<strong>School</strong> <strong>District</strong> U-<strong>46</strong> All Funds Except Capital Project Funds 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 Taxes $ 204,497,112 $ 212,030,196 $ 235,978,391 $ 245,143,084 $ 265,230,685 $ 255,136,782 $ 264,562,526 $ 272,360,176 Local Revenue 15,093,574 18,799,361 21,765,417 21,519,115 22,436,999 17,423,676 16,773,125 $ 16,510,894 General State Aid 64,906,589 69,525,159 67,600,037 68,831,089 69,109,6<strong>46</strong> 69,713,879 66,019,919 $ 50,774,220 Categoricals 33,795,239 34,087,239 42,329,718 32,801,960 44,167,085 41,023,867 82,593,399 $ 76,587,197 Federal Aid 22,264,722 22,204,364 22,202,379 26,647,332 27,672,013 23,794,232 39,709,417 $ 40,929,244 Other Revenue 1,155,532 634,784 327,0<strong>46</strong> 542,872 430,198 256,885 397,500 $ 422,500 Total Revenue 341,712,768 357,281,103 390,202,988 395,485,452 429,0<strong>46</strong>,626 407,349,321 470,055,886 457,584,231 $500,000,000 $450,000,000 $400,000,000 3-20 $350,000,000 $300,000,000 $250,000,000 $200,000,000 $150,000,000 $100,000,000 $50,000,000 $- 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 Taxes Local Revenue General State Aid Categoricals Federal Aid Other Revenue
<strong>School</strong> <strong>District</strong> U-<strong>46</strong> All Funds Except Capital Project Funds Revenue Detail 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 Taxes $ 204,497,112 $ 212,030,196 $ 235,978,391 $ 245,143,084 $ 265,230,685 $ 255,136,782 $ 264,562,526 $ 272,360,176 3-21 Local Revenue Mobile Home Privilege Tax 17,310 18,553 17,035 10,037 10,000 9,584 10,000 10,000 Corporate Personal Property Replacement Tax 2,779,771 3,587,865 3,958,910 4,363,842 4,800,000 3,763,972 3,163,856 2,689,278 Village of Hoffman Estates-TIF - - - 204,216 - 81,000 80,000 80,000 <strong>School</strong> Tuition 2,571,695 2,792,403 2,859,770 2,345,964 2,500,000 2,227,295 2,500,000 2,500,000 Trans Fees/Pupils/Parents 310 - 8,984 5,190 10,000 5,410 10,000 10,000 Fees-Bus Trips-Cocurricular 253,520 274,392 329,719 209,676 250,000 563,178 250,000 250,000 Interest on Investments 1,203,643 3,139,056 5,587,451 4,154,540 3,991,999 1,106,553 234,269 116,616 Food Sales to Students-Lunch 4,861,266 5,476,413 5,851,762 6,493,626 7,000,000 6,187,525 7,000,000 7,000,000 Pupil Activities 418,066 444,635 283,434 455,944 500,000 478,387 500,000 505,000 Receivable Fees 300,755 193,025 (77,667) 242,7<strong>46</strong> 250,000 149,404 150,000 175,000 Instructional Materials-Student Program 1,772,251 2,081,960 1,855,526 1,977,574 2,000,000 1,954,876 1,750,000 1,850,000 Other Local Revenue 914,987 791,059 1,090,493 1,055,760 1,125,000 896,492 1,125,000 1,325,000 Total Local Revenue 15,093,574 18,799,361 21,765,417 21,519,115 22,436,999 17,423,676 16,773,125 16,510,894 General State Aid General State Aid 64,287,676 69,525,159 65,292,258 68,831,089 69,109,6<strong>46</strong> 53,944,813 66,019,919 50,774,220 General State Aid-ARRA - - - - - 15,769,066 - - Transition Assistance 618,913 - 2,307,779 - - - - - Total General State Aid 64,906,589 69,525,159 67,600,037 68,831,089 69,109,6<strong>46</strong> 69,713,879 66,019,919 50,774,220 Categoricals Special Education-Private Facility 1,213,648 1,854,535 2,568,962 1,523,224 2,102,158 2,154,336 2,102,158 2,102,158 Special Education-Extraordinary 3,298,995 3,349,059 4,455,775 3,881,363 5,380,103 5,565,141 5,380,102 5,380,103 Special Education-Personnel 4,966,954 4,085,021 6,884,708 4,162,794 6,190,521 5,900,404 6,190,521 6,190,521 Special Education-Orphanage Individual 2,193,988 2,459,694 2,499,018 2,836,892 3,045,652 2,285,715 3,045,652 3,045,652 Special Education-Orphanage Summer 455,672 332,610 384,170 415,877 516,711 540,545 516,711 516,711 Special Education-R.E.I. Program (Reim) (37) - - - - - - - Special Education-Summer <strong>School</strong> 28,955 33,784 32,951 32,938 41,860 44,186 41,860 41,860 Vocational Education Coordination Grant - - - - - - - - Vocational Education Program Improvement Grant 416,507 383,092 361,430 420,024 474,052 476,299 338,397 338,397 Vocational Education-Work Based Learning Grant - - - - - - - - Elem Career Develop Program - - - - - - - - Bilingual Education-Downstate-T.P. 1,509,768 2,148,680 1,901,565 2,680,685 2,175,606 1,488,486 2,994,533 2,787,910 Bilingual Education-Downstate-T.B. 214,671 - - - - - - - Gifted Education - - - - - - - - State Free Lunch and Breakfast 229,512 314,999 283,267 253,831 250,000 363,885 250,000 202,000 <strong>School</strong> Breakfast Incentive 41,220 5,215 23,559 10,361 10,000 7,636 5,000 -