<strong>School</strong> <strong>District</strong> U-<strong>46</strong> Debt Service 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 $ 25,750,372 $ 28,312,083 $ 32,321,416 $ 33,390,048 $ 36,379,703 $ 34,386,905 $ 35,724,695 $ 37,536,413 Local Revenue 84,491 54,316 49,452 49,512 30,769 17,633 17,633 8,816 Total Revenue 25,834,863 28,366,399 32,370,868 33,439,560 36,410,472 34,404,538 35,742,328 37,545,229 Expenditures Purchased Services - - - - - - 382,565 - Other Expenditures 25,828,723 26,481,283 30,864,336 36,014,264 36,744,513 38,279,665 39,755,738 39,564,998 Total Expenditures 25,828,723 26,481,283 30,864,336 36,014,264 36,744,513 38,279,665 40,138,303 39,564,998 Excess (Deficiency) of Revenues Over Expenditures 6,140 1,885,116 1,506,532 (2,574,704) (334,041) (3,875,127) (4,395,975) (2,019,769) Total Other Financing Sources (Uses) 1,124,196 (428,970) - - - 4,324,525 4,807,534 2,895,967 3-106 Net Change in Fund Balance 1,130,336 1,456,1<strong>46</strong> 1,506,532 (2,574,704) (334,041) 449,398 411,559 876,198 Fund Balance at Beginning of Year 14,755,200 15,885,536 17,341,682 18,848,214 17,791,613 17,791,613 18,241,011 18,652,570 Fund Balance at End of Year $ 15,885,536 $ 17,341,682 $ 18,848,214 $ 16,273,510 $ 17,457,572 $ 18,241,011 $ 18,652,570 $ 19,528,768 Difference due to change from cash to accrual Fund Balance June 30, 2008 $ 16,273,510 Change due to cash to accrual conversion 1,518,103 Fund Balance July 1, 2008 $ 17,791,613
<strong>School</strong> <strong>District</strong> U-<strong>46</strong> Debt Service Fund Summary FY 2011 Budget FY 2011 Budget Revenue Taxes $ 37,536,413 Local Revenue $ 8,816 Total Revenue 37,545,229 3-107 Local Revenue, $8,816 , 0% Taxes, $37,536,413 , 100%