Board Report October 2025

STATEMENT OF EXPENDITURES DISBURSED/EXPENDITURES, BUDGET TO ACTUAL FOR THE YEAR ENDING JUNE 30, 2024

Page 19

Page 19

A

B

C

D

E

F

G

H

I

J

K

L

(100)

(200)

(300)

(400)

(500)

(600)

(700)

(800)

(900)

1

Description (Enter Whole Dollars)

Employee Benefits

Purchased Services

Supplies & Materials

Non-Capitalized Equipment

Termination Benefits

Salaries

Capital Outlay Other Objects

Total

Budget

Funct #

2

157 158 159 160 161 162 163 164 165 166 167 168 169 170 171 172 173 174 175 176 177 178 179 180 181 182 183 184 185 186 187 188 189 190 191 192 193 194 195 196 197 198 199 200 201 202 203 204 205 206 207 208 209

30 - DEBT SERVICES (DS)

4000

PAYMENTS TO OTHER DIST & GOVT UNITS (DS)

PAYMENTS TO OTHER DIST & GOVT UNITS (In-State) Payments for Regular Programs

0 0 0 0

0 0 0 0

4110 4120 4190 4000

Payments for Special Education Programs

Other Payments to In-State Govt Units (Describe & Itemize) Total Payments to Other Districts & Govt Units (In-State)

0

5000

DEBT SERVICES (DS)

DEBT SERVICES - INTEREST ON SHORT-TERM DEBT Tax Anticipation Warrants

0 0 0 0 0 0

0 0 0 0 0 0 0

5110 5120 5130 5140 5150 5100 5200 5300

Tax Anticipation Notes

Corporate Personal Prop. Repl. Tax Anticipation Notes

State Aid Anticipation Certificates

Other Interest on Short-Term Debt (Describe & Itemize) Total Debt Services - Interest On Short-Term Debt

0

DEBT SERVICES - INTEREST ON LONG-TERM DEBT

58,190

58,190

DEBT SERVICES - PAYMENTS OF PRINCIPAL ON LONG-TERM DEBT (Lease/Purchase Principal Retired) 11

497,062

497,062

428,000

5400

DEBT SERVICES - OTHER (Describe & Itemize)

250

250

0

0

555,502

555,502

428,000

5000 6000

Total Debt Services

PROVISION FOR CONTINGENCIES (DS) Total Disbursements/ Expenditures

0

0

555,502

555,502 (555,502)

428,000

Excess (Deficiency) of Receipts/Revenues Over Disbursements/Expenditures

40 - TRANSPORTATION FUND (TR)

SUPPORT SERVICES (TR) SUPPORT SERVICES - PUPILS Other Support Services - Pupils (Func. 2190 Describe & Itemize)

0

0

2100

SUPPORT SERVICES - BUSINESS Pupil Transportation Services

52,877

8,592

1,003,554

88,786

48,412

1,202,221

1,188,500

2550 2900 2000 3000

0

0

Other Support Services (Describe & Itemize)

52,877

8,592

1,003,554

88,786

48,412

0

0

0

1,202,221

1,188,500

Total Support Services

COMMUNITY SERVICES (TR)

0

0

4000

PAYMENTS TO OTHER DIST & GOVT UNITS (TR)

PAYMENTS TO OTHER GOVT UNITS (IN-STATE) Payments for Regular Programs Payments for Special Education Programs Payments for Adult/Continuing Education Programs

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

4110 4120 4130 4140 4170 4190 4100 4400 4000 5000 5110 5120 5130 5140 5150 5100 5200 5300

Payments for CTE Programs

Payments for Community College Programs

Other Payments to In-State Govt. Units (Describe & Itemize) Total Payments to Other Govt. Units (In-State) PAYMENTS TO OTHER GOVT UNITS (OUT-OF-STATE)

0

0

0

0

Total Payments to Other Govt Units

DEBT SERVICES (TR)

DEBT SERVICE - INTEREST ON SHORT-TERM DEBT Tax Anticipation Warrants

Tax Anticipation Notes

Corporate Personal Prop. Repl. Tax Anticipation Notes

State Aid Anticipation Certificates

Other Interest on Short-Term Debt (Describe & Itemize) Total Debt Services - Interest On Short-Term Debt

0

DEBT SERVICES - INTEREST ON LONG-TERM DEBT

DEBT SERVICE - PAYMENTS OF PRINCIPAL ON LONG-TERM DEBT (Lease/Purchase Principal Retired) 11

210

0

0

Print Date: 10/17/2025 afr-25-form.xlsx

The accompanying notes are an integral part of these financial statements