15,005 205,509 - 68,879 108,293 108,293 (39,414) 157% Total Revenue 2,070,419 2,070,419 6,074,853 2,800,000 5,068,879 2,562,913 2,562,913 2,505,966 51% Expenditures by Type Services & Charges Debt Service Principal - - - - - - - - - - Debt Service Interest & Fees - - - - - - - - - - Interfund Transfers Out - 4,020,000 - - 4,360,500 4,360,500 - 4,360,500 - 100% Total Services & Charges - 4,020,000 - - 4,360,500 4,360,500 - 4,360,500 - 100% Capital 3,568,457 147,772 157,923 218,646 60,723 - 60,723 60,723 - 100% Interfund Transfers Out - 60,723 60,723 (60,723) - Total Expenditures 3,568,457 4,167,772 157,923 218,646 4,421,223 4,360,500 60,723 4,481,946 (60,723) 101% Net Surplus / (Deficit)(1,498,038) (2,097,353) 5,916,930 2,581,354 647,656 (1,797,587) (60,723) (1,919,033) Beginning Cash Balance 775,632 - 775,632 775,632 Cash Adjustments 722,407 2,872,985 (5,226,260) - Ending Cash Balance - 775,632 1,466,302 1,423,287 6,092,672 Cash Reserves Target - - - - Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures and =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 5/31/2026 Fund Name Morris Performing Arts Center Capital Fund Number 416 Fund Type Capital Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 - - - - - - - - - Interest Earnings 307 307 123,594 - 117,449 546 546 116,903 0% Reimbursements 378,872 378,872 - - - - - - - Debt Proceeds - - - - - - - - - Intergov./State Grants - - - - - - - - - Interfund Transfers In - - - - - - - - - Donations from Private Sources - - - - - - Total Revenue 379,179 379,179 123,594 - 117,449 546 546 116,903 0% Expenditures by Type Supplies - - - - - - - - - - Services & Charges Professional Services - - - - - - - - - - Printing & Advertising - - - - - - - - - - Repairs & Maintenance - - - - - - - - - - Debt Service Interest & Fees - - - - - - - - - - Total Services & Charges - - - - - - - - - - Capital 1,440,954 1,493,326 6,426,666 6,692,686 382,820 116,000 - 116,000 266,820 30% Total Expenditures 1,440,954 1,493,326 6,426,666 6,692,686 382,820 116,000 - 116,000 266,820 30% Net Surplus / (Deficit)(1,061,775) (1,114,147) (6,303,072) (6,692,686) (265,370) (115,454) (115,454) Beginning Cash Balance 1,912,926 203,098 1,912,926 1,912,926 Cash Adjustments (648,054) 2,823,976 5,758,256 - Ending Cash Balance 203,098 1,912,926 1,368,110 1,647,556 (50,791) 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 5/31/2026 Fund Name Palais Royale Historic Preservation Fund Number 450 Fund Type Capital Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 15,594 15,594 31,864 16,000 16,000 8,278 8,278 7,722 52% Interest Earnings 3,450 3,450 6,954 2,512 3,036 3,068 3,068 (31) 101% Total Revenue 19,044 19,044 38,818 18,512 19,036 11,346 11,346 7,691 60% Expenditures by Type Services & Charges Repairs & Maintenance - - - 10,000 - - - - - - Total Services & Charges - - - 10,000 - - - - - - Capital - - - - - - - - - - Total Expenditures - - - 10,000 - - - - - - Net Surplus / (Deficit)19,044 19,044 38,818 8,512 19,036 11,346 11,346 Beginning Cash Balance 93,481 80,911 93,481 93,481 Cash Adjustments (31,615) (6,473) (23,514) - Ending Cash Balance 80,911 93,481 108,786 112,518 202,338 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 5/31/2026 Fund Name Zoo Bond Capital Fund Number 453 Fund Type Capital Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 122 122 - - - - - - - Debt Proceeds - - - - - - - - - Total Revenue 122 122 - - - - - - - Expenditures by Type Services & Charges Debt Service Interest & Fees - - - - - - - - - - Total Services & Charges - - - - - - - - - - Capital 4,467,955 0 - - - - - - - - Total Expenditures 4,467,955 0 - - - - - - - - Net Surplus / (Deficit)(4,467,833) 122 - - - - - Beginning Cash Balance - - - - Cash Adjustments 4,467,833 (122) 4,467,833 - 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 5/31/2026 Fund Name 2017 Parks Bond Capital Fund Number 471 Fund Type Capital Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 43,384 43,384 30,397 134 17,088 9,479 9,479 7,609 55% Total Revenue 43,384 43,384 30,397 134 17,088 9,479 9,479 7,609 55% Expenditures by Series Supported by Interest Earned - - - - - - - - - - Series A - Howard Park - - - - - - - - - - Series B - St. Louis Street 3,881 - - - - - - - - - Series C - Colfax-Seitz 672 - - - - - - - - - Series D - Howard-Farmers 2,816 - - - - - - - - - Series E - Miami-Twyckenham 15,000 - - 10,000 10,000 - - - 10,000 0% Series F - Seitz Park 2,565 - - - - - - - - - Series G - East Race 465,962 267,485 - - - - - - - - Series H - Pinhook Park 57,555 42,067 - 1 1 - - - 1 0% Series I - Other Park Improv.44,749 55,602 - 11,624 11,624 - - - 11,624 0% Series J - Pinhook Connect 4,403 - 14,004 35,191 21,188 - - - 21,188 0% Series K - Future Projects 182,721 10,000 - 402,005 402,005 - - - 402,005 0% Total Expenditures 780,322 375,154 14,004 458,822 444,818 - - - 444,818 0% Expenditures by Type Services & Charges Professional Services - - - - - - - - - - Total Services & Charges - - - - - - - - - - Capital 780,322 375,154 14,004 458,822 444,818 - - - 444,818 0% Total Expenditures 780,322 375,154 14,004 458,822 444,818 - - - 444,818 0% Net Surplus / (Deficit)(736,938) (331,770) 16,393 (458,688) (427,730) 9,479 9,479 Beginning Cash Balance 4,259,726 5,926,118 4,259,726 4,259,726 Cash Adjustments 2,403,330 (1,334,622) (1,688,207) - Ending Cash Balance 5,926,118 4,259,726 2,587,911 3,831,996 596,096 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 5/31/2026 Fund Name Parking Garages Fund Number 601 Fund Type Enterprise Funds Control City Funds 2026 2026 2026 2026 Total202320242025AdoptedAmendedYear-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb.Balance Budget Revenue Charges for Services 842,422 842,422 1,155,091 859,619 1,528,855 571,138 571,138 957,717 37% Fines, Forfeitures, and Fees 69,839 69,839 145,525 70,000 48,000 44,470 44,470 3,530 93% Interest Earnings 22,813 22,813 6,762 4,985 9,657 - - 9,657 0% Other Income - - 1,291 - - (3,982) (3,982) 3,982 - Interfund Transfers In - - 175,000 - 290,740 115,273 115,273 175,467 40% Total Revenue 935,075 935,075 1,483,669 934,604 1,877,252 726,899 726,899 1,150,353 39% Expenditures by Subdivisions Parking Enforcement 80,623 168,856 402,979 - 178,802 233,011 7,375 240,386 (61,584) 134% Parking General Operations 585,441 92,666 242,229 177,898 218,635 52,074 - 52,074 166,560 24% Main Street Garage 210,216 324,283 241,004 234,334 290,980 123,424 16,392 139,816 151,164 48% Leighton Plaza Garage 231,288 332,274 189,381 242,086 268,726 73,894 326 74,220 194,506 28% Wayne Street Garage 154,644 309,177 384,070 199,776 266,021 156,063 6,735 162,798 103,223 61% Eddy St Commons Garage - 3,704 - - - - - - - - Wayne West Garage - 30,189 342,090 224,157 235,443 150,450 14,742 165,192 70,251 70% Total Expenditures 1,262,212 1,261,150 1,801,753 1,078,252 1,458,607 788,916 45,570 834,487 624,120 57% Expenditures by Type Personnel Salaries & Wages - - - - - - - - - - Fringe Benefits - - - - - - - - - - Other Personnel Costs 197,293 479,194 534,442 684,779 699,427 308,356 - 308,356 391,071 56% Total Personnel 197,293 479,194 534,442 684,779 699,427 308,356 - 308,356 391,071 56% Supplies 29,259 40,114 76,321 61,609 91,356 62,112 - 62,112 29,244 68% Services & Charges Professional Services 636,076 344,362 681,028 68,060 220,017 168,926 38,545 207,472 12,546 94% Printing & Advertising - - 58 - - 26 - 26 (26) - Utilities 114,917 138,058 120,785 104,000 134,400 48,616 - 48,616 85,784 36% Repairs & Maintenance 143,195 52,754 64,460 6,294 82,100 46,229 925 47,154 34,946 57% Other Services & Charges 41,864 95,668 103,860 22,060 44,583 60,299 6,100 66,399 (21,816) 149% Travel - 469 229 10,080 - - - - - - - - 515 - - 313 - 313 (313) - Telecommunications - - 5,041 - 7,800 3,600 - 3,600 4,200 46% - - 5,137 - - 2,496 - 2,496 (2,496) - - - - - - - - - - - Liability Insurance - 13,613 14,622 20,257 16,724 6,970 - 6,970 9,754 42% Total Services & Charges 936,052 644,925 995,734 230,751 505,624 337,474 45,570 383,045 122,579 76% Operating Expenditures 1,162,603 1,164,234 1,606,496 977,139 1,296,407 707,943 45,570 753,513 542,894 58% Capital - - - - - 13,391 - 13,391 (13,391) - Bad Debt - - - - - - - - - - Interfund Interfund Allocations 99,609 96,916 195,256 101,112 162,199 67,583 - 67,583 94,616 42% Interfund Transfers Out - - - Total Interfund 99,609 96,916 195,256 101,112 162,199 67,583 - 67,583 94,616 42% Total Expenditures 1,262,212 1,261,150 1,801,753 1,078,252 1,458,607 788,916 45,570 834,487 624,119 57% Net Surplus / (Deficit)(327,138) (326,075) (318,083) (143,647) 418,646 (62,017) (107,587) Beginning Cash Balance 907,380 674,268 907,380 907,380 Cash Adjustments 94,026 559,187 275,664 - Ending Cash Balance 674,268 907,380 864,961 1,326,025 (131,564) Cash Reserves Target 907,380 315,287 450,438 364,652 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 5/31/2026 Fund Name Morris Performing Arts Center Operations Fund Number 602 Fund Type Enterprise Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 988,672 988,672 1,735,598 1,403,079 1,933,000 507,632 507,632 1,425,368 26% Donations - - 9,248 10,000 150,000 1,769 1,769 148,231 1% Interest Earnings 2,954 2,954 11,577 16,800 16,800 12,498 12,498 4,302 74% Other Income 172,449 172,449 74,608 50,636 58,600 420 420 58,180 1% Interfund Allocation Reimb - - - - - - - - - Interfund Transfers In - - 447,000 450,000 - - - - - Total Revenue 1,164,076 1,164,076 2,278,031 1,930,515 2,158,400 522,319 522,319 1,636,081 24% Expenditures by Subdivisions Morris Performing Arts Center 1,413,999 1,521,576 1,725,409 1,864,598 2,043,852 668,327 78,881 747,209 1,296,643 37% Events Promotion - - 21,524 40,000 62,441 19,185 22,586 41,771 20,670 67% Repairs & Maintenance - - - - - 3,627 - 3,627 (3,627) - Total Expenditures 1,413,999 1,521,576 1,746,933 1,904,598 2,106,293 691,139 101,467 792,607 1,317,313 38% Expenditures by Type Personnel Salaries & Wages 462,227 498,090 578,028 603,599 576,755 230,250 - 230,250 346,505 40% Fringe Benefits 176,654 181,155 181,789 251,851 227,544 64,873 - 64,873 162,671 29% Total Personnel 638,881 679,245 759,816 855,450 804,299 295,123 - 295,123 509,176 37% Supplies 32,647 47,759 67,044 83,599 109,876 39,619 1,294 40,913 68,963 37% Services & Charges Professional Services 61,849 109,002 74,630 82,000 88,125 12,682 11,432 24,114 64,011 27% Printing & Advertising 74,137 61,112 93,421 119,534 178,885 36,647 57,903 94,550 84,335 53% Utilities 137,372 143,388 179,686 181,976 237,000 90,353 - 90,353 146,647 38% Repairs & Maintenance 66,555 87,128 108,358 132,853 167,094 12,889 16,552 29,441 137,653 18% Education & Training 3,718 6,890 9,249 10,000 13,029 4,638 2,447 7,085 5,945 54% Travel 4,341 3,626 5,653 6,120 8,696 3,930 2,386 6,316 2,379 73% Other Services & Charges 114,797 86,045 81,677 119,647 117,544 36,178 9,453 45,631 71,914 39% Total Services & Charges 462,767 497,192 552,674 652,130 810,373 197,317 100,173 297,490 512,884 37% Operating Expenditures 1,134,295 1,224,195 1,379,535 1,591,180 1,724,548 532,059 101,467 633,526 1,091,023 37% Interfund Interfund Allocations 279,705 297,381 367,398 313,418 381,745 159,080 - 159,080 222,664 42% Total Interfund 279,705 297,381 367,398 313,418 381,745 159,080 - 159,080 222,664 42% Total Expenditures 1,413,999 1,521,576 1,746,933 1,904,598 2,106,293 691,139 101,467 792,607 1,313,687 38% Net Surplus / (Deficit)(249,924) (357,500) 531,098 25,917 52,107 (168,820) (270,287) Beginning Cash Balance - - - - Cash Adjustments 249,924 357,500 (531,098) - Ending Cash Balance - - - 52,107 477,068 Cash Reserves Target 141,400 152,158 174,693 210,629 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 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 5/31/2026 2026 2026 2026 2026 Total202320242025AdoptedAmendedYear-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)- - - - - - - - - - Morris Marketing (#273)- - - - - - - - - - Morris Self-Promotion (#274)- - - - - - - - - Morris Operations Fund (#602)1,164,076 1,164,076 2,278,031 1,930,515 2,158,400 522,319 522,319 1,636,081 24% Total Revenue 1,164,076 1,164,076 2,278,031 1,930,515 2,158,400 522,319 522,319 1,636,081 24% Revenue Intergov./ Grants - - - - - - - - - Charges for Services 988,672 988,672 1,735,598 1,403,079 1,933,000 507,632 507,632 1,425,368 26% Interest Earnings 2,954 2,954 11,577 16,800 16,800 12,498 12,498 4,302 74% Donations - - 9,248 10,000 150,000 1,769 1,769 148,231 1% Other Income 172,449 172,449 74,608 50,636 58,600 420 420 58,180 1% Interfund Allocation Reimb - - - - - - - - - Interfund Transfers In - - 447,000 450,000 - - - - - Total Revenue 1,164,076 1,164,076 2,278,031 1,930,515 2,158,400 522,319 522,319 1,636,081 24% Expenditures by Fund General Fund (#101)184 - (990) - - - - - - - Morris Marketing (#273)- - - - - - - - - - Morris Self-Promotion (#274)- - - - - - - - - - Morris Operations Fund (#602)1,413,999 1,521,576 1,746,933 1,904,598 2,106,293 691,139 101,467 792,607 1,313,686 38% Total Expenditures 1,414,183 1,521,576 1,745,943 1,904,598 2,106,293 691,139 101,467 792,607 1,313,686 38% Expenditures by Type Personnel Salaries & Wages 462,227 498,090 578,028 603,599 576,755 230,250 - 230,250 346,505 40% Fringe Benefits 176,654 181,155 181,789 251,851 227,544 64,873 - 64,873 162,671 29% Total Personnel 638,881 679,245 759,816 855,450 804,299 295,123 - 295,123 509,176 37% Supplies 32,647 47,759 67,044 83,599 109,876 39,619 1,294 40,913 68,963 37% Services & Charges Professional Services 61,849 109,002 74,630 82,000 88,125 12,682 11,432 24,114 64,011 27% Printing & Advertising 74,321 61,112 93,421 119,534 178,885 36,647 57,903 94,550 84,335 53% Utilities 137,372 143,388 179,686 181,976 237,000 90,353 - 90,353 146,647 38% Repairs & Maintenance 66,555 87,128 108,358 132,853 167,094 12,889 16,552 29,441 137,653 