DCSD Financial Report - November 2025

AID 1905611 · View on Simbli

Agenda Item

d. Acceptance of the November 2025 Monthly Financial Report

Summary: Presented by: Mr. Byron Schueneman, Chief Financial Officer, Division of Finance
Request: It is requested that the Board of Education accept the November 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
November 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                              $1,034,322,861
 $1,000,000,000
                                                                $992,224,988
  $800,000,000
  $600,000,000
  $400,000,000
  $200,000,000
            $-
                                                     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                                                $992.3M                              61.3%
Benchmark                                             $1.034B                              63.9%
Difference                                            $42.1M                               2.6%


                   Revenue Mix
                          1.10%           18.85%                   State $591M   31.66%




                                                                     Local $1B             79.31%




       80.05%                                                      Other $27M     40.14%




                  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                                            $575,701,905.00
                                           $575,686,725.29
  $600,000,000.00

  $400,000,000.00

  $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                                  $575.7M                                     35.3%
Benchmark                                              $575.7B                                     35.3%
Difference                                               $0M                                        0%




                                                                                                                 Page 4
                                          GF Budget Utilization by Function
                           Instruction                 35.6%

                        Pupil Services                33.4%

Improvement of Instructional Services               25.6%

           Instructional Staff Training     11.3%

          Educational Media Services                   35.4%

        Federal Grant Administration

              General Administration                    36.9%

               School Administration                    38.1%

          Support Services - Business                           59.9%

        Maintenance and Operations                     35.4%

           School Safety and Security                  35.4%

      Student Transportation Service                28.0%

           Support Services - Central                   39.0%

              Other Support Services0.3%

           School Nutrition Program 0.0%

               Enterprise Operations

                        Capital Outlay      8.5%




Significant Functions                                       Amount Spent               Percentage of Total Spend
Instruction                                                   $314.8M                           55.0%
M&O                                                           $79.8M                            13.9%
Pupil Services                                                $40.8M                             7.1%

                         All Other Functions,
                                24.0%




                     Pupil Services, 7.1%

                                                                  Instruction, 55.0%



                           Maintenance And
                           Operation, 13.9%




                                                                                                        Page 5
Fund Balance

                                                       Fund Balance
60%
                                               54.9%

50%
                                                          52.6%


40%


30%


20%


10%


 0%
                                     r




                                                          r




                                                                                         ch
                                                          r


                                                                        y
                        st




                                                                                                  ril


                                                                                                         ay
         ne



                 ly




                                                                                                                 ne
                                                                                  y
                                               r
                                   be




                                                       be


                                                       be
                                             be




                                                                      ar


                                                                                ar
              Ju


                        gu




                                                                                                Ap


                                                                                                        M
                                                                                       ar
      Ju




                                                                                                              Ju
                                                                    nu


                                                                              ru
                                  m




                                                      m


                                                     m
                                           to
                      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                              $1.5M
Committed (15%)                         $241.9M                             15.0%                        15.0%
Unassigned                                $616.3                            37.6%                        39.9%
Total                                   $859.7M                             52.6%                        54.9%




                                                                                                              Page 6
                                                                                                     DEKALB COUNTY BOARD OF EDUCATION
                                                                                                                Balance Sheet
                                                                                                             Governmental Funds
                                                                                                              November 30, 2025



                                                                                                                                                                                  NONMAJOR               TOTAL GOVERNMENTAL
                                                                            GENERAL FUND        CAPITAL PROJECTS FUND        DEBT SERVICE FUND       SCHOOL NUTRITION FUND    GOVERNMENTAL FUNDS                FUNDS
Assets
 Cash and Cash Equivalents                                         $              724,469,370   $          571,441,150   $                       -   $           25,652,467   $          4,428,651   $           1,325,991,638
 Receivable, Net
   Taxes                                                                          225,544,770                        -                           -                        -                      -                 225,544,770
   State Government                                                                24,681,489                        -                           -                        -                      -                  24,681,489
   Federal Government                                                                       -                        -                           -                        -             16,390,888                  16,390,888
   Local                                                                                    -                        -                           -                        -                  3,143                       3,143
   Other                                                                                    -                        -                           -                    3,090                  5,700                       8,790
 Inventories                                                                        1,469,897                        -                           -                1,671,481                      -                   3,141,378
   Total assets and deferred outflows of resources                 $              976,165,526   $          571,441,150   $                       -   $           27,327,038   $         20,828,381   $           1,595,762,095

