<strong>School</strong> <strong>District</strong> U-<strong>46</strong> Tort Immunity and Judgment Fund Expenditure Detail by Object 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 Salaries Administrative Salaries $ 157,494 $ 153,603 $ 157,385 $ 166,299 $ 174,614 $ 174,564 $ 173,564 $ - Technical Salaries - 14,000 60,806 68,705 72,140 72,140 75,926 - Stipends 2,000 2,000 2,000 8,000 8,400 6,000 - - Overtime Time and a Half 577 - - - - 1,482 1,312 - Overtime Double Time 137 155 3,112 2,074 2,613 - - - 12-Month Secretaries 58,536 67,010 80,040 81,924 81,924 84,830 84,710 - Total Salaries 218,744 236,768 303,343 327,002 339,691 339,016 335,512 - 3-88 Employee Benefits Teachers Retirement - - - - 1,544 - - - Life Insurance 311 182 160 143 152 162 135 - Medical Insurance 10,954 29,722 24,522 27,141 29,103 33,149 <strong>46</strong>,193 - Dental Insurance 620 1,057 1,008 1,361 1,502 1,225 2,448 - Insurance Differential - (7,294) - - - - - - Total Employee Benefits 11,885 23,667 25,690 28,645 32,301 34,536 48,776 - Purchased Services Technical Services 4<strong>46</strong> 177 - 136 132 135 132 - Instructional Professional Ser - - - - - - - - Legal Services 1,192,992 1,159,381 1,912,155 3,394,440 3,300,000 3,5<strong>46</strong>,604 3,400,000 2,550,000 Other Tech and Prof Serv 631,845 1,007,200 1,503,968 1,110,027 1,138,000 1,075,993 839,000 945,249 Out of <strong>District</strong> Travel 123 - - - - - - - Insurance 1,920,751 1,693,579 1,892,317 1,434,980 1,<strong>46</strong>0,000 904,226 1,<strong>46</strong>0,000 1,<strong>46</strong>0,000 Workers Compensation 1,786,085 2,301,499 2,397,120 1,968,902 2,015,508 2,278,335 2,057,799 2,000,000 Unemployment Compensation 317,858 204,077 277,918 265,953 211,268 249,226 359,200 1,500,000 Property Claims/Tort 258,571 72,895 14,616 (90) 23,000 - - - Liability/Tort Immunity 66,512 61,844 938,003 10,711 50,000 60,000 50,000 50,000 Total 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 Supplies - - - - 500 - 500 500 Capital Outlay Addl/Repl Equipment 39,787 127,019 59,327 (1,447) 8,000 - - - Rpl Equipment/Vandalism and Theft (22) 1,252 - (513) 3,000 - - - Total 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
<strong>School</strong> <strong>District</strong> U-<strong>46</strong> Tort Immunity and Judgment Fund Other Financing Sources (Uses) 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 Other Financing Sources (Uses) Issuance of Bonds $ - $ - $ 4,000,000 $ - $ 4,600,000 $ - $ 15,000,000 $ - Issuance of Debt Certificates - - 6,555,000 - - - - - Premium on Debt Certificates Sold - - 102,832 - - - - - Transfers In - 1,022,045 - - - - - - Transfers Out (21,334) - - - - (999,415) (997,756) (994,781) Total Other Financing Sources (Uses) $ (21,334) $ 1,022,045 $ 10,657,832 $ - $ 4,600,000 $ (999,415) $ 14,002,244 $ (994,781) 3-89