18% Education & Training 3,718 6,890 9,249 10,000 13,029 4,638 2,447 7,085 5,945 54% Travel 4,341 3,626 5,653 6,120 8,696 3,930 2,386 6,316 2,379 73% Other Services & Charges 114,797 86,045 80,687 119,647 117,544 36,178 9,453 45,631 71,914 39% Total Services & Charges 462,951 497,192 551,684 652,130 810,373 197,317 100,173 297,490 512,883 37% Interfund Interfund Allocations 279,705 297,381 367,398 313,418 381,745 159,080 - 159,080 222,664 42% Interfund Transfers Out - - - - - - - - - - Total Interfund 279,705 297,381 367,398 313,418 381,745 159,080 - 159,080 222,664 42% Total Expenditures 1,414,183 1,521,576 1,745,943 1,904,598 2,106,293 691,139 101,467 792,607 1,313,686 38% Net Surplus / (Deficit)(250,107) (357,500) 532,088 25,917 52,107 (168,820) (270,287) 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 5/31/2026 Fund Name Century Center Operations Fund Number 670 Fund Type Enterprise Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 1,275,000 1,275,000 1,275,000 1,275,000 1,400,000 - - 1,400,000 0% Charges for Services 3,008,853 3,008,853 2,500,189 2,167,000 - 65,000 65,000 (65,000) - Interest Earnings 8,476 8,476 9,602 16,003 64,562 - - 64,562 0% Other Income 99,675 99,675 (134,232) 5,000 226,784 47,738 47,738 179,046 21% Interfund Allocation Reimb 70,842 70,842 71,905 71,905 - - - - - Total Revenue 4,462,846 4,462,846 3,722,463 3,534,908 1,691,346 112,738 112,738 1,578,608 7% Expenditures by Subdivisions City Operations 1,197,943 1,537,502 1,420,859 1,676,541 393,347 213,355 6,200 219,555 173,792 56% Food & Beverage Operations 2,930,880 3,270,347 3,015,970 1,942,921 33,775 33,203 - 33,203 572 98% Total Expenditures 4,128,823 4,807,849 4,436,829 3,619,462 427,122 246,558 6,200 252,758 174,364 59% Expenditures by Type Personnel Salaries & Wages 337,490 387,748 377,010 512,653 169,344 80,183 - 80,183 89,161 47% Fringe Benefits 112,298 133,624 140,711 213,697 56,440 31,157 - 31,157 25,284 55% Other Personnel Costs 1,241,993 1,456,681 1,746,748 957,926 - - - - - - Total Personnel 1,691,781 1,978,053 2,264,469 1,684,276 225,784 111,340 - 111,340 114,445 49% Supplies 950,670 1,052,869 643,155 453,272 9,791 9,139 99 9,238 552 94% Services & Charges Professional Services 198,618 172,655 143,678 133,518 2,305 2,303 - 2,303 2 100% Printing & Advertising - - - - - - - - - - Utilities 347,863 343,600 394,156 396,747 37,885 37,861 - 37,861 24 100% Repairs & Maintenance 136,704 149,846 133,715 140,245 7,470 4,815 2,655 7,470 - 100% Education & Training 799 - - 200 - - - - - - Travel - - - - - - - - - - Insurance 73,264 52,935 36,867 37,520 540 537 - 537 3 99% Other Services & Charges 476,549 578,463 449,082 385,741 25,188 21,729 3,446 25,175 13 100% Total Services & Charges 1,233,797 1,297,500 1,157,497 1,093,970 73,387 67,245 6,101 73,346 42 100% Operating Expenditures 3,876,248 4,328,422 4,065,121 3,231,519 308,962 187,723 6,200 193,924 115,039 63% Interfund Allocations 252,575 267,354 260,224 280,124 1,000 255 - 255 745 25% Interfund Transfers Out - 212,073 111,484 107,819 117,160 58,580 - 58,580 58,580 50% Total Interfund 252,575 479,427 371,708 387,943 118,160 58,835 - 58,835 59,325 50% Total Expenditures 4,128,823 4,807,849 4,436,829 3,619,462 427,122 246,558 6,200 252,758 174,364 59% Net Surplus / (Deficit)334,024 (345,003) (714,366) (84,554) 1,264,223 (133,821) (140,021) Beginning Cash Balance 194,350 1,016,748 194,350 194,350 Cash Adjustments 488,375 (477,396) 1,465,944 - Ending Cash Balance 1,016,748 194,350 945,928 1,458,573 161,464 Cash Reserves Target 1,032,206 1,201,962 1,109,207 106,781 194,349.94 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 5/31/2026 Fund Name Century Center Capital Fund Number 671 Fund Type Enterprise Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 33,418 33,418 63,759 19,759 20,467 29,071 29,071 (8,604) 142% Other Income - - - - - - - - - Interfund Transfers In - - - - - - - - - Intergov./ Shared Revenues 494,855 494,855 500,000 500,000 800,000 400,000 400,000 400,000 50% Total Revenue 528,273 528,273 563,759 519,759 820,467 429,071 - 429,071 391,396 52% Expenditures by Type Services & Charges Professional Services - - - - - - - - - - Other Services & Charges - - - - - - - - - - Total Services & Charges - - - - - - - - - - Capital 415,617 223,629 79,011 106,740 1,362,730 218,477 81,929 300,405 1,062,324 22% Total Expenditures 415,617 223,629 79,011 106,740 1,362,730 218,477 81,929 300,405 1,062,324 22% Net Surplus / (Deficit)112,656 304,644 484,749 413,019 (542,263) 210,594 128,665 Beginning Cash Balance 983,710 983,612 983,710 983,710 Cash Adjustments (112,755) (304,546) (481,493) - Ending Cash Balance 983,612 983,710 986,966 441,448 1,748,535 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 5/31/2026 Fund Name Century Center Energy Conservation Debt Svc Fund Number 672 Fund Type Debt Service Fund Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 5,924 5,924 11,395 622 3,041 4,904 4,904 (1,863) 161% Other Income 36,231 36,231 29,796 55,832 47,365 - - 47,365 0% Interfund Transfers In - - 111,484 107,819 115,254 58,580 58,580 56,674 51% Total Revenue 263,591 263,591 374,112 385,710 387,097 284,921 284,921 102,176 74% Expenditures by Type Services & Charges Debt Service Principal 313,180 309,315 315,561 315,561 321,964 159,361 - 159,361 162,603 49% Debt Service Interest & Fees 94,738 84,073 73,193 73,193 62,093 32,441 - 32,441 29,652 52% Total Expenditures 407,917 393,388 388,754 388,754 384,057 191,802 - 191,802 192,255 50% Net Surplus / (Deficit)(144,326) (129,796) (14,641) (3,043) 3,041 93,120 93,120 Beginning Cash Balance 196,702 193,705 196,702 196,702 Cash Adjustments 141,329 132,793 (5,098) - Ending Cash Balance 193,705 196,702 176,962 199,743 230,553 Cash Reserves Target - - - - Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures and Significant Changes/Variances: This fund was established in 2015 to account for debt service payments of the 2015 Century Center Energy Conservation bonds. The bond proceeds were used to make improvements at the Century Center including a new solar panel roof and other energy efficiency projects. This fund receives revenue, to fund the repayment of the debt, from the following sources: a pledge of Hotel/Motel tax revenue from St. Joseph County in the amount of $221,437 per year starting in 2018; interfund transfers from Century Center Operations Fund (#670); and a federally subsidized interest rebate of approximately 80% of interest paid. This fund also receives revenue from The bonds will be paid off over a 15-year period with the final payment due on May 1, 2031. Cash Reserves Target No reserve requirement City of South Bend, Indiana Monthly Financial Report 5/31/2026 Fund Name City Cemetery Fund Number 730 Fund Type Special Revenue Fund Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 890 890 1,445 630 656 551 551 105 84% Other Income - - - - - - - - - Total Revenue 890 890 1,445 630 656 551 551 105 84% Expenditures by Type Services & Charges Repairs & Maintenance - - - - - - - - - - Other Services & Charges - - - - - - - - - - Total Services & Charges - - - - - - - - - - Capital - - - - - - - - - - Total Expenditures - - - - - - - - - - Net Surplus / (Deficit)890 890 1,445 630 656 551 551 Beginning Cash Balance 30,218 30,041 30,218 30,218 Cash Adjustments (1,068) (713) (1,124) - Ending Cash Balance 30,041 30,218 30,540 30,874 34,780 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 5/31/2026 Fund Name Bowman Cemetery Fund Number 731 Fund Type Special Revenue Fund Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 14,005 14,005 22,737 9,913 10,314 8,668 8,668 1,647 84% Other Income - - - - - - - - - Total Revenue 14,005 14,005 22,737 9,913 10,314 8,668 8,668 1,647 84% Expenditures by Type Services & Charges Repairs & Maintenance - - - - - - - - - - Other Services & Charges - - - - - - - - - - Total Services & Charges - - - - - - - - - - Capital - - - - - - - - - - Total Expenditures - - - - - - - - - - Net Surplus / (Deficit)14,005 14,005 22,737 9,913 10,314 8,668 8,668 Beginning Cash Balance 475,369 472,576 475,369 475,369 Cash Adjustments (16,798) (11,213) (17,680) - Ending Cash Balance 472,576 475,369 480,425 485,683 547,128 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 5/31/2026 Fund Name 2015 Parks Bond Debt Service Fund Number 757 Fund Type Debt Service Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb.Balance Budget Revenue Interest Earnings 5,303 5,303 4,986 11,163 11,886 1,663 1,663 10,223 14% Interfund Transfers In 338,293 338,293 343,040 381,031 373,231 153,180 153,180 220,052 41% Total Revenue 343,596 343,596 348,026 392,195 385,117 154,843 154,843 230,275 40% Expenditures by Type Services & Charges Debt Service Principal 240,000 240,000 260,000 260,000 260,000 130,000 - 130,000 130,000 50% Debt Service Interest & Fees 135,581 128,381 121,031 121,031 113,231 57,591 - 57,591 55,641 51% Total Expenditures 375,581 368,381 381,031 381,031 373,231 187,591 - 187,591 185,641 50% Net Surplus / (Deficit)(31,986) (24,786) (33,005) 11,163 11,886 (32,748) (32,748) Beginning Cash Balance 587,763 586,111 587,763 587,763 Cash Adjustments 30,334 26,437 35,390 - Ending Cash Balance 586,111 587,763 590,148 599,649 528,542 Cash Reserves Target 586,111 587,763 590,148 599,649 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 5/31/2026 Fund Name Studebaker-Oliver Revitalizing Grants Fund Number 209 Fund Type Special Revenue Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 18,615 18,615 27,412 10,783 12,788 9,066 9,066 3,722 71% Other Income - - - - - - - - - Total Revenue 18,615 18,615 27,412 10,783 12,788 9,066 9,066 3,722 71% Expenditures by Type Services & Charges Professional Services 25,658 39,368 101,948 84,626 126,313 3,937 97,864 101,801 24,513 81% Total Services & Charges 25,658 39,368 101,948 84,626 126,313 3,937 97,864 101,801 24,513 81% Capital - - - - - - - - - - Total Expenditures 25,658 39,368 101,948 84,626 126,313 3,937 97,864 101,801 24,513 81% Net Surplus / (Deficit)(7,043) (20,752) (74,536) (73,843) (113,525) 5,129 (92,735) Beginning Cash Balance 692,248 763,112 692,248 692,248 Cash Adjustments 77,907 (50,112) 40,149 - Ending Cash Balance 763,112 692,248 657,860 578,723 570,099 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 5/31/2026 Fund Name Economic Development State Grants Fund Number 210 Fund Type Special Revenue Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 85,650 85,650 - - - - - - - Interest Earnings - - - - - - - - - Other Income - - - - - - - - - Total Revenue 85,650 85,650 - - - - - - - Expenditures by Type Supplies - - - - - - - - - - Services & Charges Professional Services - - - - - - - - - - Repairs & Maintenance 144,348 - - - - - - - - - Debt Service Principal - - - - - - - - - - Debt Service Interest & Fees - - - - - - - - - - Grants & Subsidies - - - - - - - - - - Other Services & Charges - - - - - - - - - - Total Services & Charges 144,348 - - - - - - - - - Total Expenditures 144,348 - - - - - - - - - Net Surplus / (Deficit)(58,698) 85,650 - - - - - Beginning Cash Balance 26,876 27,154 26,876 26,876 Cash Adjustments 58,976 (85,928) (102,778) - Ending Cash Balance 27,154 26,876 (75,903) 26,876 (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 5/31/2026 Fund Name Dept of Community Investment Operating Fund Number 211 Fund Type Special Revenue Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 229,133 229,133 1,571 - - 60,000 60,000 (60,000) - Charges for Services 266,888 266,888 936,014 608,674 473,120 109,899 109,899 363,221 23% Fines, Forfeitures, and Fees 92,005 92,005 72,979 64,500 71,700 78,135 78,135 (6,435) 109% Interest Earnings (92) (92) 1,728 100,000 12,262 10 10 12,253 0% Other Income 24,565 24,565 39,553 20,000 52,900 2,260 2,260 50,640 4% Interfund Allocation Reimb - - - - - - - - - Interfund Transfers In 3,778,841 3,778,841 2,873,400 4,000,000 3,400,000 1,813,000 1,813,000 1,587,000 53% Total Revenue 4,391,340 4,391,340 3,925,244 4,793,174 4,009,982 2,063,304 2,063,304 1,946,679 51% Expenditures by Type Personnel Salaries & Wages 1,854,286 1,973,676 2,211,293 2,336,348 2,222,285 833,836 - 833,836 1,388,449 38% Fringe Benefits 831,403 645,485 669,936 966,701 836,663 266,371 - 266,371 570,292 32% Total Personnel 2,685,689 2,619,161 2,881,229 3,303,049 3,058,948 1,100,206 - 1,100,206 1,958,741 36% Supplies 29,510 34,082 46,228 71,129 45,367 9,646 2,144 11,790 33,577 26% Services & Charges Professional Services 496,648 618,918 705,111 906,021 795,006 577,808 285,326 863,134 (68,128) 109% Printing & Advertising 12,182 14,892 10,339 23,979 15,643 3,087 5,627 8,714 6,929 56% Education & Training 6,663 15,003 23,021 18,200 6,100 3,184 - 3,184 2,916 52% Travel 8,342 15,891 12,445 24,633 11,102 4,468 50 4,518 6,584 41% Repairs & Maintenance 1,302 1,230 (1,184) 4,406 2,301 1,003 - 1,003 1,298 44% Other Services & Charges 16,044 68,764 26,546 42,700 20,791 10,607 76 10,683 10,108 51% Total Services & Charges 541,181 734,699 776,279 1,019,938 850,942 600,157 291,079 891,236 (40,293) 105% Operating Expenditures 3,256,381 3,387,942 3,703,736 4,394,117 3,955,257 1,710,010 293,223 2,003,233 1,952,025 51% Bad Debt - - - - - - - - - - Interfund Interfund Allocations 758,702 845,870 829,083 936,455 952,171 397,263 - 397,263 554,908 42% Interfund Transfers Out - - - - - - - - - - Total Interfund 758,702 845,870 829,083 936,455 952,171 397,263 - 397,263 554,908 42% Total Expenditures 4,015,082 4,233,812 4,532,819 5,330,572 4,907,429 2,107,273 293,223 2,400,496 2,506,933 49% Net Surplus / (Deficit)376,258 157,528 (607,575) (537,398) (897,446) (43,969) (337,192) Beginning Cash Balance 394,125 1,629,498 394,125 394,125 Cash Adjustments 859,115 (1,392,901) 236,746 - Ending Cash Balance 1,629,498 394,125 23,296 (503,321) 1,138 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 