DCSD Financial Report - April 2026

AID 2019808 · View on Simbli

Agenda Item

e. Acceptance of the April 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 April 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
April 30, 2026




FISCAL YEAR 2026

DeKalb County School District
Byron Schueneman, Chief Financial Officer




                                            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




                                                                       2
Key Performance Indicators
General Fund Revenues

                                           GF Revenue - Budget to Actual                              $1,638,471,229
 $1,800,000,000
                                                                                          $1,489,845,896
 $1,600,000,000
 $1,400,000,000
 $1,200,000,000                                                                             $1,469,552,286
 $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                                               $1.470B                            89.7%
Benchmark                                            $1.490B                            90.8%
Difference                                            -$20M                             -1.1%


                   Revenue Mix
                          1.94%                                           State $610M        80.49%

                                               33.41%


                                                                            Local $1B            94.85%


  64.66%

                                                                          Other $27M             104.58%




                  State     Local     Other                                   Received    Remaining


                                                                                                                   3
General Fund Expenses

                                         GF Expense - Budget to Actual
 $1,800,000,000
                                                                                                      $1,665,605,469
 $1,600,000,000
                                                                         $1,347,679,244    $1,325,081,415
 $1,400,000,000

 $1,200,000,000

 $1,000,000,000

  $800,000,000

  $600,000,000

  $400,000,000

  $200,000,000

            $-
                  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                              $1.325B                                 79.6%
Benchmark                                          $1.348B                                 80.6%
Difference                                          -$23M                                  -1.0%




                                                                                                                    4
                                          GF Budget Utilization by Function
                           Instruction                                 84.7%

                        Pupil Services                               77.9%

Improvement of Instructional Services                        62.0%

           Instructional Staff Training          32.8%

          Educational Media Services                                          95.2%

        Federal Grant Administration

              General Administration                                    87.2%

               School Administration                                   83.4%

          Support Services - Business                                  84.3%

        Maintenance and Operations                            67.1%

           School Safety and Security                                76.4%

      Student Transportation Service                          66.6%

           Support Services - Central                                  83.7%

              Other Support Services0.4%

           School Nutrition Program                                   79.9%

               Enterprise Operations                                                  122.2%

                        Capital Outlay               46.8%




Significant Functions                              Amount Spent                        Percentage of Total Spend
Instruction                                          $756.1M                                    57.2%
M&O                                                  $156.3M                                    11.8%
Pupil Services                                       $98.3M                                      7.4%

                         All Other Functions,
                                23.5%



                     Pupil Services, 7.4%


                                                              Instruction, 57.2%


                          Maintenance And
                          Operation, 11.8%




                                                                                                             5
Fund Balance

                                                       Fund Balance
60%


50%


40%                                                                                                     35.8%


30%                                                                                                 35.8%

                                                                                                                        25.4%
20%
                        22.7%


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                              $341.6M                            20.8%                            20.8%
Total                                    $585M                             35.8%                            35.8%




                                                                                                                          6
                                                                                                     DEKALB COUNTY BOARD OF EDUCATION
                                                                                                               Balance Sheet
                                                                                                             Governmental Funds
                                                                                                                April 30, 2026



                                                                                                                                                                                  NONMAJOR                TOTAL GOVERNMENTAL
                                                                            GENERAL FUND        CAPITAL PROJECTS FUND        DEBT SERVICE FUND       SCHOOL NUTRITION FUND    GOVERNMENTAL FUNDS                 FUNDS
Assets
 Cash and Cash Equivalents                                         $              657,764,232   $          541,983,323   $                       -   $           25,197,062   $         (9,022,264)   $           1,215,922,352
 Receivable, Net
   Taxes                                                                            2,327,112                        -                           -                        -                      -                    2,327,112
   State Government                                                                65,817,304                        -                           -                        -              2,692,490                   68,509,794
   Federal Government                                                                       -                        -                           -                        -             25,730,309                   25,730,309
   Other                                                                                    -                        -                           -                    3,090                  5,700                        8,790
 Inventories                                                                        1,469,897                        -                           -                1,821,045                      -                    3,290,942
   Total assets and deferred outflows of resources                 $              727,378,545   $          541,983,323   $                       -   $           27,021,197   $         19,406,235    $           1,315,789,300

