Loading...
HomeMy WebLinkAbout10-2013 Cash Trends Chartr� vb:ncF� Period Ending: Issued BY: October 2013 City of South Bend Controller CashTrends Summary - 2007 to 2013 Page Numbers Contents 2 -3 Cash Balances - Total Funds 4 -5 Cash Balances - Enterprise Funds 6 -7 Cash Balances - Redevelopment Funds 8 -9 Cash Balances - Civil City Funds CAFR Information: 10 Cash Balances and Outstanding Debt - Total Funds (2006 to 2012) 11 Cash Balances and Outstanding Debt - Enterprise Funds (2006 to 2012) 12 Cash Balances and Outstanding Debt - Civil City and Redevelopment Funds (2006 to 2012) 13 Ratio of Outstanding Debt By Type (2003 to 2012) Distribution Mayor Pete Buttigieg Chief of Staff Kathryn Roos Controller Mark Neal Deputy City Controller John Murphy City Finance Director Rahman Johnson Financial Officer Cecil Eastman Cash Trends Summary 12/4/2013 1 City of South Bend Cash Balances - Total Funds $300,000,000 $250,000,000 $200,000,000 $150,000,000 $100,000,000 $50,000,000 $0 Big Maximum Minimum Mean Mean - last 12 months January 1, 2007 - October 31, 2013 h h h h X X M M M 61 O O O N N N N N N M M 0 0 0 0 0 0 0 0 0 0 \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ $259,848,268.81 6/30/13 Property tax collections are $122,056,197.59 5/31/07 $188,516,672.81 -- $237,902,029.72 Date Total Enterprise Redevelopment Civil City 1/01/07 153,934,542.58 28,657,187.47 40,101,775.51 85,175,579.60 1/31/07 140,751,745.07 30,058,091.08 37,204,941.29 73,488,712.70 2/28/07 134,780,141.52 30,099,578.04 42,400,991.27 62,279,572.21 3/31/07 130,695,124.81 30,984,947.93 36,322,464.80 63,387,712.08 4/30/07 123,592,524.20 29,218,887.63 36,374,308.24 57,999,328.33 5/31/07 122,056,197.59 32,424,086.65 36,579,224.31 53,052,886.63 6/30/07 153,755,514.81 48,699,567.31 35,914,061.41 69,141,886.09 7/31/07 137,115,793.85 48,096,309.22 33,046,039.94 55,973,444.69 8/31/07 135,817,993.03 47,662,427.04 31,416,991.60 56,738,574.39 9/30/07 130,647,671.00 45,360,303.16 30,955,278.22 54,332,089.62 10/31/07 139,006,258.42 46,717,357.10 29,953,285.20 62,335,616.12 11/30/07 149,006,468.44 41,716,114.28 29,049,190.99 78,241,163.17 12/31/07 191,315,373.73 55,204,053.77 43,118,912.28 92,992,407.68 1/31/08 178,454,459.92 56,114,335.03 41,405,052.40 80,935,072.49 2/29/08 175,025,158.07 54,575,012.50 40,635,068.99 79,815,076.58 3/31/08 170,888,981.29 54,575,272.95 40,558,124.18 75,755,584.16 4/30/08 165,390,558.53 54,929,047.02 40,290,091.29 70,171,420.22 5/31/08 156,964,559.54 53,052,472.03 40,210,711.69 63,701,375.82 6/30/08 167,363,776.09 53,204,418.10 39,857,987.53 74,301,370.46 7/31/08 171,036,661.63 54,533,563.28 39,145,712.40 77,357,385.95 8/31/08 163,938,453.44 54,251,216.99 36,074,455.00 73,612,781.45 9/30/08 160,071,575.14 53,272,451.68 