Skip to main content
IL Regular Public School District 1 Schools

McClellan CCSD 12

Mount Vernon, IL 62864 • Jefferson County • 1 Operating Schools
(618) 244-8072
Official Website

Fiscal Year 2024 Financial Balance Sheet

Surveyed Enrollment: 45 students
Census F-33 • FY 2024
Total Revenue
$1,159,000
Total Expenditure
$1,040,000
Classroom Instruction
$565,000
Outstanding Debt
$414,000

Revenue Sources

State Government Funds: $564,000 (48.7%) Local Taxes & Fees: $490,000 (42.3%) Federal Aid: $105,000 (9.1%)
State Government Funds $564,000 48.7%
Local Taxes & Fees $490,000 42.3%
Federal Aid $105,000 9.1%
Total Revenue $1,159,000 100.0%

Expenditure Allocation

Classroom Instruction: $565,000 (54.3%) Support Services: $247,000 (23.8%) Capital Outlays: $107,000 (10.3%) Other / Operations: $121,000 (11.6%)
Classroom Instruction $565,000 54.3%
Support Services $247,000 23.8%
Capital Outlays $107,000 10.3%
Other / Operations $121,000 11.6%
Total Expenditure $1,040,000 100.0%

Financial Comparison & Trends Chart

$0$7,500$15,000$22,500$30,000FY 2020 Revenue/Student: $18,875$18,875FY 2020 Expenditure/Student: $16,196$16,196FY 202056 stdsFY 2021 Revenue/Student: $21,978$21,978FY 2021 Expenditure/Student: $22,000$22,000FY 202146 stdsFY 2022 Revenue/Student: $21,321$21,321FY 2022 Expenditure/Student: $18,661$18,661FY 202256 stdsFY 2023 Revenue/Student: $17,185$17,185FY 2023 Expenditure/Student: $15,870$15,870FY 202354 stdsFY 2024 Revenue/Student: $25,756$25,756FY 2024 Expenditure/Student: $23,111$23,111FY 202445 stds
Revenue per Student Expenditure per Student
Peak Per-Pupil: $25,756

Multi-Year Financial History

Census F-33 Historical Cohorts
Fiscal Year Enrollment Total Revenue Total Expenditure Instruction Exp. Capital Outlay Debt Balance
FY 2024 45 $1,159,000 $1,040,000 $565,000 $107,000 $414,000
FY 2023 54 $928,000 $857,000 $443,000 $32,000 $475,000
FY 2022 56 $1,194,000 $1,045,000 $637,000 $28,000 $467,000
FY 2021 46 $1,011,000 $1,012,000 $511,000 $101,000 $512,000
FY 2020 56 $1,057,000 $907,000 $620,000 $11,000 $571,000