Five Year Budget Projection


Income 2009-2010 2010-2011 2011-2012 2012-2013 2013-2014
 
Scholarship Partners $925,173 $943,500 $962,370 $981,617 $1,001,250
Partial Partners $150,000 $153,000 $156,060 $159,181 $162,365
Individuals $200,000 $204,000 $208,080 $212,242 $216,486
Foundations $250,000 $255,000 $260,100 $265,302 $270,608
Parent Tuition/Other $296,413 $300,859 $305,372 $309,953 $314,602
Subsidized Lunch $47,500 $48,450 $49,419 $50,407 $51,416
 
TOTAL INCOME $1,868,913 $1,904,809 $1,941,401 $1,978,702 $2,016,727
Year-to-Year Increase 1.88% 1.88% 1.88% 1.89%
Expenditures
 
Faculty/Staff $1,180,515 $1,215,930 $1,252,408 $1,289,981 $1,328,680
Education $334,340 $346,042 $358,153 $370,689 $383,663
Operations $159,458 $162,648 $165,901 $169,219 $172,603
Development $97,447 $99,396 $101,384 $103,411 $105,480
 
TOTAL EXPENDITURES $1,771,760 $1,824,016 $1,877,846 $1,933,299 $1,990,425
Year-to-Year Expense Increase 2.86% 2.87% 2.87% 2.87%
Working Capital $280,817 $361,610 $425,166 $470,569 $496,870

Details on contributions and audit:
All contributions to the Atlanta Youth Academy go through our fund raising foundation, Atlanta Youth Academy Foundation, Inc. Atlanta Youth Academy, Inc. and Atlanta Youth Academy Foundation, Inc. are audited each year by Leduc & Phillips, LLC. As of [publication date of annual report], the audit for school year 2008 - 2009 is not complete. At your request, we would be pleased to provide you with a copy of our audited financial statements. Leduc & Phillips may also be contacted directly at 1132 Floyd Street, Covington, GA 30014 or via telephone at 770-993-8696.