35,928,266.53 70,870,856.93 10/31/08 164,801,788.81 68,706,036.43 34,674,631.21 61,421,121.17 11/30/08 148,390,201.07 54,077,562.73 33,382,904.90 60,929,733.44 12/31/08 140,621,861.88 44,639,804.67 28,608,922.65 67,373,134.56 1/31/09 129,082,048.94 45,793,529.09 26,731,148.85 56,557,371.00 2/28/09 136,587,197.92 46,941,062.25 28,199,966.51 61,446,169.16 3/31/09 150,350,125.92 47,265,006.09 27,482,787.81 75,602,332.02 4/30/09 156,355,774.87 48,061,985.20 38,905,572.01 69,388,217.66 5/31/09 154,015,638.43 46,623,111.00 38,656,758.39 68,735,769.04 6/30/09 145,255,362.21 46,662,615.02 36,003,705.47 62,589,041.72 7/31/09 151,028,950.92 45,609,990.75 39,288,192.08 66,130,768.09 8/31/09 154,754,067.65 44,700,623.82 38,981,480.90 71,071,962.93 9/30/09 153,379,153.77 44,771,129.93 38,365,267.66 70,242,756.18 Cash Trends Summary 12/4/2013 10/31/09 150,364,096.50 44,855,908.07 36,749,933.72 68,758,254.71 11/30/09 144,010,184.05 44,458,186.54 35,847,660.55 63,704,336.96 12/31/09 188,453,001.03 36,891,179.40 34,358,243.89 117,203,577.74 1/31/10 196,099,529.93 37,726,300.40 53,534,937.83 104,838,291.70 2/28/10 194,663,355.99 36,982,623.93 52,816,628.95 104,864,103.11 3/31/10 197,907,655.27 41,475,717.35 52,577,148.25 103,854,789.67 4/30/10 190,430,003.35 40,478,357.60 51,768,568.42 98,183,077.33 5/31/10 201,229,420.61 38,739,522.56 50,881,687.36 111,608,210.69 6/30/10 230,557,975.59 39,738,881.62 62,539,377.78 128,279,716.19 7/31/10 217,064,522.90 42,020,069.17 55,401,804.58 119,642,649.15 8/31/10 210,387,480.23 40,331,826.60 53,423,401.23 116,632,252.40 9/30/10 211,494,373.45 40,245,656.32 52,832,007.68 118,416,709.45 10/31/10 204,642,650.38 39,984,803.80 51,745,774.22 112,912,072.36 11/30/10 198,782,418.22 35,695,100.47 49,573,730.89 113,513,586.86 12/31/10 227,739,252.18 41,300,042.16 65,164,721.07 121,274,488.95 1/31/11 214,107,834.98 42,918,366.28 57,392,911.65 113,796,557.05 2/28/11 208,263,626.92 44,793,554.36 53,822,791.88 109,647,280.68 3/31/11 204,406,098.50 46,555,428.08 52,439,712.97 105,410,957.45 4/30/11 196,890,904.95 46,284,639.10 51,775,206.12 98,831,059.73 5/31/11 187,084,917.40 45,692,919.82 45,543,075.85 95,848,921.73 6/30/11 230,633,979.38 46,029,921.56 57,605,720.29 126,998,337.53 7/31/11 215,737,687.08 45,556,018.39 51,845,520.23 118,336,148.46 8/31/11 208,031,597.26 45,688,053.72 49,085,008.00 113,258,535.54 9/30/11 203,800,576.60 46,330,287.44 47,073,543.39 110,396,745.77 10/31/11 218,059,539.64 67,040,484.39 44,750,523.17 106,268,532.08 11/30/11 207,257,743.68 61,691,017.04 41,844,406.42 103,722,320.22 12/31/11 231,757,444.75 58,173,399.01 51,201,636.39 122,382,409.35 1/31/12 216,528,714.30 59,207,692.55 44,464,972.65 112,856,049.10 2/29/12 210,660,777.01 59,272,665.18 43,124,396.97 