DCSD PRELIMINARY Financial Report - June 2026

AID 2041802 · View on Simbli

Agenda Item

c. Acceptance of the June 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 June 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 - Preliminary
June 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                              $1,638,571,229
 $1,800,000,000
 $1,600,000,000
 $1,400,000,000                                                                                       $1,607,993,314
 $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                                               $1.61B                             98.1%
Benchmark                                            $1.64B                             100%
Difference                                          -$30.5M                             -1.9%


                   Revenue Mix
                          2.13%                                           State $610M            99.53%


                                               37.75%
                                                                            Local $1B            96.50%

 60.12%


                                                                          Other $27M               125.71%




                  State     Local     Other                                   Received    Remaining


                                                                                                                  3
General Fund Expenses

                                         GF Expense - Budget to Actual                                  $1,658,110,747
 $1,800,000,000                                                                             $1,695,105,440

 $1,600,000,000

 $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                              $1.66B                                  97.8%
Benchmark                                          $1.70B                                  100%
Difference                                         -$37M                                   -2.2%




                                                                                                                   4
                                          GF Budget Utilization by Function
                           Instruction                                   104.6%

                        Pupil Services                                95.9%

Improvement of Instructional Services                         78.3%

           Instructional Staff Training           35.0%

          Educational Media Services                                           116.9%

        Federal Grant Administration

              General Administration                                     103.2%

               School Administration                                    101.0%

          Support Services - Business                                    104.9%

        Maintenance and Operations                              81.9%

           School Safety and Security                              91.0%

      Student Transportation Service                            83.2%

           Support Services - Central                                    102.9%

              Other Support Services0.4%

           School Nutrition Program                                     100.0%

               Enterprise Operations                                                    134.5%

                        Capital Outlay          29.0%




Significant Functions                               Amount Spent                  Percentage of Total Spend
Instruction                                           $934.0M                              56.5%
M&O                                                   $188.9M                              11.4%
Pupil Services                                        $121.1M                               7.3%

                         All Other Functions,
                                24.8%




                      Pupil Services, 7.3%

                                                          Instruction, 56.5%



                           Maintenance And
                           Operation, 11.4%




                                                                                                        5
Fund Balance

                                                       Fund Balance
60%


50%


40%

                                                                                                                  26.9%
30%

                                                                                                                      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%)                         $242.0M                            15.0%                         15.0%
Unassigned                              $147.0M                            11.9%                         10.4%
Total                                   $390.5M                            26.9%                         25.4%




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



                                                                                                                                                                                  NONMAJOR                 TOTAL GOVERNMENTAL
                                                                            GENERAL FUND        CAPITAL PROJECTS FUND        DEBT SERVICE FUND       SCHOOL NUTRITION FUND    GOVERNMENTAL FUNDS                  FUNDS
Assets
 Cash and Cash Equivalents                                         $              494,993,734   $          519,495,280   $                       -   $            4,390,530   $         (25,793,547)   $            993,085,996
 Receivable, Net
   Taxes                                                                            1,211,549                        -                           -                        -                      -                     1,211,549
   State Government                                                                82,271,630                        -                           -                        -                563,924                    82,835,554
   Federal Government                                                                       -                        -                           -                5,631,110             42,630,343                    48,261,453
   Other                                                                                5,000                        -                           -                    3,090                  5,700                        13,790
 Inventories                                                                        1,469,897                        -                           -                  872,505                      -                     2,342,402
 Investments                                                                                -                        -                           -               17,108,109                      -                    17,108,109
   Total assets and deferred outflows of resources                 $              579,951,810   $          519,495,280   $                       -   $           28,005,343   $         17,406,419     $           1,144,858,852

Liabilities
 Accounts Payable                                                  $               31,547,385   $            9,517,775   $                       -   $               6,070    $          1,772,478     $             42,843,708
 Salaries & Benefits Payable                                                      104,374,128                        -                           -                       -                       -                  104,374,128
 Payroll Withholdings Payable                                                      53,634,714                        -                           -                       -                       -                   53,634,714
 Unearned/Unavailable Revenue                                                               -                        -                           -                       -                 722,004                      722,004
   Total liabilities                                                              189,556,227                9,517,775                           -                   6,070               2,494,481                  201,574,554