Liabilities
 Accounts Payable                                                  $                1,058,415   $                    -   $                       -   $            1,873,100   $           241,255    $              3,172,770
 Salaries & Benefits Payable                                                       54,568,639                        -                           -                        -                     -                  54,568,639
 Payroll Withholdings Payable                                                      60,825,816                        -                           -                        -                     -                  60,825,816
 Unearned/Unavailable Revenue                                                               -                        -                           -                        -               722,004                     722,004
   Total liabilities                                                              116,452,870                        -                           -                1,873,100               963,259                 119,289,228

   Total liabilities and deferred inflows of resources                            116,452,870                        -                           -                1,873,100               963,259                 119,289,228

FUND BALANCES
Nonspendable
  Reserve for Inventories                                          $                1,469,897   $                    -   $                       -   $            1,671,481   $                  -   $              3,141,378
Restricted
  Capital Projects                                                                          -              539,316,075                           -                        -                      -                539,316,075
  Continuation of Grant Programs                                                            -                        -                           -               23,782,457             11,034,831                 34,817,287
Committed
  Reserve                                                                         241,906,168                        -                           -                        -                      -                241,906,168
Assigned
  Capital Projects                                                                          -               32,125,076                           -                        -                      -                 32,125,076
  Student Activity Accounts                                                                 -                        -                           -                        -              8,830,292                  8,830,292
Unassigned
                                                                                  616,336,591                        -                           -                        -                      -                 616,336,591
   Total fund balances                                                            859,712,656              571,441,150                           -               25,453,938             19,865,123               1,476,472,867

   Total Liabilities, Deferred Inflows
   of Resources, and Fund Balances                                 $              976,165,526   $          571,441,150   $                       -   $           27,327,038   $         20,828,381   $           1,595,762,095



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 November 30, 2025



                                                                                                                                                                                           NONMAJOR                TOTAL GOVERNMENTAL
                                                                      GENERAL FUND         CAPITAL PROJECTS FUND            DEBT SERVICE FUND            SCHOOL NUTRITION FUND         GOVERNMENTAL FUND                  FUNDS
REVENUES
 Property Taxes                                                 $           794,243,429    $                      -     $                       -        $                    -    $                      -    $             794,243,429
 Sales Taxes                                                                  3,018,058                  51,527,484                             -                             -                           -                   54,545,542
 State Funds                                                                187,051,880                           -                             -                       667,048                  11,728,373                  199,447,301
 Federal Funds                                                                        -                           -                             -                    20,817,770                  33,313,735                   54,131,506
 Charges for Services                                                           148,389                           -                             -                       209,810                   2,921,511                    3,279,711
 Investment Earnings                                                          7,440,180                   9,724,556                             -                             -                       2,409                   17,167,145
 Miscellaneous                                                                  323,052                      25,077                             -                       904,525                   5,978,915                    7,231,568
   Total revenues                                                           992,224,988                  61,277,117                             -                    22,599,154                  53,944,944                1,130,046,203

