DCSD Financial Report - December 2025

AID 1948631 · View on Simbli

Agenda Item

c. Acceptance of the December 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 December 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
December 31, 2025




FISCAL YEAR 2026

DeKalb County School District
Byron Schueneman, Chief Financial Officer
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
Key Performance Indicators
General Fund Revenues

                                           GF Revenue - Budget to Actual
 $1,800,000,000
 $1,600,000,000
 $1,400,000,000
                                                                   $1,157,586,270
 $1,200,000,000
                                                                                 $1,148,108,388
 $1,000,000,000
  $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                                                    $1.158B                                   71.5%
Benchmark                                                 $1.148B                                   70.9%
Difference                                                 $9.5M                                    0.6%


                   Revenue Mix
                          1.23%                                         State $591M         41.32%
                                              21.09%




                                                                           Local $1B                  89.78%




      77.68%                                                            Other $27M            52.31%




                  State     Local     Other                                                Received     Remaining
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
                                                                 $704,212,761.00
                                                   $718,375,672.72
  $800,000,000.00

  $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                                 $718.4M                                   43.2%
Benchmark                                             $704.2M                                   43.7%
Difference                                            $14.2M                                    0.5%
                                          GF Budget Utilization by Function
                           Instruction                    43.4%

                        Pupil Services                   41.8%

Improvement of Instructional Services                 32.0%

           Instructional Staff Training       17.7%

          Educational Media Services                          46.3%

        Federal Grant Administration

              General Administration                          47.3%

               School Administration                          47.5%

          Support Services - Business                                  71.4%

        Maintenance and Operations                        44.5%

           School Safety and Security                     43.6%

      Student Transportation Service                   35.3%

           Support Services - Central                         46.3%

              Other Support Services0.3%

           School Nutrition Program 0.0%

               Enterprise Operations                                  68.8%

                        Capital Outlay 2.7%




Significant Functions                                    Amount Spent                      Percentage of Total Spend
Instruction                                                $383.1M                                  54.4%
M&O                                                        $99.5M                                   14.1%
Pupil Services                                             $51.0M                                    7.2%

                         All Other Functions,
                                24.2%




                     Pupil Services, 7.2%
                                                                      Instruction, 54.4%



                            Maintenance And
                            Operation, 14.1%
Fund Balance

                                                       Fund Balance
60%
                                                             54.6%


50%
                                                               53.1%

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                                $650.1                           39.6%                         38.1%
Total                                   $893.4M                            54.6%                         53.1%
                                                                                           DEKALB COUNTY BOARD OF EDUCATION
                                                                                                      Balance Sheet
                                                                                                   Governmental Funds
                                                                                                    December 31, 2025



                                                                                                                                                                                 NONMAJOR               TOTAL GOVERNMENTAL
                                                             GENERAL FUND            CAPITAL PROJECTS FUND              DEBT SERVICE FUND           SCHOOL NUTRITION FUND    GOVERNMENTAL FUNDS                FUNDS
Assets
 Cash and Cash Equivalents                               $         956,722,736      $              553,521,696      $                         -    $            23,942,493   $          4,158,471   $           1,538,345,396
 Receivable, Net
   Taxes                                                             3,675,014                               -                                -                          -                      -                   3,675,014
   State Government                                                 32,908,652                               -                                -                          -                      -                  32,908,652
   Federal Government                                                        -                               -                                -                          -             16,872,307                  16,872,307
   Other                                                                     -                               -                                -                      3,090                  5,700                       8,790
 Inventories                                                         1,469,897                               -                                -                  1,948,680                      -                   3,418,577
   Total assets and deferred outflows of resources       $         994,776,299      $              553,521,696      $                         -    $            25,894,262   $         21,036,478   $           1,595,228,736


Liabilities
 Accounts Payable                                        $             915,614      $                1,081,873      $                         -    $              505,514    $            99,168    $              2,602,169
 Salaries & Benefits Payable                                        47,385,724                               -                                -                         -                      -                  47,385,724
 Payroll Withholdings Payable                                       53,042,996                               -                                -                         -                      -                  53,042,996
 Unearned/Unavailable Revenue                                                -                               -                                -                         -                722,004                     722,004
  Total liabilities                                                101,344,335                       1,081,873                                -                   505,514                821,171                 103,752,894

