<strong>School</strong> <strong>District</strong> U-<strong>46</strong> Capital Projects 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 Local Revenue $ 302,921 $ 100,237 $ 9,585 $ 159 $ 6,154 $ 8,550 $ - $ - Categoricals - 5,298,022 - - - - - - Other Revenue 671,235 - 100,000 - - - - - Total Revenue 974,156 5,398,259 109,585 159 6,154 8,550 - - Expenditures Salaries 395,517 191,329 22,222 18,042 18,944 33,052 - - Employee Benefits <strong>46</strong>,542 38,707 42,448 47,474 - - - - Purchased Services 1,725,405 1,066,240 391,105 516,118 598,203 4<strong>46</strong>,610 210,000 69,000 Supplies and Materials 6,140 27,505 30 - - - - - Capital Outlay 24,556,580 14,423,714 3,520,574 4,620,<strong>46</strong>0 9,103,123 6,152,047 790,000 438,000 Contingency, Tuition and Non-Capitalized Equipment - - - - - 634,024 - - Total Expenditures 26,730,184 15,747,495 3,976,379 5,202,094 9,720,270 7,265,733 1,000,000 507,000 3-124 Excess (Deficiency) of Revenues Over Expenditures (25,756,028) (10,349,236) (3,866,794) (5,201,935) (9,714,116) (7,257,183) (1,000,000) (507,000) Total Other Financing Sources (Uses) 72,625 - 5,117,517 6,200,000 9,700,000 11,072,836 - - Net Change in Fund Balance (25,683,403) (10,349,236) 1,250,723 998,065 (14,116) 3,815,653 (1,000,000) (507,000) Fund Balance at Beginning of Year 35,324,813 9,641,410 (707,826) 542,897 1,295,318 1,295,318 5,110,971 4,110,971 Fund Balance at End of Year $ 9,641,410 $ (707,826) $ 542,897 $ 1,540,962 $ 1,281,202 $ 5,110,971 $ 4,110,971 $ 3,603,971 Difference due to change from cash to accrual Fund Balance June 30, 2008 $ 1,540,962 Change due to cash to accrual conversion (245,644) Fund Balance July 1, 2008 $ 1,295,318
<strong>School</strong> <strong>District</strong> U-<strong>46</strong> Capital Projects Fund Summary FY 2011 Budget FY 2005 FY 2006 FY 2007 FY 2008 FY 2009 FY 2009 FY 2010 FY 2011 Actual Actual Actual Actual Budget Actual Budget Budget Amend Revenue Local Revenue $ 302,921 $ 100,237 $ 9,585 $ 159 $ 6,154 $ 8,550 $ - $ - Categoricals - 5,298,022 - - - - - - Other Revenue 671,235 - 100,000 - - - - - Total Revenue 974,156 5,398,259 109,585 159 6,154 8,550 - - 3-125 $6,000,000 $5,000,000 $4,000,000 $3,000,000 $2,000,000 $1,000,000 $- Amend Actual Actual Actual Actual Budget Actual Budget Budget FY 2005 FY 2006 FY 2007 FY 2008 FY 2009 FY 2009 FY 2010 FY 2011 Local Revenue Categoricals Other Revenue