DCSD Financial Report - May 2026

AID 2030988 · View on Simbli

Agenda Item

d. Acceptance of the May 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 May 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
May 31, 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
                                                                                   $1,570,904,814
 $1,800,000,000
 $1,600,000,000
 $1,400,000,000
                                                                                                     $1,539,485,425
 $1,200,000,000
 $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                                               $1.54B                             94.0%
Benchmark                                            $1.57B                             95.8%
Difference                                           -$30M                              -1.8%


                   Revenue Mix
                          2.05%                                           State $610M            89.84%


                                               35.59%

                                                                            Local $1B            95.82%

  62.36%

                                                                          Other $27M                115.87%




                  State     Local     Other                                   Received    Remaining


                                                                                                                  3
General Fund Expenses

                                         GF Expense - Budget to Actual                                    $1,665,605,469

 $1,800,000,000
                                                                                                   $1,477,719,229
 $1,600,000,000                                                                   $1,499,189,311

 $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                              $1.48B                                  88.7%
Benchmark                                          $1.50B                                  89.8%
Difference                                         -$21M                                   -1.1%




                                                                                                                     4
                                          GF Budget Utilization by Function
                           Instruction                                   94.8%

                        Pupil Services                               87.1%

Improvement of Instructional Services                        70.8%

           Instructional Staff Training          35.7%

          Educational Media Services                                         105.9%

        Federal Grant Administration

              General Administration                                     97.3%

               School Administration                                   92.2%

          Support Services - Business                                    95.0%

        Maintenance and Operations                            74.1%

           School Safety and Security                             83.7%

      Student Transportation Service                           74.7%

           Support Services - Central                                  91.4%

              Other Support Services0.4%

           School Nutrition Program                              79.9%

               Enterprise Operations                                                   131.4%

                        Capital Outlay              46.8%




Significant Functions                              Amount Spent                       Percentage of Total Spend
Instruction                                          $846.6M                                   57.4%
M&O                                                  $172.6M                                   11.7%
Pupil Services                                        $109.9M                                   7.5%

                         All Other Functions,
                                23.4%



                     Pupil Services, 7.5%


                                                            Instruction, 57.4%


                          Maintenance And
                          Operation, 11.7%




                                                                                                             5
Fund Balance

                                                       Fund Balance
60%


50%


40%
                                                                                                                31.5%

30%
                                                                                                        30.7%
                                                                                                                         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                              $258.9M                            15.7%                          16.5%
Total                                   $502.3M                            30.7%                          31.5%




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



                                                                                                                                                                                  NONMAJOR               TOTAL GOVERNMENTAL
                                                                            GENERAL FUND        CAPITAL PROJECTS FUND        DEBT SERVICE FUND       SCHOOL NUTRITION FUND    GOVERNMENTAL FUNDS                FUNDS
Assets
 Cash and Cash Equivalents                                         $              574,155,818   $          536,454,098   $                       -   $            4,863,860   $          3,975,734   $           1,119,449,510
 Receivable, Net
   Taxes                                                                            1,211,549                        -                           -                        -                      -                   1,211,549
   State Government                                                                74,044,467                        -                           -                        -              2,554,069                  76,598,536
   Federal Government                                                                       -                        -                           -                5,634,195             18,615,431                  24,249,626
   Other                                                                                    -                        -                           -                    3,090                  5,700                       8,790
 Inventories                                                                        1,469,897                        -                           -                1,646,578                      -                   3,116,475
 Investments                                                                                -                        -                           -               15,057,740                      -                  15,057,740
   Total assets and deferred outflows of resources                 $              650,881,731   $          536,454,098   $                       -   $           27,205,462   $         25,150,934   $           1,239,692,226

Liabilities
 Accounts Payable                                                  $                   60,372   $              58,792    $                       -   $               5,423    $           152,538    $                277,125
 Salaries & Benefits Payable                                                       94,627,024                       -                            -                       -                      -                  94,627,024
 Payroll Withholdings Payable                                                      53,915,123                       -                            -                       -                      -                  53,915,123
 Unearned/Unavailable Revenue                                                               -                       -                            -                       -                722,004                     722,004
   Total liabilities                                                              148,602,519                  58,792                            -                   5,423                874,542                 149,541,276

