Skip to main content
IL Regular Public School District 1 Schools

Kell Cons SD 2

Kell, IL 62853 • Marion County • 1 Operating Schools
(618) 822-6234

Fiscal Year 2024 Financial Balance Sheet

Surveyed Enrollment: 74 students
Census F-33 • FY 2024
Total Revenue
$2,125,000
Total Expenditure
$1,724,000
Classroom Instruction
$814,000
Outstanding Debt
$193,000

Revenue Sources

State Government Funds: $1,050,000 (49.4%) Local Taxes & Fees: $475,000 (22.4%) Federal Aid: $600,000 (28.2%)
State Government Funds $1,050,000 49.4%
Local Taxes & Fees $475,000 22.4%
Federal Aid $600,000 28.2%
Total Revenue $2,125,000 100.0%

Expenditure Allocation

Classroom Instruction: $814,000 (47.2%) Support Services: $578,000 (33.5%) Capital Outlays: $176,000 (10.2%) Other / Operations: $156,000 (9%)
Classroom Instruction $814,000 47.2%
Support Services $578,000 33.5%
Capital Outlays $176,000 10.2%
Other / Operations $156,000 9%
Total Expenditure $1,724,000 100.0%

Financial Comparison & Trends Chart

$0$8,500$17,000$25,500$34,000FY 2020 Revenue/Student: $16,000$16,000FY 2020 Expenditure/Student: $15,550$15,550FY 2020100 stdsFY 2021 Revenue/Student: $16,682$16,682FY 2021 Expenditure/Student: $17,977$17,977FY 202188 stdsFY 2022 Revenue/Student: $25,671$25,671FY 2022 Expenditure/Student: $21,957$21,957FY 202270 stdsFY 2023 Revenue/Student: $23,554$23,554FY 2023 Expenditure/Student: $24,060$24,060FY 202383 stdsFY 2024 Revenue/Student: $28,716$28,716FY 2024 Expenditure/Student: $23,297$23,297FY 202474 stds
Revenue per Student Expenditure per Student
Peak Per-Pupil: $28,716

Multi-Year Financial History

Census F-33 Historical Cohorts
Fiscal Year Enrollment Total Revenue Total Expenditure Instruction Exp. Capital Outlay Debt Balance
FY 2024 74 $2,125,000 $1,724,000 $814,000 $176,000 $193,000
FY 2023 83 $1,955,000 $1,997,000 $726,000 $368,000 $169,000
FY 2022 70 $1,797,000 $1,537,000 $831,000 $93,000 $277,000
FY 2021 88 $1,468,000 $1,582,000 $848,000 $176,000 $209,000
FY 2020 100 $1,600,000 $1,555,000 $851,000 $164,000 $231,000