Upload
others
View
1
Download
0
Embed Size (px)
Citation preview
EFGHIJKJLMNOOPJQFROHSTGUOF CDEFGEHIJ789:;9:7F?GJ@AHFGEHIJ789:B9:7
UVJcYc\ZJE[bYZZ]E[cJY[Jod[E u7: 89:J;9K<
zVJwb\^ELJLEb{E^JQ[JLWXYYZJ|E\bJ;9K}~K< CKEFqJFEEJGKFGJFAAEp
dDFHE?JDEDoEH YhJJDe^OOeJPZZ^ODD
Cce\
DePeO
ZcmJC_ZO
O[Pc>JPZZ^ODD
PKVJg\WQZQcQEL ZJE?JGKEJ?FKJJEJHFgGGFgGJJDJJAEDFGEJH@EGgAEEJ?gGE?[
aJhJ\@?GJJGEJ?gGEj
52324
P;VJLWXYYZJLQcEL mEEF?EJEg?GJGKEJ?gGE?JLKEDEJGKEJ?FKJJEJLgEEJJAEDFGEJIJDJGKEJ@AFJHgGkJ?FKJJEJpEFDj
DgGEJ<C?FHE F? ADgHFDp?gGEM
DgGEJ:
DgGEJl
mKp?gFFEPHHDE??
ll7JCDJLG DGDEEGhJtGK fEJJDh rDJJqEpGhJa\ gnnpJP?KGJG
[gFKFEEJ[JGGEgDJ
]FGE??FJrgJGHJ
]FGE??FJrgJGHJ
SKVJQnJGNhJnMNOOPJOHJTHhJGNh nMNOOPJnUGhnJMO~POMTGh=y
`JDqJmKJGE
aJ
FKVJihHhJGNhHhJTFIJHhUnUOFnJGO aJ GNhJnMNOOPnJMNTHGhHJ=7HUFgJGNh ;9K}~K
OVJ[TShJTF=JhOnUGUOFJOR \oJGGEJCKFGJCP??g?GFGGJdEGEDFEJCJ@G?EEM QF=UU=7TPjnkJiNOJWOSPhGh=JGNh ;9K}~K
EFGHIJKJLMNJNOPQQRJSTUQHGJVWHXJYZF[ LMNOPQRSMOpSqPrstusturvs
\]JLE^JM_S`JNabaEJSEc_Sa VbSd
cHQeZXTJWJXZHTOGJfSYJQHJgThJRZF[ GQJGPTJiQjGJHTOTFGJLTgJMQH[ NGWGTJNOPQQRJSTUQHGJVWHXJkQHJGPT OPWHGTHJjOPQQRJlNTT PGGUjmnnHTUQHGOWHXj]FIjTX]oQenp]
wxyMzOpzPN{y||}NP{|~R}pOPpMzP|p }}P|OPpOPyMpPMP{y||}PpR|zOPxMzSP|z }PO|P|pPb}pMNpPORpPcdLPNP|O MM}Me}pcPPOypPNRM{pPRz|SpSf
dLPNP|OPMM}Me}p
12321
EFGHIJKJELMNFOPGQHNRJMNHJSTPUO LMNOPQRSMOpSqPrstrutvruw
FGHIHJGIKLMHNOPQIRGOHL
STGULGHNOPQIRGOHLGULPVWXGPVYLONLZ[[LJTIPRVPLUJTOOKU\L]PO^GYVLRTVLNOKKO_GH`LQVIUXPVULONLNGUJIK
aVPNOPQIHJVLONLRTVLJTIPRVPLUJTOOKLGHLZaaVHYGbLcLdSORIKLebaVHYGRXPVULIHYLZYQGHGURPIRG^VLebaVHYGRXPVU
]VPLfTGKYgh
J
VWJXYGZUJELMNFOPGQHNRJ[NHJSTPUO xyPzM{zQ{MOpP\XYGZUJELMNFOPGQHNRJMNHJSTPUO]POM|pPOyOM{Pp}Rp~SOQpNPyPOpPQ~MQSOpSPvru uwPzpSQ{pPyPQ~zOy~M{P}Rp~NpNPM~SPSSpPPOpPpMPp~SPxPNOQSp~OPp~y{{p~O m~OpbpNPc~{PdyPSy{{MPNb~NPyPzyMN
NOPQRSSTUQSVWXOYZ[PVOWSOWSPUQS\]UQ^_`QSOXSa_W]PVOW[`SbcdQWeQeSOWSd[fQeSghigjSOXSPUQ k_^VPSl_V^QS][WSUQ`dSe]UOO`eS`O][PQSPUQS[ZO_WPeSPOS_eQSVWSPUQSPmOSdQYSd_dV` ][`]_`[PVOWeRSUPPdRnnmmmodhpoWqeQ^ofOrnde]nk_^VPl_V^QoUPZ` P
L~pPuqPxyOM{P}Rp~SOQpN eeeswvf
L~pPvqPgpMP~SPxPNOQSp~OPp~y{{p~O frw
L~pPhqPiSpPL~pPuPPL~pPv uhej
12324
http://www.p12.nysed.gov/psc/AuditGuide.html
^WJ_O`PFPRGHZGPaNJELMNFOPGQHNRJMNHJSTPUO
xyPzM{zQ{MOpP\_O`PFPRGHZGPaNJELMNFOPGQHNRJMNHJSTPUObPxyPzM{zQ{MOpPk9S~NOMOpP}Rp~SOQpNPRp :{S;PNOPabbPOybpOpPOpPy{{yPy zy{Q~PyPOpPQ~MQSOpSPvruuwPzpSQ{pPyPQ~zOy~M{P}Rp~NpN
vP9~Pzy~OMzOpSPMS~NOMOptM~Mbpp~OPppPRMSPOyPyOpPybM~?MOy~NPyPzyRyMOy~N