   Total liabilities and deferred inflows of resources                            148,602,519                  58,792                            -                   5,423                874,542                 149,541,276

FUND BALANCES
Nonspendable
  Reserve for Inventories                                          $                1,469,897   $                    -   $                       -   $            1,646,578   $                  -   $              3,116,475
Restricted
  Capital Projects                                                                          -              508,618,050                           -                        -                      -   $            508,618,050
  Continuation of Grant Programs                                                            -                        -                           -               25,553,461             13,722,697   $             39,276,158
Committed
  Reserve                                                                         241,906,169                        -                           -                        -                      -   $            241,906,169
Assigned
  Capital Projects                                                                          -               27,777,256                           -                        -                      -   $              27,777,256
  Student Activity Accounts                                                                 -                        -                           -                        -             10,553,696   $              10,553,696
Unassigned                                                                        258,903,146                        -                           -                        -                      -   $             258,903,146
    Total fund balances                                                           502,279,212              536,395,306                           -               27,200,039             24,276,393               1,090,150,950

   Total Liabilities, Deferred Inflows
   of Resources, and Fund Balances                                 $              650,881,731   $          536,454,098   $                       -   $           27,205,462   $         25,150,934   $           1,239,692,226



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 May 31, 2026



                                                                                                                                                                                             NONMAJOR                TOTAL GOVERNMENTAL
                                                                        GENERAL FUND          CAPITAL PROJECTS FUND            DEBT SERVICE FUND           SCHOOL NUTRITION FUND         GOVERNMENTAL FUND                  FUNDS
REVENUES
 Property Taxes                                                   $            959,630,126    $                      -     $                       -       $                    -    $                      -    $             959,630,126
 Sales Taxes                                                                     9,500,860                 129,776,838                             -                            -                           -                  139,277,699
 State Funds                                                                   547,789,990                           -                             -                    1,497,736                  35,174,988                  584,462,714
 Federal Funds                                                                           -                           -                             -                   54,883,665                  91,776,246                  146,659,911
 Charges for Services                                                              438,905                           -                             -                      639,459                   7,199,175                    8,277,538
 Investment Earnings                                                            20,507,016                  19,056,234                             -                       57,740                       2,409                   39,623,399
 Miscellaneous                                                                   1,105,136                     317,235                             -                    2,021,147                  16,591,935                   20,035,453
   Total revenues                                                            1,538,972,034                 149,150,307                             -                   59,099,746                 150,744,753                1,897,966,840

EXPENDITURES
Current
  Instruction                                                                 846,640,296                   23,014,340                             -                            -                  67,121,709                 936,776,345
  Pupil Services                                                              109,885,018                            -                             -                            -                  20,560,583                 130,445,601
  Improvement of Instructional Services                                        33,738,022                   14,970,184                             -                            -                   1,082,538                  49,790,744
  Instructional Staff Training                                                    539,343                            -                             -                            -                  27,280,385                  27,819,728
  Educational Media Services                                                   20,729,260                            -                             -                            -                      13,132                  20,742,392
  Federal Grant Administration                                                      1,015                            -                             -                            -                   4,728,175                   4,729,190
  General Administration                                                       37,880,585                            -                             -                            -                   1,415,138                  39,295,724
  School Administration                                                        86,301,979                            -                             -                            -                     278,890                  86,580,869
  Support Services - Business                                                  18,276,893                            -                             -                      118,728                     215,614                  18,611,235
  Maintenance And Operation                                                   172,557,304                    1,924,390                             -                            -                     786,127                 175,267,821
  School Safety And Security                                                   27,085,342                            -                             -                            -                   6,610,333                  33,695,675
  Student Transportation Service                                               71,078,789                    3,621,609                             -                            -                   9,750,733                  84,451,131
  Support Services - Central                                                   46,109,548                    9,728,719                             -                            -                      53,661                  55,891,927
  Other Support Services                                                            7,219                            -                             -                            -                     331,709                     338,928
  School Nutrition Program                                                      1,337,586                            -                             -                   60,151,042                           -                  61,488,628
  Enterprise Operations                                                           328,509                            -                             -                            -                   2,612,838                   2,941,347
Capital Outlays
  Facilities Acquistion & Construction                                           1,551,989                 175,337,420                             -                            -                      87,500                  176,976,909
      Total expenditures                                                     1,474,048,697                 228,596,662                             -                   60,269,770                 142,929,065                1,905,844,194
           Excess (deficiency) of revenues over expenditures                    64,923,337                 (79,446,355)                            -                   (1,170,024)                  7,815,687                   (7,877,354)