   Total liabilities and deferred inflows of resources                            189,556,227                9,517,775                           -                   6,070               2,494,481                  201,574,554

FUND BALANCES
Nonspendable
  Reserve for Inventories                                          $                1,469,897   $                    -   $                       -   $             872,505    $                   -    $              2,342,402
Restricted
  Capital Projects                                                                          -              483,347,725                           -                        -                      -                  483,347,725
  Continuation of Grant Programs                                                            -                        -                           -               27,126,768              4,469,140                   31,595,908
Committed
  Reserve                                                                         241,906,168                        -                           -                        -                       -                 241,906,168
Assigned
  Capital Projects                                                                          -               26,629,779                           -                        -                      -                   26,629,779
  Student Activity Accounts                                                                 -                        -                           -                        -             10,442,798                   10,442,798
Unassigned                                                                        147,019,518                        -                           -                        -                      -                  147,019,518
    Total fund balances                                                           390,395,584              509,977,504                           -               27,999,273             14,911,938                  943,284,299

   Total Liabilities, Deferred Inflows
   of Resources, and Fund Balances                                 $              579,951,810   $          519,495,280   $                       -   $           28,005,343   $         17,406,419     $           1,144,858,853



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 June 30, 2026



                                                                                                                                                                                             NONMAJOR                TOTAL GOVERNMENTAL
                                                                        GENERAL FUND          CAPITAL PROJECTS FUND            DEBT SERVICE FUND           SCHOOL NUTRITION FUND         GOVERNMENTAL FUND                  FUNDS
REVENUES
 Property Taxes                                                   $            966,397,443    $                      -     $                       -       $                    -    $                      -    $             966,397,443
 Sales Taxes                                                                    10,688,134                 142,850,896                             -                            -                           -                  153,539,030
 State Funds                                                                   606,849,551                           -                             -                    1,636,184                  33,276,842                  641,762,578
 Federal Funds                                                                           -                           -                             -                   60,514,775                 115,809,657                  176,324,432
 Charges for Services                                                              523,893                           -                             -                      695,367                   7,493,800                    8,713,060
 Investment Earnings                                                            21,812,170                  20,541,309                             -                      108,109                       2,409                   42,463,998
 Miscellaneous                                                                   1,207,017                     355,779                             -                    2,141,490                  17,962,299                   21,666,586
   Total revenues                                                 $          1,607,478,209                 163,747,985                             -                   65,095,926                 174,545,007                2,010,867,127

EXPENDITURES
Current
  Instruction                                                                 934,033,239                   23,679,626                             -                            -                  77,422,998                1,035,135,864
  Pupil Services                                                              121,061,183                            -                             -                            -                  23,319,638                  144,380,821
  Improvement of Instructional Services                                        37,317,921                   16,526,689                             -                            -                   1,151,768                   54,996,377
  Instructional Staff Training                                                    522,550                            -                             -                            -                  30,333,993                   30,856,543
  Educational Media Services                                                   22,881,502                            -                             -                            -                      16,851                   22,898,353
  Federal Grant Administration                                                      1,015                            -                             -                            -                   5,120,547                    5,121,561
  General Administration                                                       70,926,303                            -                             -                            -                   1,462,220                   72,388,523
  School Administration                                                        94,481,704                            -                             -                            -                     305,343                   94,787,048
  Support Services - Business                                                  20,165,005                            -                             -                      129,523                     238,107                   20,532,635
  Maintenance And Operation                                                   188,878,778                    2,107,698                             -                            -                     789,341                  191,775,817
  School Safety And Security                                                   29,447,515                            -                             -                            -                   7,167,718                   36,615,234
  Student Transportation Service                                               79,167,118                    3,621,609                             -                            -                  24,775,452                  107,564,179
  Support Services - Central                                                   51,968,002                   10,360,152                             -                            -                      72,314                   62,400,468
  Other Support Services                                                            6,383                            -                             -                            -                     360,569                      366,952
  School Nutrition Program                                                      1,693,794                            -                             -                   65,337,192                           -                   67,030,987
  Enterprise Operations                                                           336,215                            -                             -                            -                   3,381,914                    3,718,129
Capital Outlays
  Facilities Acquistion & Construction                                           1,551,989                 213,316,366                             -                            -                     175,000                  215,043,355
      Total expenditures                                                     1,654,440,215                 269,612,140                             -                   65,466,716                 176,093,775                2,165,612,846
           Excess (deficiency) of revenues over expenditures                   (46,962,005)               (105,864,156)                            -                     (370,790)                 (1,548,768)                (154,745,719)