5/31/2026 Fund Name Dept of Community Investment Grants Fund Number 212 Fund Type Special Revenue Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb.Balance Budget Revenue Intergov./ Grants 5,559,168 5,559,168 3,923,622 3,067,662 3,217,882 1,525,750 1,525,750 1,692,132 47% Fines, Forfeitures, and Fees - - - - - - - - - Other Income 15,178 15,178 - 67,500 5,000 145,953 145,953 (140,953) 2919% Misc Revenue-Interest Earnings - - - 2,857 10,030 - - 10,030 0% Total Revenue 5,574,346 5,574,346 3,923,622 3,138,019 3,232,912 1,671,704 1,671,704 1,561,209 52% Expenditures by Type Services & Charges Professional Services - - - - - - - - - - Grants & Subsidies 4,310,457 2,859,882 4,271,423 10,771,637 8,868,768 1,428,288 2,415,656 3,843,944 5,024,824 43% Total Services & Charges 4,310,457 2,859,882 4,271,423 10,771,637 8,868,768 1,428,288 2,415,656 3,843,944 5,024,824 43% Total Expenditures 4,310,457 2,859,882 4,271,423 10,771,637 8,868,768 1,428,288 2,415,656 3,843,944 5,024,824 43% Net Surplus / (Deficit)1,263,889 2,714,464 (347,801) (7,633,618) (5,635,856) 243,416 (2,172,240) Beginning Cash Balance 409,818 313,907 409,818 409,818 Cash Adjustments (1,359,799) (2,618,554) (217,901) - Ending Cash Balance 313,907 409,818 (155,885) (5,226,038) 320,949 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 5/31/2026 Fund Name Unsafe Building Fund Number 219 Fund Type Special Revenue Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 68,515 68,515 107,348 91,240 85,600 70,775 70,775 14,825 83% Interest Earnings 24,876 24,876 45,423 19,605 41,520 18,682 18,682 22,838 45% Other Income - - - - - - - - - Total Revenue 93,390 93,390 152,771 110,845 127,120 89,457 89,457 37,663 70% Expenditures by Type Supplies - - - - - - - - - - Services & Charges Professional Services 17,500 24,780 24,212 25,000 25,788 29,253 33,535 62,788 (37,000) 243% Other Services & Charges - - - - - - - - - - Total Services & Charges 17,500 24,780 24,212 25,000 25,788 29,253 33,535 62,788 (37,000) 243% Operating Expenditures 17,500 24,780 24,212 25,000 25,788 29,253 33,535 62,788 (37,000) 243% Bad Debt - - - - - - - - - - Total Expenditures 17,500 24,780 24,212 25,000 25,788 29,253 33,535 62,788 (37,000) 243% Net Surplus / (Deficit)75,890 68,610 128,559 85,845 101,332 60,204 26,669 Beginning Cash Balance 764,981 832,938 764,981 764,981 Cash Adjustments (7,933) (136,568) (71,248) - Ending Cash Balance 832,938 764,981 822,291 866,313 1,198,293 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 5/31/2026 Fund Name Rental Units Regulation Fund Number 221 Fund Type Special Revenue Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 150,899 150,899 187,691 250,000 169,000 129,316 129,316 39,684 77% Interest Earnings 5,230 5,230 20,688 9,380 28,017 10,792 10,792 17,225 39% Interfund Transfers In - - - - - - - - - Total Revenue 156,129 156,129 208,379 259,380 197,017 140,108 140,108 56,909 71% Expenditures by Type Personnel Salaries & Wages 42,182 (5,308) - - - 3,483 - 3,483 (3,483) - Fringe Benefits 21,718 (425) - - - 873 - 873 (873) - Total Personnel 63,900 (5,733) - - - 4,356 - 4,356 (4,356) - Supplies - - - - - - - - - - Services & Charges Professional Services 1,475 62,325 6,565 144,866 114,301 3,250 81,051 84,301 30,000 74% Other Services & Charges - - - - - - - - - - Total Services & Charges 1,475 62,325 6,565 144,866 114,301 3,250 81,051 84,301 30,000 74%Interfund Interfund Allocations - - - - - 8 - - - 595 Total Interfund - - - - 8 - - - - Total Expenditures 65,375 56,593 6,565 144,866 114,301 7,615 81,051 88,658 25,644 78% Net Surplus / (Deficit)90,754 99,537 201,814 114,514 82,716 132,493 51,450 Beginning Cash Balance 87,416 189,090 87,416 87,416 Cash Adjustments 10,920 (201,211) (165,704) - Ending Cash Balance 189,090 87,416 123,526 170,132 752,653 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 5/31/2026 Fund Name Code Enforcement Fund Number 230 Fund Type Special Revenue Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent ofActualActualActualBudgetBudgetActualEncumbrances& Encumb.Balance Budget Revenue Licenses & Permits 23,580 23,580 23,460 25,000 19,000 16,480 16,480 2,520 87% Charges for Services 43,575 43,575 49,146 45,200 41,530 23,491 23,491 18,039 57% Fines, Forfeitures, and Fees 301,742 301,742 229,797 181,900 175,400 71,022 71,022 104,378 40% Interest Earnings 1,261 1,261 7,669 - - 1,499 1,499 (1,499) - Debt Proceeds 232,000 232,000 356,000 356,000 - 73,000 73,000 (73,000) - Other Income 19,515 19,515 9,456 1,000 170 47 47 123 27% Interfund Allocation Reimb - - - - - - - - - Interfund Transfers In 3,298,000 3,298,000 5,207,000 6,800,000 5,600,000 2,175,000 2,175,000 3,425,000 39% Total Revenue 3,919,673 3,919,673 5,882,528 7,409,100 5,836,100 2,360,538 2,360,538 3,475,561 40% Expenditures by Subdivisions Neighborhood Services 3,247,961 3,742,671 4,751,312 6,495,550 5,432,852 1,761,074 116,574 1,877,648 3,555,204 35% Animal Resource Center 1,148,773 1,258,552 1,126,734 1,484,103 1,454,754 572,487 81,310 653,798 800,956 45% Total Expenditures 4,396,734 5,001,223 5,878,047 7,979,653 6,887,605 2,333,561 197,884 2,531,446 4,356,160 37% Expenditures by Type Personnel Salaries & Wages 1,808,248 1,997,996 2,328,630 2,946,308 2,765,410 1,098,739 - 1,098,739 1,666,671 40% Fringe Benefits 523,537 753,840 812,789 1,358,493 1,256,270 373,044 - 373,044 883,226 30% Total Personnel 2,331,786 2,751,836 3,141,419 4,304,801 4,021,680 1,471,783 - 1,471,783 2,549,897 37% Supplies 212,692 179,819 165,850 272,021 231,453 69,529 24,729 94,258 137,195 41% Services & Charges Professional Services 119,532 162,559 232,075 288,155 211,291 38,171 12,777 50,948 160,343 24% Printing & Advertising 11,387 7,497 9,719 22,147 22,288 7,085 4,854 11,940 10,349 54% Utilities 35,422 38,188 40,623 41,389 41,000 17,361 - 17,361 23,639 42% Repairs & Maintenance 129,650 352,604 402,903 785,816 645,255 77,625 75,288 152,913 492,342 24% Education & Training 7,627 8,354 13,327 29,900 14,691 1,790 691 2,481 12,210 17% Travel 6,641 5,430 8,334 26,400 10,000 - - - 10,000 0% Other Services & Charges 199,211 121,521 132,600 215,266 187,894 61,026 44,437 105,464 82,430 56% Debt Service Principal 207,530 247,430 299,176 306,356 344,871 158,702 - 158,702 186,169 46% Debt Service Interest & Fees 13,571 19,272 26,486 30,088 30,923 15,322 - 15,322 15,600 50% Total Services & Charges 730,571 962,854 1,165,245 1,745,517 1,508,213 377,083 138,047 515,130 993,082 34% Operating Expenditures 3,275,049 3,894,508 4,472,514 6,322,339 5,761,346 1,918,395 162,776 2,081,171 3,680,174 36% Bad Debt 270 682 420 - - - - - - - Interfund Allocations 848,209 972,169 869,184 1,062,454 994,329 415,166 - 415,166 579,163 42% Total Expenditures 4,396,734 5,001,223 5,878,047 7,979,653 6,887,605 2,333,561 197,884 2,531,446 4,356,159 37% Net Surplus / (Deficit)(477,061) (1,081,550) 4,481 (570,553) (1,051,505) 26,977 (170,907) Beginning Cash Balance 497,492 803,572 497,492 497,492 Cash Adjustments 783,142 775,469 (4,479) - Ending Cash Balance 803,572 497,492 497,495 (554,013) 568 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 5/31/2026 Fund Name Urban Development Action Grant Fund Number 410 Fund Type Special Revenue Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 8,846 8,846 3,170 7,950 1,438 1,209 1,209 230 84% Other Income - - - - - - - - - Total Revenue 8,846 8,846 3,170 7,950 1,438 1,209 1,209 230 84% Expenditures by Type Services & Charges Debt Service Principal 338,253 - - - - - - - - - Other Services & Charges - - - Total Expenditures 338,253 - - - - - - - - - Net Surplus / (Deficit)(329,407) 8,846 3,170 7,950 1,438 1,209 1,209 Beginning Cash Balance 27,182 32,733 27,182 27,182 Cash Adjustments 334,958 (14,397) 367,165 - Ending Cash Balance 32,733 27,182 397,517 28,621 76,293 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 5/31/2026 Fund Name Consolidated Building Fund Number 600 Fund Type Enterprise Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 2,099,002 2,099,002 3,252,267 2,285,800 3,352,350 904,059 904,059 2,448,291 27% Fines, Forfeitures, and Fees 13,890 13,890 5,982 13,000 5,150 4,361 4,361 789 85% Interest Earnings 56,845 56,845 163,692 55,082 156,477 39,568 39,568 116,909 25% Other Income 5,831 5,831 7,059 - 3,100 2,840 2,840 260 92% Capital Lease Proceeds - - - - - - - - - Total Revenue 2,175,568 2,175,568 3,428,999 2,353,882 3,517,077 950,828 950,828 2,566,249 27% Expenditures by Type Personnel Salaries & Wages 830,167 881,725 920,591 1,032,036 1,068,954 397,245 - 397,245 671,709 37% Fringe Benefits 347,728 364,906 307,228 490,334 466,009 132,268 - 132,268 333,742 28% Total Personnel 1,177,895 1,246,632 1,227,819 1,522,370 1,534,963 529,512 - 529,512 1,005,451 34% Supplies 22,819 22,678 38,818 23,000 23,000 8,475 - 8,475 14,525 37% Services & Charges Professional Services - 760 4,483 8,000 8,000 143 - 143 7,858 2% Printing & Advertising - 252 - 4,200 4,200 165 - 165 4,035 4% Education & Training 5,867 5,846 5,141 6,000 6,230 1,086 230 1,316 4,914 21% Travel - - - 6,000 6,000 370 - 370 5,630 6% Repairs & Maintenance 30,349 28,036 25,309 29,743 39,486 6,913 - 6,913 32,573 18% Other Services & Charges 578,003 1,157,292 2,303,043 34,550 30,550 1,824,532 500 1,825,032 (1,794,482) 5974% Debt Service Principal 4,673 - - - - - - - - - Debt Service Interest & Fees 49 - - - - - - - - - Total Services & Charges 618,941 1,192,185 2,337,977 88,493 94,466 1,833,208 730 1,833,938 (1,739,472) 1941% Operating Expenditures 1,819,655 2,461,495 3,604,614 1,633,863 1,652,429 2,371,196 730 2,371,926 (719,496) 144% Capital 29,033 57,522 56,437 80,000 103,564 - - - 103,564 0% Bad Debt - - - 1,000 1,000 - - - 1,000 0% Interfund Allocations 356,582 319,976 233,433 350,370 308,207 128,655 - 128,655 179,551 42% Total Expenditures 2,205,269 2,838,993 3,894,483 2,065,233 2,065,200 2,499,851 730 2,500,582 (435,381) 121% Net Surplus / (Deficit)(29,702) (663,425) (465,484) 288,649 1,451,877 (1,549,023) (1,549,754) Beginning Cash Balance 2,102,372 2,127,056 2,102,372 2,102,372 Cash Adjustments 54,386 638,741 475,276 - Ending Cash Balance 2,127,056 2,102,372 2,112,164 3,554,249 1,232,324 Cash Reserves Target 551,317 709,748 973,621 516,300 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 5/31/2026 Fund Name Industrial Revolving Fund Fund Number 754 Fund Type Special Revenue Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 156,288 156,288 169,067 221,654 224,450 58,971 58,971 165,479 26% Other Income 979,867 979,867 (71,328) 847,900 1,572,200 (1,129,417) (1,129,417) 2,701,617 -72% Total Revenue 1,136,154 1,136,154 97,738 1,069,554 1,796,650 (1,070,446) (1,070,446) 2,867,096 -60% Expenditures by Type Services & Charges Professional Services 48,257 36,211 103,321 511,693 341,480 21,408 10,659 32,067 309,413 9% Other Services & Charges 38,120 45,905 48,574 36,962 46,307 29,537 218 29,755 16,552 64% Grants & Subsidies - - - - - - - - - - Total Services & Charges 86,377 82,115 151,896 548,655 387,787 50,946 10,876 61,822 325,965 16% Bad Debt - - - - - - - - - - Total Expenditures 86,377 82,115 151,896 548,655 387,787 50,946 10,876 61,822 325,965 16% Net Surplus / (Deficit)1,049,778 1,054,039 (54,157) 520,899 1,408,863 (1,121,391) (1,132,267) Beginning Cash Balance 3,700,843 2,406,914 3,700,843 3,700,843 Cash Adjustments (2,343,706) 239,890 1,084,337 - Ending Cash Balance 2,406,914 3,700,843 4,731,022 5,109,706 2,067,184 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 5/31/2026 Fund Name 2015 Smart Streets Bond Debt Service Fund Number 756 Fund Type Debt Service Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 92 36,162 35,128 39 39 35,090 0% Interfund Transfers In 1,714,000 1,714,000 1,713,500 1,710,844 1,705,819 857,000 857,000 848,819 50% Total Revenue 1,714,091 1,714,091 1,713,592 1,747,006 1,740,947 857,039 857,039 883,909 49% Expenditures by Type Services & Charges Debt Service Principal 1,090,000 1,120,000 1,160,000 1,160,000 1,190,000 590,000 - 590,000 600,000 50% Debt Service Interest & Fees 619,319 586,394 552,494 552,844 517,819 262,334 - 262,334 255,484 51% Total Expenditures 1,709,319 1,706,394 1,712,494 1,712,844 1,707,819 852,334 - 852,334 855,484 50% Net Surplus / (Deficit)4,773 7,698 1,098 34,162 33,128 4,704 4,704 Beginning Cash Balance 1,742,699 1,739,076 1,742,699 1,742,699 Cash Adjustments (8,395) (4,075) 2,649 - Ending Cash Balance 1,739,076 1,742,699 1,746,446 1,775,827 1,763,219 Cash Reserves Target 1,739,076 1,742,699 1,746,446 1,775,827 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 5/31/2026 Fund Name 2017 Eddy Street Commons Bond Capital Fund Number 759 Fund Type Capital Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 1 1 515 515 1 1 514 0% Total Revenue 1 1 1 515 515 1 1 514 0% Expenditures by Type Capital - - - - - - - - - - Total Expenditures - - - - - - - - - - Net Surplus / (Deficit)1 1 1 515 515 1 1 Beginning Cash Balance 25,763 25,762 25,763 25,763 Cash Adjustments (3) - - - Ending Cash Balance 25,762 25,763 25,764 26,278 25,769 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 5/31/2026 Fund Name 2017 Eddy Street Commons Bond Debt Service Fund Number 760 Fund Type Debt Service Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 187 187 188 75,577 73,383 78 78 73,306 0% Interfund Transfers In 1,929,875 1,929,875 1,955,125 1,955,125 1,951,250 978,750 978,750 972,500 50% Total Revenue 1,930,062 1,930,062 1,955,313 2,030,702 2,024,633 978,828 978,828 1,045,806 48% Expenditures by Type Services & Charges Debt Service Principal 760,000 810,000 865,000 865,000 905,000 450,000 - 450,000 455,000 50% Debt Service Interest & Fees 1,169,875 1,131,375 1,090,125 1,090,125 1,046,250 528,750 - 528,750 517,500 51% Total Expenditures 1,929,875 1,941,375 1,955,125 1,955,125 1,951,250 978,750 - 978,750 972,500 50% Net Surplus / (Deficit)187 (11,313) 188 75,577 73,383 78 78 Beginning Cash Balance 3,668,611 3,463,323 3,668,611 3,668,611 Cash Adjustments (205,476) 216,601 - - Ending Cash Balance 3,463,323 3,668,611 3,668,799 3,741,995 3,669,440 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 5/31/2026 Fund Name Central Services Fund Number 222 Fund Type Internal Service Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent ofActualActualActualBudgetBudgetActualEncumbrances& Encumb.Balance Budget Revenue Licenses & Permits 2,738 2,738 2,799 2,200 2,200 1,490 1,490 710 68% Charges for Services 8,923,201 8,923,201 9,911,829 11,965,257 11,872,140 3,991,403 3,991,403 7,880,737 34% Interest Earnings 78 78 6,181 - - 41 41 (41) - Other Income 59,794 59,794 90,139 59,500 59,500 46,217 46,217 13,283 78% Interfund Allocation Reimb 160,000 160,000 160,000 160,000 247,471 103,113 103,113 144,358 42% Interfund Transfers In - - 200,000 - - - - - - Total Revenue 9,145,812 9,145,812 10,370,949 12,186,957 12,181,311 4,142,265 4,142,265 8,039,047 34% Expenditures by Division Equipment Services 9,412,885 10,298,079 9,449,702 11,374,587 10,902,148 4,239,712 40,183 4,279,895 6,622,252 39% Print Shop - - - - - - - - - - Radio Shop 213,640 232,485 323,583 344,536 383,529 153,200 553 153,753 229,776 40% Building Maintenance 195,423 236,661 266,708 293,248 296,036 142,701 800 143,501 152,535 48% Facilities Management 159,963 144,771 147,291 192,746 233,576 58,462 - 58,462 175,113 25% Capital 168,092 138,767 157,823 358,150 541,125 66,552 254,179 320,731 220,394 59% Total Expenditures 10,150,004 11,050,762 10,345,106 12,563,267 12,356,413 4,660,628 295,715 4,956,343 7,400,070 40% Expenditures by Type Personnel Salaries & Wages 1,778,787 2,254,224 2,443,948 2,711,264 2,750,315 1,119,127 - 1,119,127 1,631,188 41% Fringe Benefits 721,904 860,801 901,329 1,244,945 1,158,741 418,461 11,572 430,034 728,708 37% Total Personnel 2,500,690 3,115,025 3,345,278 3,956,209 3,909,056 1,537,588 11,572 1,549,160 2,359,896 40% Supplies 6,543,875 6,834,645 5,799,270 7,190,091 6,646,063 2,558,443 9,906 2,568,349 4,077,715 39% Services & Charges Professional Services 6,968 15,569 1,735 86,530 70,383 7,945 - 7,945 62,438 11% Printing & Advertising - - - - - - - - - - Utilities 68,323 60,520 66,873 80,881 80,881 40,482 - 40,482 40,399 50% Repairs & Maintenance 279,396 190,780 246,224 371,358 440,053 87,705 123,274 210,979 229,074 48% Education & Training 4,990 8,182 7,282 18,050 19,894 4,001 - 4,001 15,893 20% Travel 2,342 2,875 1,853 4,850 4,482 1,011 - 1,011 3,471 23% Other Services & Charges 12,570 12,594 12,225 21,187 35,915 8,550 3,947 12,497 23,418 35% Debt Service Principal 8,254 4,198 - - - - - - - - Debt Service Interest & Fees 237 48 - - - - - - - - Total Services & Charges 383,080 294,765 336,191 582,856 651,607 149,694 127,221 276,915 374,693 42% Capital - 25,342 - 7,200 154,000 - 147,016 147,016 6,984 95% Interfund Interfund Allocations 722,359 780,985 864,367 826,912 995,686 414,902 - 414,902 580,784 42% Interfund Transfers Out - - - - - - - - - - Total Interfund 722,359 780,985 864,367 826,912 995,686 414,902 - 414,902 580,784 42% Total Expenditures 10,150,004 11,050,762 10,345,106 12,563,267 12,356,413 4,660,628 295,715 4,956,343 7,400,072 40% Net Surplus / (Deficit)(1,004,193) (1,904,950) 25,843 (376,310) (175,102) (518,363) (814,078) Beginning Cash Balance 658,666 1,209,079 658,666 658,666 Cash Adjustments 1,554,606 1,354,537 (378,730) - Ending Cash Balance 1,209,079 658,666 305,778 483,564 (213,426) 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 5/31/2026 Fund Name Central Services Capital Fund Number 224 Fund Type Internal Service Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 - - - - - - - - - Interfund Transfers In - - - - - - - - - Total Revenue - - - - - - - - - Expenditures by Type Supplies - - - - - - - - - - Services & Charges Repairs & Maintenance - - - - - - - - - - Debt Service Principal - - - - - - - - - - Debt Service Interest & Fees - - - - - - - - - - Total Services & Charges - - - - - - - - - - Capital - - - - - - - - - - Total Expenditures - - - - - - - - - - Net Surplus / (Deficit)- - - - - - - Beginning Cash Balance - 26,221 - - Cash Adjustments 26,221 (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 5/31/2026 Fund Name Liability Insurance Fund Number 226 Fund Type Internal Service Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 164,629 164,629 336,267 117,112 146,446 127,484 127,484 18,962 87% Other Income 500,956 500,956 42,649 - - 5,760 5,760 (5,760) - Interfund Allocation Reimb 3,583,000 3,583,000 3,639,999 3,639,999 3,881,163 1,617,096 1,617,096 2,264,067 42% Interfund Transfers In - - - - - - - - - Total Revenue 4,248,586 4,248,586 4,018,915 3,757,111 4,027,609 1,750,340 1,750,340 2,277,269 43% Expenditures by Division Safety/Risk Management - - - - - - - - - - Liability Insurance 1,062,020 1,184,958 1,277,303 1,353,674 1,500,153 211,399 29,905 241,304 1,258,850 16% Business Insurance 872,633 521,205 717,467 1,270,443 1,345,892 1,216,827 185,749 1,402,576 (56,684) 104% Workers' Compensation 1,086,164 1,392,161 1,302,132 1,405,424 1,386,500 577,037 57,141 634,178 752,322 46% Catastrophic Events 500 - - 92,733 92,733 - - - 92,733 0%Total Expenditures 3,021,317 3,098,324 3,296,903 4,122,275 4,325,278 2,005,263 272,795 2,278,058 2,047,221 53% Expenditures by Type Personnel Salaries & Wages - - - - - - - - - - Fringe Benefits - - - - - - - - - - Other Personnel Costs 29,792 37,660 45,639 55,000 48,500 18,964 27,641 46,605 1,895 96% Total Personnel 29,792 37,660 45,639 55,000 48,500 18,964 27,641 46,605 1,895 96% Supplies - - - - - - - - - - Services & Charges Professional Services 498,869 275,275 498,335 418,443 493,892 346,639 215,249 561,888 (67,996) 114% Education & Training - - - - - - - - - - Travel - - - - - - - - - - Repairs & Maintenance 231,043 - - - - - - - - - Insurance 2,052,688 2,427,744 2,375,173 2,282,474 2,388,753 666,885 29,905 696,790 1,691,963 29% Other Services & Charges 208,426 357,645 377,756 1,273,624 1,301,400 972,775 - 972,775 328,625 75% Total Services & Charges 2,991,026 3,060,665 3,251,264 3,974,541 4,184,045 1,986,299 245,154 2,231,452 1,952,592 53% Capital 500 - - 92,733 92,733 - - - 92,733 0% Interfund Interfund Allocations - - - - - - - - - - Total Interfund - - - - - - - - - - Total Expenditures 3,021,317 3,098,324 3,296,903 4,122,275 4,325,278 2,005,263 272,795 2,278,058 2,047,220 53% Net Surplus / (Deficit)1,227,268 1,150,261 722,012 (365,164) (297,669) (254,923) (527,718) Beginning Cash Balance 6,100,867 5,956,858 6,100,867 6,100,867 Cash Adjustments (1,371,277) (1,006,252) (1,062,106) - Ending Cash Balance 5,956,858 6,100,867 5,760,773 5,803,197 7,952,966 Cash Reserves Target 1,510,659 1,549,162 1,648,451 2,162,639 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 5/31/2026 Fund Name IT / Innovation / 311 Call Center Fund Number 279 Fund Type Internal Service Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 9,990,823 9,990,823 14,985,785 14,991,280 14,762,208 6,148,824 6,148,824 8,613,384 42% Charges for Services 2,602 2,602 - - - - - - - Debt Proceeds - - - - - - - - - Other Income 131,250 131,250 164,331 - 97,542 208,278 208,278 (110,736) 214% Donations 15,000 15,000 50,000 - - - - - - Interest Earnings 123,322 123,322 266,884 72,145 125,012 110,257 110,257 14,755 88% Total Revenue 10,262,996 10,262,996 15,467,000 15,063,425 14,984,763 6,467,359 6,467,359 8,517,403 43% Expenditures by Division 311 Call Center 675,189 1,194,171 1,336,391 1,418,380 1,568,862 619,062 - 619,062 949,800 39% Innovation & Technology 8,751,316 11,307,227 13,468,532 16,257,128 16,096,016 5,543,094 2,356,204 7,899,298 8,196,718 49% Total Expenditures 9,426,505 12,501,398 14,804,923 17,675,507 17,664,877 6,162,155 2,356,204 8,518,359 9,146,518 48% Expenditures by Type Personnel Salaries & Wages 2,176,973 3,198,257 3,516,605 3,532,087 3,715,675 1,442,566 - 1,442,566 2,273,109 39% Fringe Benefits 794,161 1,120,370 1,163,358 1,494,332 1,470,377 486,493 - 486,493 983,885 33% Total Personnel 2,971,134 4,318,627 4,679,962 5,026,419 5,186,052 1,929,059 - 1,929,059 3,256,994 37% Supplies 164,623 704,783 1,085,481 1,459,089 1,005,794 288,380 46,533 334,914 670,881 33% Services & Charges Professional Services 967,886 811,905 1,403,840 2,434,042 2,381,905 371,305 817,125 1,188,429 1,193,476 50% Printing & Advertising 6,393 11,108 8,022 15,600 14,500 2,200 - 2,200 12,300 15% Repairs & Maintenance 4,116,523 5,556,651 6,518,505 7,360,813 7,838,110 3,204,722 1,475,425 4,680,146 3,157,963 60% Education & Training 32,822 19,183 23,102 67,095 53,085 15,615 8,383 23,998 29,087 45% Travel 30,830 46,813 44,096 49,916 49,380 16,092 8,739 24,831 24,549 50% Other Services & Charges 255,730 270,067 257,941 324,037 350,957 109,499 - 109,499 241,459 31% Debt Service Principal 817,680 686,269 728,026 835,752 664,036 189,003 - 189,003 475,034 28% Debt Service Interest & Fees 57,489 68,681 47,431 96,426 62,630 10,593 - 10,593 52,037 17% Total Services & Charges 6,285,351 7,470,676 9,030,964 11,183,681 11,414,604 3,919,028 2,309,670 6,228,699 5,185,905 55% Operating Expenditures 9,421,108 12,494,086 14,796,408 17,669,189 17,606,450 6,136,467 2,356,204 8,492,671 9,113,780 48% Total Interfund 5,398 7,312 8,515 6,318 58,427 25,689 - 25,689 32,738 44% Total Expenditures 9,426,505 12,501,398 14,804,923 17,675,507 17,664,877 6,162,155 2,356,204 8,518,359 9,146,518 48% Net Surplus / (Deficit)836,490 (2,238,402) 662,077 (2,612,083) (2,680,115) 305,204 (2,051,000) Beginning Cash Balance 3,482,865 2,125,192 3,482,865 3,482,865 Cash Adjustments (2,194,163) 3,596,075 553,387 - Ending Cash Balance 2,125,192 3,482,865 4,698,328 802,751 7,437,997 Cash Reserves Target - - - - Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures, Staffing, and Significant Changes/Variances: This fund was established to account for the expenditures of the Department of Innovation & Technology, which includes the 311 Call Center, Services, Infrastructure, Business Analytics, Applications, and Civic Innovation. The Department of Innovation & Technology's goal is to empower an innovative workforce and a thriving community through technology, data, and strategic partnerships. The functions within the department include: The 311 Call Center handles resident telephone calls in an efficient and effective manner. It provides residents with a "one-stop" shop to contact city departments with inquiries and service requests. | Services focuses on internal technology-related services for the employees of the City of South Bend. Daily general operations and user experience fall under this division. | Applications oversees architecting, implementing, configuring, integrating, and supporting all software applications and platforms. This includes the employee intranet, the 311 Service Portal, our CRM solution, GIS mapping, and many applications specialized for departments and divisions. | Infrastructure oversees the Network Infrastructure within the City of South Bend, which is comprised of the hardware, software and security resources of an entire network. The infrastructure team plans new deployments, maintains all technology infrastructure inclusive of servers, network devices, wireless network devices, cloud environments, data center, and security; ensuring availability, capacity, and continuity. | Business Analytics acts as liaisons between City departments and the rest of the Dept of Innovation and Technology team and provides additional resources to City departments for selected projects. Business Analytics team members provide services including business needs assessments, process mapping and improvement, performance management, data and technology training, data analytics, and project management. | Civic Innovation works with City and community partners to improve residents’ access to technology and digital literacy. The division connects residents and groups with the technology resources they need to succeed by leveraging connections both internal and external connections. Personnel - The personnel budget in this fund includes the wages and benefits of 24 full-time employees for Information Technology and 8 full-time employees for the 311 Call Center, along with a budget for part-time help at the 311 Call Center. In 2022, two positions will be added: one additional Applications Developer and one additional 311 Customer Service Liaison. See the personnel budget summary for details. | Supplies - The supplies budget includes miscellaneous computer supplies and accessories, along with devices that are not part of the hardware refresh plan. | Services - The repairs & maintenance budget includes annual software subscription and renewal costs. The professional services budget includes software support and special projects like the SBAcademy. SBAcademy, the City’s training program, has trained employees in novel techniques that enable process improvements and other innovations that will continue to make government more efficient. | Debt Service - The principal and interest expense budget is for lease payments for various hardware refresh plans. A hardware refresh means replacing current hardware with the newest version of the equipment to combat performance and capacity issues. The City leases equipment, such as computers and printers, over a period of 3-5 years. At the end of the lease, the City has the option to return the equipment to the vendor and get new equipment. The refresh program ensures that City employees are equipped with the most current technology to better serve the City and its residents. This fund receives revenue in the form of a fixed cost interfund allocation. The annual budget for this fund is allocated between the City departments based on various criteria including