FINANCIAL SECTION - School District U-46
FINANCIAL SECTION - School District U-46
FINANCIAL SECTION - School District U-46
Create successful ePaper yourself
Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.
BUDGET SUMMARY – FY 2011<br />
All <strong>District</strong> Funds<br />
FY 2010<br />
Actual*<br />
FY 2010<br />
Amended<br />
Budget<br />
FY 2011 Budget<br />
Revenue<br />
Taxes $ 264,920,473 $ 272,722,894<br />
Local Revenue 17,649,193 17,386,428<br />
General State Aid 66,019,919 50,774,220<br />
Categoricals 82,593,399 76,587,197<br />
Federal Aid 39,709,417 40,929,244<br />
Other Revenue 397,500 422,500<br />
Total Revenue 471,289,901 458,822,483<br />
Expenditures<br />
Salaries 241,140,335 224,922,660<br />
Employee Benefits 82,572,233 72,611,540<br />
Purchased Services 32,954,732 31,195,817<br />
Supplies and Materials 24,974,911 23,771,137<br />
Capital Outlay 16,605,328 7,283,311<br />
Other Expenditures 42,644,427 43,090,920<br />
Contingency, Tuition and<br />
Non-Capitalized Equipment 50,938,603 53,854,063<br />
Total Expenditures 491,830,569 456,729,448<br />
Other Financing Sources (Uses) 34,682,565 -<br />
Net Change in Fund Balance $14,141,897 $2,093,035<br />
*Awaiting audited financial reports.<br />
Budget Summary by Fund<br />
Revenues Expenditures<br />
Other Sources<br />
(Uses)<br />
Net Increase<br />
(Decrease)<br />
Operating Funds (or General Fund):<br />
Education Fund $361,605,894 $341,927,351 ($1,<strong>46</strong>1,084) $18,217,459<br />
Transportation Fund 19,194,393 27,028,693 (166,690) (8,000,990)<br />
Operations & Maintenance Fund 24,921,971 23,942,785 (223,412) 755,774<br />
Total Operating Funds 405,722,258 392,898,829 (1,851,186) 10,972,243<br />
Special Revenue Funds:<br />
Tort Immunity & Judgment Fund 4,159,055 8,505,749 (994,781) (5,341,475)<br />
IMRF/Social Security Fund 10,107,690 9,540,872 0 566,818<br />
Working Cash Fund 50,000 0 (50,000) 0<br />
Debt Service Fund:<br />
Debt Service Fund 37,545,229 39,564,998 2,895,967 876,198<br />
Total All Funds Except Capital<br />
Projects Funds 457,584,232 450,510,448 0 7,073,784<br />
Capital Projects Funds:<br />
Fire Prevention & Safety Fund 363,251 4,837,000 0 (4,473,749)<br />
Site & Construction Fund 0 507,000 0 (507,000)<br />
Developers Fees Fund 875,000 875,000 0 0<br />
Total All Funds 458,822,483 456,729,448 0 2,093,035<br />
1-3