DCSD Financial Report - March 2026

AID 2005640 · View on Simbli

Agenda Item

b. Acceptance of the March 2026 Monthly Financial Report

Summary: Presented by: Mr. Byron Schueneman, Chief Financial Officer, Division of Finance
Request: It is requested that the DeKalb County Board of Education accept the March 2026 Monthly Financial Report.
Contact: Mr. Byron Schueneman, Chief Financial Officer, Division of Finance, 678.676.0270
Status: No Legal Approval Required
Monthly Financial
Report
March 31, 2026




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
                                                                                 $1,389,239,708
 $1,600,000,000
 $1,400,000,000
 $1,200,000,000
                                                                                          $1,384,081,406
 $1,000,000,000
  $800,000,000
  $600,000,000
  $400,000,000
  $200,000,000
            $-            $-
                                              te
                  Ju ne    Ju ly    Au
                                      st     Oc  m
                                                to be
                                                  be  r
                                                      r                        Mar
                                                                                         April    May      Ju ne
                                      gu
                                           No
                                           Deve
                                              ce m
                                                 m be
                                                   be r
                                                      r                           ch
                                       Se    Ja
                                            Fe  nu ary
                                          p    brua ry

                                                       Budget   Actual




                                                 Amount Collected               Percentage of Budget
Actual                                              $1.389B                            85.8%
Benchmark                                           $1.384B                            85.5%
Difference                                           +$5M                              +0.3%


                   Revenue Mix
                          1.86%                                 State $591M         73.41%

                                              31.22%


                                                                  Local $1B              92.83%


   66.92%
                                                                Other $27M               94.69%




                  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
                                                                                      $1,147,331,535.47
 $1,400,000,000.00
                                                                 $1,172,498,938.94
 $1,200,000,000.00

 $1,000,000,000.00

  $800,000,000.00

  $600,000,000.00

  $400,000,000.00

  $200,000,000.00

               $-
                     Ju        st     te          Oc to          Ja          ru      M       Ap      M     Ju
                        ly   Au          m             be r        nu          ary    ar       ril    ay      ne
                               gu         ber
                                                Nove m               ar                 ch
                                                De      be r           y   Fe b
                                    Se p
                                                   cem  be r

                                                     Budget   Actual




                                                    Amount Spent                      Percentage of Budget
Actual + Transfer Out                                 $1.147B                                70.3%
Benchmark                                             $1.172B                                71.2%
Difference                                             -$25M                                 -0.9%




                                                                                                             Page 4
                                          GF Budget Utilization by Function
                           Instruction                            74.3%

                        Pupil Services                          68.6%

Improvement of Instructional Services                   53.8%

           Instructional Staff Training         27.0%

          Educational Media Services                                    83.7%

        Federal Grant Administration

              General Administration                               77.5%

               School Administration                              74.2%

          Support Services - Business                                           106.8%

        Maintenance and Operations                        61.0%

           School Safety and Security                       67.4%

      Student Transportation Service                    55.1%

           Support Services - Central                           68.5%

              Other Support Services0.3%

           School Nutrition Program 0.0%

               Enterprise Operations                                            106.2%

                        Capital Outlay          27.2%




Significant Functions                               Amount Spent                         Percentage of Total Spend
Instruction                                           $652.1M                                     57.0%
M&O                                                   $140.3M                                     12.3%
Pupil Services                                        $85.2M                                       7.4%

                         All Other Functions,
                                23.3%



                     Pupil Services, 7.4%


                                                            Instruction, 57.0%


                          Maintenance And
                          Operation, 12.3%




                                                                                                            Page 5
Fund Balance

                                                       Fund Balance
60%


50%

                                                                                                41.8%
40%
                                                                                        39.8%
30%


20%


10%


 0%
      Ju      Ju ly
                        st     te        Oc     Nove             Ja           ru      M         Ap      M     Ju
         ne           Au          m        to         m            nu           ary    ar         ril    ay      ne
                        gu         ber       be        be r          ar                  ch
                                               rDe cem                 y   Fe b
                             Se p                      be r

