DCSD Financial Report - August 2025

AID 1873192 · View on Simbli

Agenda Item

c. Acceptance of the August 2025 Monthly Financial Report ~ Updated 10.2.2025

Summary: Presented by: Mr. Byron Schueneman, Chief Financial Officer, Division of Finance
Request: It is requested that the Board of Education accept the August 2025 Monthly Financial Report.
Contact: Mr. Byron Schueneman, Chief Financial Officer, Division of Finance, 678.676.0270
Status: Attorney Approval Not Required
Monthly Financial
Report
August 30, 2025




FISCAL YEAR 2026

DeKalb County School District
Byron Schueneman, Chief Financial Officer




                                            Page 1
Table of Contents

KEY PERFORMANCE INDICATORS                                         3

BALANCE SHEET                                                      7

STATEMENT OF REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCES   8

SRECFB - BUDGET TO ACTUAL                                          9




                                                                       Page 2
Key Performance Indicators
General Fund Revenues

                                           GF Revenue - Budget to Actual
 $1,800,000,000
 $1,600,000,000
 $1,400,000,000
 $1,200,000,000
 $1,000,000,000
  $800,000,000
  $600,000,000
                                    $36,767,024
  $400,000,000
  $200,000,000
                                                   $22,716,927
            $-
                                                      r




                                                                                      ch
                                                      r




                                                                                               ril


                                                                                                      ay
                     ne


                             ly




                                                                                                              ne
                                                    ry
                                                      r


                                                      r




                                                     y
                                      st




                                                   be


                                                   be
                                                   be


                                                  be




                                                   ar
                          Ju


                                      gu




                                                                                             Ap
                                                 ua




                                                                                                     M
                                                                                    ar
                  Ju




                                                                                                           Ju
                                                nu
                                                 m


                                                 m
                                                 m


                                                to
                                    Au




                                                                                   M
                                               br
                                             ve


                                              ce
                                              te


                                             Oc




                                             Ja


                                            Fe
                                           p




                                           De
                                           No
                                        Se




                                                           Budget   Actual




                                                     Amount Collected               Percentage of Budget
Actual                                                  $22.7M                              1.4%
Benchmark                                               $36.8M                              2.3%
Difference                                              $14.1M                              .9%


                   Revenue Mix
                                                                    State $591M      2.63%


18.05%             13.48%

                                                                      Local $1B            0.41%




                                                  68.47%            Other $27M             11.25%




                  State     Local     Other                                       Received     Remaining


                                                                                                           Page 3
General Fund Expenses

                                           GF Expense - Budget to Actual
 $1,800,000,000.00

 $1,600,000,000.00

 $1,400,000,000.00

 $1,200,000,000.00

 $1,000,000,000.00

  $800,000,000.00

  $600,000,000.00
                                    $94,105,461.00
  $400,000,000.00
                     $98,465,195.32
  $200,000,000.00

               $-
                                                           r




                                                                                                       ay
                        ly




                                                                                                               ne
                                                                                  y
                                            r




                                                           r




                                                                                         ch
                                                          r




                                                                        y
                               st




                                                                                                ril
                                                        be
                                          be


                                                       be


                                                        be




                                                                                ar
                                                                      ar
                     Ju


                               gu




                                                                                              Ap


                                                                                                      M
                                                                                       ar




                                                                                                            Ju
                                                                              ru
                                                                    nu
                                                     m
                                         m




                                                     m
                                                     to
                             Au




                                                                                      M
                                                                               b
                                                   ce
                                                  ve
                                      te


                                                  Oc




                                                                  Ja


                                                                            Fe
                                       p




                                                De
                                                No
                                    Se




                                                      Budget   Actual




                                                     Amount Spent                      Percentage of Budget
Actual + Transfer Out                                  $94.1M                                 5.76%
Benchmark                                              $98.5B                                 5.78%
Difference                                             $4.4M                                  .02%




                                                                                                            Page 4
                                           GF Budget Utilization by Function
                           Instruction 2.3%