hPxM|pPOpPOyOM{PyPMypPM~SPSSpPOPPOpPpMp~SPxPp~y{{p~OPPxpPp{pM~OPRyOy~POMOPQNO pP~z{QSpSP~PONPzM{zQ{MOy~PNPSp~pSPMNPy{{y
GENERAL INSTRUCTIONS FOR ANNUAL BUDGET/QUARTERLY REPORT�
TEMPLATE TABS
1- GRAY tab contains the Instructions Instructions Provides description of tabs and input requirements. Funding by District Charter School Tuition Rates
2- BLUE tabs require input of information 1.) Name of School >Select school name from list.
>Enter contact information. 2.) Enrollment Enter enrollment information for Annual Budget (& Revisions) and
Quarterly Actuals. Includes: >Enrollment by Grade >Enrollment by District
3.) Staffing Plan Enter staffing plan information for Annual Budget (& Revisions) and Quarterly Actuals. Includes: >Full Time Equivalent (FTE), by Position Category, By Quarter
4.) Yearly Budget Enter Yearly Budget information. Includes: >"Pior Year" column may be completed based upon preliminary data, and adjusted with Annual Audited data when the Quarter 2 Actuals are being submitted. (Note: Quarterly Revenue allocation may be set) >Budgeted Enrollment data and Per Pupil Revenue for the current year are populated based upon input on tab "2.) Enrollment." >Budgeted FTE for current year is populated based upon input on tab "3.) Staffing Plan." >All other sources of revenue >All expenses >Budget Revisions, as necessary and approved by the school's Board of Directors, should be submitted when submitting Quarterly Actuals.
5.) Balance Sheet Enter Balance Sheet information for EdCorps. Separate schools merged into a primary EdCorp should NOT use this tab. >"Pior Year" column may be completed based upon preliminary data, and adjusted with Annual Audited data when the Quarter 2 Actuals are being submitted.
6.) Quarterly Report Enter Actual Quarterly Report information . Includes: >Actual Enrollment data and Per Pupil Revenue for the current year are populated based upon input on tab "2.) Enrollment." >Actual FTE for current year is populated based upon input on tab "3.) Staffing Plan." >All other sources of revenue >All expenses
7.) Annual Report Requirement Complete when submitting Actual Quarter 4.
CELL COLORS & GUIDANCE COMMENTS
= Enter information into the light BLUE shaded cells. = Cells labeled in ORANGE containe guidance regarding the input of information.
= Cells containing RED triangles in the upper right corner contain "guidance comments" on that particular line item. Please "mouse-over" the triangle to reveal each comment.