   Total liabilities and deferred inflows of resources             101,344,335                       1,081,873                                -                   505,514                821,171                 103,752,894

FUND BALANCES
Nonspendable
  Reserve for Inventories                                $           1,469,897      $                          -    $                         -    $             1,948,680   $                  -   $              3,418,577
Restricted
  Capital Projects                                                             -                   523,966,846                                -                          -                      -                523,966,846
  Continuation of Grant Programs                                               -                             -                                -                 23,440,069             10,944,569                 34,384,638
Committed
  Reserve                                                          241,906,168                                 -                              -                          -                      -                241,906,168
Assigned
  Capital Projects                                                             -                    28,472,977                                -                          -                      -                 28,472,977
  Student Activity Accounts                                                    -                             -                                -                          -              9,270,737                  9,270,737
Unassigned
                                                                   650,055,899                               -                                -                          -                      -                 650,055,899
   Total fund balances                                             893,431,964                     552,439,823                                -                 25,388,748             20,215,307               1,491,475,842

   Total Liabilities, Deferred Inflows
   of Resources, and Fund Balances                       $         994,776,299      $              553,521,696      $                         -    $            25,894,262   $         21,036,478   $           1,595,228,736



                                                                            The notes to financial statements are an integral part of this statement.
                                                                                                DEKALB COUNTY BOARD OF EDUCATION
                                                                                   Statement of Revenues, Expenditures and Changes in Fund Balances
                                                                                                         Governmental Funds
                                                                                               For the Period Ended December 31, 2025



                                                                                                                                                                                          NONMAJOR                TOTAL GOVERNMENTAL
                                                                  GENERAL FUND           CAPITAL PROJECTS FUND              DEBT SERVICE FUND           SCHOOL NUTRITION FUND         GOVERNMENTAL FUND                  FUNDS
REVENUES
 Property Taxes                                               $          899,170,763    $                        -      $                         -     $                    -    $                      -    $             899,170,763
 Sales Taxes                                                               3,735,867                    64,505,876                                -                          -                           -                   68,241,744
 State Funds                                                             244,170,301                             -                                -                    667,048                  14,459,318                  259,296,667
 Federal Funds                                                                     -                             -                                -                 25,514,336                  40,134,500                   65,648,836
 Charges for Services                                                        166,197                             -                                -                    301,683                   3,501,386                    3,969,265
 Investment Earnings                                                       9,960,450                    11,376,944                                -                          -                       2,409                   21,339,803
 Miscellaneous                                                               382,692                        25,077                                -                  1,053,149                   7,411,392                    8,872,310
   Total revenues                                                      1,157,586,270                    75,907,897                                -                 27,536,216                  65,509,004                1,326,539,388

EXPENDITURES
Current
  Instruction                                                           383,147,427                     22,632,250                                -                          -                  29,231,959                 435,011,636
  Pupil Services                                                         50,985,321                              -                                -                          -                  10,472,232                  61,457,553
  Improvement of Instructional Services                                  15,431,875                      7,253,302                                -                          -                     421,300                  23,106,477
  Instructional Staff Training                                              224,418                              -                                -                          -                  12,287,157                  12,511,575
  Educational Media Services                                              8,978,561                              -                                -                          -                       4,857                   8,983,418
  Federal Grant Administration                                                    -                              -                                -                          -                   2,591,588                   2,591,588
  General Administration                                                 19,562,464                              -                                -                          -                     726,177                  20,288,641
  School Administration                                                  43,693,081                              -                                -                          -                     139,370                  43,832,451
  Support Services - Business                                             9,650,736                              -                                -                     64,754                     107,190                   9,822,680
  Maintenance And Operation                                              99,499,672                        999,481                                -                          -                      22,560                 100,521,713
  School Safety And Security                                             13,736,803                              -                                -                          -                   3,669,078                  17,405,880
  Student Transportation Service                                         33,026,683                      1,830,387                                -                          -                     568,668                  35,425,738
  Support Services - Central                                             26,014,148                      7,920,575                                -                          -                      26,291                  33,961,013
  Other Support Services                                                      4,114                              -                                -                          -                     140,973                     145,087
  School Nutrition Program                                                        -                              -                                -                 30,452,776                           -                  30,452,776
  Enterprise Operations                                                     172,066                              -                                -                          -                     976,306                   1,148,372
Capital Outlays
  Facilities Acquistion & Construction                                       85,392                     98,506,032                                -                          -                           -                  98,591,424
      Total expenditures                                                704,212,761                    139,142,027                                -                 30,517,530                  61,385,704                 935,258,023
          Excess (deficiency) of revenues over expenditures             453,373,509                    (63,234,129)                               -                 (2,981,315)                  4,123,300                 391,281,365

