La Center School District #101

Budget Status Dashboard — August 2026 | September Board of Directors Meeting

Fiscal Year 2025–26 (September 1, 2025 – August 31, 2026) · 12 of 12 months complete (100%) · Source: August 2026 Budget Status Report (Revised Budget), run 09/09/26

Fiscal Year Complete — Preliminary Year-End Figures
Revenue — Full Year
$30,319,805
93.5% of $32,415,231 budget
August revenue: $3,562,251
$2.10M under budget
Expenditures — Full Year
$29,989,099
93.6% spent · 93.7% with encumbrances
August spend: $2,139,287
$2.02M under appropriation
Net Change in Fund Balance
+$330,706
Budgeted net change: +$374,556
August alone: +$1,422,965
Positive — deficit fully recovered
Ending Fund Balance
$2,397,798
Began year at $2,067,092
Unassigned portion: $2,060,620
98.8% of $2,427,785 budget

Revenue by Source — Budget vs. Full-Year Actual

General Fund Revenues — August 2026 (fiscal year end)
SourceAnnual BudgetActual for AugustActual for YearBalancePercent Collected
1000 Local Taxes$3,450,307$10,397$3,443,103$7,20499.8%
2000 Local Support Nontax$1,172,100$17,071$540,174$631,92646.1%
3000 State, General Purpose$20,150,764$2,034,366$20,154,793($4,029)100.0%
4000 State, Special Purpose$6,388,244$1,461,729$5,220,918$1,167,32681.7%
5000 Federal, General Purpose$0$0$78($78)—
6000 Federal, Special Purpose$963,816$38,689$928,852$34,96496.4%
7000 Revenues fr. Other Districts$30,000$0$30,898($898)103.0%
8000 Other Agencies$10,000$0$990$9,0109.9%
9000 Other Financing Sources$250,000$0$0$250,0000.0%
Total Revenues$32,415,231$3,562,251$30,319,805$2,095,42693.5%
Revenue shortfall against budget is concentrated in State Special Purpose ($1.17M — grant-funded programs bill only what is spent), Local Support Nontax ($632K) and the $250,000 Other Financing Sources line, which was budgeted but not used.

Expenditures by Program — % of Budget Used (incl. encumbrances)

Regular Instruction
95.8%
Special Ed Instruction
120.4%
Voc. Ed (CTE) Instruction
131.8%
Compensatory Ed
85.8%
Other Instructional Pgms
102.4%
Community Services
46.8%
Support Services
69.7%
Bars are scaled to 133% of budget; the vertical mark shows 100% of the annual appropriation.
General Fund Expenditures by Program — August 2026 (fiscal year end)
ProgramAnnual BudgetActual for AugustActual for YearEncumbrancesBalancePercent Used
00 Regular Instruction$16,634,746$1,132,591$15,918,136$18,799$697,81195.8%
20 Special Ed Instruction$4,609,723$382,044$5,551,921$0($942,198)120.4%
30 Voc. Ed Instruction$1,379,528$141,819$1,809,427$9,139($439,038)131.8%
50+60 Compensatory Ed$893,779$32,710$767,212$0$126,56785.8%
70 Other Instructional Pgms$62,576$4,407$64,047$0($1,471)102.4%
80 Community Services$42,646$2,203$19,959$0$22,68746.8%
90 Support Services$8,417,677$443,513$5,858,396$8,500$2,550,78169.7%
Total Expenditures$32,040,675$2,139,287$29,989,099$36,438$2,015,13993.7%
General Fund — Fund Balance Reconciliation
LineBudgetActual
Total Beginning Fund Balance$2,053,229$2,067,092
Net Change in Fund Balance (full year)$374,556$330,706
Total Ending Fund Balance$2,427,785$2,397,798
— Restricted for Other Items (G/L 810)$6,100
— Restricted for Carryover (G/L 821)$93,243
— Nonspendable: Inventory/Prepaids (G/L 840)$237,836
— Unassigned Fund Balance (G/L 890)$2,060,620
Context for the board: The fiscal year closed essentially on plan. August brought in $3.56M of revenue — the final state apportionment of $2.03M plus $1.46M of state special purpose grant reimbursements — against $2.14M of spending, adding $1.42M to fund balance in a single month. The General Fund finished with $2,397,798, within $29,987 (1.2%) of the budgeted $2,427,785, and unassigned fund balance recovered to $2,060,620, roughly 6.9% of annual expenditures. Special Education ($942K over) and CTE ($439K over) exceeded their program appropriations, but total General Fund expenditures came in $2,015,139 under the total appropriation, so the fund remained within its legal spending authority. These are preliminary figures subject to year-end accrual adjustment and audit.