11.10.2014 Views

FINANCIAL SECTION - School District U-46

FINANCIAL SECTION - School District U-46

FINANCIAL SECTION - School District U-46

SHOW MORE
SHOW LESS

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

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!