EXPENDITURES
Current
  Instruction                                                               314,837,045                    6,873,162                            -                             -                  22,827,876                 344,538,083
  Pupil Services                                                             40,729,817                            -                            -                             -                   9,631,986                  50,361,803
  Improvement of Instructional Services                                      12,364,320                    6,582,460                            -                             -                     387,997                  19,334,777
  Instructional Staff Training                                                  131,862                            -                            -                             -                   9,717,788                   9,849,650
  Educational Media Services                                                  6,870,690                            -                            -                             -                       4,857                   6,875,547
  Federal Grant Administration                                                        -                            -                            -                             -                   2,161,916                   2,161,916
  General Administration                                                     15,278,393                            -                            -                             -                     644,657                  15,923,050
  School Administration                                                      35,065,790                            -                            -                             -                     111,731                  35,177,521
  Support Services - Business                                                 8,044,947                            -                            -                        53,959                      86,874                   8,185,781
  Maintenance And Operation                                                  79,836,795                      832,727                            -                             -                      19,590                  80,689,112
  School Safety And Security                                                 11,164,705                            -                            -                             -                   3,109,680                  14,274,385
  Student Transportation Service                                             26,186,935                    1,830,387                            -                             -                     563,594                  28,580,916
  Support Services - Central                                                 21,835,757                    7,118,621                            -                             -                      22,154                  28,976,532
  Other Support Services                                                          4,114                            -                            -                             -                     123,181                     127,295
  School Nutrition Program                                                            -                            -                            -                    25,461,320                           -                  25,461,320
  Enterprise Operations                                                         131,218                            -                            -                             -                     757,945                     889,164
Capital Outlays
  Facilities Acquistion & Construction                                           85,392                  82,272,562                             -                             -                           -                  82,357,954
      Total expenditures                                                    572,567,780                 105,509,918                             -                    25,515,279                  50,171,827                 753,764,805
           Excess (deficiency) of revenues over expenditures                419,657,208                 (44,232,802)                            -                    (2,916,125)                  3,773,116                 376,281,397

OTHER FINANCING SOURCES (USES)
 Operating Transfers From Other Funds                                                 -                            -                            -                             -                   3,253,808                    3,253,808
 Operating Transfers To Other Funds                                          (3,134,125)                           -                            -                             -                    (119,683)                  (3,253,808)
 Sale or Compensation for the Loss of Capital Assets                             78,818                            -                            -                             -                           -                       78,818
   Total other financing sources (uses)                                      (3,055,307)                           -                            -                             -                   3,134,125                       78,818

        Net change in fund balances                                         416,601,901                 (44,232,802)                            -                    (2,916,125)                  6,907,242                  376,360,215
Fund balances - beginning                                                   443,110,756                 615,673,952                             -                    28,370,063                  12,957,881                1,100,112,652
Fund balances - ending                                          $           859,712,656    $            571,441,150     $                       -    $               25,453,938    $             19,865,123    $           1,476,472,867



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 June 30, 2026
                                                                                  With Comparative Totals for June 30, 2025


                                                                                                                          GENERAL FUND

                                                                Orig Budget                   Final Budget                  Actual 2026            Variance with Final Budget        Actual 2025
REVENUES
 Property Taxes                                          $           1,001,496,971     $           1,001,496,971     $             794,243,429     $            (207,253,541)   $          946,887,449
 Sales Taxes                                                             6,000,000                     6,000,000                     3,018,058                    (2,981,942)                8,465,777
 State Funds                                                           590,784,324                   590,859,679                   187,051,880                  (403,807,799)              558,627,472
 Federal Funds                                                                   -                             -                             -                             -                         -
 Charges for Services                                                    1,000,000                     1,000,000                       148,389                      (851,611)                1,271,658
 Investment Earnings                                                    17,500,000                    17,500,000                     7,440,180                   (10,059,820)               25,443,797
 Miscellaneous                                                           2,730,000                     2,730,000                       323,052                    (2,406,948)                3,427,217
     Total revenues                                                  1,619,511,295                 1,619,586,650                   992,224,988                  (627,361,662)            1,544,123,370