                                    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                              $439.5M                            26.8%                         24.8%
Total                                   $682.9M                            41.8%                         39.8%




                                                                                                                 Page 6
                                                                                                     DEKALB COUNTY BOARD OF EDUCATION
                                                                                                               Balance Sheet
                                                                                                             Governmental Funds
                                                                                                               March 31, 2026



                                                                                                                                                                                  NONMAJOR               TOTAL GOVERNMENTAL
                                                                            GENERAL FUND        CAPITAL PROJECTS FUND        DEBT SERVICE FUND       SCHOOL NUTRITION FUND    GOVERNMENTAL FUNDS                FUNDS
Assets
 Cash and Cash Equivalents                                         $              734,559,772   $          544,964,170   $                       -   $           22,693,398   $          4,611,848   $           1,306,829,187
 Receivable, Net
   State Government                                                                57,590,141                        -                           -                        -              1,535,654                  59,125,795
   Federal Government                                                                       -                        -                           -                        -             14,502,359                  14,502,359
   Other                                                                           18,884,579                        -                           -                    3,090                 25,700                  18,913,369
 Inventories                                                                        1,469,897                        -                           -                1,821,045                      -                   3,290,942
   Total assets and deferred outflows of resources                 $              812,504,389   $          544,964,170   $                       -   $           24,517,533   $         20,675,561   $           1,402,661,653

Liabilities
 Accounts Payable                                                  $                   64,172   $             220,838    $                       -   $                    -   $            92,478    $                377,489
 Salaries & Benefits Payable                                                       75,463,665                       -                            -                        -                     -                  75,463,665
 Payroll Withholdings Payable                                                      54,151,573                       -                            -                        -                     -                  54,151,573
 Unearned/Unavailable Revenue                                                               -                       -                            -                        -               722,004                     722,004
   Total liabilities                                                              129,679,410                 220,838                            -                        -               814,482                 130,714,730

   Total liabilities and deferred inflows of resources                            129,679,410                 220,838                            -                        -               814,482                 130,714,730

FUND BALANCES
Nonspendable
  Reserve for Inventories                                          $                1,469,897   $                    -   $                       -   $            1,821,045   $                  -   $              3,290,942
Restricted
  Capital Projects                                                                          -              516,906,465                           -                        -                      -                516,906,465
  Continuation of Grant Programs                                                            -                        -                           -               22,696,488              8,841,864                 31,538,352
Committed
  Reserve                                                                         241,906,168                        -                           -                        -                      -                241,906,168
Assigned
  Capital Projects                                                                          -               27,836,867                           -                        -                      -                  27,836,867
  Student Activity Accounts                                                                 -                        -                           -                        -             11,019,215                  11,019,215
Unassigned                                                                        439,448,914                        -                           -                        -                      -                 439,448,914
    Total fund balances                                                           682,824,979              544,743,331                           -               24,517,533             19,861,079               1,271,946,923

   Total Liabilities, Deferred Inflows
   of Resources, and Fund Balances                                 $              812,504,389   $          544,964,170   $                       -   $           24,517,533   $         20,675,561   $           1,402,661,653



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 March 31, 2026



                                                                                                                                                                                             NONMAJOR                TOTAL GOVERNMENTAL
                                                                      GENERAL FUND           CAPITAL PROJECTS FUND            DEBT SERVICE FUND            SCHOOL NUTRITION FUND         GOVERNMENTAL FUND                  FUNDS
REVENUES
 Property Taxes                                                 $             929,718,138    $                      -     $                       -        $                    -    $                      -    $             929,718,138
 Sales Taxes                                                                    7,604,286                 103,783,105                             -                             -                           -                  111,387,391
 State Funds                                                                  433,737,160                           -                             -                     1,220,840                  24,320,116                  459,278,116
 Federal Funds                                                                          -                           -                             -                    41,949,819                  67,478,060                  109,427,879
 Charges for Services                                                             323,257                           -                             -                       489,183                   5,775,292                    6,587,732
 Investment Earnings                                                           16,924,968                  16,012,592                             -                             -                       2,409                   32,939,969
 Miscellaneous                                                                    931,898                     265,701                             -                     1,756,745                  12,708,486                   15,662,831
   Total revenues                                                           1,389,239,708                 120,061,399                             -                    45,416,587                 110,284,362                1,665,002,056