                        Pupil Services 3.6%

Improvement of Instructional Services      6.8%

           Instructional Staff Training    7.8%

          Educational Media Services 4.0%

        Federal Grant Administration

              General Administration        13.3%

               School Administration        11.7%

          Support Services - Business               27.6%

        Maintenance and Operations          11.4%

           School Safety and Security      8.9%

      Student Transportation Service 6.0%

           Support Services - Central        14.1%

              Other Support Services0.0%

           School Nutrition Program 3.8%

               Enterprise Operations0.0%

                        Capital Outlay




Significant Functions                                   Amount Spent                  Percentage of Total Spend
Instruction                                               $20.3M                               22.3%
M&O                                                       $26.9M                               29.5%
School Administration                                     $10.8M                               11.8%



                                                             Instruction, 22.3%
                    All Other Functions,
                           36.4%



                                                                   Maintenance And
                                                                   Operation, 29.5%

                       School Administration,
                               11.8%




                                                                                                       Page 5
Fund Balance

                                                       Fund Balance
60%


50%


40%

                                                                                                                  25.4%
30%
                         23.1%


20%                             22.7%



10%


 0%
                                     r




                                                          r




                                                                                         ch
                                                          r
                                               r




                                                                       y
                        st




                                                                                                  ril


                                                                                                         ay
         ne



                 ly




                                                                                                                 ne
                                                                                  y
                                   be


                                             be


                                                       be


                                                       be


                                                                     ar


                                                                                ar
              Ju


                        gu




                                                                                                Ap


                                                                                                        M
                                                                                       ar
      Ju




                                                                                                              Ju
                                                                   nu


                                                                              ru
                                  m




                                                      m
                                           to




                                                     m
                      Au




                                                                                      M
                                                                              b
                                                  ve
                               te




                                                   ce
                                         Oc




                                                                 Ja


                                                                           Fe
                                p




                                                De
                                                No
                             Se




                                    Assigned Reserve       FY26 Anticipated           FY26 Actual



                                    FY26 Fund Balance                 FY26 Actual                   FY26 Anticipated
Nonspendable                              $1.0M
Committed (15%)                         $245.3M                            15.0%                         15.0%
Unassigned                              $126.5M                             7.7%                          8.1%
Total                                   $371.8M                            22.7%                         23.1%




                                                                                                              Page 6
                                                                                        DEKALB COUNTY BOARD OF EDUCATION
                                                                                                   Balance Sheet
                                                                                                Governmental Funds
                                                                                                  August 31, 2025


                                                                                                                                                                        NONMAJOR                  TOTAL
                                                                                        CAPITAL PROJECTS                                   SCHOOL NUTRITION           GOVERNMENTAL            GOVERNMENTAL
                                                              GENERAL FUND                    FUND             DEBT SERVICE FUND                FUND                      FUNDS                  FUNDS
Assets
 Cash and Cash Equivalents                                $          426,331,999    $          612,995,416     $                   -   $           21,709,663     $         (2,168,922)   $       1,058,868,156
 Receivable, Net
   Federal Government                                                          -                         -                         -                1,595,870               22,463,278               24,059,148
   Local                                                                       -                         -                         -                        -                    3,143                    3,143
   Other                                                                 407,955                         -                         -                        -                        -                  407,955
 Inventories                                                           1,469,897                         -                         -                1,018,934                        -                2,488,831
 Accounts Receivable                                                           -                         -                         -                    3,090                  235,700                  238,790
   Total assets and deferred outflows of resources        $          428,209,852    $          612,995,416     $                   -   $           24,327,557     $         20,533,199    $       1,086,066,023

Liabilities
 Accounts Payable                                         $            11,954,061   $            6,248,886     $                   -   $             180,952      $            826,350    $         19,210,249
 Payroll Withholdings Payable                                          44,533,792                        -                         -                       -                         -              44,533,792
 Unearned/Unavailable Revenue                                                   -                        -                         -                       -                   722,004                 722,004
   Total liabilities                                                   56,487,853                6,248,886                         -                 180,952                 1,548,354              64,466,044


   Total liabilities and deferred inflows of resources                 56,487,853                6,248,886                         -                 180,952                 1,548,354              64,466,044

