Skip to main content
ID Regular Public School District 3 Schools

HORSESHOE BEND SCHOOL DISTRICT

HORSESHOE BEND, ID 83629 • Boise County • 3 Operating Schools
(208) 793-2225

Fiscal Year 2024 Financial Balance Sheet

Surveyed Enrollment: 218 students
Census F-33 • FY 2024
Total Revenue
$4,476,000
Total Expenditure
$3,985,000
Classroom Instruction
$2,345,000
Outstanding Debt
$275,000

Revenue Sources

State Government Funds: $3,184,000 (71.1%) Local Taxes & Fees: $508,000 (11.3%) Federal Aid: $784,000 (17.5%)
State Government Funds $3,184,000 71.1%
Local Taxes & Fees $508,000 11.3%
Federal Aid $784,000 17.5%
Total Revenue $4,476,000 100.0%

Expenditure Allocation

Classroom Instruction: $2,345,000 (58.8%) Support Services: $1,350,000 (33.9%) Capital Outlays: $68,000 (1.7%) Other / Operations: $222,000 (5.6%)
Classroom Instruction $2,345,000 58.8%
Support Services $1,350,000 33.9%
Capital Outlays $68,000 1.7%
Other / Operations $222,000 5.6%
Total Expenditure $3,985,000 100.0%

Financial Comparison & Trends Chart

$0$6,000$12,000$18,000$24,000FY 2020 Revenue/Student: $12,527$12,527FY 2020 Expenditure/Student: $11,860$11,860FY 2020243 stdsFY 2021 Revenue/Student: $14,408$14,408FY 2021 Expenditure/Student: $13,979$13,979FY 2021233 stdsFY 2022 Revenue/Student: $14,689$14,689FY 2022 Expenditure/Student: $13,790$13,790FY 2022257 stdsFY 2023 Revenue/Student: $17,929$17,929FY 2023 Expenditure/Student: $17,733$17,733FY 2023225 stdsFY 2024 Revenue/Student: $20,532$20,532FY 2024 Expenditure/Student: $18,280$18,280FY 2024218 stds
Revenue per Student Expenditure per Student
Peak Per-Pupil: $20,532

Multi-Year Financial History

Census F-33 Historical Cohorts
Fiscal Year Enrollment Total Revenue Total Expenditure Instruction Exp. Capital Outlay Debt Balance
FY 2024 218 $4,476,000 $3,985,000 $2,345,000 $68,000 $275,000
FY 2023 225 $4,034,000 $3,990,000 $2,215,000 $291,000 $405,000
FY 2022 257 $3,775,000 $3,544,000 $2,058,000 $119,000 $530,000
FY 2021 233 $3,357,000 $3,257,000 $1,866,000 $169,000 $650,000
FY 2020 243 $3,044,000 $2,882,000 $1,612,000 $133,000 $765,000