Ver. 20170606
Charter Funding Alphabetical By NYS School District * (Sum of Charter School Basic Tuition and Supplemental Basic Tuition)
Page 3 of 50�
ANNUAL BUDGET & QUARTERLY REPORT TEMPLATE�
Success Academy Charter School - Crown Heights�
SCHOOL Name: Success Academy Charter School - Crown Heights
CONTACT INFORMATION Contact Name: Garrick Wong Contact Title: Senior Accountant Contact Email: Contact Phone:
REPORT PERIOD Current Academic Year: 2017-18 Prior Academic Year: 2016-17
Page 4 of 50
'REVISED' Column(s)columns for the
Other District 3 (Select from drop-down list) →Other District 4 (Select from drop-down list) →Other District 5 (Select from drop-down list) →Other District 6 (Select from drop-down list) →Other District 7 (Select from drop-down list) →Other District 8 (Select from drop-down list) →Other District 9 (Select from drop-down list) →Other District 10 (Select from drop-down list) →Other District 11 (Select from drop-down list) →Other District 12 (Select from drop-down list) →Other District 13 (Select from drop-down list) →Other District 14 (Select from drop-down list) →Other District 15 (Select from drop-down list) →Other District 16 (Select from drop-down list) →Other District 17 (Select from drop-down list) →Other District 18 (Select from drop-down list) →Other District 19 (Select from drop-down list) →Other District 20 (Select from drop-down list) →Other District 21 (Select from drop-down list) →Other District 22 (Select from drop-down list) →Other District 23 (Select from drop-down list) →Other District 24 (Select from drop-down list) →Other District 25 (Select from drop-down list) →Other District 26 (Select from drop-down list) →
SUCCESS ACADEMY CHARTER SCHOOL - CROWN HEIGHTS�2017-18�
1 2
GRADES INITIAL BUDGETED ENROLLMENT TOTAL ENROLLMENT = 613
NUMBER OF SCHOOL DISTRICTS ENROLLED: NUMBER OF STUDENTS ENROLLED:
PRIMARY/OTHER DISTRICT NAME(S) PRIMARY District NYC CHANCELLOR'S OFFICE SECONDARY District (Select from drop-down list) →
K 60
PRIOR YEAR ACTUAL
0 0
PRIOR YEAR 2016-17
Actual Enrollment
Original Budgeted Enrollment
Revised Budgeted Enrollment
582.35
*NOTE: If there are NO budget revisions at the time of quarterly submittal leave COMPLETELY BLANK. If budget revisions ARE made, the entire "REVISED" budget affected quarter(s) must be completed on tabs 2, 3 and 4.
ENROLLMENT BY GRADES
1 2 3 4 5 6 90 120 90 83 170 0
ENROLLMENT BY DISTRICT Funding by District ANNUAL BUDGET
TOTAL DISTRICTS/ENROLLMENT BY QUARTER QUARTER 1 QUARTER 2 QUARTER 3
Original Revised Original Revised Original Revised 1 0 1 0 1 0
582.35 0 582.35 0 582.35 0 the
ANNUAL BUDGET ENROLLMENT BY QUARTER QUARTER 1 QUARTER 2 QUARTER 3
Original Budgeted Enrollment
Revised Budgeted Enrollment
Original Budgeted Enrollment
Revised Budgeted Enrollment
582.35 582.35
Page 5 of 50
Other District 27 (Select from drop-down list) →Other District 28 (Select from drop-down list) →Other District 29 (Select from drop-down list) →Other District 30 (Select from drop-down list) →Other District 31 (Select from drop-down list) →Other District 32 (Select from drop-down list) →Other District 33 (Select from drop-down list) →Other District 34 (Select from drop-down list) →Other District 35 (Select from drop-down list) →Other District 36 (Select from drop-down list) →Other District 37 (Select from drop-down list) →Other District 38 (Select from drop-down list) →Other District 39 (Select from drop-down list) →Other District 40 (Select from drop-down list) →Other District 41 (Select from drop-down list) →Other District 42 (Select from drop-down list) →Other District 43 (Select from drop-down list) →Other District 44 (Select from drop-down list) →Other District 45 (Select from drop-down list) →Other District 46 (Select from drop-down list) →Other District 47 (Select from drop-down list) →Other District 48 (Select from drop-down list) →Other District 49 (Select from drop-down list) →Other District 50 (Select from drop-down list) →
PRIMARY/OTHER DISTRICT NAME(S)
PRIOR YEAR 2016-17
Actual Enrollment
ANNUAL BUDGET QUARTER 1 ENROLLMENT BQUARTER 2 Y Q QUARTER 3 UARTER
Original Budgeted Enrollment
Revised Budgeted Enrollment
Original Budgeted Enrollment
Revised Budgeted Enrollment
Original Budgeted Enrollment
Revised Budgeted Enrollment
Page 6 of 50
SUCCESS ACADEMY CHARTER SCHOOL - CROWN HEIGHTS2017-18
ENROLLMENT BY GRADES
ENROLLMENT BY DISTRICTFunding by DistrictANNUAL BUDGET
TOTAL DISTRICTS/ENROLLMENT BY QUARTER
*NOTE: If there are NO budget revisions at the time of quarterly submittal leaveCOMPLETELY BLANK. If budget revisions ARE made, the entire "REVISED"affected quarter(s) must be completed on tabs 2, 3 and 4.