number of 311 calls, number of devices, number of user licenses, departmental specific software renewal, and more. This fund does not need to carry high cash reserves because its budget is fully allocated each year. Cash Reserves Target No reserve requirement City of South Bend, Indiana Monthly Financial Report 5/31/2026 Fund Name Self-Funded Employee Benefits Fund Number 711 Fund Type Internal Service Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 17,264,637 17,264,637 17,907,655 18,082,500 18,082,500 7,631,166 7,631,166 10,451,334 42% Other Income 645,958 645,958 822,448 810,000 926,961 529,225 529,225 397,736 57% Interest Earnings 281,357 281,357 392,585 184,659 184,659 106,019 106,019 78,640 57% Total Revenue 18,191,953 18,191,953 19,122,688 19,077,159 19,194,120 8,266,411 8,266,411 10,927,710 43% Expenditures by Subdivision Health Insurance 17,293,498 17,289,436 20,508,583 20,078,498 18,596,613 7,973,377 1,888,030 9,861,406 8,735,207 53% Workplace Wellness Clinic 1,862,320 1,301,396 1,609,324 1,289,140 1,380,426 651,354 508,931 1,160,284 220,142 84% Employee Wellness 81,555 143,832 116,860 145,000 145,483 57,027 64,089 121,116 24,367 83% Total Expenditures 19,237,373 18,734,663 22,234,768 21,512,637 20,122,522 8,681,757 2,461,050 11,142,807 8,979,716 55% Expenditures by Type Personnel Other Personnel Costs 16,566,627 16,665,572 19,954,162 19,326,491 17,924,093 7,714,433 1,568,392 9,282,825 8,641,268 52% Total Personnel 16,566,627 16,665,572 19,954,162 19,326,491 17,924,093 7,714,433 1,568,392 9,282,825 8,641,268 52% Supplies 64,176 113,029 97,941 179,183 180,426 44,987 107,442 152,429 27,997 84% Services & Charges Professional Services 1,993,988 1,384,334 1,612,962 1,336,061 1,410,000 663,285 443,489 1,106,774 303,226 78% Printing & Advertising - - - 100 100 - - - 100 0% Insurance 603,954 568,178 570,870 669,303 606,403 258,273 341,727 600,000 6,403 99% Other Services & Charges 8,628 3,551 (1,167) 1,500 1,500 778 - 778 722 52% Total Services & Charges 2,606,570 1,956,063 2,182,665 2,006,964 2,018,003 922,336 785,216 1,707,552 310,451 85% Bad Debt - - - - - - - - - - Interfund Transfers Out - - - - - - - - - - Total Expenditures 19,237,373 18,734,663 22,234,768 21,512,637 20,122,522 8,681,757 2,461,050 11,142,807 8,979,716 55% Net Surplus / (Deficit)(1,045,420) (542,711) (3,112,080) (2,435,478) (928,402) (415,346) (2,876,396) 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 9,858,013 6,509,079 Cash Reserves Target 4,809,343 4,683,666 5,558,692 5,030,631 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 5/31/2026 Fund Name Unemployment Compensation Fund Number 713 Fund Type Internal Service Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 8,305 8,305 16,119 85,000 85,000 13,446 13,446 71,554 16% Interest Earnings 2,161 2,161 - 1,992 33 28 28 5 85% Other Income - - - - - - - - - Interfund Transfers In - - 80,000 - - - - - - Total Revenue 10,467 10,467 96,119 86,992 85,033 13,473 13,473 71,559 16% Expenditures by Type Personnel Other Personnel Costs 77,693 77,729 92,939 - 82,500 25,553 - 25,553 56,947 31% Total Expenditures 77,693 77,729 92,939 - 82,500 25,553 - 25,553 56,947 31% Net Surplus / (Deficit)(67,226) (67,263) 3,181 86,992 2,533 (12,080) (12,080) Beginning Cash Balance - 31,859 - - Cash Adjustments 99,085 35,404 74,698 - Ending Cash Balance 31,859 - 77,878 2,533 (8,507) Cash Reserves Target 19,423 19,432 23,235 20,625 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 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 5/31/2026 Fund Name Rainy Day Fund Number 102 Fund Type Special Revenue Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 321,428 321,428 521,821 227,508 236,725 198,932 198,932 37,793 84% Total Revenue 321,428 321,428 521,821 227,508 236,725 198,932 198,932 37,793 84% Total Expenditures - - - - - - - - - - Net Surplus / (Deficit)321,428 321,428 521,821 227,508 236,725 198,932 198,932 Beginning Cash Balance 10,910,077 10,845,986 10,910,077 10,910,077 Cash Adjustments (385,519) (257,337) (11,431,898) - Ending Cash Balance 10,845,986 10,910,077 - 11,146,803 12,557,012 Cash Reserves Target 8,998,791 10,050,609 15,655 10,480,378 Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures and Significant Changes/Variances: This fund was established (ordinance 9509-04) in order to set aside monies which can be used to meet unanticipated expenses that cannot be funded from existing appropriations, to meet cash flow needs between biannual distribution of property tax receipts and other periodic distributions, for bridging a gap caused by an unexpected revenue shortfall or significant delay in receiving revenue, and for any other City purpose or need consistent with or permitted by state law. This fund can be used for mid-year or year-end advances to other funds that have cash shortages and the advances must be paid back within six months. The establishment of a Rainy Day Fund is looked upon favorably by bond rating agencies and is one of the factors resulting in South Bend's good AA bond rating with Standard & Poor's. The cash reserve requirement for this fund is 3% of prior year operational expenditures in Civil City funds, excluding interfund transfers. The City can elect to transfer unused or unencumbered funds to this fund per IC 36-1-8-5.1. Every so often, this fund receives certain "catch up" distributions of local income tax monies from the State of Indiana that are required to be deposited into this fund. During 2016, a total of 25% of the special local income tax distribution approved by the Indiana General Assembly, or $1,405,850, was deposited into the Rainy Day Fund as allowed under the statute. On an ongoing basis, this fund receives revenue from interest earned on the fund’s cash balance. No expenditures are budgeted at this time. The most recent activity was an interfund loan to four other funds during 2011. 3% of total expenditures in previous fiscal year for Civil City Funds, less interfund Cash Reserves Target City of South Bend, Indiana Monthly Financial Report 5/31/2026 Fund Name Parental Leave Fund Number 714 Fund Type Internal Service Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 283,791 283,791 313,857 297,000 297,000 134,856 134,856 162,144 45% Interest Earnings 14,964 14,964 44,160 14,871 19,534 18,400 18,400 1,134 94% Total Revenue 298,755 298,755 358,016 311,871 316,534 153,256 153,256 163,278 48% Expenditures by Type Personnel Salaries & Wages 83,396 78,021 117,790 150,000 100,000 60,636 - 60,636 39,364 61% Total Expenditures 83,396 78,021 117,790 150,000 100,000 60,636 - 60,636 39,364 61% Net Surplus / (Deficit)215,359 220,734 240,226 161,871 216,534 92,620 92,620 Beginning Cash Balance 226,711 157,521 226,711 226,711 Cash Adjustments (284,549) (151,545) (56,419) - Ending Cash Balance 157,521 226,711 410,517 443,244 1,211,044 Cash Reserves Target 6,672 6,242 9,423 8,000 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 5/31/2026 Fund Name Gift, Donation, Bequest Fund Number 217 Fund Type Special Revenue Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 26,704 26,704 102,950 86,747 125,746 36,318 36,318 89,427 29% Bloomberg Mayors Challenge - - - - - - - - - ODI Pitch Program - - 2,000 - - - Human Rights Scholarship Prog.2,450 2,450 14,380 12,000 134,796 9,050 9,050 125,746 7% Misc Revenue-Donations from Private S 49,909 49,909 26,820 20,000 20,000 5,716 5,716 14,284 29% Office of Sustainability - - - - - - - - - Historic Preservation 51 51 38 - - - - - - Home Energy Improvements - - 51,000 - - 83,325 83,325 (83,325) - - - - - 720,000 1,440,000 1,440,000 (720,000) 200% Animal Resource Center Donations - - - - - - - - - Pokagon Band Donation 100,000 100,000 - - - - - - - Public Donation from Private Sources 3,473,000 3,473,000 - - 7,000,000 - - 7,000,000 0% Total Revenue 3,652,115 3,652,115 197,188 118,747 8,000,542 1,574,410 1,574,410 6,426,132 20% Expenditures by Project Wayfinding Signage Project - 5,295,688 719,424 1,704,312 909,887 98,600 265,627 364,227 545,660 40% UNDP - - 6,908 - 37,550 20,000 327,207 347,207 (309,657) 925% Bloomberg Mayors Challenge 78,044 - - - - - - - - - Human Rights Scholarship Prog.5,856 2,971 8,348 9,000 19,000 1,000 - 1,000 18,000 5% Historic Preservation Commiss.266 - 691 1,000 250 - - - 250 0% Bike Signage - - - 2,500 - - - - - - Electric Vehicle Charging Station 24,565 10,163 25,805 25,000 55,540 14,705 551 15,257 40,283 27% Home Energy Improvements - - - - 11,460 - 11,460 11,460 - 100% Animal Resource Center 38,753 31,148 62,310 50,000 73,202 23,783 15,096 38,879 34,324 53% Code Enforcement Demolitions - - - - - - - - - - Other Services & Charges - - - - 2,000 2,000 - 2,000 - 100% Total Expenditures 147,483 5,339,970 823,486 1,791,812 1,108,889 160,088 619,942 780,030 328,860 70% Expenditures by Type Supplies 8,182 - - 2,500 - - - - - - Services & Charges Professional Services 116,796 5,326,836 781,735 1,754,312 983,089 122,383 597,930 720,313 262,776 73% Printing & Advertising 4,732 2,971 5,039 1,000 5,250 - - - 5,250 0% Repairs & Maintenance 11,460 - 22 25,000 12,000 954 3,607 4,561 7,439 38% Grants & Subsidies - - - - - - - - - - Other Services & Charges 6,313 10,163 36,690 9,000 108,550 36,751 18,405 55,156 53,394 51% Facilities Management - - - - - - - - - - Total Services & Charges 139,302 5,339,970 823,486 1,789,312 1,108,889 160,088 619,942 780,030 328,859 70% Total Expenditures 147,483 5,339,970 823,486 1,791,812 1,108,889 160,088 619,942 780,030 328,859 70% Net Surplus / (Deficit)3,504,631 (1,687,855) (626,298) (1,673,065) 6,891,652 1,414,321 794,380 978,522 Beginning Cash Balance 978,522 981,455 978,522 978,522 Cash Adjustments (3,501,699) 1,684,922 542,533 - Ending Cash Balance 981,455 978,522 894,757 7,870,174 2,901,122 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 ProjectHome 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 5/31/2026 Fund Name Loss Recovery Fund Number 227 Fund Type Special Revenue Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 53,138 53,138 140,634 41,355 60,377 56,502 56,502 3,875 94% Intergov./State Grants-Health 1,067,118 1,067,118 341,203 - - - - - - Total Revenue 1,120,256 1,120,256 481,837 41,355 60,377 56,502 56,502 3,875 94% Expenditures by Type Services & Charges Professional Services - - - 200,000 200,000 156,000 - 156,000 44,000 78% Other Services & Charges - - - 210,000 210,000 - - - 210,000 0% Total Expenditures - - - 410,000 410,000 156,000 - 156,000 254,000 38% Net Surplus / (Deficit)1,120,256 1,120,256 481,837 (368,645) (349,623) (99,498) (99,498) Beginning Cash Balance 414,099 481,214 414,099 414,099 Cash Adjustments (1,053,142) (1,187,371) 156,992 - Ending Cash Balance 481,214 414,099 1,052,929 64,477 3,506,207 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 5/31/2026 Fund Name Human Rights Federal Grants Fund Number 258 Fund Type Special Revenue Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 8,775 8,775 145,485 187,000 147,700 82,044 82,044 65,656 56% Charges for Services 20,000 20,000 25,000 - - - - - - Interest Earnings 6,995 6,995 10,625 3,000 11,534 2,508 2,508 9,026 22% Other Income - - - 40,000 - - - - - Total Revenue 35,770 35,770 181,110 230,000 159,234 84,552 84,552 74,682 53% Expenditures by Subdivision General - - - - - - - - - - EEOC 96,673 116,706 139,074 129,396 146,999 25,943 5,120 31,063 115,936 21% HUD 100,097 114,345 162,664 230,182 376,327 118,836 55,741 174,577 201,750 46% Total Expenditures 196,770 231,051 301,739 359,577 523,325 144,778 60,861 205,640 317,686 39% Expenditures by Type Personnel Salaries & Wages 121,381 142,532 140,262 146,200 154,268 51,204 - 51,204 103,064 33% Fringe Benefits 46,580 51,677 56,327 62,377 60,235 17,697 - 17,697 42,537 29% Total Personnel 167,962 194,209 196,589 208,577 214,503 68,901 - 68,901 145,601 32% Supplies 1,280 2,402 4,586 12,000 8,900 1,584 - 1,584 7,316 18% Services & Charges Professional Services 1,667 250 8,596 16,400 65,029 1,875 1,975 3,850 61,179 6% Printing & Advertising 23,500 12,284 38,761 52,000 66,662 37,702 27,044 64,746 1,916 97% Education & Training - 9,675 9,855 16,000 20,000 2,940 - 2,940 17,060 15% Travel 2,068 11,891 11,746 23,000 15,200 - - - 15,200 0% Repair & Maintenance - - 118 - 600 162 - 162 438 27% Other Services & Charges - - 2,789 31,000 131,957 31,466 31,842 63,308 68,649 48% 294 340 481 600 475 148 - 148 327 31% Total Services & Charges 27,235 34,101 71,865 138,400 299,448 74,145 60,861 135,006 164,442 45% Capital - - 28,218 - - - - - - - Interfund Interfund Allocations 294 340 481 600 475 148 - 148 327 31% Interfund Transfers Out - - - - - - - - - - Total Interfund 294 340 481 600 475 148 - 148 327 31% Total Expenditures 196,770 231,051 301,739 359,577 523,325 144,778 60,861 205,640 317,686 39% Net Surplus / (Deficit)(161,000) (195,282) (120,628) (129,577) (364,091) (60,226) (121,087) Beginning Cash Balance 426,544 486,159 426,544 426,544 Cash Adjustments 220,614 135,667 9,607 - Ending Cash Balance 486,159 426,544 315,523 62,453 131,093 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 5/31/2026 Fund Name American Rescue Plan Fund Number 263 Fund Type Special Revenue Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 180,695 180,695 42,521 - 19,616 16,089 16,089 3,527 82% Total Revenue 180,695 180,695 42,521 - 19,616 16,089 16,089 3,527 82% Expenditures by Type Personnel Salaries & Wages - - - - - - - - - - Total Personnel - - - - - - - - - - Services & Charges Grants & Subsidies - - - - - - - - - - Other Services & Charges - - - - - - - - - - Capital 945,227 9,321,898 23,274 24,553 1,279 1,153 - 1,153 126 90% Total Expenditures 945,227 9,321,898 23,274 24,553 1,279 1,153 - 1,153 126 90% Net Surplus / (Deficit)(764,532) (9,141,203) 19,246 (24,553) 18,337 14,936 14,936 Beginning Cash Balance 29,536,642 - 29,536,642 