EXPENDITURES
Current
  Instruction                                                          882,624,532                   883,339,108                   314,837,045                  568,502,063                919,354,380
  Pupil Services                                                       123,860,091                   122,098,116                    40,729,817                   81,368,299                 98,266,441
  Improvement of Instructional Services                                 46,417,154                    48,349,660                    12,364,320                   35,985,340                 19,440,348
  Instructional Staff Training                                           1,029,984                     1,163,803                       131,862                    1,031,941                    606,613
  Educational Media Services                                            19,245,384                    19,413,602                     6,870,690                   12,542,912                 23,982,980
  Federal Grant Administration                                                   -                             -                             -                            -                     23,598
  General Administration                                                43,738,097                    41,416,282                    15,278,393                   26,137,889                 57,533,446
  School Administration                                                 92,237,118                    92,070,106                    35,065,790                   57,004,316                 90,642,207
  Support Services - Business                                           12,819,712                    13,425,870                     8,044,947                    5,380,923                 23,469,802
  Maintenance And Operation                                            227,960,722                   225,758,269                    79,836,795                  145,921,473                169,324,234
  School Safety And Security                                            12,437,618                    31,518,216                    11,164,705                   20,353,511                 21,696,769
  Student Transportation Service                                        91,918,519                    93,660,996                    26,186,935                   67,474,061                 82,898,384
  Support Services - Central                                            55,057,472                    55,942,179                    21,835,757                   34,106,422                 51,003,878
  Other Support Services                                                 1,734,444                     1,617,776                         4,114                    1,613,662                     29,994
  School Nutrition Program                                                 336,368                       336,368                             -                      336,368                    405,846
  Enterprise Operations                                                  1,290,576                        (7,401)                      131,218                     (138,620)                 1,015,659
Capital Outlays
  Facilities Acquistion & Construction                                           -                     1,000,000                        85,392                       914,608                   914,772
Debt Service                                                                     -                             -                             -                             -                         -
Total current                                                        1,612,707,789                 1,631,102,950                   572,567,780                 1,058,535,170             1,560,609,351
    Total expenditures                                               1,612,707,789                 1,631,102,950                   572,567,780                 1,058,535,170             1,560,609,351

     Excess (deficiency) of revenues over expenditures                   6,803,506                   (11,516,300)                  419,657,208                  431,173,508                (16,485,981)

OTHER FINANCING SOURCES (USES)
 Operating Transfers From Other Funds                                            -                             -                             -                             -                31,478,428
 Operating Transfers To Other Funds                                     (8,100,000)                   (8,100,000)                   (3,134,125)                    4,965,875               (62,366,466)

 Sale or Compensation for the Loss of Capital Assets                       100,000                       100,000                        78,818                       (21,182)                  139,370
   Total other financing sources (uses)                                 (8,000,000)                   (8,000,000)                   (3,055,307)                    4,944,693               (30,748,667)

       Net change in fund balances                                      (1,196,494)                  (19,516,300)                  416,601,901                  436,118,201                (47,234,648)
Fund balances - beginning                                              443,110,756                   443,110,756                   443,110,756                            -                490,345,404
Fund balances - ending                                   $             441,914,261     $             423,594,456     $             859,712,656     $            436,118,201     $          443,110,756




                                                                                                                                                                                    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 June 30, 2026
                                                                                 With Comparative Totals for June 30, 2025


                                                                                                                CAPITAL PROJECTS FUND

                                                           Orig Budget                  Final Budget                  Actual 2026            Variance with Final Budget       Actual 2025
REVENUES
 Property Taxes                                        $                   -     $                       -     $                       -     $                       -    $                   -
 Sales Taxes                                                     429,000,000                   429,000,000                    51,527,484                  (377,472,516)             154,532,044
 State Funds                                                               -                             -                             -                             -                4,554,541
 Federal Funds                                                             -                             -                             -                             -                        -
 Charges for Services                                                      -                             -                             -                             -                        -
 Investment Earnings                                               1,750,000                     1,750,000                     9,724,556                     7,974,556               28,725,933
 Miscellaneous                                                             -                             -                        25,077                        25,077                  340,058
   Total revenues                                                430,750,000                   430,750,000                    61,277,117                  (369,472,883)             188,152,576

