<strong>School</strong> <strong>District</strong> U-<strong>46</strong> MRF/Social Security Fund Description FY 2011 Budget IMRF/Social Security Fund The IMRF/Social Security Fund is used to account for property tax revenues and related expenditures for contributions to the Illinois Municipal Retirement Fund (IMRF), Social Security, and Medicare. [See 105 ILCS 5/17-1, 21-110, and 21-110.1] 3-90
<strong>School</strong> <strong>District</strong> U-<strong>46</strong> IMRF/Social Security 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 $ 8,678,063 $ 8,986,219 $ 9,261,424 $ 9,761,990 $ 9,928,418 $ 10,213,793 $ 9,671,370 $ 9,920,247 Local Revenue 302,529 311,528 275,936 323,176 334,560 273,425 220,521 187,443 Total Revenue 8,980,592 9,297,747 9,537,360 10,085,166 10,262,978 10,487,218 9,891,891 10,107,690 Expenditures Employee Benefits 9,254,035 9,966,710 9,566,396 9,371,294 10,321,128 9,626,488 9,892,025 9,540,872 Excess (Deficiency) of Revenues Over Expenditures (273,443) (668,963) (29,036) 713,872 (58,150) 860,730 (134) 566,818 Total Other Financing Sources (Uses) 20,000 158,451 - - - - - - Net Change in Fund Balance (253,443) (510,512) (29,036) 713,872 (58,150) 860,730 (134) 566,818 3-91 Fund Balance at Beginning of Year 261,838 8,395 (502,117) (531,153) 591,731 591,731 1,452,<strong>46</strong>1 1,452,327 Fund Balance at End of Year $ 8,395 $ (502,117) $ (531,153) $ 182,719 $ 533,581 $ 1,452,<strong>46</strong>1 $ 1,452,327 $ 2,019,145 Difference due to change from cash to accrual Fund Balance June 30, 2008 $ 182,719 Change due to cash to accrual conversion 409,012 Fund Balance July 1, 2008 $ 591,731