Skip to main content
OR Regular Public School District 1 Schools

Pine Creek SD 5

Drewsey, OR 97904 • Harney County • 1 Operating Schools
(541) 573-4823

Fiscal Year 2024 Financial Balance Sheet

Surveyed Enrollment: 2 students
Census F-33 • FY 2024
Total Revenue
$585,000
Total Expenditure
$323,000
Classroom Instruction
$151,000
Outstanding Debt
$0

Revenue Sources

State Government Funds: $292,000 (49.9%) Local Taxes & Fees: $84,000 (14.4%) Federal Aid: $209,000 (35.7%)
State Government Funds $292,000 49.9%
Local Taxes & Fees $84,000 14.4%
Federal Aid $209,000 35.7%
Total Revenue $585,000 100.0%

Expenditure Allocation

Classroom Instruction: $151,000 (46.7%) Support Services: $155,000 (48%) Capital Outlays: $17,000 (5.3%)
Classroom Instruction $151,000 46.7%
Support Services $155,000 48%
Capital Outlays $17,000 5.3%
Total Expenditure $323,000 100.0%

Financial Comparison & Trends Chart

$0$84,250$168,500$252,750$337,000FY 2020 Revenue/Student: $82,000$82,000FY 2020 Expenditure/Student: $45,500$45,500FY 20204 stdsFY 2021 Revenue/Student: $69,000$69,000FY 2021 Expenditure/Student: $50,400$50,400FY 20215 stdsFY 2022 Revenue/Student: $109,667$109,667FY 2022 Expenditure/Student: $64,667$64,667FY 20223 stdsFY 2023 Revenue/Student: $150,667$150,667FY 2023 Expenditure/Student: $80,667$80,667FY 20233 stdsFY 2024 Revenue/Student: $292,500$292,500FY 2024 Expenditure/Student: $161,500$161,500FY 20242 stds
Revenue per Student Expenditure per Student
Peak Per-Pupil: $292,500

Multi-Year Financial History

Census F-33 Historical Cohorts
Fiscal Year Enrollment Total Revenue Total Expenditure Instruction Exp. Capital Outlay Debt Balance
FY 2024 2 $585,000 $323,000 $151,000 $17,000 $0
FY 2023 3 $452,000 $242,000 $124,000 $13,000 $0
FY 2022 3 $329,000 $194,000 $103,000 $2,000 $0
FY 2021 5 $345,000 $252,000 $106,000 $0 $0
FY 2020 4 $328,000 $182,000 $88,000 $1,000 $0