General Fund
| Item | 2024–25Actual | 2025–26Original Budget | 2025–26Final Budget (Proposed) | 2026–27Original Budget (Proposed) |
|---|---|---|---|---|
| Revenues | ||||
| Local | 2,276,838 | 2,096,500 | 2,033,500 | 2,033,500 |
| State | 38,067,014 | 40,593,515 | 43,100,075 | 41,246,889 |
| Federal | 2,313,956 | 2,457,175 | 2,037,884 | 2,037,884 |
| Interdistrict | 1,581,766 | 1,400,000 | 1,500,000 | 1,500,000 |
| Total Revenues | 44,239,574 | 46,547,190 | 48,671,459 | 46,818,273 |
| Expenditures | ||||
| Instruction | ||||
| Basic Programs | 21,354,590 | 22,974,534 | 20,598,482 | 21,798,482 |
| Added Needs | 6,940,582 | 7,840,333 | 7,637,002 | 7,787,551 |
| Total Instruction | 28,295,172 | 30,814,867 | 28,235,484 | 29,586,033 |
| Support Services | ||||
| Pupil | 2,098,554 | 2,126,340 | 2,283,622 | 2,283,622 |
| Instructional Staff | 397,117 | 389,505 | 440,896 | 440,896 |
| General Administration | 996,403 | 974,850 | 1,020,200 | 1,020,200 |
| School Administration | 2,289,454 | 2,374,000 | 2,020,000 | 2,020,000 |
| Business | 1,340,006 | 1,413,025 | 1,521,025 | 1,521,025 |
| Maintenance/Operations | 6,545,116 | 7,294,468 | 7,228,884 | 7,463,884 |
| Pupil Transportation | 283,783 | 750,852 | 839,400 | 839,400 |
| Central (HR/Tech) | 390,094 | 460,065 | 428,198 | 428,198 |
| Total Supporting Services | 14,340,527 | 15,783,105 | 15,782,225 | 16,017,225 |
| Athletics | 510,261 | 548,300 | 526,300 | 526,300 |
| Community Services | 259,733 | 262,503 | 217,645 | 217,645 |
| Debt Service | 521,964 | 0 | 510,000 | 510,000 |
| Capital Outlay | 745,581 | 2,117,265 | 4,129,603 | 263,500 |
| Total Expenditures | 44,673,238 | 49,526,040 | 49,401,257 | 47,120,703 |
| Revenues over Expenditures | (433,664) | (2,978,850) | (729,798) | (302,430) |
| Proceeds from notes/leases | 0 | — | — | — |
| Transfers In | 2,055 | — | 52,916 | 52,916 |
| Transfers Out | (23) | (35,427) | (48,016) | (48,016) |
| Net Change in Fund Balance | (431,632) | (3,014,277) | (724,898) | (297,530) |
| Beginning Fund Balance | 9,370,705 | 8,939,073 | 8,939,073 | 8,214,175 |
| Ending Fund Balance | 8,939,073 | 5,924,796 | 8,214,175 | 7,916,645 |
| Balance Percent of Revenues | 20.2% | 12.7% | 16.9% | 16.9% |