Liabilities
 Accounts Payable                                                  $                   93,294   $            3,418,544   $                       -   $             604,890    $            18,592     $              4,135,320
 Salaries & Benefits Payable                                                       85,015,758                        -                           -                       -                      -                   85,015,758
 Payroll Withholdings Payable                                                      57,285,606                        -                           -                       -                      -                   57,285,606
 Unearned/Unavailable Revenue                                                               -                        -                           -                       -                722,004                      722,004
   Total liabilities                                                              142,394,658                3,418,544                           -                 604,890                740,596                  147,158,688

   Total liabilities and deferred inflows of resources                            142,394,658                3,418,544                           -                 604,890                740,596                  147,158,688

FUND BALANCES
Nonspendable
  Reserve for Inventories                                          $                1,469,897   $                    -   $                       -   $            1,821,045   $                  -    $              3,290,942
Restricted
  Capital Projects                                                                          -              510,787,523                           -                        -                      -                 510,787,523
  Continuation of Grant Programs                                                            -                        -                           -               24,595,262              7,446,899                  32,042,160
Committed
  Reserve                                                                         241,906,168                        -                           -                        -                      -                 241,906,168
Assigned
  Capital Projects                                                                          -               27,777,256                           -                        -                      -                   27,777,256
  Student Activity Accounts                                                                 -                        -                           -                        -             11,218,741                   11,218,741
Unassigned                                                                        341,607,822                        -                           -                        -                      -                  341,607,822
    Total fund balances                                                           584,983,887              538,564,779                           -               26,416,307             18,665,639                1,168,630,612

   Total Liabilities, Deferred Inflows
   of Resources, and Fund Balances                                 $              727,378,546   $          541,983,323   $                       -   $           27,021,197   $         19,406,235    $           1,315,789,300



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




                                                                                                                                                                                                                    7
                                                                                                     DEKALB COUNTY BOARD OF EDUCATION
                                                                                        Statement of Revenues, Expenditures and Changes in Fund Balances
                                                                                                              Governmental Funds
                                                                                                       For the Period Ended April 30, 2026



                                                                                                                                                                                             NONMAJOR                TOTAL GOVERNMENTAL
                                                                      GENERAL FUND           CAPITAL PROJECTS FUND            DEBT SERVICE FUND            SCHOOL NUTRITION FUND         GOVERNMENTAL FUND                  FUNDS
REVENUES
 Property Taxes                                                 $             949,875,422    $                      -     $                       -        $                    -    $                      -    $             949,875,422
 Sales Taxes                                                                    8,217,231                 116,714,046                             -                             -                           -                  124,931,276
 State Funds                                                                  490,763,575                           -                             -                     1,359,288                  27,184,606                  519,307,469
 Federal Funds                                                                          -                           -                             -                    49,034,197                  81,137,510                  130,171,707
 Charges for Services                                                             386,926                           -                             -                       574,468                   6,552,145                    7,513,538
 Investment Earnings                                                           18,823,641                  17,534,952                             -                        13,675                       2,409                   36,374,676
 Miscellaneous                                                                  1,050,386                     317,235                             -                     1,911,651                  15,180,393                   18,459,664
   Total revenues                                                           1,469,117,180                 134,566,232                             -                    52,893,279                 130,057,063                1,786,633,754

EXPENDITURES
Current
  Instruction                                                                756,136,708                   22,947,372                             -                             -                  59,268,597                 838,352,676
  Pupil Services                                                              98,300,182                            -                             -                             -                  19,258,876                 117,559,059
  Improvement of Instructional Services                                       29,895,526                   13,323,167                             -                             -                   1,061,824                  44,280,517
  Instructional Staff Training                                                   496,154                            -                             -                             -                  24,057,418                  24,553,572
  Educational Media Services                                                  18,634,705                            -                             -                             -                       7,552                  18,642,258
  Federal Grant Administration                                                         -                            -                             -                             -                   4,345,571                   4,345,571
  General Administration                                                      33,959,322                            -                             -                             -                   1,358,884                  35,318,207
  School Administration                                                       78,087,248                            -                             -                             -                     249,634                  78,336,883
  Support Services - Business                                                 16,214,666                            -                             -                       107,934                     193,694                  16,516,294
  Maintenance And Operation                                                  156,305,570                    1,741,082                             -                             -                     789,343                 158,835,996
  School Safety And Security                                                  24,711,406                            -                             -                             -                   6,112,618                  30,824,024
  Student Transportation Service                                              63,384,152                    3,621,609                             -                             -                   8,603,388                  75,609,149
  Support Services - Central                                                  42,083,029                    9,275,841                             -                             -                      40,758                  51,399,628
  Other Support Services                                                           7,219                            -                             -                             -                     284,279                     291,498
  School Nutrition Program                                                     1,337,586                            -                             -                    54,739,101                           -                  56,076,687
  Enterprise Operations                                                          305,419                            -                             -                             -                   2,132,191                   2,437,610
Capital Outlays
  Facilities Acquistion & Construction                                          1,551,989                 160,934,042                             -                             -                      87,500                  162,573,531
      Total expenditures                                                    1,321,410,883                 211,843,113                             -                    54,847,035                 127,852,129                1,715,953,160
           Excess (deficiency) of revenues over expenditures                  147,706,297                 (77,276,881)                            -                    (1,953,756)                  2,204,933                   70,680,594