FUND BALANCES
Nonspendable
 Inventories                                              $             1,469,897   $                      -   $                   -   $                    -     $                  -    $          1,469,897
 Reserve for Inventories                                                        -                          -                       -                1,018,934                        -               1,018,934
Restricted
 Capital Projects                                                               -              571,380,175                         -                        -                        -             571,380,175
 Continuation of Grant Programs                                                 -                        -                         -               23,127,671               12,583,979              35,711,650
Committed
 Reserve                                                             241,906,168                           -                       -                          -                      -             241,906,168
Assigned
 Capital Projects                                                               -               35,366,355                         -                          -                      -              35,366,355
 Student Activity Accounts                                                      -                        -                         -                          -              6,400,866               6,400,866
Unassigned
                                                                     128,345,933                         -                         -                        -                        -              128,345,933
   Total fund balances                                               371,721,999               606,746,530                         -               24,146,605               18,984,845            1,021,599,979

   Total Liabilities, Deferred Inflows
   of Resources, and Fund Balances                        $          428,209,852    $          612,995,416     $                   -   $           24,327,557     $         20,533,199    $       1,086,066,023


The notes to financial statements are an integral part of this statement.




                                                                                                                                                                                          Page 7
                                                                                         DEKALB COUNTY BOARD OF EDUCATION
                                                                            Statement of Revenues, Expenditures and Changes in Fund Balances
                                                                                                   Governmental Funds
                                                                                          For the Period Ended August 31, 2025


                                                                                                                                                                                                 TOTAL
                                                                                        CAPITAL PROJECTS                                    SCHOOL NUTRITION           NONMAJOR              GOVERNMENTAL
                                                             GENERAL FUND                     FUND             DEBT SERVICE FUND                 FUND              GOVERNMENTAL FUND            FUNDS
REVENUES
 Property Taxes                                         $             4,100,304     $                    -     $                   -    $                   -      $                -    $          4,100,304
 Sales Taxes                                                                  -                 13,128,217                         -                        -                       -              13,128,217
 State Funds                                                         15,554,036                          -                         -                  251,704               3,646,844              19,452,584
 Federal Funds                                                                -                          -                         -                  365,123               6,655,550               7,020,673
 Charges for Services                                                         -                          -                         -                        -               1,329,421               1,329,421
 Investment Earnings                                                  3,060,787                  4,136,857                         -                        -                       -               7,197,644
 Miscellaneous                                                            1,800                          -                         -                  293,992                 698,828                 994,620
   Total revenues                                                    22,716,927                 17,265,073                         -                  910,819              12,330,642              53,223,462

EXPENDITURES
Current
 Instruction                                                         20,272,523                  9,401,700                         -                         -              4,133,452              33,807,675
 Pupil Services                                                       4,608,560                          -                         -                         -              1,617,881               6,226,441
 Improvement of Instructional Services                                3,131,210                  4,017,524                         -                         -                238,711               7,387,445
 Instructional Staff Training                                            53,209                          -                         -                         -              1,237,782               1,290,991
 Educational Media Services                                             781,957                          -                         -                         -                  3,294                 785,250
 Federal Grant Administration                                                 -                          -                         -                         -                844,723                 844,723
 General Administration                                               5,831,572                          -                         -                         -                340,687               6,172,259
 School Administration                                               10,771,023                          -                         -                         -                 42,145              10,813,168
 Support Services - Business                                          2,685,781                          -                         -                    21,584                 23,431               2,730,796
 Maintenance And Operation                                           26,869,654                    334,887                         -                         -                  5,629              27,210,170
 School Safety And Security                                           2,070,928                          -                         -                         -                126,822               2,197,750
 Student Transportation Service                                       5,553,167                  1,407,990                         -                         -                448,015               7,409,172
 Support Services - Central                                           8,377,535                  1,492,149                         -                         -                  5,499               9,875,183
 School Nutrition Program                                                     -                          -                         -                 5,112,694                      -               5,112,694
 Enterprise Operations                                                   12,949                          -                         -                         -                235,609                 248,558
Capital Outlays
 Facilities Acquistion & Construction                                    85,392                  9,538,246                         -                         -                      -               9,623,638
     Total expenditures                                              91,105,461                 26,192,496                         -                 5,134,277              9,303,678             131,735,913
         Excess (deficiency) of revenues over expenditures          (68,388,534)                (8,927,423)                        -                (4,223,458)             3,026,964             (78,512,451)

OTHER FINANCING SOURCES (USES)
 Operating Transfers From Other Funds                                         -                            -                       -                           -            3,029,046                3,029,046
 Operating Transfers To Other Funds                                  (3,000,000)                           -                       -                           -              (29,046)              (3,029,046)
  Total other financing sources (uses)                               (3,000,000)                           -                       -                           -            3,000,000                        -

        Net change in fund balances                                (71,388,534)                 (8,927,423)                        -                (4,223,458)             6,026,964              (78,512,451)
Fund balances - beginning                                          443,110,533                 615,673,952                         -                28,370,063             12,957,881            1,100,112,429
Fund balances - ending                                  $          371,721,999      $          606,746,530     $                   -   $            24,146,605     $       18,984,845    $       1,021,599,979


The notes to financial statements are an integral part of this statement.




