Skip to main content
MT Regular Public School District 1 Schools

Malmborg Elem

Bozeman, MT 59715 • Gallatin County • 1 Operating Schools
(406) 586-2759

Fiscal Year 2024 Financial Balance Sheet

Surveyed Enrollment: 7 students
Census F-33 • FY 2024
Total Revenue
$214,000
Total Expenditure
$193,000
Classroom Instruction
$112,000
Outstanding Debt
$0

Revenue Sources

State Government Funds: $74,000 (34.6%) Local Taxes & Fees: $83,000 (38.8%) Federal Aid: $57,000 (26.6%)
State Government Funds $74,000 34.6%
Local Taxes & Fees $83,000 38.8%
Federal Aid $57,000 26.6%
Total Revenue $214,000 100.0%

Expenditure Allocation

Classroom Instruction: $112,000 (58%) Support Services: $56,000 (29%) Capital Outlays: $24,000 (12.4%) Other / Operations: $1,000 (0.5%)
Classroom Instruction $112,000 58%
Support Services $56,000 29%
Capital Outlays $24,000 12.4%
Other / Operations $1,000 0.5%
Total Expenditure $193,000 100.0%

Financial Comparison & Trends Chart

$0$9,000$18,000$27,000$36,000FY 2020 Revenue/Student: $14,417$14,417FY 2020 Expenditure/Student: $12,333$12,333FY 202012 stdsFY 2021 Revenue/Student: $16,200$16,200FY 2021 Expenditure/Student: $16,900$16,900FY 202110 stdsFY 2022 Revenue/Student: $29,286$29,286FY 2022 Expenditure/Student: $25,571$25,571FY 20227 stdsFY 2023 Revenue/Student: $19,222$19,222FY 2023 Expenditure/Student: $17,778$17,778FY 20239 stdsFY 2024 Revenue/Student: $30,571$30,571FY 2024 Expenditure/Student: $27,571$27,571FY 20247 stds
Revenue per Student Expenditure per Student
Peak Per-Pupil: $30,571

Multi-Year Financial History

Census F-33 Historical Cohorts
Fiscal Year Enrollment Total Revenue Total Expenditure Instruction Exp. Capital Outlay Debt Balance
FY 2024 7 $214,000 $193,000 $112,000 $24,000 $0
FY 2023 9 $173,000 $160,000 $96,000 $8,000 $0
FY 2022 7 $205,000 $179,000 $73,000 $48,000 $0
FY 2021 10 $162,000 $169,000 $110,000 $16,000 $0
FY 2020 12 $173,000 $148,000 $98,000 $0 $0