108,263,714.86 3/31/12 204,985,024.71 59,768,182.49 40,875,506.16 104,341,336.06 4/30/12 202,396,668.08 60,202,795.65 39,972,677.94 102,221,194.49 5/31/12 194,807,225.14 59,123,171.41 37,283,464.71 98,400,589.02 6/30/12 244,718,879.49 67,140,754.63 48,308,618.33 129,269,506.53 7/31/12 230,268,324.98 67,955,663.74 43,597,429.86 118,715,231.38 8/31/12 223,526,459.82 67,464,201.30 41,355,817.62 114,706,440.90 9/30/12 223,261,928.97 65,732,654.52 40,654,565.67 116,874,708.78 10/31/12 214,815,908.26 66,270,486.67 38,605,222.83 109,940,198.76 11/30/12 203,844,116.85 59,658,568.60 37,090,958.24 107,094,590.01 12/31/12 255,285,203.18 82,506,887.41 47,393,846.15 125,384,469.62 1/31/13 247,853,896.56 83,296,821.86 45,144,294.34 119,412,780.36 2/28/13 237,222,593.71 82,484,393.54 41,364,435.41 113,373,764.76 3/31/13 232,080,046.72 82,950,715.18 41,430,811.51 107,698,520.03 4/30/13 226,442,650.85 80,568,512.43 42,438,979.52 103,435,158.90 5/31/13 220,102,647.01 79,672,318.05 42,077,874.12 98,352,454.84 6/30/13 259,848,268.81 79,520,360.08 55,157,971.58 125,169,937.15 7/31/13 252,445,699.79 79,867,774.82 51,147,079.40 121,430,845.57 8/31/13 242,038,208.31 79,782,901.50 48,231,381.91 114,023,924.90 9/30/13 242,325,305.67 79,940,103.15 47,344,717.04 115,040,485.48 10/31/13 235,335,719.18 79,663,547.72 45,849,747.51 109,822,423.95 Cash Trends Summary 12/4/2013 City of South Bend Cash Balances - Enterprise Funds January 1, 2007 - October 31, 2013 $90,000,000 $80,000,000 $70,000,000 $60,000,000 $50,000,000 $40,000,000 $30,000,000 $20,000,000 $10,000,000 $0 H O N N O N N O N N O N N O N N O N N O N O M M m m M M M M m m m M M M m m m M M M N�t W N'zil W N't 00 N'zil 0000 N-zt 00 N'zil 0000 N�t 0000 Maximum $83,296,821.86 1/31/13 Minimum $28,657,187.47 1/01/07 Mean $52,614,320.42 -- Mean - last 12 months $79,159,408.70 Date Enterprise 1/01/07 28,657,187.47 1/31/07 30,058,091.08 2/28/07 30,099,578.04 3/31/07 30,984,947.93 4/30/07 29,218,887.63 5/31/07 32,424,086.65 6/30/07 48,699,567.31 7/31/07 48,096,309.22 8/31/07 47,662,427.04 9/30/07 45,360,303.16 10/31/07 46,717,357.10 11/30/07 41,716,114.28 12/31/07 55,204,053.77 1/31/08 56,114, 335.03 2/29/08 54,575,012.50 3/31/08 54,575,272.95 4/30/08 54,929,047.02 5/31/08 53,052,472.03 6/30/08 53,204,418.10 7/31/08 54,533,563.28 8/31/08 54,251,216.99 9/30/08 53,272,451.68 10/31/08 68,706,036.43 11/30/08 54,077,562.73 12/31/08 44,639,804.67 1/31/09 45,793,529.09 2/28/09 46,941,062.25 3/31/09 47,265,006.09 4/30/09 48,061,985.20 5/31/09 46,623,111.00 6/30/09 46,662,615.02 7/31/09 45,609,990.75 8/31/09 44,700,623.82 9/30/09 44,771,129.93 Cash Trends Summary 12/4/2013 10/31/09 44,855,908.07 11/30/09 44,458,186.54 12/31/09 36, 891,179.40 1/31/10 37,726,300.40 2/28/10 36,982,623.93 3/31/10 