DISTRICT PROFILE I* MISSOURI DEPARTMENT OF ELEMENTARY AND SECONDARY EDUCATION REPORT NO. PS026PA* DISTRICT FUND AND TAX ANALYSIS 01/29/2007 DISTRICT 103-132 DEXTER R-XI PERCENT PERCENT PERCENT CHANGE 2004 CHANGE 2005 CHANGE 2006 ------- ------------- ------- ------------- ------- ------------- TEACHERS FUND RECEIPTS 2 $6,223,891 4 $6,460,481 4 $6,737,246 EXPENDITURES 1 $6,928,658 2- $6,822,558 4 $7,063,057 END BALANCE 0 $0 0 $0 0 $0 BAL / EXPEND 0 0% 0 0% 0 0% INCIDENTAL FUND RECEIPTS 1 $6,634,918 0 $6,665,521 7 $7,121,771 EXPENDITURES 2 $4,790,558 5 $5,044,691 6 $5,356,914 END BALANCE 25 $4,463,428 18 $5,264,320 27 $6,703,365 BAL / EXPEND 22 93% 12 104% 20 125% BUILDING FUND RECEIPTS 60- $58,148 2- $56,809 62- $21,422 EXPENDITURES 60- $1,042,538 52- $495,589 29 $639,971 END BALANCE 26- $2,125,320 1 $2,144,402 29- $1,525,853 BAL / EXPEND 85 204% 112 433% 45- 238% DEBT SERV FUND RECEIPTS 483 $4,910,383 82- $862,400 67 $1,442,602 EXPENDITURES 30 $1,039,918 15- $879,372 482 $5,119,598 END BALANCE 521 $4,613,103 0 $4,596,131 80- $919,136 BAL / EXPEND 377 444%** 18 523%** 97- 18% TOTAL ALL FUNDS RECEIPTS 30 $17,827,340 21- $14,045,211 9 $15,323,041 EXPENDITURES 8- $13,801,672 4- $13,242,210 37 $18,179,540 END BALANCE 56 $11,201,851 7 $12,004,853 24- $9,148,354 BAL / EXPEND 69 81% 12 91% 45- 50% TEACH ADJ LEVY 0 $1.44 0 $1.44 0 $1.44 INCID ADJ LEVY 0 $1.31 0 $1.31 0 $1.31 BUILD ADJ LEVY 0 $0.00 0 $0.00 0 $0.00 DEBT ADJ LEVY 0 $0.57 0 $0.57 0 $0.57 TOT ADJ LEVY 0 $3.32 0 $3.32 0 $3.32 ACTUAL AV PER EP 4 $65,247 2 $66,817 9 $73,121 EQUAL AV PER EP 4 $65,247 2 $66,817 9 $73,121 RR, UTIL PER EP 0 $7,246 11 $8,067 2 $8,204 COLL RATE-ACT AV 90% 90% 90% * SEE STATE PROFILES FOR TERMS AND DEFINITIONS ** SEE SECTION 164.161 RSMO.