OTHER FINANCING SOURCES (USES)
 Operating Transfers From Other Funds                                                   -                     167,708                             -                             -                   4,168,120                    4,335,827
 Operating Transfers To Other Funds                                            (3,670,532)                          -                             -                             -                    (665,295)                  (4,335,827)
 Sale or Compensation for the Loss of Capital Assets                              435,106                           -                             -                             -                           -                      435,106
   Total other financing sources (uses)                                        (3,235,427)                    167,708                             -                             -                   3,502,824                      435,106

        Net change in fund balances                                          144,470,870                  (77,109,173)                            -                    (1,953,756)                  5,707,758                   71,115,699
Fund balances - beginning                                                    440,513,017                  615,673,952                             -                    28,370,063                  12,957,881                1,097,514,913
Fund balances - ending                                          $            584,983,887     $            538,564,779     $                       -    $               26,416,307    $             18,665,639    $           1,168,630,612



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




                                                                                                                                                                                                                                  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     $            949,875,422     $             (51,621,549)   $         946,887,449
 Sales Taxes                                                                        6,000,000                   6,000,000                    8,217,231                     2,217,231                8,465,777
 State Funds                                                                      590,784,324                 609,744,258                  490,763,575                  (118,980,683)             558,627,472
 Federal Funds                                                                              -                           -                            -                             -                        -
 Charges for Services                                                               1,000,000                   1,000,000                      386,926                      (613,074)               1,271,658
 Investment Earnings                                                               17,500,000                  17,500,000                   18,823,641                     1,323,641               25,443,797
 Miscellaneous                                                                      2,730,000                   2,730,000                    1,050,386                    (1,679,614)               3,427,217
   Total revenues                                                               1,619,511,295               1,638,471,229                1,469,117,180                  (169,354,049)           1,544,123,370

EXPENDITURES
Current
 Instruction                                                                      875,157,860                892,524,267                   756,136,708                  136,387,559               919,354,380
 Pupil Services                                                                   131,593,829                126,178,986                    98,300,182                   27,878,804                98,266,441
 Improvement of Instructional Services                                             46,150,088                 48,190,367                    29,895,526                   18,294,841                19,440,348
 Instructional Staff Training                                                       1,029,984                  1,513,599                       496,154                    1,017,445                   606,613
 Educational Media Services                                                        19,245,384                 19,579,273                    18,634,705                      944,568                23,982,980
 Federal Grant Administration                                                               -                          -                             -                            -                    23,598
 General Administration                                                            43,738,097                 38,940,098                    33,959,322                    4,980,775                57,533,446
 School Administration                                                             92,237,118                 93,576,238                    78,087,248                   15,488,989                90,642,207
 Support Services - Business                                                       12,819,712                 19,230,846                    16,214,666                    3,016,180                23,469,802
 Maintenance And Operation                                                        227,893,722                232,774,590                   156,305,570                   76,469,020               169,324,234
 School Safety And Security                                                        12,437,618                 32,361,914                    24,711,406                    7,650,508                21,696,769
 Student Transportation Service                                                    91,918,519                 95,160,010                    63,384,152                   31,775,857                82,898,384
 Support Services - Central                                                        55,057,472                 50,262,497                    42,083,029                    8,179,468                51,003,878
 Other Support Services                                                             1,734,444                  1,620,882                         7,219                    1,613,662                    29,994
 School Nutrition Program                                                             336,368                  1,673,954                     1,337,586                      336,368                   405,846
 Enterprise Operations                                                              1,290,576                    250,000                       305,419                      (55,419)                1,015,659
Capital Outlays
 Facilities Acquisition & Construction                                                 67,000                   3,317,949                    1,551,989                    1,765,960                   914,772
Debt Service                                                                                -                           -                            -                            -                         -
    Total current                                                               1,612,707,789               1,657,155,469                1,321,410,883                  335,744,586             1,560,609,351
      Total expenditures                                                        1,612,707,789               1,657,155,469                1,321,410,883                  335,744,586             1,560,609,351
          Excess (deficiency) of revenues over expenditures                         6,803,506                 (18,684,240)                 147,706,297                  166,390,538               (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)                   (3,670,532)                   4,779,468              (64,964,205)
 Sale or Compensation for the Loss of Capital Assets                                  100,000                     100,000                       435,106                      335,106                  139,370
   Total other financing sources (uses)                                            (8,000,000)                 (8,350,000)                   (3,235,427)                   5,114,573              (33,346,406)