                                                                                                                                                                                             Page 8
                                                                          DEKALB COUNTY BOARD OF EDUCATION
                                                    Schedule of Revenues, Expenditures and Changes in Fund Balances - Budget and Actual
                                                                                    All major fund types
                                                                         For the Year-to-Date as of August 30, 2025
                                                                         With Comparative Totals for June 30, 2025


                                                                                                               GENERAL FUND
                                                                                                                                          Variance with Final
                                                              Orig Budget              Final Budget              Actual 2026                    Budget                Actual 2025
REVENUES
 Property Taxes                                         $        1,001,496,971     $      1,001,496,971    $            4,100,304     $           (997,396,667)   $        946,887,449
 Sales Taxes                                                         6,000,000                6,000,000                         -                   (6,000,000)              8,465,777
 State Funds                                                       590,784,324              590,859,679                15,554,036                 (575,305,643)            558,627,472
 Federal Funds                                                               -                        -                         -                            -                       -
 Charges for Services                                                1,000,000                1,000,000                         -                   (1,000,000)              1,271,658
 Investment Earnings                                                17,500,000               17,500,000                 3,060,787                  (14,439,213)             25,443,797
 Miscellaneous                                                       2,730,000                2,730,000                     1,800                   (2,728,200)              3,427,217
   Total revenues                                                1,619,511,295            1,619,586,650                22,716,927               (1,596,869,723)          1,544,123,370

EXPENDITURES
Current
  Instruction                                                      882,202,444              881,908,530                20,272,523                 861,636,007              919,354,603
  Pupil Services                                                   123,954,162              124,155,828                 4,608,560                 119,547,269               98,266,441
  Improvement of Instructional Services                             44,812,845               45,660,082                 3,131,210                  42,528,872               19,440,348
  Instructional Staff Training                                         581,584                  676,468                    53,209                     623,258                  606,613
  Educational Media Services                                        19,245,384               19,447,152                   781,957                  18,665,195               23,982,980
  Federal Grant Administration                                               -                        -                         -                           -                   23,598
  General Administration                                            45,317,083               43,105,833                 5,831,572                  37,274,261               57,533,446
  School Administration                                             92,008,882               91,811,870                10,771,023                  81,040,847               90,642,207
  Support Services - Business                                        9,733,473               10,083,028                 2,685,781                   7,397,247               23,469,802
  Maintenance And Operation                                        227,960,722              227,708,805                26,869,654                 200,839,151              169,324,234
  School Safety And Security                                        12,155,302               13,006,835                 2,070,928                  10,935,907               21,696,769
  Student Transportation Service                                    91,918,519               93,253,257                 5,553,167                  87,700,091               82,898,384
  Support Services - Central                                        59,456,001               60,027,920                 8,377,535                  51,650,385               51,003,878
  Other Support Services                                             1,734,444                1,617,776                         -                   1,617,776                   29,994
  School Nutrition Program                                             336,368                  336,368                         -                     336,368                  405,846
  Enterprise Operations                                              1,290,576                   (7,401)                   12,949                     (20,350)               1,015,659
Capital Outlays                                                              -                        -                    85,392                     (85,392)                 914,772
Debt Service                                                                 -                        -                         -                           -                        -
    Total current                                                1,612,707,789            1,612,792,351                91,105,461               1,521,686,890            1,560,609,574
      Total expenditures                                         1,612,707,789            1,612,792,351                91,105,461               1,521,686,890            1,560,609,574
          Excess (deficiency) of revenues over
          expenditures                                                6,803,506               6,794,299               (68,388,534)                 (75,182,833)            (16,486,204)