41,475,717.35 4/30/10 40,478,357.60 5/31/10 38,739,522.56 6/30/10 39,738,881.62 7/31/10 42,020,069.17 8/31/10 40,331,826.60 9/30/10 40,245,656.32 10/31/10 39,984,803.80 11/30/10 35,695,100.47 12/31/10 41,300,042.16 1/31/11 42, 918, 366.28 2/28/11 44, 793, 554.36 3/31/11 46, 555,428.08 4/30/11 46,284, 639.10 5/31/11 45,692,919.82 6/30/11 46, 029, 921.56 7/31/11 45,556,018.39 8/31/11 45, 688, 053.72 9/30/11 46, 330, 287.44 10/31/11 67, 040,484.39 11/30/11 61,691,017.04 12/31/11 58,173,399.01 1/31/12 59,207,692.55 2/29/12 59,272,665.18 3/31/12 59,768,182.49 4/30/12 60,202,795.65 5/31/12 59,123,171.41 6/30/12 67,140,754.63 7/31/12 67,955,663.74 8/31/12 67,464,201.30 9/30/12 65,732,654.52 10/31/12 66,270,486.67 11/30/12 59,658,568.60 12/31/12 82,506,887.41 1/31/13 83,296,821.86 2/28/13 82,484,393.54 3/31/13 82,950,715.18 4/30/13 80,568,512.43 5/31/13 79,672,318.05 6/30/13 79,520,360.08 7/31/13 79,867,774.82 8/31/13 79,782,901.50 9/30/13 79,940,103.15 10/31/13 79,663,547.72 Cash Trends Summary 12/4/2013 City of South Bend Cash Balances - Redevelopment Funds January 1, 2007 - October 31, 2013 $70,000,000 $60,000,000 $50,000,000 $40,000,000 $30,000,000 $20,000,000 $10,000,000 LL $0 N N N N X X X 01 a, 0� O O O c-i c-i N N N N M M 0 0 \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ CD O c-� M O c-) N O cN O N M O N M O M M O c-a O M co M M M M co co M co M M co M M M M M M M \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ cr -�t 00 N -e 00 N " GO N " GO N " GO N " 00 N -* 00 $13.7 million in property taxes collected in June, 2013 Maximum $65,164,721.07 12/31/10 Property tax collections are in June and December. Minimum $26,731,148.85 1/31/09 Mean $42,799,213.56 -- Mean - last 12 months $45.389.341.39 Date Redevelopment 1/01/07 40,101,775.51 1/31/07 37,204,941.29 2/28/07 42,400,991.27 3/31/07 36,322,464.80 4/30/07 36,374,308.24 5/31/07 36,579,224.31 6/30/07 35,914,061.41 7/31/07 33,046,039.94 8/31/07 31,416,991.60 9/30/07 30,955,278.22 10/31/07 29,953,285.20 11/30/07 29,049,190.99 12/31/07 43,118,912.28 1/31/08 41,405,052.40 2/29/08 40,635,068.99 3/31/08 40,558,124.18 4/30/08 40,290,091.29 5/31/08 40,210,711.69 6/30/08 39,857,987.53 7/31/08 39,145,712.40 8/31/08 36,074,455.00 9/30/08 35,928,266.53 10/31/08 34,674,631.21 11/30/08 33,382,904.90 12/31/08 28,608,922.65 1/31/09 26,731,148.85 2/28/09 28,199,966.51 3/31/09 27,482,787.81 4/30/09 38,905,572.01 5/31/09 38,656,758.39 6/30/09 36,003,705.47 7/31/09 39,288,192.08 8/31/09 38,981,480.90 9/30/09 38,365,267.66 10/31/09 36,749,933.72 Cash Trends Summary 12/4/2013 11/30/09 35,847,660.55 12/31/09 34,358,243.89 1/31/10 53,534,937.83 2/28/10 52,816,628.95 3/31/10 52,577,148.25 4/30/10 51,768,568.42 5/31/10 50,881,687.36 6/30/10 62,539,377.78 7/31/10 