EXPENDITURES
Current
  Instruction                                                              -                    58,994,734                     6,873,162                    52,121,572               23,631,055
  Pupil Services                                                           -                             -                             -                             -                        -
  Improvement of Instructional Services                                    -                    56,340,418                     6,582,460                    49,757,959               13,344,860
  Instructional Staff Training                                             -                             -                             -                             -                        -
  Educational Media Services                                               -                             -                             -                             -                        -
  Federal Grant Administration                                             -                             -                             -                             -                        -
  General Administration                                                   -                             -                             -                             -                        -
  School Administration                                                    -                             -                             -                             -                        -
  Support Services - Business                                              -                             -                             -                             -                        -
  Maintenance And Operation                                       10,045,882                    10,991,635                       832,727                    10,158,908                1,801,398
  School Safety And Security                                               -                             -                             -                             -                        -
  Student Transportation Service                                   1,000,000                     7,195,773                     1,830,387                     5,365,386                2,779,790
  Support Services - Central                                      18,000,000                    36,990,187                     7,118,621                    29,871,567                5,127,797
  Other Support Services                                                   -                             -                             -                             -                        -
  School Nutrition Program                                                 -                             -                             -                             -                        -
  Enterprise Operations                                                    -                             -                             -                             -                        -
Capital Outlays
  Facilities Acquistion & Construction                           373,663,829                   974,256,730                    82,272,562                   891,984,168              200,482,662
Debt Service                                                               -                       434,566                             -                       434,566                        -
    Total current                                                402,709,712                 1,145,204,044                   105,509,918                 1,039,694,126              247,167,561
      Total expenditures                                         402,709,712                 1,145,204,044                   105,509,918                 1,039,694,126              247,167,561
         Excess (deficiency) of revenues over
         expenditures                                             28,040,288                  (714,454,044)                  (44,232,802)                 670,221,242               (59,014,986)

OTHER FINANCING SOURCES (USES)
 Operating Transfers From Other Funds                                      -                             -                              -                            -               54,986,031
 Operating Transfers To Other Funds                              (83,403,442)                  (83,403,442)                             -                   83,403,442                        -
 Sale or Compensation for the Loss of Capital Assets                       -                             -                              -                            -                1,062,862
  Total other financing sources (uses)                           (83,403,442)                  (83,403,442)                             -                   83,403,442               56,048,893

         Net change in fund balances                             (55,363,154)                 (797,857,486)                  (44,232,802)                 753,624,684                (2,966,093)
Fund balances - beginning                                        615,673,952                   615,673,952                   615,673,952                            -               618,640,045
Fund balances - ending                                 $         560,310,799     $            (182,183,534)   $              571,441,150    $             753,624,684     $         615,673,952




                                                                                                                                                                                  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 June 30, 2026
                                                                                   With Comparative Totals for June 30, 2025


                                                                                                                 SCHOOL NUTRITION FUND

                                                             Orig Budget                  Final Budget                  Actual 2026            Variance with Final Budget       Actual 2025
REVENUES
 Property Taxes                                          $                   -     $                       -     $                       -     $                       -    $                   -
 Sales Taxes                                                                 -                             -                             -                             -                        -
 State Funds                                                                 -                             -                       667,048                       667,048                1,772,268
 Federal Funds                                                      10,357,738                    10,357,738                    20,817,770                    10,460,032               58,982,581
 Charges for Services                                               72,861,878                    72,861,878                       209,810                   (72,652,068)                       -
 Investment Earnings                                                         -                             -                             -                             -                        -
 Miscellaneous                                                         612,751                       612,751                       904,525                       291,774                2,164,399
     Total revenues                                                 83,832,367                    83,832,367                    22,599,154                   (61,233,214)                       -

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                                                -                             -                        53,959                       (53,959)                   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                    25,461,320                    60,371,048                63,309,133
  Enterprise Operations                                                      -                             -                             -                             -                         -
Capital Outlays                                                                                                                                                                                  -
  Facilities Acquistion & Construction                                       -                             -                             -                             -                         -
Debt Service                                                                 -                             -                             -                             -                         -
Total current                                                       85,832,367                    85,832,367                    25,515,279                    60,317,088               63,358,665
    Total expenditures                                              85,832,367                    85,832,367                    25,515,279                    60,317,088               63,358,665

     Excess (deficiency) of revenues over expenditures              (2,000,000)                   (2,000,000)                   (2,916,125)                     (916,125)                (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                                            0                             0                    (2,916,125)                   (2,916,125)                  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    $               25,453,938     $              (2,916,125)              28,370,063




