DISTRICT PROFILE I* MISSOURI DEPARTMENT OF ELEMENTARY AND SECONDARY EDUCATION REPORT NO. PS026PA* DISTRICT FUND AND TAX ANALYSIS 01/29/2007 DISTRICT 035-094 HOLCOMB R-III PERCENT PERCENT PERCENT CHANGE 2004 CHANGE 2005 CHANGE 2006 ------- ------------- ------- ------------- ------- ------------- TEACHERS FUND RECEIPTS 27 $206,926 38 $284,669 8- $260,719 EXPENDITURES 6 $1,885,345 6 $2,003,040 6 $2,127,811 END BALANCE 0 $0 0 $0 0 $0 BAL / EXPEND 0 0% 0 0% 0 0% INCIDENTAL FUND RECEIPTS 0 $3,188,880 10 $3,495,381 3 $3,593,624 EXPENDITURES 0 $1,316,954 8 $1,421,291 19 $1,695,094 END BALANCE 8 $1,943,957 7 $2,071,838 10- $1,870,422 BAL / EXPEND 9 148% 1- 146% 25- 110% BUILDING FUND RECEIPTS 66- $30,335 106 $62,464 1432 $956,768 EXPENDITURES 78- $145,815 107 $301,176 280 $1,143,500 END BALANCE 60- $49,459 22- $38,585 120 $84,706 BAL / EXPEND 79 34% 62- 13% 46- 7% DEBT SERV FUND RECEIPTS 0 $186,363 45- $102,496 9 $111,554 EXPENDITURES 0 $1,000 0 $1,000 0 $249,365 END BALANCE 51 $547,484 19 $648,981 21- $511,170 BAL / EXPEND 51 748%** 19 898%** 100- 205%** TOTAL ALL FUNDS RECEIPTS 1- $3,612,504 9 $3,945,010 25 $4,922,665 EXPENDITURES 11- $3,349,114 11 $3,726,507 40 $5,215,770 END BALANCE 12 $2,540,900 9 $2,759,404 11- $2,466,298 BAL / EXPEND 25 76% 3- 74% 36- 47% TEACH ADJ LEVY 0 $0.00 0 $0.00 0 $0.00 INCID ADJ LEVY 2 $2.97 1 $2.99 3- $2.91 BUILD ADJ LEVY 0 $0.00 0 $0.00 0 $0.00 DEBT ADJ LEVY 0 $0.49 0 $0.49 0 $0.49 TOT ADJ LEVY 2 $3.46 1 $3.48 2- $3.40 ACTUAL AV PER EP 6- $32,166 2 $32,800 3 $33,734 EQUAL AV PER EP 6- $32,166 2 $32,800 3 $33,734 RR, UTIL PER EP 7- $3,775 9 $4,110 1 $4,134 COLL RATE-ACT AV 88% 2- 86% 3 89% * SEE STATE PROFILES FOR TERMS AND DEFINITIONS ** SEE SECTION 164.161 RSMO.