ABCDEFGHIJKLMNOPQRSTUVW
1
2
School Budget73,580,000
3
Enrollement3,276Graph
4
Cost per Student22,460Inflation0.022%YearsCumulative Balance
5
YearCost Per StudentChildren in RCSDCost of SchoolingSchool Taxes PaidSTAR ExemptionDifferenceCumulative Balance00
6
Assessment25,000122,460122,46013,2420(9,218)(9,218)1-9,218
7
222,910122,91013,5070(9,403)(18,621)2-18,621
8
RateTaxes323,368246,73513,7770(32,958)(51,579)3-51,579
9
City148.913,722.75423,835247,67014,0530(33,618)(85,197)4-85,197
10
County214.035,350.75524,312248,62414,3340(34,290)(119,487)5-119,487
11
School529.6813,242.00624,798249,59614,6200(34,976)(154,463)6-154,463
12
Total892.6222,315.50725,294250,58814,9130(35,675)(190,138)7-190,138
13
825,800251,60015,2110(36,389)(226,527)8-226,527
14
926,316252,63215,5150(37,117)(263,643)9-263,643
15
1026,842253,68415,8250(37,859)(301,502)10-301,502
16
1127,379254,75816,1420(38,616)(340,118)11-340,118
17
1227,927255,85316,4650(39,388)(379,507)12-379,507
18
1328,485256,97016,7940(40,176)(419,683)13-419,683
19
1429,055129,05517,1300(11,925)(431,608)14-431,608
20
1529,636129,63617,4730(12,163)(443,771)15-443,771
21
1630,2290017,8222,10015,722(428,049)16-428,049
22
1730,8330018,1782,10016,078(411,971)17-411,971
23
1831,4500018,5422,10016,442(395,529)18-395,529
24
1932,0790018,9132,10016,813(378,716)19-378,716
25
2032,7200019,2912,10017,191(361,525)20-361,525
26
2133,3750019,6772,10017,577(343,948)21-343,948
27
2234,0420020,0702,10017,970(325,978)22-325,978
28
2334,7230020,4722,10018,372(307,606)23-307,606
29
2435,4180020,8812,10018,781(288,824)24-288,824
30
2536,1260021,2992,10019,199(269,625)25-269,625
31
2636,8490021,7252,10019,625(250,001)26-250,001
32
2737,5860022,1592,10020,059(229,941)27-229,941
33
2838,3370022,6032,10020,503(209,439)28-209,439
34
2939,1040023,0552,10020,955(188,484)29-188,484
35
3039,8860023,5162,10021,416(167,068)30-167,068
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100