Skip to main content
MT Regular Public School District

Melrose Elem

Melrose, MT 59743 • Silver Bow County • 0 Operating Schools
(406) 835-3801

Fiscal Year 2024 Financial Balance Sheet

Surveyed Enrollment: 5 students
Census F-33 • FY 2024
Total Revenue
$352,000
Total Expenditure
$261,000
Classroom Instruction
$139,000
Outstanding Debt
$0

Revenue Sources

State Government Funds: $83,000 (23.6%) Local Taxes & Fees: $107,000 (30.4%) Federal Aid: $162,000 (46%)
State Government Funds $83,000 23.6%
Local Taxes & Fees $107,000 30.4%
Federal Aid $162,000 46%
Total Revenue $352,000 100.0%

Expenditure Allocation

Classroom Instruction: $139,000 (53.3%) Support Services: $103,000 (39.5%) Capital Outlays: $14,000 (5.4%) Other / Operations: $5,000 (1.9%)
Classroom Instruction $139,000 53.3%
Support Services $103,000 39.5%
Capital Outlays $14,000 5.4%
Other / Operations $5,000 1.9%
Total Expenditure $261,000 100.0%

Financial Comparison & Trends Chart

$0$20,250$40,500$60,750$81,000FY 2020 Revenue/Student: $24,167$24,167FY 2020 Expenditure/Student: $26,833$26,833FY 20206 stdsFY 2021 Revenue/Student: $17,111$17,111FY 2021 Expenditure/Student: $19,222$19,222FY 20219 stdsFY 2022 Revenue/Student: $50,200$50,200FY 2022 Expenditure/Student: $43,200$43,200FY 20225 stdsFY 2023 Revenue/Student: $32,833$32,833FY 2023 Expenditure/Student: $30,500$30,500FY 20236 stdsFY 2024 Revenue/Student: $70,400$70,400FY 2024 Expenditure/Student: $52,200$52,200FY 20245 stds
Revenue per Student Expenditure per Student
Peak Per-Pupil: $70,400

Multi-Year Financial History

Census F-33 Historical Cohorts
Fiscal Year Enrollment Total Revenue Total Expenditure Instruction Exp. Capital Outlay Debt Balance
FY 2024 5 $352,000 $261,000 $139,000 $14,000 $0
FY 2023 6 $197,000 $183,000 $75,000 $14,000 $0
FY 2022 5 $251,000 $216,000 $137,000 $0 $0
FY 2021 9 $154,000 $173,000 $107,000 $0 $0
FY 2020 6 $145,000 $161,000 $92,000 $0 $0