FY 2005 FY 2006 FY 2007 FY 2008 FY 2009 FY 2009 Amended FY 2011 Actual Actual Actual Actual Budget Actual Budget Budget Administrative Outreach 1,058,070 1,396,091 1,2<strong>46</strong>,202 1,540,081 1,200,000 - 1,200,000 1,200,000 Teacher Mentoring - - - - - 774,644 - 0 FIE Learning Std and C&TE 84,842 89,753 34,784 38,492 - - - 0 Enhancing Math 25,000 - - - - - - 0 All Day Kindergarten - 44,665 84,036 201,702 16,797 3,118 16,797 16,797 Kane County Recycling Bin - 862 - - - - - 0 Total 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 3-24 Other Revenue McKinley Digital Divide - - - - - - - 0 Education-to-Career Mini-Grant - - - - - - - 0 Strata Systems Grant - - - 10,000 - - - 0 Kane County Recycling Bin 800 (212) (250) - - - - 0 Illinois Professional Learning 14,447 - - - - - - 0 PEP - - - - - - - 0 Dept of Commerce (DCCA) (6,810) - - - - - - 0 Project Lead the Way - - - - - 25,000 - 25,000 Prof Dev for K-3 ICARE 105,7<strong>46</strong> 50,886 - - - - - 0 Illinois Teachers Educ Partnership 56,941 - - - - - - 0 ROE Staff Development - 5,410 - - - - - 0 Midwest Dairy Association Grant - - 17,150 - - - - 0 ISU-SAELP Grant - 20,000 74,415 - - - - 0 Paid Summer Intervention - - - - - - - 0 Stupski Foundation - - - 100,000 - - - 0 Kane County Health Department - - 4,000 3,163 - - - 0 Workforce Development 219,222 54,208 - - - - - 0 SHS Smaller Learning Communities 204,544 142,422 52,593 74,041 - - - 0 National Science Foundation - 13,318 9,833 10,089 1,279 640 - 0 Grand Victoria Foundation 175,000 - - 155,550 228,919 228,950 - 0 Riverside Pub Bilingual PEL 26,483 235,070 - - - - - 0 Grand Victoria Foundation - - - - - - 197,500 197,500 Concert Revenue 1,229 2,474 2,069 1,795 - 2,295 - 0 21st Century Community Learning - - - - - - - 0 NIA Flow Thru 357,930 111,208 167,236 188,234 200,000 - 200,000 200,000 Total 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
<strong>School</strong> <strong>District</strong> U-<strong>46</strong> All Funds Except Capital Project Funds Summary FY 2011 Budget FY 2011 Budget Expenditures Salaries $ 224,922,660 Employee Benefits $ 72,611,540 Purchased Services $ 30,667,167 Supplies and Materials $ 23,771,137 Capital Outlay $ 1,592,961 Other Expenditures $ 43,090,920 Contingency, Tuition and Non-Capitalized Equipment $ 53,854,063 Total Expenditures 450,510,448 3-25 Other Expenditures, $43,090,920 , 10% Contingency, Tuition and Non- Capitalized Equipment, $53,854,063 , 12% Capital Outlay, $1,592,961 , 0% Supplies and Materials, $23,771,137 , 5% Salaries, $224,922,660 , 50% Purchased Services, $30,667,167 , 7% Employee Benefits, $72,611,540 , 16%