EXPENDITURES
Current
  Instruction                                                                652,106,808                   22,884,339                             -                             -                  49,888,977                 724,880,124
  Pupil Services                                                              85,222,209                            -                             -                             -                  16,344,521                 101,566,730
  Improvement of Instructional Services                                       25,812,904                   12,240,239                             -                             -                     605,959                  38,659,102
  Instructional Staff Training                                                   400,996                            -                             -                             -                  20,680,332                  21,081,328
  Educational Media Services                                                  16,010,273                            -                             -                             -                       6,069                  16,016,343
  Federal Grant Administration                                                         -                            -                             -                             -                   3,939,703                   3,939,703
  General Administration                                                      29,778,894                            -                             -                             -                   1,293,527                  31,072,421
  School Administration                                                       68,339,093                            -                             -                             -                     220,973                  68,560,067
  Support Services - Business                                                 14,316,956                            -                             -                        97,139                     171,210                  14,585,304
  Maintenance And Operation                                                  140,258,133                    1,557,774                             -                             -                     777,602                 142,593,509
  School Safety And Security                                                  21,238,442                            -                             -                             -                   5,568,958                  26,807,400
  Student Transportation Service                                              51,476,357                    1,830,387                             -                             -                   4,703,515                  58,010,259
  Support Services - Central                                                  37,901,441                    8,971,841                             -                             -                      33,858                  46,907,140
  Other Support Services                                                           4,114                            -                             -                             -                     238,591                     242,705
  School Nutrition Program                                                             -                            -                             -                    49,171,979                           -                  49,171,979
  Enterprise Operations                                                          265,393                            -                             -                             -                   1,972,693                   2,238,086
Capital Outlays
  Facilities Acquistion & Construction                                            878,989                 143,675,149                             -                             -                      87,500                  144,641,638
      Total expenditures                                                    1,144,011,003                 191,159,728                             -                    49,269,117                 106,533,989                1,490,973,837
           Excess (deficiency) of revenues over expenditures                  245,228,705                 (71,098,329)                            -                    (3,852,530)                  3,750,373                  174,028,219

OTHER FINANCING SOURCES (USES)
 Operating Transfers From Other Funds                                                   -                     167,708                             -                             -                   3,702,394                    3,870,101
 Operating Transfers To Other Funds                                            (3,320,532)                          -                             -                             -                    (549,569)                  (3,870,101)
 Sale or Compensation for the Loss of Capital Assets                              403,789                           -                             -                             -                           -                      403,789
   Total other financing sources (uses)                                        (2,916,743)                    167,708                             -                             -                   3,152,824                      403,789

        Net change in fund balances                                          242,311,962                  (70,930,621)                            -                    (3,852,530)                  6,903,197                  174,432,009
Fund balances - beginning                                                    440,513,017                  615,673,952                             -                    28,370,063                  12,957,881                1,097,514,913
Fund balances - ending                                          $            682,824,979     $            544,743,331     $                       -    $               24,517,533    $             19,861,079    $           1,271,946,922



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    $             929,718,138     $             (71,778,833)   $         946,887,449
 Sales Taxes                                                                       6,000,000                     6,000,000                    7,604,286                     1,604,286                8,465,777
 State Funds                                                                     590,784,324                   590,859,679                  433,737,160                  (157,122,519)             558,627,472
 Federal Funds                                                                             -                             -                            -                             -                        -
 Charges for Services                                                              1,000,000                     1,000,000                      323,257                      (676,743)               1,271,658
 Investment Earnings                                                              17,500,000                    17,500,000                   16,924,968                      (575,032)              25,443,797
 Miscellaneous                                                                     2,730,000                     2,730,000                      931,898                    (1,798,102)               3,427,217
   Total revenues                                                              1,619,511,295                 1,619,586,650                1,389,239,708                  (230,346,942)           1,544,123,370