29,536,642 Cash Adjustments (28,772,110) 38,677,845 (18,676,429) - Ending Cash Balance - 29,536,642 10,879,460 29,554,979 1,014,965 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 5/31/2026 2026 2026 2026 2026 Total 2023 2024 2025 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)10,775,075 - 3,491,265 758,238 5,450,436 1,423,067 2,776,625 4,199,692 1,250,744 77% Solid Waste Operations Fund (#640)- - - - 109,035 - - - 109,035 0% Water Works Operations Fund (#620)- - - - 134,865 - - - 134,865 0% Sewer Repair Insurance Fund (#640)- - - - - - - - - - Sewer Works Operations Fund (#641)- - - - - - - - - - Project Releaf Fund (#655)- - - - - - - - - - Storm Sewer Fund (#667)- - - - 10,305 - - - 10,305 0%American Rescue Plan (#263)945,227 - 23,274 16,962 - - - - - - Total Expenditures by Fund 11,720,302 - 3,514,539 775,200 5,704,641 1,423,067 2,776,625 4,199,692 1,504,949 74% Expenditures by ARP Programs Strong Neighborhoods Home Repair Assistance Programs 1,440 - 43,494 16,870 - - - - - - Housing Financing 121,108 - 389,669 143,638 1,505,769 180,547 1,325,222 1,505,769 - 100% Home Buying Assistance - - - - - - - - - - Additional Neighborhood Infrastructure 1,232,733 - 167,068 - 423 - - - 423 0% City-wide Comprehensive Plan 105,479 - 10,000 - 179,159 - - - 179,159 0% Plan Implementation 251,541 - 20,000 - 11,459 10,000 193 10,193 1,266 89%Land Bank Startup Costs 27,390 - - - 203,225 - - - 203,225 0% Demolitions (Vacant & Abandoned / Commercial)128,991 - 154,551 (89,145) 547,693 423,472 124,220 547,692 1 100% Neighborhood Development Assistance 0 - 24,158 - 47,842 - 47,842 47,842 - 100% Vacant Building Development Financing 500,000 - - - 1,000,000 500,000 500,000 1,000,000 - 100% Neighborhood Recovery Grants 80,000 - 92,716 - 10,784 - - - 10,784 0% Neighborhood Main Streets (Bike Racks, Trash Cans, etc.)15,644 - 94,222 9,362 182,656 50,347 132,778 183,125 (470) 100% Athletic Court Repair 504,772 - - - 1,898 - - - 1,898 0%Subtotal 2,969,099 - 995,878 80,725 3,690,908 1,164,366 2,130,255 3,294,622 396,286 89% Safe Community for Everyone Homelessness Strategy Implementation - - - - - - - - - - County Partnerships on Homelessness & Mental Health 5,241,510 - 90 - 5,000 - - - 5,000 0% Gun Violence Intervention 63,222 - 96,565 9,185 235,673 20,613 - 20,613 215,060 9% Public Safety Technology Upgrades 814,425 - 72,896 439 151,580 - 59,948 59,948 91,633 40% COVID Response - - - - - - - - - - COVID Facilities Upgrades 209,033 - 11,413 11,413 - - - - - - ARP Premium Pay - - - - - - - - - - Subtotal 6,328,189 - 180,964 21,036 392,253 20,613 59,948 80,561 311,693 21% Robust, Sustainable Infrastructure - Green Infrastructure Greener Homes - - - - - - - - - - Solarize, Switch & Save 91,060 - - - 75,440 - - - 75,440 0% Commercial Recycling Partnership for CBD’s 806 - 7,166 - 67,029 1,481 2,723 4,204 62,825 6% EV Plan & Deployment 85,277 - - - 61,826 985 1,546 2,531 59,295 4% Distributed Solar/Storage - - - - - - - - - - Subtotal 177,143 - 7,166 - 204,294 2,466 4,269 6,735 197,560 3% Equitable Access to Opportunity Small Business Assistance 107,366 - 899,815 137,181 306,758 235,621 302,580 538,201 (231,443) 175% Utility Relief 868,000 - - - 254,411 - - - 254,411 0% Streamlined Assistance 133,800 - 27,442 19,296 73,974 - 15,974 15,974 58,001 22% Opportunity Fund 64,434 - 750,000 500,000 250,001 - 250,000 250,000 1 100%Immigration Support 37,500 - - - 2 - - - 2 0% Subtotal 1,211,100 - 1,677,258 656,477 885,146 235,621 568,554 804,175 80,972 91% Youth and Workforce Development Workforce Development 44,645 - 30,000 - 21,399 - 13,600 13,600 7,799 64% Dream Center 945,227 - 23,274 16,962 - - - - - - Pre-K Centers 44,898 - 600,000 - 510,642 - - - 510,642 0% Subtotal 1,034,770 - 653,274 16,962 532,040 - 13,600 13,600 518,441 3% Total Expenditures by Program 11,720,302 - 3,514,539 775,200 5,704,641 1,423,067 2,776,625 4,199,692 1,504,952 74% 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 5/31/2026 Fund Name COVID-19 Response Fund Number 264 Fund Type Special Revenue Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 368,404 368,404 4,166 5,000 - - - - - Other Income - - - - - - - - - Interfund Transfers In - - - - - - - - - Total Revenue 368,404 368,404 4,166 5,000 - - - - - Expenditures by Activity Mayor's Office - - - - - - - - - - Common Couuncil - - - - - - - - - - Administration & Finance - - - - - - - - - - Public Works - - - - - - - - - - Innovation & Technology - - - - - - - - - - Police Department - - - - - - - - - - Fire Department - - - - - - - - - - Community Investment 383,405 118,138 4,166 - - - - - - - Venues, Parks & Arts - - - - - - - - - - Code Enforcement - - - - - - - - - - Building Department - - - - - - - - - - Total Expenditures 383,405 118,138 4,166 - - - - - - - Expenditures by Type Supplies - - - - - - - - - - Services & Charges Professional Services - - - - - - - - - - Printing & Advertising - - - - - - - - - - Repairs & Maintenance - - - - - - - - - - Grants & Subsidies 383,405 118,138 4,166 - - - - - - - Other Services & Charges - - - - - - - - - - Total Services & Charges 383,405 118,138 4,166 - - - - - - - Interfund Transfers Out - - - - - - - - - - Total Expenditures 383,405 118,138 4,166 - - - - - - - Net Surplus / (Deficit)(15,001) 250,265 - 5,000 - - - Beginning Cash Balance - 53,214 - - Cash Adjustments 68,215 (303,480) (52,921) - Ending Cash Balance 53,214 - (52,921) - - 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 5/31/2026 Fund Name Local Income Tax - Certified Shares Fund Number 404 Fund Type Special Revenue Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent ofActualActualActualBudgetBudgetActualEncumbrances& Encumb.Balance Budget Revenue Local Income Taxes - - - - - - - - - Interest Earnings (329,900) (329,900) 11,707 - 15,737 9,154 9,154 6,582 58% Debt Proceeds - - - - - - - - - Other Income 318,253 318,253 - - - - - - - Interfund Transfers In - - - - - - - - - Total Revenue (11,647) (11,647) 11,707 - 15,737 9,154 9,154 6,582 58% Expenditures by Activity General City 13,131,982 47,676 45,564 45,564 - - - - - - Legal Dept - - - - - - - - - - Information Technology 40,135 - - - - - - - - - Police Department 1,138,217 1,138,217 - - - - - - - - Vacant & Abandoned Houses - - - - - - - - - - Community Investment - - - - - - - - - - Parks & Recreation 84,198 11,356 - - - - - - - - Morris Performing Arts Center - - - - - - - - - - Light Up South Bend - 99,875 - - - - - - - - Streets - - - - - - - - - - Curb & Sidewalk - - - - - - - - - - Traffic Signals & Street Lighting - - - - - - - - - - Total Expenditures 14,394,532 1,297,124 45,564 45,564 - - - - - - Expenditures by Type Supplies - 99,875 - - - - - - - - Services & Charges Professional Services 40,135 47,676 45,564 45,564 - - - - - - Printing & Advertising - - - - - - - - - - Utilities - - - - - - - - - - Repairs & Maintenance 84,198 11,356 - - - - - - - - Grants & Subsidies - - - - - - - - - - Other Services & Charges 172 - - - - - - - - - Debt Service Interest & Fees 58,178 50,475 - - - - - - - - Total Services & Charges 1,262,722 1,197,249 45,564 45,564 - - - - - - Capital - - - - - - - - - - Interfund Interfund Allocations - - - - - - - - - - Interfund Transfers Out 13,131,810 - - - - - - - - - Total Interfund 13,131,810 - - - - - - - - - Total Expenditures 14,394,532 1,297,124 45,564 45,564 - - - - - - Net Surplus / (Deficit)(14,406,179) (1,308,771) (33,857) (45,564) 15,737 9,154 9,154 18,631,245 Beginning Cash Balance 18,631,245 14,902,237 18,631,245 18,631,245 Cash Adjustments 10,677,171 5,037,779 (2,145,586) - Ending Cash Balance 14,902,237 18,631,245 16,451,803 18,646,982 762,137 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 5/31/2026 Fund Name Cumulative Capital Development Fund Number 406 Fund Type Capital Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 581,307 581,307 725,737 691,286 773,121 - - 773,121 0% Intergov./ Shared Revenues 43,758 43,758 26,373 62,613 34,157 4,599 4,599 29,558 13% Interest Earnings 4,133 4,133 16,315 - 10,359 8,925 8,925 1,434 86% Total Revenue 629,199 629,199 768,424 753,899 817,637 13,524 13,524 804,113 2% Expenditures by Activity Transfer to Fund 404 458,333 500,000 500,000 500,000 500,000 208,333 - 208,333 291,667 42% Police Department 260,548 48,541 - 391,096 - - - - - - Park Capital - - - - - - - - - - Total Expenditures 718,881 548,541 500,000 891,096 500,000 208,333 - 208,333 291,667 42% Expenditures by Type Services & Charges Debt Service Principal 255,412 47,993 - 347,568 - - - - - - Debt Service Interest & Fees 5,136 547 - 43,529 - - - - - - Total Services & Charges 260,548 48,541 - 391,096 - - - - - - Capital - - - - - - - - - - Interfund Transfers Out 458,333 500,000 500,000 500,000 500,000 208,333 - 208,333 291,667 42% Total Expenditures 718,881 548,541 500,000 891,096 500,000 208,333 - 208,333 291,667 42% Beginning Cash Balance 286,746 169,893 286,746 286,746 Cash Adjustments (27,170) 36,195 (266,195) - Ending Cash Balance 169,893 286,746 288,976 604,382 437,901 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 5/31/2026 Fund Name Cumulative Capital Improvement Fund Number 407 Fund Type Capital Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 187,788 187,788 153,773 173,274 174,287 - - 174,287 0% Interest Earnings 7,680 7,680 17,214 - 8,646 7,516 7,516 1,130 87% Other Income - - - - - - - - - Total Revenue 195,468 195,468 170,988 173,274 182,933 7,516 7,516 175,417 4% Expenditures by Activity Transfer to Fund 404 275,000 75,000 75,000 75,000 75,000 31,250 - 31,250 43,750 42% Community Investment - - - - - - - - - - Park Vehicles & Equipment - - - - - - - - - - Venues, Parks & Arts Capital 996 - - - - - - - - - Streets Vehicles & Equipment - - - - - - - - - - Total Expenditures 275,996 75,000 75,000 75,000 75,000 31,250 - 31,250 43,750 42% Expenditures by Type Capital 996 - - - - - - - - - Interfund Transfers Out 275,000 75,000 75,000 75,000 75,000 31,250 - 31,250 43,750 42% Total Expenditures 275,996 75,000 75,000 75,000 75,000 31,250 - 31,250 43,750 42% Net Surplus / (Deficit)(80,528) 120,468 95,988 98,274 107,933 (23,734) (23,734) Beginning Cash Balance 651,096 676,798 651,096 651,096 Cash Adjustments 106,231 (146,170) (388,064) - Ending Cash Balance 676,798 651,096 359,020 759,029 454,900 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 5/31/2026 Fund Name Local Income Tax - Economic Development Fund Number 408 Fund Type Special Revenue Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb.Balance BudgetRevenue Local Income Taxes 17,660,862 17,660,862 17,267,366 17,774,148 18,191,548 6,685,695 6,685,695 11,505,853 37%Intergov./ Grants 44,703 44,703 54,467 - 35,500 9,579 9,579 25,921 27% Fines, Forfeitures, and Fees - - - - - - - - - Interest Earnings 750,667 750,667 1,213,293 177,628 590,805 361,002 361,002 229,804 61% Donations 7,500 7,500 5,000 - - - - - - Other Income 1,124 1,124 - 500 - 2,618 2,618 (2,618) - Interfund Transfers In - - - - - - - - - Total Revenue 18,464,856 18,464,856 18,540,126 17,952,276 18,817,853 7,058,893 7,058,893 11,758,960 38% Expenditures by Activity General City 64,117 2,792,305 9,718,109 6,170,506 225,008 140,824 53,558 194,383 30,625 86%PSAP - - - - - - - - - - Community Investment 6,783,252 5,849,366 5,565,619 7,084,718 8,578,404 2,916,106 2,953,586 5,869,692 2,708,712 68% Neighborhoods 3,839,034 6,405,002 7,118,776 10,358,998 8,654,202 2,996,234 839,526 3,835,760 4,818,442 44% Streets 2,379,999 396,395 1,808,295 6,922,910 7,107,806 2,615,210 21,596 2,636,806 4,471,000 37% 2015 Park Bonds 308,421 430,191 374,305 382,031 374,231 122,664 - 122,664 251,567 33% Potawatomi Zoo 1,100,000 - 100,000 100,000 100,000 100,000 - 100,000 - 100% 2018 Zoo Bonds 334,500 326,500 318,000 318,000 327,750 165,250 - 165,250 162,500 50% 300,000 125,000 Engineering - - - 50,000 - - - - - - 2021 Infrastructure Bonds 644,500 643,500 644,500 643,900 646,700 323,000 - 323,000 323,700 50% Four Winds/Coveleski Stadium - 19,000 - - - - - - - - Total Expenditures 15,453,823 16,862,259 25,647,605 32,031,064 26,314,100 9,504,289 3,868,266 13,247,555 12,766,546 50% Expenditures by TypePersonnel Salaries & Wages Fringe BenefitsTotal Personnel Supplies Services & Charges Professional Services 489,734 583,421 929,834 496,164 447,934 162,973 187,518 350,491 97,443 78% Printing & Advertising 1,969 1,000 1,099 10,027 3,500 144 - 144 3,356 4% Utilities 41,208 159,322 460,241 74,285 349,000 173,874 - 173,874 175,126 50% Repairs & Maintenance 2,411,278 530,650 2,336,974 2,152,517 891,332 232,405 144,682 377,087 514,245 42% Grants & Subsidies 3,696,740 2,651,419 2,193,391 4,667,380 4,162,434 1,499,174 1,210,697 2,709,871 1,452,563 65% Other Services & Charges 123,986 383,561 663,481 1,148,973 1,040,941 55,016 228,043 283,060 757,882 27% Debt Service Interest & Fees 135,250 127,250 118,000 119,000 108,750 56,000 - 56,000 52,750 51% Total Services & Charges 7,100,164 4,636,623 6,903,019 8,868,346 7,223,892 2,289,586 1,770,941 4,060,527 3,163,365 56% Capital 324,647 498,495 7,690,380 6,187,786 2,270,277 127,789 2,097,325 2,225,114 45,163 98% Interfund Transfers Out 8,029,012 11,727,141 11,054,205 16,974,931 16,819,931 7,086,914 - 7,086,914 9,733,017 42% Total Expenditures 15,453,823 16,862,259 25,647,605 32,031,064 26,314,100 9,504,289 3,868,266 13,372,555 12,941,545 51% Net Surplus / (Deficit)3,011,033 1,602,596 (7,107,479) (14,078,788) (7,496,247) (2,445,396) (6,313,662) Beginning Cash Balance 24,795,353 24,795,353 24,795,353 24,795,353 Cash Adjustments (3,011,033) (1,602,596) 5,686,983 - Ending Cash Balance 24,795,353 24,795,353 23,374,857 17,299,107 20,726,267 Cash Reserves Target 7,726,911 8,431,130 12,823,802 13,157,050 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 5/31/2026 Fund Name Equipment/Vehicle Leasing Fund Number 750 Fund Type