ANNUAL BUDGETENROLLMENT BY QUARTER
7 8 9 10 11 12 0 0 0 0 0 0
ACTUAL QUARTERLY TOTAL DISTRICTS/ENROLLMENT
QUARTER 4 QUARTER 1 QUARTER 2 QUARTER 3 QUARTER 4 Original Revised Actual Actual Actual Actual
1 0 0 0 0 0 582.35 0 0 0 0 0
ACTUAL ENROLLMENT BY QUARTER QUARTER 4 QUARTER 1 QUARTER 2 QUARTER 3 QUARTER 4
Original Budgeted Enrollment
Revised Budgeted Enrollment
Actual Enrollment
Actual Enrollment
Actual Enrollment
Actual Enrollment
582.35
the 'REVISED' Column(s) budget columns for the
Page 7 of 50�
ANNUAL BUDGETENROLLMENT BY QUARTER
QUARTER 4
Original Budgeted Enrollment
Revised Budgeted Enrollment
ACTUAL ENROLLMENT BY QUARTER QUARTER 1 QUARTER 2 QUARTER 3 QUARTER 4
Actual Enrollment
Actual Enrollment
Actual Enrollment
Actual Enrollment
Page 8 of 50
Each quarter, the actual FTE should be input.
ACTUAL QUARTERLY FTEQ1 Q2 Q3
Actual Actual
0.0 0.0 0.0
ACTUAL QUARTERLY FTEQ1 Q2 Q3
Actual Actual
0.0 0.0 0.0
ACTUAL QUARTERLY FTEQ1 Q2 Q3
Actual Actual
0.0 0.0 0.0
0.0 0.0 0.0
SUCCESS HEIGHTS
("FTE")
ACADEMY CHARTER SCHOOL - CROWN SUCCESS ACADEMY CHARTER SCHOOL - CROWN HEIGHTS 2017-18 2017-18
STAFFING PLAN - FULL TIME EQUIVALENT STAFFING PLAN - FULL TIME EQUIVALENT ("FTE")
*NOTE: Enter the number of FTE *NOTE: Enter the number of FTE *NOTE: If there are NO budget revisions at the time of quarterly submittal leave the 'REVISED' Column(s) COMPLETELY *NOTE: positions in the "blue" cells. positions in the "blue" cells. BLANK.
If budget revisions ARE made, the entire "REVISED" budget columns for the affected quarter(s) must be completed on tabs 2, 3 and 4. ADMINISTRATIVE PERSONNEL FTE ADMINISTRATIVE PERSONNEL FTE PRIOR YEAR ANNUAL BUDGETED FTE
2016-17 Q1 Q2 Q3 Q4 ACTUAL Original Revised Original Revised Original Revised Original Revised Actual
Executive Management Executive Management 0.0 0.0 0.0 0.0 Instructional Management Instructional Management 6.0 6.0 6.0 6.0 Deans, Directors & Coordinators Deans, Directors & Coordinators 4.0 4.0 4.0 4.0 CFO / Director of Finance CFO / Director of Finance 0.0 0.0 0.0 0.0 Operation / Business Manager Operation / Business Manager 7.0 7.0 7.0 7.0 Administrative Staff Administrative Staff 0.0 0.0 0.0 0.0 TOTAL ADMINISTRATIVE STAFF TOTAL ADMINISTRATIVE STAFF 0.0 17.0 0.0 17.0 0.0 17.0 0.0 17.0 0.0
INSTRUCTIONAL PERSONNEL FTE INSTRUCTIONAL PERSONNEL FTE PRIOR YEAR ANNUAL BUDGETED FTE 2016-17 Q1 Q2 Q3 Q4 ACTUAL Original Revised Original Revised Original Revised Original Revised Actual
Teachers - Regular Teachers - Regular 24.0 24.0 24.0 24.0 Teachers - SPED Teachers - SPED 14.0 14.0 14.0 14.0 Substitute Teachers Substitute Teachers 0.0 0.0 0.0 0.0 Teaching Assistants Teaching Assistants 9.0 9.0 9.0 9.0 Specialty Teachers Specialty Teachers 9.0 9.0 9.0 9.0 Aides Aides 0.0 0.0 0.0 0.0 Therapists & Counselors Therapists & Counselors 1.5 1.5 1.5 1.5 Other Other 0.0 0.0 0.0 0.0 TOTAL INSTRUCTIONAL TOTAL INSTRUCTIONAL 0.0 57.5 0.0 57.5 0.0 57.5 0.0 57.5 0.0
NON-INSTRUCTIONAL PERSONNEL FTE NON-INSTRUCTIONAL PERSONNEL FTE PRIOR YEAR ANNUAL BUDGETED FTE 2016-17 Q1 Q2 Q3 Q4 ACTUAL Original Revised Original Revised Original Revised Original Revised Actual