EXPENDITURES
Current
 Instruction                                                                    875,157,860                   877,901,955                   652,106,808                  225,795,147               919,354,380
 Pupil Services                                                                 131,593,829                   124,224,134                    85,222,209                   39,001,925                98,266,441
 Improvement of Instructional Services                                           46,150,088                    47,969,728                    25,812,904                   22,156,824                19,440,348
 Instructional Staff Training                                                     1,029,984                     1,486,985                       400,996                    1,085,989                   606,613
 Educational Media Services                                                      19,245,384                    19,126,855                    16,010,273                    3,116,582                23,982,980
 Federal Grant Administration                                                             -                             -                             -                            -                    23,598
 General Administration                                                          43,738,097                    38,426,980                    29,778,894                    8,648,086                57,533,446
 School Administration                                                           92,237,118                    92,067,606                    68,339,093                   23,728,513                90,642,207
 Support Services - Business                                                     12,819,712                    13,402,065                    14,316,956                     (914,891)               23,469,802
 Maintenance And Operation                                                      227,893,722                   229,895,284                   140,258,133                   89,637,151               169,324,234
 School Safety And Security                                                      12,437,618                    31,518,216                    21,238,442                   10,279,774                21,696,769
 Student Transportation Service                                                  91,918,519                    93,479,645                    51,476,357                   42,003,288                82,898,384
 Support Services - Central                                                      55,057,472                    55,323,699                    37,901,441                   17,422,258                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                       265,393                      (15,393)                1,015,659
Capital Outlays
 Facilities Acquisition & Construction                                                67,000                     3,232,557                      878,989                    2,353,568                   914,772
    Total current                                                              1,612,707,789                 1,630,259,853                1,144,011,003                  486,248,850             1,560,609,351
      Total expenditures                                                       1,612,707,789                 1,630,259,853                1,144,011,003                  486,248,850             1,560,609,351

         Excess (deficiency) of revenues over expenditures                         6,803,506                   (10,673,203)                 245,228,705                  255,901,908               (16,485,981)

OTHER FINANCING SOURCES (USES)
 Operating Transfers From Other Funds                                                      -                             -                             -                            -               31,478,428
 Operating Transfers To Other Funds                                               (8,100,000)                   (8,450,000)                   (3,320,532)                   5,129,468              (64,964,205)
 Sale or Compensation for the Loss of Capital Assets                                 100,000                       100,000                       403,789                      303,789                  139,370
   Total other financing sources (uses)                                           (8,000,000)                   (8,350,000)                   (2,916,743)                   5,433,257              (33,346,406)

        Net change in fund balances                                              (1,196,494)                  (19,023,203)                  242,311,962                  261,335,165               (49,832,387)
Fund balances - beginning                                                       440,513,017                   440,513,017                   440,513,017                            -               490,345,404
Fund balances - ending                                          $               439,316,523     $             421,489,814     $             682,824,979     $            261,335,165     $         440,513,017


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




                                                                                                                                                                                                Page 9
                                                                                          DEKALB COUNTY BOARD OF EDUCATION
                                                                    Schedule of Revenues, Expenditures and Changes in Fund Balances - Budget and Actual
                                                                                                    All major fund types
                                                                                          For the Year-to-Date as of 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                   103,783,105                  (325,216,895)             154,532,044
 State Funds                                                                              -                             -                             -                             -                4,554,541
 Federal Funds                                                                            -                             -                             -                             -                        -
 Charges for Services                                                                     -                             -                             -                             -                        -
 Investment Earnings                                                              1,750,000                     1,750,000                    16,012,592                    14,262,592               28,725,933
 Miscellaneous                                                                            -                             -                       265,701                       265,701                  340,058
   Total revenues                                                               430,750,000                   430,750,000                   120,061,399                  (310,688,601)             188,152,576