        Net change in fund balances                                                (1,196,494)               (27,034,240)                  144,470,870                  171,505,111               (49,832,387)
Fund balances - beginning                                                         440,513,017                440,513,017                   440,513,017                            -               490,345,404
Fund balances - ending                                             $              439,316,523    $           413,478,776      $            584,983,887     $            171,505,111     $         440,513,017


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




                                                                                                                                                                                                     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                   116,714,046                 (312,285,954)             154,532,044
 State Funds                                                                                -                          -                             -                            -                4,554,541
 Federal Funds                                                                              -                          -                             -                            -                        -
 Charges for Services                                                                       -                          -                             -                            -                        -
 Investment Earnings                                                                1,750,000                  1,750,000                    17,534,952                   15,784,952               28,725,933
 Miscellaneous                                                                              -                          -                       317,235                      317,235                  340,058
   Total revenues                                                                 430,750,000                430,750,000                   134,566,232                 (296,183,768)             188,152,576

EXPENDITURES
Current
 Instruction                                                                                -                  58,994,734                   22,947,372                   36,047,363               23,631,055
 Pupil Services                                                                             -                           -                            -                            -                        -
 Improvement of Instructional Services                                                      -                  56,854,061                   13,323,167                   43,530,893               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                    1,741,082                    7,267,283                1,801,398
 School Safety And Security                                                                 -                           -                            -                            -                        -
 Student Transportation Service                                                    (1,000,000)                  5,748,403                    3,621,609                    2,126,794                2,779,790
 Support Services - Central                                                        18,000,000                  37,042,187                    9,275,841                   27,766,347                5,127,797
 Other Support Services                                                                     -                           -                            -                            -                        -
 School Nutrition Program                                                                   -                           -                            -                            -                        -
 Enterprise Operations                                                                      -                           -                            -                            -                        -
Capital Outlays
 Facilities Acquisition & Construction                                             29,491,977                 827,654,087                  160,934,042                 666,720,044               200,482,662
Debt Service                                                                          434,566                           -                            -                           -                         -
    Total current                                                                  56,880,660                 995,301,837                  211,843,113                 783,458,724               247,167,561
      Total expenditures                                                           56,880,660                 995,301,837                  211,843,113                 783,458,724               247,167,561
          Excess (deficiency) of revenues over expenditures                       373,869,340                (564,551,837)                 (77,276,881)                487,274,956               (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                                               457,272,782                (481,148,395)                 (77,109,173)                404,039,222                (2,966,093)
Fund balances - beginning                                                         615,673,952                 615,673,952                  615,673,952                           -               618,640,045
Fund balances - ending                                             $            1,072,946,734    $            134,525,557     $            538,564,779    $            404,039,222     $         615,673,952


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




                                                                                                                                                                                                 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                                                                                -                           -                    1,359,288                      1,359,288                1,772,268
 Federal Funds                                                                     10,357,738                  10,357,738                   49,034,197                     38,676,459               58,982,581
 Charges for Services                                                              72,861,878                  72,861,878                      574,468                    (72,287,410)                 631,350
 Investment Earnings                                                                        -                           -                       13,675                         13,675                        -
 Miscellaneous                                                                        612,751                     612,751                    1,911,651                      1,298,900                1,533,050
   Total revenues                                                                  83,832,367                  83,832,367                   52,893,279                    (30,939,088)              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                                                                -                           -                      107,934                       (107,934)                  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                   54,739,101                     31,093,266               63,309,133
 Enterprise Operations                                                                      -                           -                            -                              -                        -
Capital Outlays
 Facilities Acquisition & Construction                                                      -                           -                            -                              -                        -
Debt Service                                                                                -                           -                            -                              -                        -
    Total current                                                                  85,832,367                  85,832,367                   54,847,035                     30,985,333               63,358,665
      Total expenditures                                                           85,832,367                  85,832,367                   54,847,035                     30,985,333               63,358,665
          Excess (deficiency) of revenues over expenditures                                 -                           -                   (1,953,756)                        46,244                 (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)                                                     -                           -                               -                           -                  464,659

