Skip to main content
MT Regular Public School District 1 Schools

Pine Grove Elem

Brusett, MT 59318 • Garfield County • 1 Operating Schools
(406) 557-2471

Fiscal Year 2024 Financial Balance Sheet

Surveyed Enrollment: 6 students
Census F-33 • FY 2024
Total Revenue
$139,000
Total Expenditure
$177,000
Classroom Instruction
$79,000
Outstanding Debt
$0

Revenue Sources

State Government Funds: $73,000 (52.5%) Local Taxes & Fees: $21,000 (15.1%) Federal Aid: $45,000 (32.4%)
State Government Funds $73,000 52.5%
Local Taxes & Fees $21,000 15.1%
Federal Aid $45,000 32.4%
Total Revenue $139,000 100.0%

Expenditure Allocation

Classroom Instruction: $79,000 (44.6%) Support Services: $36,000 (20.3%) Capital Outlays: $60,000 (33.9%) Other / Operations: $2,000 (1.1%)
Classroom Instruction $79,000 44.6%
Support Services $36,000 20.3%
Capital Outlays $60,000 33.9%
Other / Operations $2,000 1.1%
Total Expenditure $177,000 100.0%

Financial Comparison & Trends Chart

$0$11,750$23,500$35,250$47,000FY 2020 Revenue/Student: $21,600$21,600FY 2020 Expenditure/Student: $22,000$22,000FY 20205 stdsFY 2021 Revenue/Student: $15,429$15,429FY 2021 Expenditure/Student: $16,714$16,714FY 20217 stdsFY 2022 Revenue/Student: $22,500$22,500FY 2022 Expenditure/Student: $22,167$22,167FY 20226 stdsFY 2023 Revenue/Student: $40,833$40,833FY 2023 Expenditure/Student: $29,167$29,167FY 20236 stdsFY 2024 Revenue/Student: $23,167$23,167FY 2024 Expenditure/Student: $29,500$29,500FY 20246 stds
Revenue per Student Expenditure per Student
Peak Per-Pupil: $40,833

Multi-Year Financial History

Census F-33 Historical Cohorts
Fiscal Year Enrollment Total Revenue Total Expenditure Instruction Exp. Capital Outlay Debt Balance
FY 2024 6 $139,000 $177,000 $79,000 $60,000 $0
FY 2023 6 $245,000 $175,000 $119,000 $20,000 $0
FY 2022 6 $135,000 $133,000 $107,000 $0 $0
FY 2021 7 $108,000 $117,000 $88,000 $0 $0
FY 2020 5 $108,000 $110,000 $73,000 $0 $0