OTHER FINANCING SOURCES (USES)
 Operating Transfers From Other Funds                                              -                              -                               -                          -                   3,303,164                    3,303,164
 Operating Transfers To Other Funds                                       (3,134,125)                             -                               -                          -                    (169,039)                  (3,303,164)
 Sale or Compensation for the Loss of Capital Assets                          81,825                              -                               -                          -                           -                       81,825
  Total other financing sources (uses)                                    (3,052,300)                             -                               -                          -                   3,134,125                       81,825

         Net change in fund balances                                    450,321,208                    (63,234,129)                               -                 (2,981,315)                  7,257,426                  391,363,190
Fund balances - beginning                                               443,110,756                    615,673,952                                -                 28,370,063                  12,957,881                1,100,112,652
Fund balances - ending                                        $         893,431,964     $              552,439,823      $                         -    $            25,388,748    $             20,215,307    $           1,491,475,842



                                                                                 The notes to financial statements are an integral part of this statement.
                                                                                          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     $             899,170,763     $            (102,326,208)   $         946,887,449
 Sales Taxes                                                                          6,000,000                    6,000,000                     3,735,867                    (2,264,133)               8,465,777
 State Funds                                                                        590,784,324                  590,859,679                   244,170,301                  (346,689,378)             558,627,472
 Federal Funds                                                                                -                            -                             -                             -                        -
 Charges for Services                                                                 1,000,000                    1,000,000                       166,197                      (833,803)               1,271,658
 Investment Earnings                                                                 17,500,000                   17,500,000                     9,960,450                    (7,539,550)              25,443,797
 Miscellaneous                                                                        2,730,000                    2,730,000                       382,692                    (2,347,308)               3,427,217
   Total revenues                                                                 1,619,511,295                1,619,586,650                 1,157,586,270                  (462,000,380)           1,544,123,370

EXPENDITURES
Current
  Instruction                                                                       882,913,598                  882,914,333                   383,147,427                  499,766,906               919,354,380
  Pupil Services                                                                    123,838,091                  121,893,765                    50,985,321                   70,908,444                98,266,441
  Improvement of Instructional Services                                              46,150,088                   48,156,869                    15,431,875                   32,724,994                19,440,348
  Instructional Staff Training                                                        1,029,984                    1,268,803                       224,418                    1,044,385                   606,613
  Educational Media Services                                                         19,245,384                   19,404,073                     8,978,561                   10,425,512                23,982,980
  Federal Grant Administration                                                                -                            -                             -                            -                    23,598
  General Administration                                                             43,738,097                   41,354,644                    19,562,464                   21,792,180                57,533,446
  School Administration                                                              92,237,118                   92,070,106                    43,693,081                   48,377,025                90,642,207
  Support Services - Business                                                        12,819,712                   13,510,399                     9,650,736                    3,859,663                23,469,802
  Maintenance And Operation                                                         227,960,722                  223,842,712                    99,499,672                  124,343,039               169,324,234
  School Safety And Security                                                         12,437,618                   31,518,216                    13,736,803                   17,781,413                21,696,769
  Student Transportation Service                                                     91,918,519                   93,669,001                    33,026,683                   60,642,318                82,898,384
  Support Services - Central                                                         55,057,472                   56,130,329                    26,014,148                   30,116,181                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                      250,000                       172,066                       77,934                 1,015,659
Capital Outlays                                                                               -                    3,165,557                        85,392                    3,080,165                   914,772
Debt Service                                                                                  -                            -                             -                            -                         -
    Total current                                                                 1,612,707,789                1,631,102,950                   704,212,761                  926,890,188             1,560,609,351
      Total expenditures                                                          1,612,707,789                1,631,102,950                   704,212,761                  926,890,188             1,560,609,351
          Excess (deficiency) of revenues over expenditures                           6,803,506                  (11,516,300)                  453,373,509                  464,889,809               (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                        81,825                      (18,175)                 139,370
   Total other financing sources (uses)                                              (8,000,000)                   (8,000,000)                   (3,052,300)                   4,947,700              (30,748,667)