OTHER FINANCING SOURCES (USES)
 Operating Transfers From Other Funds                                         -                       -                         -                            -              31,478,428
 Operating Transfers To Other Funds                                  (8,100,000)             (8,100,000)               (3,000,000)                   5,100,000             (62,366,466)
 Sale or Compensation for the Loss of Capital Assets                    100,000                 100,000                         -                     (100,000)                139,370
   Total other financing sources (uses)                              (8,000,000)             (8,000,000)               (3,000,000)                   5,000,000             (30,748,667)

        Net change in fund balances                                 (1,196,494)              (1,205,701)              (71,388,534)                 (70,182,833)           (47,234,871)
Fund balances - beginning                                          443,110,533              443,110,533               443,110,533                            -            490,345,404
Fund balances - ending                                  $          441,914,039     $        441,904,832    $          371,721,999     $            (70,182,833)   $       443,110,533


The notes to financial statements are an integral part of this statement.




                                                                                                                                                                      Page 9
                                                                          DEKALB COUNTY BOARD OF EDUCATION
                                                    Schedule of Revenues, Expenditures and Changes in Fund Balances - Budget and Actual
                                                                                    All major fund types
                                                                         For the Year-to-Date as of August 30, 2025
                                                                         With Comparative Totals for June 30, 2025


                                                                                                           CAPITAL PROJECTS FUND
                                                                                                                                          Variance with Final
                                                              Orig Budget              Final Budget              Actual 2026                    Budget                   Actual 2025
REVENUES
 Property Taxes                                         $                     -    $                  -     $                   -     $                     -       $                  -
 Sales Taxes                                                                  -                       -                13,128,217                  13,128,217                154,532,044
 State Funds                                                                  -                       -                         -                           -                  4,554,541
 Federal Funds                                                                -                       -                         -                           -                          -
 Charges for Services                                                         -                       -                         -                           -                          -
 Investment Earnings                                                (12,330,946)            (12,330,946)                4,136,857                  16,467,803                 28,725,933
 Miscellaneous                                                                -                       -                         -                           -                    340,058
   Total revenues                                                   (12,330,946)            (12,330,946)               17,265,073                  29,596,020                188,152,576

EXPENDITURES
Current
  Instruction                                                       35,363,679               35,363,679                 9,401,700                  25,961,979                 23,631,055
  Pupil Services                                                             -                        -                         -                           -                          -
  Improvement of Instructional Services                             30,029,491               31,045,343                 4,017,524                  27,027,818                 13,344,860
  Instructional Staff Training                                               -                        -                         -                           -                          -
  Educational Media Services                                                 -                        -                         -                           -                          -
  Federal Grant Administration                                               -                        -                         -                           -                          -
  General Administration                                                     -                        -                         -                           -                          -
  School Administration                                                      -                        -                         -                           -                          -
  Support Services - Business                                                -                        -                         -                           -                          -
  Maintenance And Operation                                         (1,679,600)              (1,679,600)                  334,887                  (2,014,488)                 1,801,398
  School Safety And Security                                                 -                        -                         -                           -                          -
  Student Transportation Service                                     5,742,460                5,742,460                 1,407,990                   4,334,470                  2,779,790
  Support Services - Central                                        13,862,390               13,862,390                 1,492,149                  12,370,241                  5,127,797
  Other Support Services                                                     -                        -                         -                           -                          -
  School Nutrition Program                                                   -                        -                         -                           -                          -
  Enterprise Operations                                                      -                        -                         -                           -                          -
Capital Outlays                                                    612,490,837              665,360,481                 9,538,246                 655,822,236                200,482,662
Debt Service                                                           434,566                  434,566                         -                     434,566                          -
    Total current                                                  696,243,823              750,129,319                26,192,496                 723,936,823                247,167,561
      Total expenditures                                           696,243,823              750,129,319                26,192,496                 723,936,823                247,167,561
          Excess (deficiency) of revenues over
          expenditures                                             (708,574,769)           (762,460,265)               (8,927,423)                753,532,843                 (59,014,986)

OTHER FINANCING SOURCES (USES)
 Operating Transfers From Other Funds                                         -                        -                         -                              -             54,986,031
 Operating Transfers To Other Funds                                           -                        -                         -                              -                      -
 Sale or Compensation for the Loss of Capital Assets                          -                        -                         -                              -              1,062,862
   Total other financing sources (uses)                                       -                        -                         -                              -             56,048,893

        Net change in fund balances                                (708,574,769)           (762,460,265)               (8,927,423)                753,532,843                 (2,966,093)
Fund balances - beginning                                           615,673,952             615,673,952               615,673,952                           -                618,640,045
Fund balances - ending                                  $           (92,900,817)   $       (146,786,313)   $          606,746,530    $            753,532,843       $        615,673,952


The notes to financial statements are an integral part of this statement.




