Exhibit B. 2026-1 FTE Analysis

AID 1949901 · View on Simbli

Agenda Item

4. Budget Development Process ~ Updated 1.21.2026

Summary: Presented by: Mr. Byron Schueneman, Chief Financial Officer, Division of Finance
                                      Oct-25      Mar-25      Oct-24
FTE Category                          2026-1      2025-3      2025-1    % Change FY27 FTE Base      RAMP    FY27 School Operation $
Kindergarten                             5,925       5,964       6,028      -1.7%       5880.49   $   93.46 $           549,590.82
Kindergarten EIP                           275         249         274       0.4%        268.42   $   93.46 $            25,086.40
Grades 1 to 3                           16,369      17,070      17,342      -5.6%      16342.37   $ 101.21 $         1,654,011.21
Primary Grades 1-3 EIP                     953         975       1,054      -9.6%        948.39   $ 101.21 $             95,987.05
Grades 4 to 5                           10,277      10,537      10,691      -3.9%      10231.03   $   85.73 $           877,106.60
Grades 4-5 EIP                             644         603         674      -4.5%        631.82   $   85.73 $            54,165.64
Middle School 6 to 8                    15,463      16,075      16,223      -4.7%      15429.69   $   83.45 $        1,287,607.79
Grades 9 to 12                          18,171      18,317      18,659      -2.6%      18038.79   $ 126.63 $         2,284,251.75
Special Education Level 1                2,739       2,760       2,211      23.9%       2718.91   $ 261.99 $            712,326.59
Special Education Level 2                1,154       1,043       1,079       7.0%       1126.07   $ 144.38 $            162,582.59
Special Education Level 3                3,033       2,943       3,173      -4.4%       2992.36   $ 217.23 $            650,030.59
Special Education Level 4                  246         256         260      -5.4%        245.51   $ 435.45 $            106,908.60
Special Education Level 5                  139         167         162     -14.2%        142.35   $ 435.45 $             61,987.97
GNETS Program                                44          45          43      2.3%         43.78   $   83.45 $             3,653.84
Gifted                                   6,253       5,914       5,236      19.4%       6144.30   $ 113.93 $            700,020.06
Remedial Education                         613         761         805     -23.9%        631.77   $   70.47 $            44,520.96
Vocational High School Lab               3,786       3,877       3,958      -4.3%       3768.29   $ 341.23 $         1,285,853.58
Dual Enrollment - General Education        722         596         594      21.5%        695.35             $                  -
Dual Enrollment - Vocational                 38          50          37      2.7%         39.62             $                  -
Study Hall                                    0           0           0                    0.00             $                  -
Other (Non-State Funded)                   176         135           71   147.9%         167.83             $                  -
ESOL                                     3,900       3,859       4,098      -4.8%       3859.88   $   70.47 $           272,005.61
System Total for DeKalb County          90,920      92,196      92,672      -1.9%      90347.04             $       10,827,697.66

Change from October 2024                 -1,752                    Ancipated FY27          -573