Budget book 2023-2024 | Page 7

Indian Rocks Christian School

Indian Rocks Christian School

2023-2024
2022-2023
Variance
Revenue Tuition & Fees
11,036,900
9,419,700
1,617,200
Other Income
165,500
91,000
74,500
Total Revenue
11,202,400
9,510,700
1,691,700
Expenses Personnel Administration & Support
1,095,400
950,200
145,200
Preschool & Elementary
1,891,700
1,734,200
157,500
Middle & High School
2,178,700
1,946,500
232,200
After School Care ( ASC )
111,500
84,100
27,400
Benefits & Other Expenses
1,984,300
1,740,700
243,600
Total Personnel
7,261,600
6,455,700
805,900
Operating Administration
3,351,800
2,555,800
796,000
Athletics & Fine Arts
187,400
170,600
16,800
Preschool , Elementary ,
401,600
328,600
73,000
Middle , & High Schools
Total Operating
3,940,800
3,055,000
885,800
Total Expenses 11,202,400 9,510,700 1,691,700
6