                                                                                                                                                                        Page 10
                                                                          DEKALB COUNTY BOARD OF EDUCATION
                                                    Schedule of Revenues, Expenditures and Changes in Fund Balances - Budget and Actual
                                                                                    All major fund types
                                                                         For the Year-to-Date as of August 30, 2025
                                                                         With Comparative Totals for June 30, 2025


                                                                                                           SCHOOL NUTRITION FUND
                                                                                                                                          Variance with Final
                                                              Orig Budget              Final Budget              Actual 2026                    Budget                 Actual 2025
REVENUES
 Property Taxes                                         $                     -    $                  -     $                   -     $                      -    $                  -
 Sales Taxes                                                                  -                       -                         -                            -                       -
 State Funds                                                                  -                       -                   251,704                      251,704               1,772,268
 Federal Funds                                                       10,357,738              10,357,738                   365,123                   (9,992,615)             58,982,581
 Charges for Services                                                72,861,878              72,861,878                         -                  (72,861,878)                      -
 Investment Earnings                                                          -                       -                         -                            -                       -
 Miscellaneous                                                          612,751                 612,751                   293,992                     (318,759)              2,164,399
   Total revenues                                                    83,832,367              83,832,367                   910,819                  (82,921,548)             62,919,249

EXPENDITURES
Current
  Instruction                                                                 -                       -                         -                           -                        -
  Pupil Services                                                              -                       -                         -                           -                        -
  Improvement of Instructional Services                                       -                       -                         -                           -                        -
  Instructional Staff Training                                                -                       -                         -                           -                        -
  Educational Media Services                                                  -                       -                         -                           -                        -
  Federal Grant Administration                                                -                       -                         -                           -                        -
  General Administration                                                      -                       -                         -                           -                        -
  School Administration                                                       -                       -                         -                           -                        -
  Support Services - Business                                                 -                       -                    21,584                     (21,584)                  49,532
  Maintenance And Operation                                                   -                       -                         -                           -                        -
  School Safety And Security                                                  -                       -                         -                           -                        -
  Student Transportation Service                                              -                       -                         -                           -                        -
  Support Services - Central                                                  -                       -                         -                           -                        -
  Other Support Services                                                      -                       -                         -                           -                        -
  School Nutrition Program                                           85,832,367              85,832,367                 5,112,694                  80,719,674               63,309,133
  Enterprise Operations                                                       -                       -                         -                           -                        -
Capital Outlays                                                               -                       -                         -                           -                        -
Debt Service                                                                  -                       -                         -                           -                        -
    Total current                                                    85,832,367              85,832,367                 5,134,277                  80,698,090               63,358,665
      Total expenditures                                             85,832,367              85,832,367                 5,134,277                  80,698,090               63,358,665
          Excess (deficiency) of revenues over
          expenditures                                               (2,000,000)             (2,000,000)               (4,223,458)                  (2,223,458)               (439,417)

OTHER FINANCING SOURCES (USES)
 Operating Transfers From Other Funds                                 2,000,000               2,000,000                          -                  (2,000,000)                464,659
 Operating Transfers To Other Funds                                           -                       -                          -                           -                       -
 Sale or Compensation for the Loss of Capital Assets                          -                       -                          -                           -                       -
   Total other financing sources (uses)                               2,000,000               2,000,000                          -                  (2,000,000)                464,659

        Net change in fund balances                                           -                       -                (4,223,458)                  (4,223,458)                 25,242
Fund balances - beginning                                            28,370,063              28,370,063                28,370,063                            -              28,344,821
Fund balances - ending                                  $            28,370,063    $         28,370,063     $          24,146,605     $             (4,223,458)   $         28,370,063


The notes to financial statements are an integral part of this statement.