OTHER FINANCING SOURCES (USES)
 Operating Transfers From Other Funds                                                    -                     167,708                             -                            -                   4,218,944                    4,386,652
 Operating Transfers To Other Funds                                             (3,670,532)                          -                             -                            -                    (716,120)                  (4,386,652)
 Sale or Compensation for the Loss of Capital Assets                               513,391                           -                             -                            -                           -                      513,391
   Total other financing sources (uses)                                         (3,157,142)                    167,708                             -                            -                   3,502,824                      513,391

        Net change in fund balances                                            61,766,195                  (79,278,647)                            -                   (1,170,024)                 11,318,512                   (7,363,964)
Fund balances - beginning                                                     440,513,017                  615,673,952                             -                   28,370,063                  12,957,881                1,097,514,913
Fund balances - ending                                            $           502,279,212     $            536,395,306     $                       -       $           27,200,039    $             24,276,393    $           1,090,150,950



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     $            959,630,126     $             (41,866,844)   $         946,887,449
 Sales Taxes                                                                        6,000,000                   6,000,000                    9,500,860                     3,500,860                8,465,777
 State Funds                                                                      590,784,324                 609,744,258                  547,789,990                   (61,954,268)             558,627,472
 Federal Funds                                                                              -                           -                            -                             -                        -
 Charges for Services                                                               1,000,000                   1,000,000                      438,905                      (561,095)               1,271,658
 Investment Earnings                                                               17,500,000                  17,500,000                   20,507,016                     3,007,016               25,443,797
 Miscellaneous                                                                      2,730,000                   2,730,000                    1,105,136                    (1,624,864)               3,427,217
   Total revenues                                                               1,619,511,295               1,638,471,229                1,538,972,034                   (99,499,195)           1,544,123,370

EXPENDITURES
Current
 Instruction                                                                      875,157,860                892,780,750                   846,640,296                    46,140,454              919,354,380
 Pupil Services                                                                   131,593,829                126,218,957                   109,885,018                    16,333,939               98,266,441
 Improvement of Instructional Services                                             46,150,088                 47,625,379                    33,738,022                    13,887,358               19,440,348
 Instructional Staff Training                                                       1,029,984                  1,509,105                       539,343                       969,762                  606,613
 Educational Media Services                                                        19,245,384                 19,579,273                    20,729,260                    (1,149,987)              23,982,980
 Federal Grant Administration                                                               -                      1,015                         1,015                             -                   23,598
 General Administration                                                            43,738,097                 38,923,073                    37,880,585                     1,042,488               57,533,446
 School Administration                                                             92,237,118                 93,576,238                    86,301,979                     7,274,258               90,642,207
 Support Services - Business                                                       12,819,712                 19,230,736                    18,276,893                       953,843               23,469,802
 Maintenance And Operation                                                        227,893,722                232,889,040                   172,557,304                    60,331,736              169,324,234
 School Safety And Security                                                        12,437,618                 32,361,698                    27,085,342                     5,276,356               21,696,769
 Student Transportation Service                                                    91,918,519                 95,138,418                    71,078,789                    24,059,629               82,898,384
 Support Services - Central                                                        55,057,472                 50,458,973                    46,109,548                     4,349,425               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                       328,509                       (78,509)               1,015,659
Capital Outlays
 Facilities Acquisition & Construction                                                 67,000                   3,317,949                    1,551,989                    1,765,960                   914,772
    Total current                                                               1,612,707,789               1,657,155,440                1,474,048,697                  183,106,743             1,560,609,351
      Total expenditures                                                        1,612,707,789               1,657,155,440                1,474,048,697                  183,106,743             1,560,609,351
          Excess (deficiency) of revenues over expenditures                         6,803,506                 (18,684,211)                  64,923,337                   83,607,548               (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                       513,391                      413,391                  139,370
   Total other financing sources (uses)                                            (8,000,000)                 (8,350,000)                   (3,157,142)                   5,192,858              (33,346,406)