55,401,804.58 8/31/10 53,423,401.23 9/30/10 52,832,007.68 10/31/10 51,745,774.22 11/30/10 49,573,730.89 12/31/10 65,164,721.07 1/31/11 57, 392 , 911.65 2/28/11 53, 822, 791.88 3/31/11 52,439, 712.97 4/30/11 51,775,206.12 5/31/11 45, 543, 075.85 6/30/11 57, 605, 720.29 7/31/11 51,845,520.23 8/31/11 49, 085, 008.00 9/30/11 47, 073, 543.39 10/31/11 44, 750, 523.17 11/30/11 41,844,406.42 12/31/11 51,201,636.39 1/31/12 44,464,972.65 2/29/12 43,124,396.97 3/31/12 40,875,506.16 4/30/12 39,972,677.94 5/31/12 37,283,464.71 6/30/12 48,308,618.33 7/31/12 43,597,429.86 8/31/12 41,355,817.62 9/30/12 40,654,565.67 10/31/12 38,605,222.83 11/30/12 37,090,958.24 12/31/12 47,393,846.15 1/31/13 45,144,294.34 2/28/13 41,364,435.41 3/31/13 41,430,811.51 4/30/13 42,438,979.52 5/31/13 42,077,874.12 6/30/13 55,157,971.58 7/31/13 51,147,079.40 8/31/13 48,231,381.91 9/30/13 47,344,717.04 10/31/13 45,849,747.51 Cash Trends Summary 12/4/2013 City of South Bend Cash Balances - Civil City Funds January 1, 2007 - October 31, 2013 $140,000,000 $120,000,000 $100,000,000 $80,000,000 $60,000,000 $40,000,000 $20,000,000 $0 Maximum $129,269,506.53 6/30/12 Minimum $53,052,886.63 5/31/07 Mean $93,103,138.83 -- Mean - last 12 months $113,353,279.63 Date Civil 1/01/07 85,175, 579.60 1/31/07 73,488,712.70 2/28/07 62,279,572.21 3/31/07 63,387,712.08 4/30/07 57,999,328.33 5/31/07 53,052,886.63 6/30/07 69,141,886.09 7/31/07 55,973,444.69 8/31/07 56,738,574.39 9/30/07 54,332,089.62 10/31/07 62,335,616.12 11/30/07 78,241,163.17 12/31/07 92,992,407.68 1/31/08 80,935,072.49 2/29/08 79,815,076.58 3/31/08 75,755,584.16 4/30/08 70,171,420.22 5/31 /08 63,701,375.82 6/30/08 74,301,370.46 7/31/08 77,357,385.95 8/31/08 73,612,781.45 9/30/08 70,870,856.93 10/31/08 61,421,121.17 11/30/08 60,929,733.44 12/31/08 67,373,134.56 1/31/09 56,557,371.00 2/28/09 61,446,169.16 3/31/09 75,602,332.02 4/30/09 69,388,217.66 5/31/09 68,735,769.04 6/30/09 62,589,041.72 7/31/09 66,130,768.09 8/31/09 71,071,962.93 9/30/09 70,242,756.18 tax are $24.7 million in property taxes collected in June, 2013. Cash Trends Summary 12/4/2013 8 10/31/09 68,758,254.71 11/30/09 63,704,336.96 12/31/09 117,203, 577.74 1/31/10 104,838,291.70 2/28/10 104,864,103.11 3/31/10 103,854,789.67 4/30/10 98,183,077.33 5/31/10 111,608,210.69 6/30/10 128, 279, 716.19 7/31/10 119,642,649.15 8/31110 116,632,252.40 9/30/10 118,416, 709.45 10/31110 112,912,072.36 11/30/10 113,513, 586.86 12/31110 121,274,488.95 1/31/11 113,796, 557.05 2/28111 109, 647, 280.68 3/31/11 105,410,957.45 4/30111 98,831,059.73 5/31/11 95,848,921.73 6/30111 126, 998, 337.53 7/31/11 118,336,148.46 8/31111 113,258, 535.54 9/30/11 110, 396, 745.77 10/31/11 106,268,532.08 11/30/11 103,722, 320.22 12/31/11 122,382,409.35 1/31/12 