Skip to main content
MI Regular Public School District 1 Schools

Excelsior Township S/D #1

KALKASKA, MI 49646 • Kalkaska County • 1 Operating Schools
(231) 922-6200
Official Website

Fiscal Year 2024 Financial Balance Sheet

Surveyed Enrollment: 40 students
Census F-33 • FY 2024
Total Revenue
$661,000
Total Expenditure
$618,000
Classroom Instruction
$386,000
Outstanding Debt
$0

Revenue Sources

State Government Funds: $400,000 (60.5%) Local Taxes & Fees: $162,000 (24.5%) Federal Aid: $99,000 (15%)
State Government Funds $400,000 60.5%
Local Taxes & Fees $162,000 24.5%
Federal Aid $99,000 15%
Total Revenue $661,000 100.0%

Expenditure Allocation

Classroom Instruction: $386,000 (62.5%) Support Services: $227,000 (36.7%) Capital Outlays: $5,000 (0.8%)
Classroom Instruction $386,000 62.5%
Support Services $227,000 36.7%
Capital Outlays $5,000 0.8%
Total Expenditure $618,000 100.0%

Financial Comparison & Trends Chart

$0$5,000$10,000$15,000$20,000FY 2020 Revenue/Student: $10,140$10,140FY 2020 Expenditure/Student: $11,340$11,340FY 202050 stdsFY 2021 Revenue/Student: $13,477$13,477FY 2021 Expenditure/Student: $12,341$12,341FY 202144 stdsFY 2022 Revenue/Student: $12,128$12,128FY 2022 Expenditure/Student: $11,085$11,085FY 202247 stdsFY 2023 Revenue/Student: $15,422$15,422FY 2023 Expenditure/Student: $13,422$13,422FY 202345 stdsFY 2024 Revenue/Student: $16,525$16,525FY 2024 Expenditure/Student: $15,450$15,450FY 202440 stds
Revenue per Student Expenditure per Student
Peak Per-Pupil: $16,525

Multi-Year Financial History

Census F-33 Historical Cohorts
Fiscal Year Enrollment Total Revenue Total Expenditure Instruction Exp. Capital Outlay Debt Balance
FY 2024 40 $661,000 $618,000 $386,000 $5,000 $0
FY 2023 45 $694,000 $604,000 $338,000 $40,000 $0
FY 2022 47 $570,000 $521,000 $307,000 $0 $0
FY 2021 44 $593,000 $543,000 $329,000 $23,000 $0
FY 2020 50 $507,000 $567,000 $336,000 $85,000 $0