Skip to main content
OK Regular Public School District 3 Schools

CHELSEA

Chelsea, OK 74016 • Rogers County • 3 Operating Schools
(918) 789-2528
Official Website

Fiscal Year 2024 Financial Balance Sheet

Surveyed Enrollment: 808 students
Census F-33 • FY 2024
Total Revenue
$11,395,000
Total Expenditure
$10,725,000
Classroom Instruction
$5,919,000
Outstanding Debt
$2,762,000

Revenue Sources

State Government Funds: $6,305,000 (55.3%) Local Taxes & Fees: $3,011,000 (26.4%) Federal Aid: $2,079,000 (18.2%)
State Government Funds $6,305,000 55.3%
Local Taxes & Fees $3,011,000 26.4%
Federal Aid $2,079,000 18.2%
Total Revenue $11,395,000 100.0%

Expenditure Allocation

Classroom Instruction: $5,919,000 (55.2%) Support Services: $3,806,000 (35.5%) Capital Outlays: $196,000 (1.8%) Other / Operations: $804,000 (7.5%)
Classroom Instruction $5,919,000 55.2%
Support Services $3,806,000 35.5%
Capital Outlays $196,000 1.8%
Other / Operations $804,000 7.5%
Total Expenditure $10,725,000 100.0%

Financial Comparison & Trends Chart

$0$4,250$8,500$12,750$17,000FY 2020 Revenue/Student: $10,931$10,931FY 2020 Expenditure/Student: $11,714$11,714FY 2020794 stdsFY 2021 Revenue/Student: $11,555$11,555FY 2021 Expenditure/Student: $12,364$12,364FY 2021759 stdsFY 2022 Revenue/Student: $12,861$12,861FY 2022 Expenditure/Student: $12,421$12,421FY 2022777 stdsFY 2023 Revenue/Student: $13,688$13,688FY 2023 Expenditure/Student: $12,301$12,301FY 2023784 stdsFY 2024 Revenue/Student: $14,103$14,103FY 2024 Expenditure/Student: $13,274$13,274FY 2024808 stds
Revenue per Student Expenditure per Student
Peak Per-Pupil: $14,103

Multi-Year Financial History

Census F-33 Historical Cohorts
Fiscal Year Enrollment Total Revenue Total Expenditure Instruction Exp. Capital Outlay Debt Balance
FY 2024 808 $11,395,000 $10,725,000 $5,919,000 $196,000 $2,762,000
FY 2023 784 $10,731,000 $9,644,000 $5,314,000 $125,000 $2,872,000
FY 2022 777 $9,993,000 $9,651,000 $5,341,000 $209,000 $1,218,000
FY 2021 759 $8,770,000 $9,384,000 $5,547,000 $227,000 $1,768,000
FY 2020 794 $8,679,000 $9,301,000 $4,713,000 $1,105,000 $2,228,000