EXPENDITURES
Current
 Instruction                                                                               -                   58,994,734                    22,884,339                    36,110,396               23,631,055
 Pupil Services                                                                            -                            -                             -                             -                        -
 Improvement of Instructional Services                                                     -                   56,854,061                    12,240,239                    44,613,822               13,344,860
 Instructional Staff Training                                                              -                            -                             -                             -                        -
 Educational Media Services                                                                -                            -                             -                             -                        -
 Federal Grant Administration                                                              -                            -                             -                             -                        -
 General Administration                                                                    -                            -                             -                             -                        -
 School Administration                                                                     -                            -                             -                             -                        -
 Support Services - Business                                                               -                            -                             -                             -                        -
 Maintenance And Operation                                                         9,954,118                    9,008,365                     1,557,774                     7,450,591                1,801,398
 School Safety And Security                                                                -                            -                             -                             -                        -
 Student Transportation Service                                                   (1,000,000)                   5,748,403                     1,830,387                     3,918,016                2,779,790
 Support Services - Central                                                       18,000,000                   36,990,187                     8,971,841                    28,018,347                5,127,797
 Other Support Services                                                                    -                            -                             -                             -                        -
 School Nutrition Program                                                                  -                            -                             -                             -                        -
 Enterprise Operations                                                                     -                            -                             -                             -                        -
Capital Outlays
 Facilities Acquisition & Construction                                            29,491,977                  827,706,087                   143,675,149                  684,030,938               200,482,662
    Total current                                                                 56,446,094                  995,301,837                   191,159,728                  804,142,109               247,167,561
      Total expenditures                                                          56,446,094                  995,301,837                   191,159,728                  804,142,109               247,167,561

         Excess (deficiency) of revenues over expenditures                      374,303,906                   (564,551,837)                  (71,098,329)                493,453,508               (59,014,986)

OTHER FINANCING SOURCES (USES)
 Operating Transfers From Other Funds                                                      -                            -                       167,708                       167,708               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                       167,708                   (83,235,734)              56,048,893

        Net change in fund balances                                              457,707,348                  (481,148,395)                 (70,930,621)                 410,217,774                (2,966,093)
Fund balances - beginning                                                        615,673,952                   615,673,952                  615,673,952                            -               618,640,045
Fund balances - ending                                          $              1,073,381,300    $              134,525,557    $             544,743,331     $            410,217,774     $         615,673,952


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




                                                                                                                                                                                              Page 10
                                                                                          DEKALB COUNTY BOARD OF EDUCATION
                                                                    Schedule of Revenues, Expenditures and Changes in Fund Balances - Budget and Actual
                                                                                                    All major fund types
                                                                                          For the Year-to-Date as of 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                                                                               -                            -                     1,220,840                       1,220,840                1,772,268
 Federal Funds                                                                    10,357,738                   10,357,738                    41,949,819                      31,592,081               58,982,581
 Charges for Services                                                             72,861,878                   72,861,878                       489,183                     (72,372,696)                 631,350
 Investment Earnings                                                                       -                            -                             -                               -                        -
 Miscellaneous                                                                       612,751                      612,751                     1,756,745                       1,143,994                1,533,050
   Total revenues                                                                 83,832,367                   83,832,367                    45,416,587                     (38,415,780)              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                                                               -                            -                        97,139                         (97,139)                  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                    49,171,979                      36,660,389               63,309,133
 Enterprise Operations                                                                     -                            -                             -                               -                        -
Capital Outlays
 Facilities Acquisition & Construction                                                     -                            -                             -                               -                        -
    Total current                                                                 85,832,367                   85,832,367                    49,269,117                      36,563,250               63,358,665
      Total expenditures                                                          85,832,367                   85,832,367                    49,269,117                      36,563,250               63,358,665

         Excess (deficiency) of revenues over expenditures                        (2,000,000)                   (2,000,000)                   (3,852,530)                    (1,852,530)                (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                                                        -                            -                    (3,852,530)                     (3,852,530)                  25,242
Fund balances - beginning                                                         28,370,063                   28,370,063                    28,370,063                               -               28,344,821
Fund balances - ending                                          $                 28,370,063    $              28,370,063     $              24,517,533       $              (3,852,530)   $          28,370,063


