Skip to main content
CA Regular Public School District 1 Schools

Willow Grove Union Elementary

Paicines, CA 95043 • San Benito County • 1 Operating Schools
(831) 628-3256
Official Website

Fiscal Year 2024 Financial Balance Sheet

Surveyed Enrollment: 23 students
Census F-33 • FY 2024
Total Revenue
$627,000
Total Expenditure
$674,000
Classroom Instruction
$361,000
Outstanding Debt
N/A

Revenue Sources

State Government Funds: $132,000 (21.1%) Local Taxes & Fees: $462,000 (73.7%) Federal Aid: $33,000 (5.3%)
State Government Funds $132,000 21.1%
Local Taxes & Fees $462,000 73.7%
Federal Aid $33,000 5.3%
Total Revenue $627,000 100.0%

Expenditure Allocation

Classroom Instruction: $361,000 (53.6%) Support Services: $228,000 (33.8%) Capital Outlays: $71,000 (10.5%) Other / Operations: $14,000 (2.1%)
Classroom Instruction $361,000 53.6%
Support Services $228,000 33.8%
Capital Outlays $71,000 10.5%
Other / Operations $14,000 2.1%
Total Expenditure $674,000 100.0%

Financial Comparison & Trends Chart

$0$11,250$22,500$33,750$45,000FY 2020 Revenue/Student: $38,636$38,636FY 2020 Expenditure/Student: $35,455$35,455FY 202011 stdsFY 2021 Revenue/Student: $38,583$38,583FY 2021 Expenditure/Student: $36,083$36,083FY 202112 stdsFY 2022 Revenue/Student: $30,941$30,941FY 2022 Expenditure/Student: $25,588$25,588FY 202217 stdsFY 2023 Revenue/Student: $29,150$29,150FY 2023 Expenditure/Student: $28,400$28,400FY 202320 stdsFY 2024 Revenue/Student: $27,261$27,261FY 2024 Expenditure/Student: $29,304$29,304FY 202423 stds
Revenue per Student Expenditure per Student
Peak Per-Pupil: $38,636

Multi-Year Financial History

Census F-33 Historical Cohorts
Fiscal Year Enrollment Total Revenue Total Expenditure Instruction Exp. Capital Outlay Debt Balance
FY 2024 23 $627,000 $674,000 $361,000 $71,000 N/A
FY 2023 20 $583,000 $568,000 $285,000 $62,000 N/A
FY 2022 17 $526,000 $435,000 $261,000 $5,000 N/A
FY 2021 12 $463,000 $433,000 $249,000 $0 N/A
FY 2020 11 $425,000 $390,000 $201,000 $50,000 $0