Spreadsheet: 03a084a6-2459-45c8-b49d-161dacb7fcf7
Sheet: 5-Charters

Charter School Revenues |  |  |  |  |  |  |  |  | SHADING LEGEND
Actuals for 76.2% of Students; Estimated for 24.8% |  |  |  |  |  |  |  |  |  | From or To another evaluation worksheet tabs 1-7.
 |  |  |  |  |  |  |  |  |  | Referenced from the "Template" worksheet.
 | [NAME]:  Details of charter revenue data from CAFRs begins at A49.  The Summary is at K7 at right.
 |  |  |  |  |  |  |  |  |  | Summary of Actual and Estimated Revenue Data
 |  |  |  |  |  |  |  |  |  | Actual Charter Data from Audited Annual Financial Reports / Component Units (see details at A50) | # of Charters | Enrollment | Actual Revenue | Estimated Revenue | Per Pupil Revenue | Total Actual Charter Revenue
 |  |  |  |  |  |  |  |  |  | [NAME] (without Meyer Center) | 5
 |  |  |  |  |  |  |  |  |  | Charleston | 4
 |  |  |  |  |  |  |  |  |  | Richland One | 2
 |  |  |  |  |  |  |  |  |  | [NAME] | 1
 |  |  |  |  |  |  |  |  |  | Lancaster | 1
 |  |  |  |  |  |  |  |  |  | Chester | 1
 |  |  |  |  |  |  |  |  |  | Actual
 |  |  |  |  |  |  |  |  |  | % of Total Charters
 |  |  |  |  |  |  |  |  |  | Charter Schools Requiring an Estimate of Revenues: |  |  |  | Estimated | Per Pupil | Total Estimated
 |  |  |  |  |  |  |  |  |  |  | # of Charters | Enrollment |  | Revenue | Revenue | Charter Revenue
 |  |  |  |  |  |  |  |  |  | Aiken Performing Arts Academy (Aiken) | 1 | 62.47
 |  |  |  |  |  |  |  |  |  | Bridgewater Academy (Horry) | 1 | 143.51
 |  |  |  |  |  |  |  |  |  | Charles Aiken Academy (Greenville) | 1 | 9.03
 |  |  |  |  |  |  |  |  |  | Children's Attention Home (Rock Hill 3) | 1 | 20.24
 |  |  |  |  |  |  |  |  |  | Choices (Darlington/Florence One) | 1 | 44.61
 |  |  |  |  |  |  |  |  |  | Fox Creek High School (Edgefield) | 1 | 237.92
 |  |  |  |  |  |  |  |  |  | [NAME] (Aiken) | 1 | 33.66
 |  |  |  |  |  |  |  |  |  | Midland Valley Preparatory School (Aiken) | 1 | 131.86
 |  |  |  |  |  |  |  |  |  | Palmetto Youth Academy (Forence One) | 1 | 70.56
 |  |  |  |  |  |  |  |  |  | Phoenix Charter High School (Clarendon 2) | 1 | 57.07
 |  |  |  |  |  |  |  |  |  | Richland One Middle College (Richland One) | 1 | 92.09
 |  |  |  |  |  |  |  |  |  | [NAME] (Charleston) | 1 | 192.78
 |  |  |  |  |  |  |  |  |  | Youth Academy Charter School (Williamsburg) | 1 | 22.1
 |  |  |  |  |  |  |  |  |  | Youth Build Charleston (Charleston) | 1 | 73.83
 |  |  |  |  |  |  |  |  |  | Estimated
 |  |  |  |  |  |  |  |  |  | TOTAL ACTUAL + ESTIMATED (excludes Meyer) |  |  |  |  |  |  | Excludes Meyer Center
 |  |  |  |  |  |  |  |  |  | Meyer Center for Special Children* | State |  |  | 0.8072035770693777 | State |  | Excludes Meyer Center
 |  |  |  |  |  |  |  |  |  | Per Pupil: | Federal |  |  | 0.1230760571595121 | Federal
 |  |  |  |  |  |  |  |  |  |  | Other |  |  | 0.06972036577111015 | Other
 |  |  |  |  |  |  |  |  |  |  |  |  |  | TOTAL | State |  | Includes Meyer Center
 |  |  |  |  |  |  |  |  |  | # of Charters in Study |  |  |  | CHARTER | Federal
 |  |  |  |  |  |  |  |  |  | MeyerCenter for Special Children (Greenville) | 1 | 12.29 |  | REVENUE | Other
 |  |  |  |  |  |  |  |  |  | # of Charter [NAME] (including Meyer Center) |  |  |  | TOTAL |  |  | Includes Meyer Center
 |  |  |  |  |  |  |  |  |  | * - Revenues and enrollment for the Meyer Center for Special Children Charter School are excluded from state totals and Greenville district totals because the Meyer Center receives 83.4% of its revenues from Contributions and Donations from Private Sources, and the per pupil revenue amount is $401,250.  These metrics would distort this revenue study.
 | Base Funding in 2007: |  | 2290
Greenville |  |  |  |  |  | Special
 |  |  |  |  | General | Revenue
 | Enrollment | District | Charter School |  | Fund | Fund | Totals
1 | 420.21 | Greenville | Greenville Technical Charter High School
 |  |  |  | Local
 |  | Base |  | State | 2578842
 |  |  |  | Federal |  | 203194
 |  |  |  | Other | 92737 | 47119
 |  |  |  | Intergovt.