                                                                                                                                                                                    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 June 30, 2026
                                                                                        With Comparative Totals for June 30, 2025


                                                                                                           NONMAJOR GOVERNMENTAL FUNDS

                                                             Orig Budget                 Final Budget                   Actual 2026            Variance with Final Budget       Actual 2025
REVENUES
 Property Taxes                                          $                      -   $                     -      $                       -     $                       -    $                   -
 Sales Taxes                                                                    -                         -                              -                             -                        -
 State Funds                                                                    -                22,894,784                     11,728,373                   (11,166,411)              48,833,992
 Federal Funds                                                                  -                85,007,060                     33,313,735                   (51,693,324)             188,407,564
 Charges for Services                                                           -                         -                      2,921,511                     2,921,511                2,572,201
 Investment Earnings                                                            -                         -                          2,409                         2,409                   14,905
 Miscellaneous                                                             90,320                 6,582,133                      5,978,915                      (603,217)              20,874,561
     Total revenues                                                        90,320               114,483,977                     53,944,944                   (60,539,033)             260,703,223

EXPENDITURES
Current
  Instruction                                                       16,280,706                   56,055,336                     22,827,876                    33,227,460              130,265,467
  Pupil Services                                                     3,654,143                   15,343,793                      9,631,986                     5,711,807               38,799,169
  Improvement of Instructional Services                                      -                    1,114,750                        387,997                       726,753                3,236,069
  Instructional Staff Training                                      24,406,992                   32,791,560                      9,717,788                    23,073,772               31,023,752
  Educational Media Services                                            29,700                       25,013                          4,857                        20,155                  625,854
  Federal Grant Administration                                       4,452,160                    5,458,591                      2,161,916                     3,296,675                4,836,467
  General Administration                                               175,254                    2,226,147                        644,657                     1,581,490                5,078,060
  School Administration                                                      -                      186,079                        111,731                        74,348                2,397,400
  Support Services - Business                                           10,500                      146,500                         86,874                        59,626                  597,576
  Maintenance And Operation                                            131,790                      122,350                         19,590                       102,760                7,316,152
  School Safety And Security                                                 -                    2,856,820                      3,109,680                      (252,860)               6,220,551
  Student Transportation Service                                       405,957                    2,004,487                        563,594                     1,440,893                5,525,452
  Support Services - Central                                            14,700                      707,748                         22,154                       685,594                1,434,826
  Other Support Services                                                     -                      491,585                        123,181                       368,404                  467,661
  School Nutrition Program                                                   -                            -                              -                             -                1,616,511
  Enterprise Operations                                              4,674,000                    4,699,000                        757,945                     3,941,055                3,997,935
Capital Outlays                                                              -                            -                              -                             -               20,644,454
  Facilities Acquistion & Construction                                       -                            -                              -                             -                        -
Debt Service                                                        54,235,900                  124,229,759                     50,171,827                    74,057,931              264,083,356
Total current                                                       54,235,900                  124,229,759                     50,171,827                    74,057,931              264,083,356
    Total expenditures                                             (54,145,580)                  (9,745,782)                     3,773,116                    13,518,899               (3,380,132)

     Excess (deficiency) of revenues over expenditures


OTHER FINANCING SOURCES (USES)                                       4,774,000                     4,774,000                     3,253,808                    (1,520,192)               8,018,741
 Operating Transfers From Other Funds                                        -                      (134,750)                     (119,683)                       15,067              (32,581,394)
 Operating Transfers To Other Funds                                          -                             -                             -                             -                        -
 Sale or Compensation for the Loss of Capital Assets                 4,774,000                     4,639,250                     3,134,125                    (1,505,125)             (24,562,652)
   Total other financing sources (uses)
                                                                   (49,371,580)                   (5,106,532)                    6,907,242                    12,013,774              (27,942,785)
       Net change in fund balances                                  12,957,881                    12,957,881                    12,957,881                             -               40,900,666
Fund balances - beginning                                $         (36,413,699)     $              7,851,349    $               19,865,123    $               12,013,774    $          12,957,881
Fund balances - ending




                                                                                                                                                                                              Page 12