                                                                                                                                                                      Page 11
                                                                          DEKALB COUNTY BOARD OF EDUCATION
                                                    Schedule of Revenues, Expenditures and Changes in Fund Balances - Budget and Actual
                                                                                    All major fund types
                                                                         For the Year-to-Date as of August 30, 2026
                                                                         With Comparative Totals for June 30, 2025


                                                                                                    NONMAJOR GOVERNMENTAL FUNDS
                                                                                                                              Variance with Final
                                                              Orig Budget              Final Budget          Actual 2026            Budget                     Actual 2025
REVENUES
 Property Taxes                                         $                    -     $                  -     $                   -     $              -    $                  -
 Sales Taxes                                                                 -                        -                         -                    -                       -
 State Funds                                                        (1,687,125)              15,876,449                 3,646,844          (12,229,605)             48,833,992
 Federal Funds                                                     152,545,766              164,743,323                 6,655,550         (158,087,774)            188,407,564
 Charges for Services                                                    1,800                    1,800                 1,329,421            1,327,621               2,572,201
 Investment Earnings                                                         -                        -                         -                    -                  14,905
 Miscellaneous                                                         387,778                6,679,413                   698,828           (5,980,585)             20,874,561
   Total revenues                                                  151,248,220              187,300,986                12,330,642         (174,970,344)            260,703,223

EXPENDITURES
Current
  Instruction                                                       52,847,060               75,144,293                 4,133,452          71,010,841              130,265,467
  Pupil Services                                                    40,461,448               47,122,872                 1,617,881          45,504,991               38,799,169
  Improvement of Instructional Services                              1,182,676                2,069,779                   238,711           1,831,068                3,236,069
  Instructional Staff Training                                      47,984,223               53,632,140                 1,237,782          52,394,358               31,023,752
  Educational Media Services                                            45,205                   45,205                     3,294              41,911                  625,854
  Federal Grant Administration                                       7,547,314                7,966,925                   844,723           7,122,202                4,836,467
  General Administration                                             2,246,700                2,706,573                   340,687           2,365,887                5,078,060
  School Administration                                                236,266                  236,266                    42,145             194,121                2,397,400
  Support Services - Business                                           10,500                  146,500                    23,431             123,069                  597,576
  Maintenance And Operation                                            154,733                  154,733                     5,629             149,104                7,316,152
  School Safety And Security                                                 -                2,855,820                   126,822           2,728,998                6,220,551
  Student Transportation Service                                    21,125,640               22,272,553                   448,015          21,824,538                5,525,452
  Support Services - Central                                            61,097                  814,374                     5,499             808,876                1,434,826
  Other Support Services                                                     -                        -                         -                   -                  467,661
  School Nutrition Program                                                   -                        -                         -                   -                1,616,511
  Enterprise Operations                                              4,674,000                4,674,000                   235,609           4,438,391                3,997,935
Capital Outlays                                                            686                      686                         -                 686               20,644,454
Debt Service                                                                 -                        -                         -                   -                        -
    Total current                                                  178,577,548              219,842,719                 9,303,678         210,539,041              264,083,356
      Total expenditures                                           178,577,548              219,842,719                 9,303,678         210,539,041              264,083,356
          Excess (deficiency) of revenues over
          expenditures                                              (27,329,328)            (32,541,733)                3,026,964          35,568,697                (3,380,132)

OTHER FINANCING SOURCES (USES)
 Operating Transfers From Other Funds                                 4,774,000               4,774,000                 3,029,046           (1,744,954)               8,018,741
 Operating Transfers To Other Funds                                           -                (134,750)                  (29,046)             105,704              (32,581,394)
 Sale or Compensation for the Loss of Capital Assets                          -                       -                         -                    -                        -
   Total other financing sources (uses)                               4,774,000               4,639,250                 3,000,000           (1,639,250)             (24,562,652)

        Net change in fund balances                                 (22,555,328)            (27,902,483)                6,026,964          33,929,447               (27,942,785)
Fund balances - beginning                                            12,957,881              12,957,881                12,957,881                   -                40,900,666
Fund balances - ending                                  $            (9,597,447)   $        (14,944,602)   $           18,984,845    $     33,929,447     $          12,957,881


The notes to financial statements are an integral part of this statement.




                                                                                                                                                              Page 12