 |  |  |  | Total
2 | Enrollment | Greenville | Meyer Center for Special Children
 | 12.29 |  |  | Local
 |  | Base |  | State |  | 16977
 |  |  |  | Federal |  | 73405
 |  |  |  | Other | 4359282 | 481700 |  |  | 4113629 | 1920 Contributions and Donations Private Sources
 |  |  |  | Intergovt. |  |  |  |  |  | from above
 |  |  |  | Total
3 | Enrollment | Greenville | Wohali Academy
 | 81.72 |  |  | Local
 |  | Base |  | State | 646229
 |  |  |  | Federal |  | 159046
 |  |  |  | Other
 |  |  |  | Intergovt.
 |  |  |  | Total
4 | Enrollment | Greenville | Langston Charter Middle School
 | 117.72 |  |  | Local
 |  | Base |  | State | 531567
 |  |  |  | Federal | 54122
 | 310 |  |  | Other | 47469
 |  |  |  | Intergovt.
 |  |  |  | Total
5 | Enrollment | Greenville | Brasher Middle College Charter High School
 | 95.04 |  |  | Local
 |  | Base |  | State | 572599
 |  |  |  | Federal |  | 101183
 | 289 |  |  | Other | 1314
 |  |  |  | Intergovt.
 |  |  |  | Total
6 | Enrollment | Greenville | Fuller Normal Advanced Technolgy Charter School
 | 99.32 |  |  | Local
 |  | Base |  | State | 575541
 |  |  |  | Federal |  | 230297
 |  |  |  | Other | 235000
 |  |  |  | Intergovt.
 |  |  |  | Total
 | Greenville without Meyer Center
 |  |  |  | Local
 |  |  |  | State
 |  |  |  | Federal
 |  |  |  | Other
 |  |  |  | Intergovt.
 |  |  |  | Total
 | Greenville with Meyer Center |  |  |  |  |  | Total
 | Enrollment | Greenville | TOTAL
 |  |  |  | Local
 |  | Base |  | State
 |  |  |  | Federal
 |  |  |  | Other
 |  |  |  | Intergovt.
 |  |  |  | Total
NOTE:  The Greenville District CAFR did not provide a Component Unit analysis for Charles Aiken Academy.  See above for an estimate of revenue for this Greenville charter school. Greenville has 7 charter schools, including the Meyer Center.
Charleston |  |  |  |  |  | Special
 |  |  |  |  | General | Revenue
 | Enrollment | District | Charter School |  | Fund | Fund | Totals
 |  | Charleston | Charter [NAME]:
 | 1485.03 |  | [NAME] | Local
 | 95.77 |  | Charleston Development Academy | State
 | 106.96 |  | East Cooper Montessori Charter School | Federal
 | 697.09 |  | Orange Grove Elementary Charter School | Other | 338407
 |  |  |  | Intergovt.
 |  |  |  | Total
Richland 1 |  |  |  |  |  | Special
 |  |  |  |  | General | Revenue
 | Enrollment | District | Charter School |  | Fund | Fund | Totals
1 | 97.63 |  | Midlands Math & Business Academy
 |  |  |  | Local
 |  | Base |  | State | 697219
 |  |  |  | Federal
 |  |  |  | Other | 35486
 |  |  |  | Intergovt.
 |  |  |  | Total
2 | Enrollment |  | Carolina School for Inquiry
 | 88.5 |  |  | Local
 |  | Base |  | State | 732457
 |  |  |  | Federal
 |  |  |  | Other | 19877
 |  |  |  | Intergovt.
 |  |  |  | Total
 | Total |  | TOTAL
 |  |  |  | Local
 |  | Base |  | State
 |  |  |  | Federal
 |  |  |  | Other
 |  |  |  | Intergovt.
 |  |  |  | Total
[NAME] |  |  |  |  |  | Special
 |  |  |  |  | General | Revenue
 | Enrollment | District | Charter School |  | Fund | Fund | Totals
1 | 56.3 |  | MLD Higher Learning Academy
 |  |  |  | Local
 |  | Base |  | State | 267230 | 59485
 |  |  |  | Federal |  | 209249
 |  |  |  | Other | 110
 |  |  |  | Intergovt.
 |  |  |  | Total
Lancaster |  |  |  |  |  | Special
 |  |  |  |  | General | Revenue
 | Enrollment | District | Charter School |  | Fund | Fund | Totals
1 | 107.83 |  | The Discovery School
 |  |  |  | Local
 |  | Base |  | State
 |  |  |  | Federal
 |  |  |  | Other
 |  |  |  | Intergovt. | 571822
 |  |  |  | Total
Chester |  |  |  |  |  | Special
 |  |  |  |  | General | Revenue
 | Enrollment | District | Charter School |  | Fund | Fund | Totals
1 | 263.03 |  | Academy for Teaching and Learning
 |  |  |  | Local
 |  | Base |  | State
 |  |  |  | Federal
 |  |  |  | Other | 45948
 |  |  |  | Intergovt. | 1803083
 |  |  |  | Total
 |  |  |  |  |  |  |  |  | Federal
 |  |  |  |  |  |  |  |  | State
 |  |  |  |  |  |  |  |  | Other
 |  |  |  |  |  |  |  |  | Intergovt.