Next year's budget includes a more realistic estimate of the number of students rather than a planned increase in actual enrollment. The number of students assumed for budgeting purposes increases by 45, from 1355 to 1400. As shown below, the actual number of students on campus this year is 1404; we project that the average of both semesters next year will be 1417.