<strong>School</strong> <strong>District</strong> U-<strong>46</strong> Education 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 Taxes $ 145,622,064 $ 151,073,784 $ 167,941,1<strong>46</strong> $ 174,360,225 $ 188,195,779 $ 181,421,578 $ 188,905,789 $ 193,832,600 Local Revenue 13,016,730 13,931,160 14,258,927 14,498,137 15,762,083 12,609,603 13,243,547 13,154,265 General State Aid 62,906,589 67,525,159 65,600,037 66,831,089 67,109,6<strong>46</strong> 67,713,879 64,019,919 49,212,735 Categoricals 21,961,686 22,775,356 27,329,896 24,690,059 28,820,564 27,364,584 67,094,972 64,054,549 Federal Aid 22,264,722 22,203,502 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 266,927,323 278,143,745 297,659,431 307,569,714 327,990,283 313,160,761 373,371,144 361,605,893 $400,000,000 3-50 $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> Education Fund 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 $ 145,622,064 $ 151,073,784 $ 167,941,1<strong>46</strong> $ 174,360,225 $ 188,195,779 $ 181,421,578 $ 188,905,789 $ 193,832,600 3-51 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 2,479,771 1,229,955 1,412,143 1,556,582 1,712,160 1,302,880 1,128,547 959,265 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 Fees-Bus Trips-Cocurricular - - - 541 - - - 0 Interest on Investments 600,824 1,6<strong>46</strong>,389 1,963,742 1,193,182 1,764,923 215,510 100,000 50,000 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 (5,208) 47,827 93,182 17,725 25,000 3,142 25,000 25,000 Total Local Revenue 13,016,730 13,931,160 14,258,927 14,498,137 15,762,083 12,609,603 13,243,547 13,154,265 General State Aid General State Aid 62,287,676 67,525,159 63,292,258 66,831,089 67,109,6<strong>46</strong> 51,944,813 64,019,919 49,212,735 General State Aid-ARRA - - - - - 15,769,066 - - Transition Assistance 618,913 - 2,307,779 - - - - - Total General State Aid 62,906,589 67,525,159 65,600,037 66,831,089 67,109,6<strong>46</strong> 67,713,879 64,019,919 49,212,735 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 - Driver Education 185,550 206,351 237,595 234,848 250,000 211,326 250,000 341,000