        Net change in fund balances                                                         -                           -                   (1,953,756)                    (1,953,756)                  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     $             26,416,307      $              (1,953,756)   $          28,370,063


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




                                                                                                                                                                                                   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                                                                                   -              34,108,062                    27,184,606                    (6,923,456)              48,833,992
 Federal Funds                                                                                 -             155,524,292                    81,137,510                   (74,386,781)             188,407,787
 Charges for Services                                                                          -                       -                     6,552,145                     6,552,145                2,572,201
 Investment Earnings                                                                           -                       -                         2,409                         2,409                   14,905
 Miscellaneous                                                                            90,320               8,284,600                    15,180,393                     6,895,793               18,276,821
   Total revenues                                                                         90,320             197,916,954                   130,057,063                   (67,859,891)             258,105,706

EXPENDITURES
Current
 Instruction                                                                       16,280,706                  73,936,133                   59,268,597                    14,667,537              130,265,689
 Pupil Services                                                                     3,654,143                  22,661,131                   19,258,876                     3,402,254               38,799,169
 Improvement of Instructional Services                                                      -                   1,612,304                    1,061,824                       550,480                3,236,069
 Instructional Staff Training                                                      24,406,992                  51,878,900                   24,057,418                    27,821,482               31,023,752
 Educational Media Services                                                            29,700                      33,709                        7,552                        26,157                  625,854
 Federal Grant Administration                                                       4,452,160                   6,063,561                    4,345,571                     1,717,991                4,836,467
 General Administration                                                               175,254                   5,028,165                    1,358,884                     3,669,281                5,078,060
 School Administration                                                                      -                     186,079                      249,634                       (63,555)               2,397,400
 Support Services - Business                                                           10,500                     146,500                      193,694                       (47,194)                 597,576
 Maintenance And Operation                                                            131,790                     446,290                      789,343                      (343,053)               7,316,152
 School Safety And Security                                                                 -                   8,988,270                    6,112,618                     2,875,652                6,220,551
 Student Transportation Service                                                       405,957                  30,902,546                    8,603,388                    22,299,158                5,525,452
 Support Services - Central                                                            14,700                     707,748                       40,758                       666,990                1,434,826
 Other Support Services                                                                     -                     491,585                      284,279                       207,306                  467,661
 School Nutrition Program                                                                   -                           -                            -                             -                1,616,511
 Enterprise Operations                                                              4,674,000                   4,743,276                    2,132,191                     2,611,084                3,997,935
Capital Outlays
 Facilities Acquisition & Construction                                                      -                    175,000                        87,500                        87,500               20,644,454
Debt Service                                                                                -                          -                             -                             -                        -
    Total current                                                                  54,235,900                208,001,198                   127,852,129                    80,149,069              264,083,578
      Total expenditures                                                           54,235,900                208,001,198                   127,852,129                    80,149,069              264,083,578
          Excess (deficiency) of revenues over expenditures                       (54,145,580)               (10,084,244)                    2,204,933                    12,289,177               (5,977,872)

OTHER FINANCING SOURCES (USES)
 Operating Transfers From Other Funds                                               4,774,000                   5,129,080                     4,168,120                     (960,961)              10,616,481
 Operating Transfers To Other Funds                                                         -                    (134,750)                     (665,295)                    (530,545)             (32,581,394)
 Sale or Compensation for the Loss of Capital Assets                                        -                           -                             -                            -                        -
   Total other financing sources (uses)                                             4,774,000                   4,994,330                     3,502,824                   (1,491,506)             (21,964,912)

        Net change in fund balances                                               (49,371,580)                 (5,089,914)                   5,707,758                    10,797,671              (27,942,785)
Fund balances - beginning                                                          12,957,881                  12,957,881                   12,957,881                             -               40,900,666
Fund balances - ending                                             $              (36,413,699)     $            7,867,967     $             18,665,639     $              10,797,671    $          12,957,881


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




                                                                                                                                                                                                  12