|
OCS
<br />Local Fund Revenue Projections
<br />Total Students
<br />COUNTY APPROPRIATION
<br />Per Student County Appropriation
<br />OTHER REVENUE:
<br />State Textbook Allocation
<br />Sales Tax Reimbursement
<br />Tuition - Regular School
<br />Fines & Forfeitures
<br />Rental School Property
<br />ABC Revenue
<br />Interest Earned on Investments
<br />Miscellaneous Revenue
<br />Indirect Cost
<br />Community Schools
<br />Appropriated Fund Balance
<br />SUBTOTAL OTHER REVENUE
<br />LOCAL REVENUE
<br />TOTAL BUDGET REQUESTED
<br />FUNDING DIFFERENCE
<br />6,019
<br />ACTUAL
<br />BUDGET
<br />PROPOSED INCRDEC) % INCMEC)
<br />1997 -98
<br />1998 -99
<br />1999.2000 From 98.99 from 98.99
<br />Projected Enrollment
<br />12, 911,160
<br />14,451, 936
<br />1,540,776
<br />State projections less tuition paid
<br />6,050
<br />6,233
<br />6,281
<br />ExjstIng Charter School students
<br />5,000
<br />127
<br />156
<br />Total Students
<br />6,050
<br />6,360
<br />6,437 77 1.2%
<br />248,265
<br />82,419
<br />Out of County Tuition Paid Students
<br />31
<br />31
<br />31
<br />Total Students
<br />COUNTY APPROPRIATION
<br />Per Student County Appropriation
<br />OTHER REVENUE:
<br />State Textbook Allocation
<br />Sales Tax Reimbursement
<br />Tuition - Regular School
<br />Fines & Forfeitures
<br />Rental School Property
<br />ABC Revenue
<br />Interest Earned on Investments
<br />Miscellaneous Revenue
<br />Indirect Cost
<br />Community Schools
<br />Appropriated Fund Balance
<br />SUBTOTAL OTHER REVENUE
<br />LOCAL REVENUE
<br />TOTAL BUDGET REQUESTED
<br />FUNDING DIFFERENCE
<br />6,019
<br />6,329
<br />6,406
<br />77
<br />120,000
<br />120,000
<br />11,487,W9
<br />12, 911,160
<br />14,451, 936
<br />1,540,776
<br />1,889
<br />2,040
<br />2,256
<br />216
<br />159,566
<br />278,527
<br />306,742
<br />28,215
<br />120,000
<br />120,000
<br />12,111
<br />3,000
<br />3,000
<br />-
<br />240,931
<br />180,000
<br />180,000
<br />-
<br />10,705
<br />5,000
<br />5,000
<br />-
<br />21,125
<br />18,700
<br />18,700
<br />-
<br />248,265
<br />82,419
<br />163,812
<br />81,393
<br />65,350
<br />5,000
<br />5,000
<br />-
<br />23,461
<br />3,000
<br />176,730
<br />173,730
<br />852,927
<br />793,492
<br />830,929
<br />37,437
<br />1,845,215
<br />1,845,215
<br />-
<br />1,634,440
<br />3,214,353
<br />3,655,128
<br />440,775
<br />13,121, 449
<br />16,125, 513
<br />18,107, 064
<br />1,961,551
<br />18,107,064
<br />1,540,776
<br />440,775
<br />- nuepmj=
<br />1.2%
<br />11.9%
<br />10.6%
<br />13.7%
<br />14.7%
<br />
|