<strong>School</strong> <strong>District</strong> U-<strong>46</strong> Tort Immunity and Judgment Fund Summary FY 2011 Budget FY 2010 FY 2005 FY 2006 FY 2007 FY 2008 FY 2009 FY 2009 Amended FY 2011 Actual Actual Actual Actual Budget Actual Budget Budget Revenue Taxes $ 4,511,487 $ 3,091,819 $ 3,694,850 $ 3,693,362 $ 4,648,215 $ 4,156,567 $ 4,041,816 $ 4,157,418 Local Revenue 2,477 5,653 9,181 9,192 6,154 3,274 3,274 1,637 Total Revenue 4,513,964 3,097,472 3,704,031 3,702,554 4,654,369 4,159,841 4,045,090 4,159,055 Expenditures Salaries 218,744 236,768 303,343 327,002 339,691 339,016 335,512 - Employee Benefits 11,885 23,667 25,690 28,645 32,301 34,536 48,776 - Purchased Services 6,175,183 6,500,652 8,936,097 8,185,059 8,197,908 8,114,519 8,166,131 8,505,249 Supplies and Materials - - - - 500 - 500 500 Capital Outlay 39,765 128,271 59,327 (1,960) 11,000 - - - Total Expenditures 6,445,577 6,889,358 9,324,457 8,538,7<strong>46</strong> 8,581,400 8,488,071 8,550,919 8,505,749 Excess (Deficiency) of Revenues Over Expenditures (1,931,613) (3,791,886) (5,620,426) (4,836,192) (3,927,031) (4,328,230) (4,505,829) (4,3<strong>46</strong>,694) 3-82 Total Other Financing Sources (Uses) (21,334) 1,022,045 10,657,832 - 4,600,000 (999,415) 14,002,244 (994,781) Net Change in Fund Balance (1,952,947) (2,769,841) 5,037,406 (4,836,192) 672,969 (5,327,645) 9,496,415 (5,341,475) Fund Balance at Beginning of Year (2,949,337) (4,902,284) (7,672,125) (2,634,719) (7,<strong>46</strong>6,787) (7,<strong>46</strong>6,787) (12,794,432) (3,298,017) Fund Balance at End of Year $ (4,902,284) $ (7,672,125) $ (2,634,719) $ (7,470,911) $ (6,793,818) $ (12,794,432) $ (3,298,017) $ (8,639,492) Difference due to change from cash to accrual Fund Balance June 30, 2008 $ (7,470,911) Change due to cash to accrual conversion 4,124 Fund Balance July 1, 2008 $ (7,<strong>46</strong>6,787)
<strong>School</strong> <strong>District</strong> U-<strong>46</strong> Tort Immunity and Judgement Fund Summary FY 2011 Budget FY 2011 Budget Revenue Taxes $ 4,157,418 Local Revenue $ 1,637 Total Revenue 4,159,055 3-83 Local Revenue, $1,637 , 0% Taxes, $4,157,418 , 100%