        Net change in fund balances                                                (1,196,494)               (27,034,211)                   61,766,195                    88,800,406              (49,832,387)
Fund balances - beginning                                                         440,513,017                440,513,017                   440,513,017                             -              490,345,404
Fund balances - ending                                             $              439,316,523    $           413,478,806      $            502,279,212     $              88,800,406    $         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                   129,776,838                 (299,223,162)             154,532,044
 State Funds                                                                                -                          -                             -                            -                4,554,541
 Federal Funds                                                                              -                          -                             -                            -                        -
 Charges for Services                                                                       -                          -                             -                            -                        -
 Investment Earnings                                                                1,750,000                  1,750,000                    19,056,234                   17,306,234               28,725,933
 Miscellaneous                                                                              -                          -                       317,235                      317,235                  340,058
   Total revenues                                                                 430,750,000                430,750,000                   149,150,307                 (281,599,693)             188,152,576

EXPENDITURES
Current
 Instruction                                                                                -                  60,719,002                   23,014,340                   37,704,662               23,631,055
 Pupil Services                                                                             -                           -                            -                            -                        -
 Improvement of Instructional Services                                                      -                  56,854,061                   14,970,184                   41,883,876               13,344,860
 Instructional Staff Training                                                               -                           -                            -                            -                        -
 Educational Media Services                                                                 -                           -                            -                            -                        -
 Federal Grant Administration                                                               -                           -                            -                            -                        -
 General Administration                                                                     -                           -                            -                            -                        -
 School Administration                                                                      -                           -                            -                            -                        -
 Support Services - Business                                                                -                           -                            -                            -                        -
 Maintenance And Operation                                                         10,045,882                  10,991,635                    1,924,390                    9,067,245                1,801,398
 School Safety And Security                                                                 -                           -                            -                            -                        -
 Student Transportation Service                                                     1,000,000                   7,195,773                    3,621,609                    3,574,164                2,779,790
 Support Services - Central                                                        18,000,000                  37,042,187                    9,728,719                   27,313,469                5,127,797
 Other Support Services                                                                     -                           -                            -                            -                        -
 School Nutrition Program                                                                   -                           -                            -                            -                        -
 Enterprise Operations                                                                      -                           -                            -                            -                        -
Capital Outlays
 Facilities Acquisition & Construction                                            373,663,829                 973,743,296                  175,337,420                 798,405,876               200,482,662
    Total current                                                                 402,709,712               1,146,545,954                  228,596,662                 917,949,292               247,167,561
      Total expenditures                                                          402,709,712               1,146,545,954                  228,596,662                 917,949,292               247,167,561
          Excess (deficiency) of revenues over expenditures                        28,040,288                (715,795,954)                 (79,446,355)                636,349,599               (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                   83,571,150               56,048,893

        Net change in fund balances                                               (55,363,154)               (799,199,396)                 (79,278,647)                719,920,749                (2,966,093)
Fund balances - beginning                                                         615,673,952                 615,673,952                  615,673,952                           -               618,640,045
Fund balances - ending                                             $              560,310,799    $           (183,525,444)    $            536,395,306    $            719,920,749     $         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                                                                                -                           -                    1,497,736                      1,497,736                1,772,268
 Federal Funds                                                                     10,357,738                  10,357,738                   54,883,665                     44,525,927               58,982,581
 Charges for Services                                                              72,861,878                  72,861,878                      639,459                    (72,222,420)                 631,350
 Investment Earnings                                                                        -                           -                       57,740                         57,740                        -
 Miscellaneous                                                                        612,751                     612,751                    2,021,147                      1,408,396                1,533,050
   Total revenues                                                                  83,832,367                  83,832,367                   59,099,746                    (24,732,621)              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                                                                -                           -                      118,728                       (118,728)                  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                   60,151,042                     25,681,325               63,309,133
 Enterprise Operations                                                                      -                           -                            -                              -                        -
Capital Outlays
 Facilities Acquisition & Construction                                                      -                           -                            -                              -                        -
    Total current                                                                  85,832,367                  85,832,367                   60,269,770                     25,562,597               63,358,665
      Total expenditures                                                           85,832,367                  85,832,367                   60,269,770                     25,562,597               63,358,665
          Excess (deficiency) of revenues over expenditures                        (2,000,000)                 (2,000,000)                  (1,170,024)                       829,976                 (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                                                         -                           -                   (1,170,024)                    (1,170,024)                  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     $             27,200,039      $              (1,170,024)   $          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                                                                                   -              34,262,636                    35,174,988                       912,351               48,833,992
 Federal Funds                                                                                 -             159,567,388                    91,776,246                   (67,791,142)             188,407,787
 Charges for Services                                                                          -                       -                     7,199,175                     7,199,175                2,572,201
 Investment Earnings                                                                           -                       -                         2,409                         2,409                   14,905
 Miscellaneous                                                                            90,320               8,692,671                    16,591,935                     7,899,264               18,276,821
   Total revenues                                                                         90,320             202,522,695                   150,744,753                   (51,777,943)             258,105,706