112,856,049.10 2/29/12 108, 263, 714.86 3/31/12 104,341,336.06 4/30/12 102,221,194.49 5/31/12 98,400,589.02 6/30/12 129, 269, 506.53 7/31/12 118,715,231.38 8/31/12 114,706,440.90 9/30/12 116, 874, 708.78 10/31/12 109,940,198.76 11/30/12 107,094, 590.01 12/31/12 125,384,469.62 1/31/13 119,412,780.36 2/28/13 113, 373, 764.76 3/31/13 107,698, 520.03 4/30/13 103,435,158.90 5/31/13 98,352,454.84 6/30/13 125,169,937.15 7/31/13 121,430,845.57 8/31/13 114,023,924.90 9/30/13 115, 040,485.48 10/31/13 109,822,423.95 Cash Trends Summary 12/4/2013 Cash Balances and Outstanding Debt - Total Funds Fiscal Year December 31, 2006 -2012 $300,000,000.00 $250,000,000.00 $200,000,000.00 $150,000,000.00 $100,000,000.00 $50,000,000.00 $0.00 1/01//2007 12/31 /2007 12/31/2008 12131/2009 12/31/2010 12131/2011 12131/2012 Cash Balance Outstanding Debt Year End Cash Debt 1/01//2007 $153,934,542.58 $191,173,205.00 12/31/2007 $191,315,373.73 $213,703,674.00 12/31/2008 $140,621,861.88 $242,780,608.00 12/31/2009 $188,453,001.03 $237,813,273.00 12/31/2010 $227,739,252.18 $235,117,311.00 12/31/2011 $231,757,444.75 $239,075,065.00 12/31/2012 $255,285,203.18 $263,325,022.00 Cash Trends Summary 12/4/2013 10 Cash Balances and Outstanding Debt - Enterprise Funds Fiscal Year December 31, 2006 - 2012 $160,000,000.00 $140,000,000.00 $120,000,000.00 $100,000,000.00 $80,000,000.00 $60,000,000.00 $40,000,000.00 $20,000,000.00 $0.00 1/01//2007 12/31 /2007 12/31/2008 12131/2009 12/31/2010 12131/2011 12131/2012 Cash Balance Outstanding Debt Year End Cash Debt 1/01//2007 $28,657,187.47 $66,099,342.00 12/31/2007 $55,204,053.77 $93,579,690.00 12/31/2008 $44,639,804.67 $86,073,911.00 12/31/2009 $36,891,179.40 $86,092,611.00 12/31/2010 $41,300,042.16 $90,927,476.00 12/31/2011 $58,173,399.01 $105,935,524.00 12/31/2012 $82,506,887.41 $135,741,733.00 Cash Trends Summary 12/4/2013 11 Cash Balances and Outstanding Debt - Governmental Funds Civil City & Redevelopment $200,000,000.00 Fmgral Year December 31, 2006 - 2012 $180,000,000.00 $160,000,000.00 $140,000,000.00 $120,000,000.00 $100,000,000.00 $80,000,000.00 $60,000,000.00 $40,000,000.00 $20,000,000.00 $0.00 1/01112007 12/31 /2007 12/3112008 12131/2009 12/31/2010 1213112011 12/31/2011 Cash Balance Outstanding Debt Year End Cash Debt 1/01//2007 $125,277,355.11 $125,073,863.00 12/31/2007 $136,111,319.96 $120,123,984.00 12/31/2008 $95,982,057.21 $156,706,697.00 12/31/2009 $151,561,821.63 $151,720,662.00 12/31/2010 $186,439,210.02 $144,249,835.00 12/31/2011 $173,584,045.74 $133,139,541.00 12/31/2011 $172,778,315.77 $127,583,289.00 Cash Trends Summary 12/4/2013 12 City of South Bend, Indiana Ratios of Outstanding Debt by Type Last Ten Fiscal Years Governmental Activities Debt Iii■ OR -00106 loi■o■s �I■■■■■- ■j■■1■, ■■■■■■■■■ rt rr rr �r. t� t�: tt• r t r r Estimated Population 105,540 105,206 105,743 104,457 104,069 104,905 106,192 101,168 101,168 101,168 Debt Per 1,737 1,774 1,758 1,830 2,053 2,314 2,239 2,325 2,363 2,603 South Bend Estimated Personal Income 3,143,825,520 3,297,156,040 3,418,459,704 3,450,632,538 3,511,183,991 3,709,126,085 3,679,658,992 3,505,572,368 3,371,120,096 3,371,120,096 South Bend Debt Percent of Income Cash Trends Summary 12/4/2013 13 5.83% 5.66% 5.44% 5.54% 6.09% 6.55% 6.46% 6.71% 7.09% 7.81% Governmental Activities Business -Type Activities General Total Fiscal Obligation Revenue Mortgage Notes /Loans Capital Revenue Mortgage Notes /Loans Capital Primary Year Bonds Bonds Bonds Payable Leases Bonds Bonds Payable Leases Government 2003 1,525,000 85,070,000 30,112,808 8,131,984 3,659,322 31,625,000 1,099,005 21,338,647 794,885 183,356,651 2004 935,000 82,135,000 29,525,289 7,948,868 2,971,007 39,815,000 1,058,415 21,730,271 520,389 186,639,239 2005 320,000 84,225,000 28,994,057 9,539,771 3,454,627 35,990,000 1,015,980 20,659,864 1,710,033 185,909,332 2006 0 82,445,000 27,337,124 11,758,552 3,533,187 44,345,000 972,315 19,258,433 1,523,594 191,173,205 2007 0 78,570,000 25,957,839 7,900,658 7,695,487 73,145,000 926,805 18,380,491 1,127,394 213,703,674 2008 0 115,240,000 24,534,464 9,543,790 7,388,443 67,535,000 878,835 17,031,649 628,427 242,780,608 2009 0 113,975,000 23,061,148 8,470,308 6,214,206 68,225,000 829,020 16,145,358 893,233 237,813,273 2010 0 111,510,000 21,117,295 6,323,199 5,299,341 72,655,000 717,705 16,755,369 799,402 235,177,311 2011 0 101,472,431 19,724,490 4,431,871 7,510,749 88,655,000 660,510 15,542,372 1,077,642 239,075,065 2012 0 96,410,000 17,883,530 4,953,639 8,336,120 117,650,000 601,470 13,848,901 3,641,362 263,325,022 Percent of Total Debt 0.00% 36.61% 6.79% 1.88% 3.17% 44.68% 0.23% 5.26% 1.38% 100.00% Sources: City of South Bend Comprehensive Annual Financial Reports Population statistics obtained from the U.S. Census Bureau. City of South Bend estimated personal income is computed as estimated City population x 2012 South Bend Metro Area Per Capita Income (see Demographic Statistics) Governmental Activities Debt Iii■ OR -00106 loi■o■s �I■■■■■- ■j■■1■, ■■■■■■■■■ rt rr rr �r. t� t�: tt• r t r r Estimated Population 105,540 105,206 105,743 104,457 104,069 104,905 106,192 101,168 101,168 101,168 Debt Per 1,737 1,774 1,758 1,830 2,053 2,314 2,239 2,325 2,363 2,603 South Bend Estimated Personal Income 3,143,825,520 3,297,156,040 3,418,459,704 3,450,632,538 3,511,183,991 3,709,126,085 3,679,658,992 3,505,572,368 3,371,120,096 3,371,120,096 South Bend Debt Percent of Income Cash Trends Summary 12/4/2013 13 5.83% 5.66% 5.44% 5.54% 6.09% 6.55% 6.46% 6.71% 7.09% 7.81%