Capital Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 - - - - - - - - - Total Revenue - - - - - - - - - Expenditures by Type Services & Charges Debt Service Principal - - - - - - - - - - Debt Service Interest & Fees - - - - - - - - - - Total Services & Charges - - - - - - - - - - Capital - - - - - - - - - - Interfund Transfers Out - - - - - - - - - - Total Expenditures - - - - - - - - - - Net Surplus / (Deficit)- - - - - - - Beginning Cash Balance 347,697 347,680 347,697 347,697 Cash Adjustments (17) 17 (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 l i fd 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 5/31/2026 Fund Name South Bend Redevelopment Authority Fund Number 752 Fund Type Debt Service Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 16,077 16,077 17,118 15,272 263,522 29,679 29,679 233,843 11% Interfund Transfers In 3,825,000 3,825,000 9,805,500 6,205,519 12,242,206 5,447,096 5,447,096 6,795,110 44% Debt Proceeds (33,098,353) (33,098,353) - - - - - - - Total Revenue (29,257,277) (29,257,277) 9,822,618 6,220,790 12,505,728 5,476,775 - 5,476,775 7,028,953 44% Expenditures by Type Services & Charges Debt Service Principal 2,205,000 2,300,000 3,835,000 3,105,000 5,740,000 2,875,000 - 2,875,000 2,865,000 50% Interfund Transfers - - 3,070,500 - - - - - - - Debt Service Interest & Fees 1,447,309 2,386,781 5,959,691 3,628,009 5,420,724 2,743,167 - 2,743,167 2,677,557 51% Total Expenditures 3,652,309 4,686,781 12,865,191 6,733,009 11,160,724 5,618,167 - 5,618,167 5,542,557 50% Net Surplus / (Deficit)(32,909,585) (33,944,058) (3,042,573) (512,218) 1,345,004 (141,392) (141,392) Beginning Cash Balance 242,425 232,423 242,425 242,425 Cash Adjustments 32,899,583 33,954,060 3,058,900 - Ending Cash Balance 232,423 242,425 258,753 1,587,429 1,983,245 Cash Reserves Target 232,423 242,425 258,753 1,587,429 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 5/31/2026 Fund Name South Bend Building Corporation Fund Number 755 Fund Type Debt Service Funds Control City Funds 2026 2026 2026 2026 Total 2023 2024 2025 Adopted Amended Year-to-Date Current Year-to-Date Budget Percent of Actual Actual Actual Budget Budget Actual Encumbrances & Encumb.Balance Budget Revenue Interest Earnings 3,995 3,995 2,991 - 4,988 1,141 1,141 3,847 23% Debt Proceeds - - - - - - - - - Interfund Transfers In 2,217,500 2,217,500 1,445,000 1,428,605 1,436,855 724,750 724,750 712,105 50% Total Revenue 2,221,495 2,221,495 1,447,991 1,428,605 1,441,843 725,891 725,891 715,952 50% Expenditures by Type Services & Charges Debt Service Principal 1,645,000 910,000 950,000 950,000 995,000 645,000 - 645,000 350,000 65% Debt Service Interest & Fees 557,118 514,543 479,955 480,605 441,855 226,996 - 226,996 214,859 51% Total Services & Charges 2,202,118 1,424,543 1,429,955 1,430,605 1,436,855 871,996 - 871,996 564,859 61% Interfund Transfers Out - - - - - - - - - - Total Expenditures 2,202,118 1,424,543 1,429,955 1,430,605 1,436,855 871,996 - 871,996 564,859 61% Net Surplus / (Deficit)19,377 796,952 18,036 (2,000) 4,988 (146,106) (146,106) Beginning Cash Balance 224,375 833,535 224,375 224,375 Cash Adjustments 589,782 (1,406,112) (30,504) - Ending Cash Balance 833,535 224,375 211,908 229,363 121,314 Cash Reserves Target 833,535 224,375 211,908 229,363 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 d d i d i hi f d d f d h b d i l f d (#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 5/31/2026 Fund Name TIF - River West Development Area Fund Number 324 Fund Type Tax Increment Financing Funds Control Redevelopment Commission Controlled Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 19,559,921 19,559,921 20,605,180 20,984,804 20,984,804 - - 20,984,804 0% Intergov./ Shared Revenues 385,000 385,000 385,000 283,500 385,000 - - 385,000 0% Intergov./ Grants 331,620 331,620 7,676,757 402,850 610,000 843,863 843,863 (233,863) 138% Charges for Services - - - - - - - - - Interest Earnings 868,831 868,831 1,281,990 1,086,498 1,086,498 482,845 482,845 603,653 44% Donations - - - - - - - - - Debt Proceeds - - - - - 49,431 49,431 (49,431) - Other Income 68,639 68,639 201,682 133,500 188,500 150,642 150,642 37,858 80% Interfund Transfers In 8 8 - - - - - - - Total Revenue 21,214,018 21,214,018 30,150,609 22,891,152 23,254,802 1,526,782 1,526,782 21,728,021 7% Expenditures by Type Services & Charges Professional Services 761,913 2,614,706 4,810,883 5,508,406 25,340,520 3,095,396 4,764,539 7,859,934 17,480,585 31% Debt Service Principal 3,874,615 4,054,615 1,155,386 1,207,742 1,040,000 515,000 - 515,000 525,000 50% Debt Service Interest & Fees 641,646 470,510 378,488 309,548 271,390 143,458 - 143,458 127,933 53% Other Services & Charges 225,000 2,421,357 1,217,940 2,128,643 5,182,968 124,816 1,120,584 1,245,400 3,937,568 24% Total Services & Charges 5,503,174 9,561,189 7,562,697 9,154,339 31,834,877 3,878,669 5,885,122 9,763,791 22,071,086 31% Capital 12,780,071 26,014,116 8,869,257 14,776,988 24,887,075 10,315,915 6,562,595 16,878,510 8,008,565 68% Interfund Transfers Out 4,270,800 3,670,300 5,438,570 5,116,281 7,629,944 2,879,566 - 2,879,566 4,750,377 38% Total Expenditures 22,554,045 39,245,605 21,870,523 29,047,608 64,351,897 17,074,151 12,447,717 29,521,868 34,830,028 46% Net Surplus / (Deficit)(1,340,027) (18,031,586) 8,280,086 (6,156,456) (41,097,095) (15,547,369) (27,995,086) Beginning Cash Balance 33,713,041 29,039,261 33,713,041 33,713,041 Cash Adjustments (3,333,753) 22,705,366 (6,865,791) - 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 5/31/2026 Fund Name TIF - West Washington Fund Number 422 Fund Type Tax Increment Financing Funds Control Redevelopment Commission Controlled Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 490,344 490,344 521,276 667,151 301,306 - - 301,306 0% Interest Earnings 45,603 45,603 62,486 49,974 49,974 24,414 24,414 25,560 49% Other Income - - - - - - - - - Total Revenue 535,947 535,947 583,762 717,125 351,280 24,414 24,414 326,866 7% Expenditures by Type Services & Charges Professional Services - 1,140,000 - - - - - - - - Other Services & Charges - - 61,925 150,000 1,348,075 520,338 74,362 594,700 753,375 44% Total Services & Charges - 1,140,000 61,925 150,000 1,348,075 520,338 74,362 594,700 753,375 44% Capital 99,745 68,357 112,455 - 307,545 177,545 102,124 279,669 27,876 91% Total Expenditures 99,745 1,208,357 174,380 150,000 1,655,620 697,884 176,486 874,369 781,251 53% Net Surplus / (Deficit)436,202 (672,410) 409,382 567,125 (1,304,340) (673,470) (849,956) Beginning Cash Balance 1,235,031 1,127,293 1,235,031 1,235,031 Cash Adjustments (543,940) 780,148 (200,673) - Ending Cash Balance 1,127,293 1,235,031 1,443,740 (69,309) 1,082,516 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 5/31/2026 Fund Name TIF - River East Development Area (NE Dev) Fund Number 429 Fund Type Tax Increment Financing Funds Control Redevelopment Commission Controlled Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 6,216,898 6,216,898 8,125,754 7,483,422 7,483,422 - - 7,483,422 0% Interest Earnings 360,139 360,139 901,028 479,114 479,114 331,370 331,370 147,744 69% Parking Income - - 4,680 - - 1,800 1,800 (1,800) - Other Income 1,000 1,000 - - - - - - - Interfund Transfers In - - - - - - - - - Total Revenue 6,578,037 6,578,037 9,031,462 7,962,536 7,962,536 333,170 333,170 7,629,366 4% Expenditures by Type Services & Charges Professional Services 371,517 209,827 2,880,962 1,169,331 3,999,853 945,795 1,121,254 2,067,049 1,932,804 52% Insurance - - - - - - - - - - Other Services & Charges - 802,983 1,132,520 1,072,017 243,365 - 15,000 15,000 228,365 6% Interfund Transfer Out 230,200 784,200 1,194,930 526,200 2,745,125 756,030 - 756,030 1,989,095 28% Total Services & Charges 601,717 1,797,010 5,208,412 2,767,548 6,988,343 1,701,825 1,136,254 2,838,079 4,150,264 41% Capital 3,232,307 3,379,725 2,413,860 5,274,666 21,063,543 1,857,807 2,906,556 4,764,363 16,299,180 23% Total Expenditures 3,834,024 5,176,736 7,622,273 8,042,214 28,051,886 3,559,633 4,042,809 7,602,442 20,449,444 27% Net Surplus / (Deficit)2,744,012 1,401,301 1,409,189 (79,678) (20,089,350) (3,226,463) (7,269,272) Beginning Cash Balance 9,506,445 5,864,278 9,506,445 9,506,445 Cash Adjustments (6,386,180) 2,240,866 984,280 - Ending Cash Balance 5,864,278 9,506,445 11,899,914 (10,582,905) 19,246,500 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 5/31/2026 Fund Name TIF - Southside Development Area #1 Fund Number 430 Fund Type Tax Increment Financing Funds Control Redevelopment Commission Controlled Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 2,986,918 2,986,918 3,441,587 3,369,158 3,369,158 - - 3,369,158 0% Interest Earnings 411,769 411,769 360,601 409,258 409,258 146,282 146,282 262,976 36% Other Income 691,010 691,010 - - - - - - - Total Revenue 4,089,697 4,089,697 3,802,188 3,778,416 3,778,416 146,282 146,282 3,632,134 4% Expenditures by Type Services & Charges Professional Services 568,771 277,394 226,688 135,478 3,278,790 294,913 1,290,502 1,585,415 1,693,375 48% Total Services & Charges 568,771 277,394 226,688 135,478 3,278,790 294,913 1,290,502 1,585,415 1,693,375 48% Capital 5,879,206 7,756,642 2,784,310 4,372,263 5,740,726 838,325 3,373,247 4,211,572 1,529,153 73% Total Expenditures 6,447,977 8,034,036 3,010,998 4,507,741 9,019,515 1,133,238 4,663,750 5,796,987 3,222,528 64% Net Surplus / (Deficit)(2,358,280) (3,944,340) 791,191 (729,325) (5,241,099) (986,955) (5,650,705) Beginning Cash Balance 14,473,182 12,586,134 14,473,182 14,473,182 Cash Adjustments 471,232 5,831,388 (101,641) - Ending Cash Balance 12,586,134 14,473,182 15,162,732 9,232,082 8,686,349 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 5/31/2026 Fund Name TIF - Douglas Road Fund Number 435 Fund Type Tax Increment Financing Funds Control Redevelopment Commission Controlled Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 233,288 233,288 278,701 402,862 402,862 - - 402,862 0% Interest Earnings 12,570 12,570 41,108 22,958 22,958 15,323 15,323 7,635 67% Total Revenue 245,859 245,859 319,809 425,820 425,820 15,323 15,323 410,497 4% Expenditures by Type Services & Charges Professional Services - - - 74,175 124,175 - - - 124,175 0% Other Services & Charges - - - Total Services & Charges - - - 74,175 124,175 - - - 124,175 0% Capital - - 348,434 349,000 566 - - - 566 0% Interfund Transfers Out - - - - - - - - - - Total Expenditures - - 348,434 423,175 124,741 - - - 124,741 0% Net Surplus / (Deficit)245,859 245,859 (28,625) 2,645 301,079 15,323 15,323 Beginning Cash Balance 257,579 93,140 257,579 257,579 Cash Adjustments (410,298) (81,419) 128,980 - Ending Cash Balance 93,140 257,579 357,934 558,658 967,235 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 5/31/2026 Fund Name TIF - River East Residential Area (NE Res) Fund Number 436 Fund Type Tax Increment Financing Funds Control Redevelopment Commission Controlled Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 7,228,216 7,228,216 7,368,486 7,897,678 7,897,678 - - 7,897,678 0% Interest Earnings 157,758 157,758 421,658 274,784 274,784 181,113 181,113 93,671 66% Total Revenue 7,385,974 7,385,974 7,790,145 8,172,462 8,172,462 181,113 181,113 7,991,349 2% Expenditures by Type Services & Charges Professional Services - 10,740 - - 50,000 - - - 50,000 0% Debt Service Principal 464,882 126,129 111,126 111,126 113,360 56,398 - 56,398 56,962 50% Debt Service Interest & Fees 29,946 13,886 9,766 11,766 7,532 6,898 - 6,898 634 92% Capital 338,132 2,427,195 399,305 534,673 11,935,368 60,104 11,324,529 11,384,633 Total Services & Charges 832,960 2,577,949 520,197 657,565 12,106,260 123,400 11,324,529 11,447,929 107,596 95% Interfund Transfers Out 4,403,875 4,414,875 4,425,125 4,424,731 4,417,356 2,212,250 - 2,212,250 2,205,106 50% Total Expenditures 5,236,835 6,992,824 4,945,322 5,082,296 16,523,616 2,335,650 11,324,529 13,660,179 2,312,702 83% Net Surplus / (Deficit)2,149,139 393,149 2,844,822 3,090,166 (8,351,154) (2,154,536) (13,479,065) Beginning Cash Balance 5,429,968 4,678,334 5,429,968 5,429,968 Cash Adjustments (2,900,773) 358,485 (1,436,016) - Ending Cash Balance 4,678,334 5,429,968 6,838,775 (2,921,185) 10,836,800 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 5/31/2026 Fund Name Airport 2003 Debt Reserve Fund Number 315 Fund Type Debt Service Funds Control Redevelopment Commission Controlled Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 30,526 30,526 9,025 134 - 1,491 1,491 (1,491) - Total Revenue 30,526 30,526 9,025 134 - 1,491 1,491 (1,491) - Expenditures by Type Interfund Transfers Out - - - - - - - - - - Debt Service Interest - 41,080 - - - - - - - - Debt Service Principal - 999,382 - - - - - - - - Total Expenditures - 1,040,462 - - - - - - - - Net Surplus / (Deficit)30,526 (1,009,936) 9,025 134 - 1,491 1,491 Beginning Cash Balance 1,040,462 1,040,462 1,040,462 1,040,462 Cash Adjustments (30,526) 1,009,936 (2,334) - Ending Cash Balance 1,040,462 1,040,462 1,047,153 1,040,462 94,146 Cash Reserves Target 1,040,462 1,040,462 1,047,153 1,040,462 Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures and Significant Changes/Variances: This is a debt service fund which exists only to satisfy debt service reserve requirements of the outstanding 2011 Airport Development Area TIF Redevelopment Authority bonds (debt schedule #6) for the airport taxable project. Historically, this fund received revenue from interest earned on the fund's cash balance. In 2022, the City will change its interest earnings allocation methodology to deposit interest earned by this The debt service reserve will be used towards the last debt service payment due August 1, 2024. Cash Reserves Target 100% debt service reserve per bond covenants City of South Bend, Indiana Monthly Financial Report 5/31/2026 Fund Name SBCDA 2003 