         Net change in fund balances                                                (1,196,494)                  (19,516,300)                  450,321,208                  469,837,508               (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     $             893,431,964     $            469,837,508     $         443,110,756



The notes to financial statements are an integral part of this statement.
                                                                                          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                     64,505,876                 (364,494,124)                       -
 State Funds                                                                                  -                            -                              -                            -              154,532,044
 Federal Funds                                                                                -                            -                              -                            -                4,554,541
 Charges for Services                                                                         -                            -                              -                            -                        -
 Investment Earnings                                                                  1,750,000                    1,750,000                     11,376,944                    9,626,944               28,725,933
 Miscellaneous                                                                                -                            -                         25,077                       25,077                  340,058
   Total revenues                                                                     1,750,000                  430,750,000                     75,907,897                 (354,842,103)             188,152,576

EXPENDITURES
Current
  Instruction                                                                                 -                   58,994,734                     22,632,250                  36,362,485                23,631,055
  Pupil Services                                                                              -                            -                              -                           -                         -
  Improvement of Instructional Services                                                       -                   56,340,418                      7,253,302                  49,087,116                13,344,860
  Instructional Staff Training                                                                -                            -                              -                           -                         -
  Educational Media Services                                                                  -                            -                              -                           -                         -
  Federal Grant Administration                                                                -                            -                              -                           -                         -
  General Administration                                                                      -                            -                              -                           -                         -
  School Administration                                                                       -                            -                              -                           -                         -
  Support Services - Business                                                                 -                            -                              -                           -                         -
  Maintenance And Operation                                                          10,000,000                    9,008,365                        999,481                   8,008,884                 1,801,398
  School Safety And Security                                                                  -                            -                              -                           -                         -
  Student Transportation Service                                                              -                    5,748,403                      1,830,387                   3,918,016                 2,779,790
  Support Services - Central                                                         18,000,000                   36,990,187                      7,920,575                  29,069,613                 5,127,797
  Other Support Services                                                                      -                            -                              -                           -                         -
  School Nutrition Program                                                                    -                            -                              -                           -                         -
  Enterprise Operations                                                                       -                            -                              -                           -                         -
Capital Outlays                                                                     201,563,473                  823,580,542                     98,506,032                 725,074,510               200,482,662
Debt Service                                                                                  -                      434,566                              -                     434,566                         -
    Total current                                                                   229,563,473                  991,097,217                    139,142,027                 851,955,190               247,167,561
      Total expenditures                                                            229,563,473                  991,097,217                    139,142,027                 851,955,190               247,167,561
          Excess (deficiency) of revenues over expenditures                        (227,813,473)                (560,347,217)                   (63,234,129)                497,113,087               (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)                       -
 Sale or Compensation for the Loss of Capital Assets                                          -                            -                              -                            -                1,062,862
   Total other financing sources (uses)                                                       -                   83,403,442                              -                  (83,403,442)              56,048,893

         Net change in fund balances                                               (227,813,473)                (476,943,775)                   (63,234,129)                413,709,645                (2,966,093)
Fund balances - beginning                                                           615,673,952                  615,673,952                    615,673,952                           -               618,640,045
Fund balances - ending                                                $             387,860,479    $             138,730,178     $              552,439,823    $            413,709,645     $         615,673,952