OTHER FINANCING SOURCES (USES)
 Operating Transfers From Other Funds                                                    -                     167,708                             -                            -                   4,302,791                    4,470,499
 Operating Transfers To Other Funds                                             (3,670,532)                          -                             -                            -                    (799,967)                  (4,470,499)
 Sale or Compensation for the Loss of Capital Assets                               515,105                           -                             -                            -                           -                      515,105
   Total other financing sources (uses)                                         (3,155,428)                    167,708                             -                            -                   3,502,824                      515,105

        Net change in fund balances                                           (50,117,433)                (105,696,448)                            -                     (370,790)                  1,954,057                 (154,230,614)
Fund balances - beginning                                                     440,513,017                  615,673,952                             -                   28,370,063                  12,957,881                1,097,514,913
Fund balances - ending                                            $           390,395,584     $            509,977,504     $                       -       $           27,999,273    $             14,911,938    $             943,284,299



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    $              966,397,443    $             (35,099,528)   $         946,887,449
 Sales Taxes                                                                    6,000,000                     6,000,000                    10,688,134                    4,688,134                8,465,777
 State Funds                                                                  590,784,324                   609,744,258                   606,849,551                   (2,894,707)             558,627,472
 Federal Funds                                                                          -                             -                             -                            -                        -
 Charges for Services                                                           1,000,000                     1,000,000                       523,893                     (476,107)               1,271,658
 Investment Earnings                                                           17,500,000                    17,500,000                    21,812,170                    4,312,170               25,443,797
 Miscellaneous                                                                  2,730,000                     2,730,000                     1,207,017                   (1,522,983)               3,427,217
   Total revenues                                                           1,619,511,295                 1,638,471,229                 1,607,478,209                  (30,993,019)           1,544,123,370

EXPENDITURES
Current
 Instruction                                                                  875,157,860                  892,530,697                   934,033,239                   (41,502,542)             919,354,380
 Pupil Services                                                               131,619,229                  126,244,136                   121,061,183                     5,182,954               98,266,441
 Improvement of Instructional Services                                         46,150,088                   47,680,682                    37,317,921                    10,362,762               19,440,348
 Instructional Staff Training                                                   1,004,584                    1,493,325                       522,550                       970,775                  606,613
 Educational Media Services                                                    19,245,384                   19,579,273                    22,881,502                    (3,302,228)              23,982,980
 Federal Grant Administration                                                           -                        1,015                         1,015                             -                   23,598
 General Administration                                                        43,738,097                   68,707,573                    70,926,303                    (2,218,730)              57,533,446
 School Administration                                                         92,237,118                   93,577,738                    94,481,704                      (903,967)              90,642,207
 Support Services - Business                                                   12,819,712                   19,230,736                    20,165,005                      (934,269)              23,469,802
 Maintenance And Operation                                                    227,893,722                  230,708,019                   188,878,778                    41,829,241              169,324,234
 School Safety And Security                                                    12,437,618                   32,352,026                    29,447,515                     2,904,511               21,696,769
 Student Transportation Service                                                91,918,519                   95,155,090                    79,167,118                    15,987,972               82,898,384
 Support Services - Central                                                    55,057,472                   50,492,560                    51,968,002                    (1,475,443)              51,003,878
 Other Support Services                                                         1,734,444                    1,601,042                         6,383                     1,594,659                   29,994
 School Nutrition Program                                                         336,368                    1,693,794                     1,693,794                             -                  405,846
 Enterprise Operations                                                          1,290,576                      250,000                       336,215                       (86,215)               1,015,659
Capital Outlays
 Facilities Acquisition & Construction                                             67,000                     5,357,735                     1,551,989                    3,805,746                  914,772
    Total current                                                           1,612,707,789                 1,686,655,440                 1,654,440,215                   32,215,225            1,560,609,351
      Total expenditures                                                    1,612,707,789                 1,686,655,440                 1,654,440,215                   32,215,225            1,560,609,351
          Excess (deficiency) of revenues over expenditures                     6,803,506                   (48,184,211)                  (46,962,005)                   1,222,205              (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                       515,105                      415,105                  139,370
   Total other financing sources (uses)                                        (8,000,000)                   (8,350,000)                   (3,155,428)                   5,194,572              (33,346,406)