Debt Reserve Fund Number 328 Fund Type Debt Service Funds Control Redevelopment Commission Controlled Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 51,035 51,035 15,088 224 224 2,494 2,494 (2,270) 1113% Total Revenue 51,035 51,035 15,088 224 224 2,494 2,494 (2,270) 1113% Expenditures by Type Interfund Transfers Out - - - - - - - - - - Debt Service Interest - 24,310 - - - - - - - - Debt Service Principal - 1,715,185 - - - - - - - - Total Expenditures - 1,739,495 - - - - - - - - Net Surplus / (Deficit)51,035 (1,688,460) 15,088 224 224 2,494 2,494 Beginning Cash Balance 1,739,495 1,739,495 1,739,495 1,739,495 Cash Adjustments (51,035) 1,688,460 (3,903) - Ending Cash Balance 1,739,495 1,739,495 1,750,680 1,739,719 157,397 Cash Reserves Target 1,739,495 1,739,495 1,750,680 1,739,719 Fund Purpose: Explanation of Revenue Sources: Explanation of Expenditures and Significant Changes/Variances: This is a debt service fund which exists only to satisfy debt service reserve requirements of the outstanding 2011 South Bend Downtown Central Development Area TIF Redevelopment Authority bonds (debt schedule #5) for the Palais Royale project. Historically, this fund received revenue from interest earned on the fund's cash balance. In 2022, the City will change its interest earnings allocation methodology to deposit interest earned by this The debt service reserve will be used towards the last debt service payment due August 1, 2024. Cash Reserves Target 100% debt service reserve per bond covenants City of South Bend, Indiana Monthly Financial Report 5/31/2026 Fund Name 2018 TIF Park Bond Debt Service Fund Number 351 Fund Type Debt Service Funds Control Redevelopment Commission Controlled Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 30,515 30,515 49,539 21,362 43,836 18,886 18,886 24,950 43% Total Revenue 30,515 30,515 49,539 21,362 43,836 18,886 18,886 24,950 43% Total Expenditures - - - - - - - - - - Net Surplus / (Deficit)30,515 30,515 49,539 21,362 43,836 18,886 18,886 Beginning Cash Balance 1,035,750 1,029,665 1,035,750 1,035,750 Cash Adjustments (36,599) (24,430) (38,523) - Ending Cash Balance 1,029,665 1,035,750 1,046,766 1,079,585 1,192,102 Cash Reserves Target 1,029,665 1,035,750 1,046,766 1,079,585 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 5/31/2026 Fund Name 2019 South Shore Double Tracking Debt Service Fund Number 352 Fund Type Debt Service Funds Control Redevelopment Commission Controlled Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 4 713 713 2 2 711 0% Interfund Transfers In 1,035,500 1,035,500 1,035,500 1,030,125 1,030,000 515,500 515,500 514,500 50% Total Revenue 1,035,503 1,035,503 1,035,504 1,030,838 1,030,713 515,502 515,502 515,211 50% Expenditures by Type Services & Charges Debt Service Principal 720,000 760,000 795,000 795,000 835,000 410,000 - 410,000 425,000 49% Debt Service Interest & Fees 310,125 273,625 235,125 235,125 195,000 102,625 - 102,625 92,375 53% Total Services & Charges 1,030,125 1,033,625 1,030,125 1,030,125 1,030,000 512,625 - 512,625 517,375 50% Total Expenditures 1,030,125 1,033,625 1,030,125 1,030,125 1,030,000 512,625 - 512,625 517,375 50% Net Surplus / (Deficit)5,378 1,878 5,379 713 713 2,877 2,877 Beginning Cash Balance 9,443 690 9,443 9,443 Cash Adjustments (14,131) 6,875 (126) - Ending Cash Balance 690 9,443 14,696 10,156 33,708 Cash Reserves Target 690 9,443 14,696 10,156 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 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 5/31/2026 Fund Name 2020 TIF Library Bond Debt Service Reserve Fund Number 353 Fund Type Debt Service Funds Control Redevelopment Commission Controlled Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 6,670 6,670 8 8 6,663 0% Interfund Transfers In - - - - - - - - - Total Revenue 16 16 16 6,670 6,670 8 8 6,663 0% Expenditures by Type Interfund Transfers Out 8 - - - - - - - - - Total Expenditures 8 - - - - - - - - - Net Surplus / (Deficit)8 16 16 6,670 6,670 8 8 Beginning Cash Balance 326,944 326,939 326,944 326,944 Cash Adjustments (13) (11) (16) - Ending Cash Balance 326,939 326,944 326,944 333,614 326,993 Cash Reserves Target 326,939 326,944 326,944 333,614 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 5/31/2026 Fund Name Redevelopment General Fund Number 433 Fund Type Capital Funds Control Redevelopment Commission Controlled Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 352 352 - - - - - - - Hotel/Motel Taxes 191,000 191,000 764,000 380,500 385,000 382,000 382,000 3,000 99% Interest Earnings 98,249 98,249 147,726 114,424 114,424 79,733 79,733 34,691 70% Donations 1,364,412 1,364,412 1,822,049 1,350,000 1,575,000 65,000 65,000 1,510,000 4% Other Income - - - - - - - - - Interfund Transfers In - - - 150,000 1,500,000 2,600,000 2,600,000 (1,100,000) 173% Total Revenue 1,654,014 1,654,014 2,733,775 1,994,924 3,574,424 3,126,733 3,126,733 447,691 87% Services & Charges Professional Services 10,006 19,983 600 75,173 575,173 - 47,771 47,771 527,402 8% Grants & Subsidies 1,397,903 704,482 1,295,602 1,739,130 1,233,643 1,037,103 146,541 1,183,643 50,000 96% Other Services & Charges 225,000 125,000 125,000 100,000 56% Total Services & Charges 1,407,909 724,465 1,296,202 1,814,303 2,033,816 1,162,103 194,312 1,356,414 677,402 67% Capital - - - 120,000 170,000 50,000 - 50,000 120,000 29% Interfund Transfers Out 763,000 763,500 764,000 755,513 755,013 382,000 - 382,000 373,013 51% Total Expenditures 2,170,909 1,487,965 2,060,202 2,689,816 2,958,829 1,594,103 194,312 1,788,414 1,170,415 60% Net Surplus / (Deficit)(516,895) 166,049 673,573 (694,892) 615,595 1,532,631 1,338,319 Beginning Cash Balance 3,187,994 2,444,710 3,187,994 3,187,994 Cash Adjustments (226,390) 577,236 (107,306) - Ending Cash Balance 2,444,710 3,187,994 3,754,261 3,803,589 5,639,658 Cash Reserves Target 542,727 371,991 515,050 739,707 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 5/31/2026 Fund Name Certified Technology Park Fund Number 439 Fund Type Capital Funds Control Redevelopment Commission Controlled Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 328 328 533 230 230 203 203 27 88% Total Revenue 328 328 533 230 230 203 203 27 88% Expenditures by Type Services & Charges Professional Services - - - - - - - - - - Other Services & Charges - - - - - - - - - - Total Services & Charges - - - - - - - - - - Capital - - - - - - - - - - Total Expenditures - - - - - - - - - - Net Surplus / (Deficit)328 328 533 230 230 203 203 Beginning Cash Balance 11,145 11,080 11,145 11,145 Cash Adjustments (394) (263) (414) - Ending Cash Balance 11,080 11,145 11,264 11,375 12,828 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 5/31/2026 Fund Name 2018 TIF Park Bond Capital Fund Number 452 Fund Type Capital Funds Control Redevelopment Commission Controlled Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 67,016 67,016 5,180 1,055 3,455 1,630 1,630 1,825 47% Total Revenue 67,016 67,016 5,180 1,055 3,455 1,630 1,630 1,825 47% Expenditures by Type Services & Charges Professional Services - - - - - - - - - - Total Services & Charges - - - - - - - - - - Capital 7,480 2,238,756 76,676 76,676 - - - - - - Total Expenditures 7,480 2,238,756 76,676 76,676 - - - - - - Net Surplus / (Deficit)59,536 (2,171,740) (71,495) (75,620) 3,455 1,630 1,630 Beginning Cash Balance 2,433,236 2,614,468 2,433,236 2,433,236 Cash Adjustments 121,696 1,990,508 (58,889) - Ending Cash Balance 2,614,468 2,433,236 2,302,851 2,436,691 102,880 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 5/31/2026 Fund Name Airport Urban Enterprise Zone Fund Number 454 Fund Type Capital Funds Control Redevelopment Commission Controlled Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 12,091 12,091 19,629 8,461 8,461 7,483 7,483 978 88% Total Revenue 12,091 12,091 19,629 8,461 8,461 7,483 7,483 978 88% Expenditures by Type Services & Charges Professional Services - - - - - - - - - - Other Services & Charges - - - - - - - - - - Total Services & Charges - - - - - - - - - - Capital - - - - - - - - - - Total Expenditures - - - - - - - - - - Net Surplus / (Deficit)12,091 12,091 19,629 8,461 8,461 7,483 7,483 Beginning Cash Balance 410,393 407,982 410,393 410,393 Cash Adjustments (14,502) (9,680) (15,264) - Ending Cash Balance 407,982 410,393 414,758 418,854 472,344 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 5/31/2026 Fund Name 2023 South Bend Redevelopment Authority Fund Number 456 Fund Type Capital Funds Control Redevelopment Commission Controlled Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 7,115,209 - - - - - - - Debt Proceeds 33,098,353 33,098,353 - - - - - - - Interfund Transfers In - - - - - - - - - Interest Earnings - - 662,426 - - 200,851 200,851 (200,851) - Total Revenue 40,213,563 40,213,563 662,426 - - 200,851 - 200,851 - - Expenditures by Type Services & Charges Debt Service Interest & Fees 490,359 - - - - - - - - - Total Services & Charges 490,359 - - - - - - - - - Capital - - - - - - - - - - Interfund Interfund Allocations 6,325,379 5,520,906 5,368,586 15,296,320 9,927,734 565,079 6,052,918 6,617,997 3,309,738 67% Interfund Transfers Out - - - - - - - - - - Total Interfund 6,325,379 5,520,906 5,368,586 15,296,320 9,927,734 565,079 6,052,918 6,617,997 3,309,738 67% Total Expenditures 6,815,738 5,520,906 5,368,586 15,296,320 9,927,734 565,079 6,052,918 6,617,997 3,309,738 67% Net Surplus / (Deficit)33,397,825 34,692,657 (4,706,160) (15,296,320) (9,927,734) (364,228) (6,417,146) Beginning Cash Balance - - - - Cash Adjustments (33,397,825) (34,692,657) 4,706,160 - Ending Cash Balance - - - (9,927,734) 18,200,896 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 5/31/2026 Fund Name 2024 South Bend Redevelopment Authority Fund Number 457 Fund Type Capital Funds Control Redevelopment Commission Controlled Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 - - 418,799 - - 119,221 119,221 (119,221) - Total Revenue - - 418,799 - - 119,221 - 119,221 - - Expenditures by Type Personnel Salaries & Wages Fringe Benefits Total Personnel Supplies Services & Charges Professional Services - - 17,193 - - 54,683 37,808 92,490 (92,490) - Debt Service Interest & Fees - - - 45,000 92,490 - - - 92,490 0% Total Services & Charges - - 17,193 45,000 92,490 54,683 37,808 92,490 - 100% Capital - 71,735 2,418,544 14,724,750 14,603,613 2,055,015 7,697,121 9,752,135 4,851,478 67% Interfund Interfund Allocations - - - - - - - - - - Interfund Transfers Out - - - - - - - - - - Total Interfund - - - - - - - - - - Total Expenditures - 71,735 2,435,737 14,769,750 14,696,103 2,109,697 7,734,928 9,844,625 4,851,478 67% Net Surplus / (Deficit)- (71,735) (2,016,938) (14,769,750) (14,696,103) (1,990,477) (9,725,405) Beginning Cash Balance - - - - Cash Adjustments - 71,735 2,016,938 - Ending Cash Balance - - - (14,696,103) 14,323,156 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. City of South Bend, Indiana Monthly Financial Report 5/31/2026 Fund Name 458 2024 RDA Bond Proceeds (Four Winds) Fund Number 458 Fund Type Capital Funds Control Redevelopment Commission Controlled Funds 2026 2026 2026 2026 Total 2023 2024 2025 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 - - 911,610 - - 154,851 154,851 (154,851) - Total Revenue - - 911,610 - - 154,851 - 154,851 - - Expenditures by Type Services & Charges Debt Service Interest & Fees - 552,707 - 10,100 - - - - - - Total Services & Charges - 552,707 - 10,100 - - - - - - Capital - 1,474,628 24,185,074 43,528,568 19,343,494 14,287,486 4,851,216 19,138,702 204,792 99% Interfund Interfund Allocations - - - - - - - - - - Interfund Transfers Out - - - - - - - - - - Total Interfund - - - - - - - - - - Total Expenditures - 2,027,334 24,185,074 43,538,668 19,343,494 14,287,486 4,851,216 19,138,702 204,792 99% Net Surplus / (Deficit)- (2,027,334) (23,273,464) (43,538,668) (19,343,494) (14,132,635) (18,983,851) Beginning Cash Balance - - - - Cash Adjustments - 2,027,334 23,273,464 - Ending Cash Balance - - - (19,343,494) 6,781,342 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 expenditures of the bond proceeds from the Redevelopment Authority Lease Rental Revenue Bonds of 2024 (Four Winds Field Project). These bonds were issued to fund various renovations and projects at Four Winds Field. The bonds will be repaid over a period of 20-year period, with the first debt service payment due on February 1, 2025, and the final payment due on February 1, 2024. The Redevelopment Commission reasonably expects to pay the Lease Rental Payments from certain Professional Sports and Convention Development Area tax revenues (the “PSCDA Revenues”) to be received by the City pursuant to IC 36-7-31.3 and made available to the Redevelopment Commission for such purpose pursuant to the Resolution. To the extent that PSCDA Revenues are insufficient to make the Lease Rental Payments, the Special Benefits Tax will be levied on all taxable property in the District in an amount sufficient to pay the Lease Rental Payments as they become due and payable. The 2024 bonds were issued to finance costs for certain renovations and improvements to Four Winds Field at Coveleski Stadium (the “Stadium”) consisting of enhancements to the Stadium including, without limitation, modernizing the existing stadium infrastructure, adding a full second level above the existing facility, renovating the primary seating areas and suites, adding a new 20,000 square foot, four-story club and event space building, and adding a new playground and splash pad with additional improvements including, without limitation, additional restrooms, additional circulation space, updated retail and concessions areas, and a new improved entrance (collectively, the “Project”) for the purpose of increasing the Stadium’s capacity and providing for increased future success.