The notes to financial statements are an integral part of this statement.
                                                                                          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                    25,514,336                   15,156,598               58,982,581
 Charges for Services                                                                72,861,878                   72,861,878                       301,683                  (72,560,195)                          -
 Investment Earnings                                                                          -                            -                             -                            -                           -
 Miscellaneous                                                                          612,751                      612,751                     1,053,149                      440,398                2,164,399
   Total revenues                                                                    83,832,367                   83,832,367                    27,536,216                  (56,296,152)              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                                                                 -                            -                        64,754                      (64,754)                     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                    30,452,776                   55,379,591               63,309,133
  Enterprise Operations                                                                       -                            -                             -                            -                           -
Capital Outlays                                                                               -                            -                             -                            -                           -
Debt Service                                                                                  -                            -                             -                            -                           -
    Total current                                                                    85,832,367                   85,832,367                    30,517,530                   55,314,837               63,358,665
      Total expenditures                                                             85,832,367                   85,832,367                    30,517,530                   55,314,837               63,358,665
          Excess (deficiency) of revenues over expenditures                          (2,000,000)                  (2,000,000)                   (2,981,315)                    (981,315)                 (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                                                          -                            -                    (2,981,315)                  (2,981,315)                     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     $              25,388,748    $              (2,981,315)   $          28,370,063



The notes to financial statements are an integral part of this statement.
                                                                                          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                    14,459,318                   (8,435,466)              48,833,992
 Federal Funds                                                                                  -                 85,007,060                    40,134,500                  (44,872,560)             188,407,564
 Charges for Services                                                                           -                          -                     3,501,386                    3,501,386                2,572,201
 Investment Earnings                                                                            -                          -                         2,409                        2,409                      14,905
 Miscellaneous                                                                             90,320                  6,582,133                     7,411,392                      829,259               20,874,561
   Total revenues                                                                          90,320                114,483,977                    65,509,004                  (48,974,972)             260,703,223


EXPENDITURES
Current
  Instruction                                                                        16,280,706                   56,055,336                    29,231,959                   26,823,378              130,265,467
  Pupil Services                                                                      3,654,143                   15,343,793                    10,472,232                    4,871,561               38,799,169
  Improvement of Instructional Services                                                       -                    1,114,750                       421,300                      693,451                3,236,069
  Instructional Staff Training                                                       24,406,992                   32,791,560                    12,287,157                   20,504,404               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                     2,591,588                    2,867,003                4,836,467
  General Administration                                                                175,254                    2,226,147                       726,177                    1,499,970                5,078,060
  School Administration                                                                       -                      186,079                       139,370                       46,709                2,397,400
  Support Services - Business                                                            10,500                      146,500                       107,190                       39,310                  597,576
  Maintenance And Operation                                                             131,790                      122,350                        22,560                       99,790                7,316,152
  School Safety And Security                                                                  -                    2,856,820                     3,669,078                     (812,258)               6,220,551
  Student Transportation Service                                                        405,957                    2,004,487                       568,668                    1,435,819                5,525,452
  Support Services - Central                                                             14,700                      707,748                        26,291                      681,458                1,434,826
  Other Support Services                                                                      -                      491,585                       140,973                      350,612                  467,661
  School Nutrition Program                                                                    -                            -                             -                            -                1,616,511
  Enterprise Operations                                                               4,674,000                    4,699,000                       976,306                    3,722,694                3,997,935
Capital Outlays                                                                               -                            -                             -                            -               20,644,454
Debt Service                                                                         54,235,900                  124,229,759                    61,385,704                   62,844,054              264,083,356
    Total current                                                                    54,235,900                  124,229,759                    61,385,704                   62,844,054              264,083,356
      Total expenditures                                                            (54,145,580)                  (9,745,782)                    4,123,300                   13,869,082                (3,380,132)
          Excess (deficiency) of revenues over expenditures


OTHER FINANCING SOURCES (USES)
 Operating Transfers From Other Funds                                                 5,445,447                     5,450,527                    3,303,164                   (2,147,363)               8,018,741
 Operating Transfers To Other Funds                                                   3,430,132                     3,295,382                     (169,039)                  (3,464,420)              (32,581,394)
 Sale or Compensation for the Loss of Capital Assets                                          -                             -                            -                            -                           -
   Total other financing sources (uses)                                               8,875,578                     8,745,909                    3,134,125                   (5,611,783)              (24,562,652)


         Net change in fund balances                                                (45,270,002)                    (999,873)                    7,257,426                    8,257,299               (27,942,785)
Fund balances - beginning                                                            12,957,881                   12,957,881                    12,957,881                            -               40,900,666
Fund balances - ending                                                $             (32,312,120)    $             11,958,008     $              20,215,307    $               8,257,299    $          12,957,881



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