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




                                                                                                                                                                                                Page 11
                                                                                       DEKALB COUNTY BOARD OF EDUCATION
                                                                 Schedule of Revenues, Expenditures and Changes in Fund Balances - Budget and Actual
                                                                                                 All major fund types
                                                                                       For the Year-to-Date as of 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                                                                               -                33,964,098                    24,320,116                    (9,643,982)              48,833,992
 Federal Funds                                                                             -               153,727,229                    67,478,060                   (86,249,169)             188,407,787
 Charges for Services                                                                      -                         -                     5,775,292                     5,775,292                2,572,201
 Investment Earnings                                                                       -                         -                         2,409                         2,409                   14,905
 Miscellaneous                                                                        90,320                 8,239,692                    12,708,486                     4,468,794               18,276,821
   Total revenues                                                                     90,320               195,931,018                   110,284,362                   (85,646,656)             258,105,706

EXPENDITURES
Current
 Instruction                                                                   16,280,706                   72,573,155                    49,888,977                    22,684,178              130,265,689
 Pupil Services                                                                 3,654,143                   21,398,551                    16,344,521                     5,054,029               38,799,169
 Improvement of Instructional Services                                                  -                    1,512,131                       605,959                       906,172                3,236,069
 Instructional Staff Training                                                  24,406,992                   52,715,970                    20,680,332                    32,035,638               31,023,752
 Educational Media Services                                                        29,700                       33,709                         6,069                        27,640                  625,854
 Federal Grant Administration                                                   4,452,160                    5,985,103                     3,939,703                     2,045,399                4,836,467
 General Administration                                                           175,254                    5,036,590                     1,293,527                     3,743,063                5,078,060
 School Administration                                                                  -                      186,079                       220,973                       (34,894)               2,397,400
 Support Services - Business                                                       10,500                      146,500                       171,210                       (24,710)                 597,576
 Maintenance And Operation                                                        131,790                      467,566                       777,602                      (310,036)               7,316,152
 School Safety And Security                                                             -                    8,988,270                     5,568,958                     3,419,312                6,220,551
 Student Transportation Service                                                   405,957                   30,896,436                     4,703,515                    26,192,921                5,525,452
 Support Services - Central                                                        14,700                      707,748                        33,858                       673,891                1,434,826
 Other Support Services                                                                 -                      491,585                       238,591                       252,993                  467,661
 School Nutrition Program                                                               -                            -                             -                             -                1,616,511
 Enterprise Operations                                                          4,674,000                    4,719,000                     1,972,693                     2,746,307                3,997,935
Capital Outlays
 Facilities Acquisition & Construction                                                  -                      175,000                        87,500                        87,500               20,644,454
    Total current                                                              54,235,900                  206,033,392                   106,533,989                    99,499,403              264,083,578
      Total expenditures                                                       54,235,900                  206,033,392                   106,533,989                    99,499,403              264,083,578

         Excess (deficiency) of revenues over expenditures                    (54,145,580)                  (10,102,374)                    3,750,373                   13,852,747               (5,977,872)

OTHER FINANCING SOURCES (USES)
 Operating Transfers From Other Funds                                           4,774,000                     5,129,080                     3,702,394                   (1,426,687)              10,616,481
 Operating Transfers To Other Funds                                                     -                      (134,750)                     (549,569)                    (414,819)             (32,581,394)
 Sale or Compensation for the Loss of Capital Assets                                    -                             -                             -                            -                        -
   Total other financing sources (uses)                                         4,774,000                     4,994,330                     3,152,824                   (1,841,506)             (21,964,912)

        Net change in fund balances                                           (49,371,580)                  (5,108,043)                    6,903,197                    12,011,241              (27,942,785)
Fund balances - beginning                                                      12,957,881                   12,957,881                    12,957,881                             -               40,900,666
Fund balances - ending                                          $             (36,413,699)     $             7,849,838     $              19,861,079     $              12,011,241    $          12,957,881


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




                                                                                                                                                                                           Page 12