        Net change in fund balances                                            (1,196,494)                 (56,534,211)                  (50,117,433)                    6,416,778              (49,832,387)
Fund balances - beginning                                                     440,513,017                  440,513,017                   440,513,017                             -              490,345,404
Fund balances - ending                                          $             439,316,523    $             383,978,806     $             390,395,584     $               6,416,778    $         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                   142,850,896                  (286,149,104)             154,532,044
 State Funds                                                                            -                            -                             -                             -                4,554,541
 Federal Funds                                                                          -                            -                             -                             -                        -
 Charges for Services                                                                   -                            -                             -                             -                        -
 Investment Earnings                                                            1,750,000                    1,750,000                    20,541,309                    18,791,309               28,725,933
 Miscellaneous                                                                          -                            -                       355,779                       355,779                  340,058
   Total revenues                                                             430,750,000                  430,750,000                   163,747,985                  (267,002,015)             188,152,576

EXPENDITURES
Current
 Instruction                                                                            -                    60,719,002                    23,679,626                   37,039,376               23,631,055
 Pupil Services                                                                         -                             -                             -                            -                        -
 Improvement of Instructional Services                                                  -                    56,690,796                    16,526,689                   40,164,107               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                     2,107,698                    8,883,937                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                    10,360,152                   26,682,036                5,127,797
 Other Support Services                                                                 -                             -                             -                            -                        -
 School Nutrition Program                                                               -                             -                             -                            -                        -
 Enterprise Operations                                                                  -                             -                             -                            -                        -
Capital Outlays
 Facilities Acquisition & Construction                                        373,663,829                   973,906,561                   213,316,366                 760,590,194               200,482,662
    Total current                                                             402,709,712                 1,146,545,954                   269,612,140                 876,933,814               247,167,561
      Total expenditures                                                      402,709,712                 1,146,545,954                   269,612,140                 876,933,814               247,167,561
          Excess (deficiency) of revenues over expenditures                    28,040,288                  (715,795,954)                 (105,864,156)                609,931,798               (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)                 (105,696,448)                693,502,948                (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)   $              509,977,504    $            693,502,948     $         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                                                                            -                             -                     1,636,184                      1,636,184                1,772,268
 Federal Funds                                                                 10,357,738                    10,357,738                    60,514,775                     50,157,037               58,982,581
 Charges for Services                                                          72,861,878                    72,861,878                       695,367                    (72,166,511)                 631,350
 Investment Earnings                                                                    -                             -                       108,109                        108,109                        -
 Miscellaneous                                                                    612,751                       612,751                     2,141,490                      1,528,739                1,533,050
   Total revenues                                                              83,832,367                    83,832,367                    65,095,926                    (18,736,442)              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                                                            -                             -                       129,523                       (129,523)                  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                    65,337,192                     20,495,175               63,309,133
 Enterprise Operations                                                                  -                             -                             -                              -                        -
Capital Outlays
 Facilities Acquisition & Construction                                                  -                             -                             -                              -                        -
    Total current                                                              85,832,367                    85,832,367                    65,466,716                     20,365,652               63,358,665
      Total expenditures                                                       85,832,367                    85,832,367                    65,466,716                     20,365,652               63,358,665
          Excess (deficiency) of revenues over expenditures                    (2,000,000)                   (2,000,000)                     (370,790)                     1,629,210                 (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                                                     -                             -                      (370,790)                      (370,790)                  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    $               27,999,273      $                (370,790)   $          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                                                                               -                34,267,636                    33,276,842               (990,794)              48,833,992
 Federal Funds                                                                             -               159,567,387                   115,809,657            (43,757,729)             188,407,787
 Charges for Services                                                                      -                         -                     7,493,800              7,493,800                2,572,201
 Investment Earnings                                                                       -                         -                         2,409                  2,409                   14,905
 Miscellaneous                                                                        90,320                 8,759,632                    17,962,299              9,202,667               18,276,821
   Total revenues                                                                     90,320               202,594,654                   174,545,007            (28,049,647)             258,105,706