EXPENDITURES
Current
 Instruction                                                                       16,280,706                  74,938,581                   67,121,709                     7,816,872              130,265,688
 Pupil Services                                                                     3,654,143                  22,651,105                   20,560,583                     2,090,521               38,799,169
 Improvement of Instructional Services                                                      -                   1,540,675                    1,082,538                       458,137                3,236,069
 Instructional Staff Training                                                      24,406,992                  55,204,637                   27,280,385                    27,924,251               31,023,752
 Educational Media Services                                                            29,700                      33,709                       13,132                        20,577                  625,854
 Federal Grant Administration                                                       4,452,160                   6,125,578                    4,728,175                     1,397,402                4,836,467
 General Administration                                                               175,254                   5,372,989                    1,415,138                     3,957,851                5,078,060
 School Administration                                                                      -                     186,079                      278,890                       (92,811)               2,397,400
 Support Services - Business                                                           10,500                     146,500                      215,614                       (69,114)                 597,576
 Maintenance And Operation                                                            131,790                     405,736                      786,127                      (380,392)               7,316,152
 School Safety And Security                                                                 -                   8,988,270                    6,610,333                     2,377,937                6,220,551
 Student Transportation Service                                                       405,957                  30,811,166                    9,750,733                    21,060,433                5,525,452
 Support Services - Central                                                            14,700                     707,748                       53,661                       654,087                1,434,826
 Other Support Services                                                                     -                     491,585                      331,709                       159,876                  467,661
 School Nutrition Program                                                                   -                           -                            -                             -                1,616,511
 Enterprise Operations                                                              4,674,000                   4,783,830                    2,612,838                     2,170,992                3,997,935
Capital Outlays
 Facilities Acquisition & Construction                                                      -                    185,000                        87,500                        97,500               20,644,454
    Total current                                                                  54,235,900                212,573,186                   142,929,065                    69,644,121              264,083,577
      Total expenditures                                                           54,235,900                212,573,186                   142,929,065                    69,644,121              264,083,577
          Excess (deficiency) of revenues over expenditures                       (54,145,580)               (10,050,491)                    7,815,687                    17,866,179               (5,977,871)

OTHER FINANCING SOURCES (USES)
 Operating Transfers From Other Funds                                               4,774,000                   5,129,080                     4,218,944                     (910,136)              10,616,480
 Operating Transfers To Other Funds                                                         -                    (172,210)                     (716,120)                    (543,910)             (32,581,394)
 Sale or Compensation for the Loss of Capital Assets                                        -                           -                             -                            -                        -
   Total other financing sources (uses)                                             4,774,000                   4,956,870                     3,502,824                   (1,454,046)             (21,964,913)

        Net change in fund balances                                               (49,371,580)                 (5,093,621)                  11,318,512                    16,412,133              (27,942,785)
Fund balances - beginning                                                          12,957,881                  12,957,881                   12,957,881                             -               40,900,666
Fund balances - ending                                             $              (36,413,699)     $            7,864,260     $             24,276,393     $              16,412,133    $          12,957,881


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




                                                                                                                                                                                                    12