EXPENDITURES                                                                                                                                                                                             `
Current
  Instruction                                                                  16,280,706                    74,296,775                    77,422,998           (3,126,224)              130,265,688
  Pupil Services                                                                3,654,143                    22,545,105                    23,319,638             (774,533)               38,799,169
  Improvement of Instructional Services                                                 -                     1,543,135                     1,151,768              391,368                 3,236,069
  Instructional Staff Training                                                 24,406,992                    55,190,442                    30,333,993           24,856,449                31,023,752
  Educational Media Services                                                       29,700                        33,709                        16,851               16,858                   625,854
  Federal Grant Administration                                                  4,452,160                     6,125,576                     5,120,547            1,005,030                 4,836,467
  General Administration                                                          175,254                     5,374,489                     1,462,220            3,912,269                 5,078,060
  School Administration                                                                 -                        47,000                       305,343             (258,343)                2,397,400
  Support Services - Business                                                      10,500                       146,500                       238,107              (91,607)                  597,576
  Maintenance And Operation                                                       131,790                       405,736                       789,341             (383,605)                7,316,152
  School Safety And Security                                                            -                     8,988,270                     7,167,718            1,820,552                 6,220,551
  Student Transportation Service                                                  405,957                    30,809,166                    24,775,452            6,033,714                 5,525,452
  Support Services - Central                                                       14,700                       707,748                        72,314              635,435                 1,434,826
  Other Support Services                                                                -                       491,585                       360,569              131,015                   467,661
  School Nutrition Program                                                              -                             -                             -                    -                 1,616,511
  Enterprise Operations                                                         4,674,000                     4,783,830                     3,381,914            1,401,916                 3,997,935
Capital Outlays
  Facilities Acquisition & Construction                                                 -                      185,000                       175,000                10,000                20,644,454
    Total current                                                              54,235,900                  211,674,067                   176,093,775            35,580,292               264,083,577
      Total expenditures                                                       54,235,900                  211,674,067                   176,093,775            35,580,292               264,083,577
           Excess (deficiency) of revenues over expenditures                  (54,145,580)                  (9,079,412)                   (1,548,768)            7,530,645                (5,977,871)

OTHER FINANCING SOURCES (USES)
 Operating Transfers From Other Funds                                           4,774,000                     5,129,080                     4,302,791              (826,289)              10,616,480
 Operating Transfers To Other Funds                                                     -                      (172,210)                     (799,967)             (627,757)             (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)                   (4,122,542)                    1,954,057            6,076,599               (27,942,785)
Fund balances - beginning                                                      12,957,881                    12,957,881                    12,957,881                    -                40,900,666
Fund balances - ending                                           $            (36,413,699)     $              8,835,339    $               14,911,938    $       6,076,599     $          12,957,881



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




                                                                                                                                                                                                        12