Nurse Nurse 0.0 0.0 0.0 0.0 Librarian Librarian 0.0 0.0 0.0 0.0 Custodian Custodian 0.0 0.0 0.0 0.0 Security Security 0.0 0.0 0.0 0.0 Other Other 0.0 0.0 0.0 0.0 TOTAL NON-INSTRUCTIONAL TOTAL NON-INSTRUCTIONAL 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 74.5 0.0 74.5 0.0 74.5 0.0 74.5 0.0TOTAL PERSONNEL SERVICE FTE TOTAL PERSONNEL SERVICE FTE
Page 9 of 50
SUCCESS ACADEMY CHARTER SCHOOL - CROWN HEIGHTS2017-18
STAFFING PLAN - FULL TIME EQUIVALENT ("FTE")
*NOTE: Each quarter, the actual FTE
ACTUAL QUARTERLY FTE
ACTUAL QUARTERLY FTE
ACTUAL QUARTERLY FTE
SUCCESS HEIGHTS
("FTE")
ACADEMY CHARTER SCHOOL - CROWN�2017-18�
*NOTE: State the assumptions that are being made for personnel FTE levels.
Description of Assumptions Q4
Actual
0.0
Description of Assumptions Q4
Actual
0.0
Description of Assumptions Q4
Actual
0.0
0.0
should be input.
STAFFING PLAN - FULL TIME EQUIVALENT
*NOTE: Enter the number of FTE positions in the "blue" cells.
ADMINISTRATIVE PERSONNEL FTE
Executive Management Instructional Management Deans, Directors & Coordinators CFO / Director of Finance Operation / Business Manager Administrative Staff TOTAL ADMINISTRATIVE STAFF
INSTRUCTIONAL PERSONNEL FTE
Teachers - Regular Teachers - SPED Substitute Teachers Teaching Assistants Specialty Teachers Aides Therapists & Counselors Other TOTAL INSTRUCTIONAL
NON-INSTRUCTIONAL PERSONNEL FTE
Nurse Librarian Custodian Security Other TOTAL NON-INSTRUCTIONAL
TOTAL PERSONNEL SERVICE FTE
Page 10 of 50�
Page 11 of 50
SUCCESS ACADEMY CHARTER SCHOOL - CROWN HEIGHTS Budget / Operating Plan
2017-18
Total Revenue Total Expenses Net Income Actual Student Enrollment
- 2,626,849 - - 2,626,849 - - 2,626,849 - - 2,626,849 - -- 2,844,449 - - 2,844,449 - - 2,844,449 - - 2,844,449 - -- (217,600) - - (217,600) - - (217,600) - - (217,600) - -- 582 - - 582 - - 582 - - 582 - -
Prior Year Actual 2016-17
Revenue Per Pupil
1st Quarter - 7/1 - 9/30
Original Budget
Revised Budget Variance
2nd Quarter - 10/1 - 12/31
Original Budget
Revised Budget Variance
3rd Quarter - 1/1 - 3/31
Original Budget
Revised Budget Variance
4th Quarter - 4/1 - 6/30
Original Budget
Revised Budget Variance
REVENUE REVENUES FROM STATE SOURCES 2017-18
Per Pupil Revenue Per Pupil Rate NYC CHANCELLOR'S OFFICE 14,527 - -- -- -- -- -- -- -- -- -- -- -- -- -- -ALL OTHER School Districts: ( Weighted Avg ) -
TOTAL Per Pupil Revenue (Weighted Average Per Pupil Funding) 14,527
Special Education Revenue Grants
Stimulus DYCD (Department of Youth and Community Development) Other
NYC DoE Rental Assistance Other
TOTAL REVENUE FROM STATE SOURCES
REVENUE FROM FEDERAL FUNDING IDEA Special Needs Title I Title Funding - Other School Food Service (Free Lunch) Grants
Charter School Program (CSP) Planning & Implementation Other
Other TOTAL REVENUE FROM FEDERAL SOURCES
LOCAL and OTHER REVENUE Contributions and Donations Fundraising Erate Reimbursement Earnings on Investments Interest Income Food Service (Income from meals) Text Book OTHER
TOTAL REVENUE FROM LOCAL and OTHER SOURCES
Allocate Per Pupil Revenue
by Quarter *NOTE: If there are NO budget revisions at the time of quarterly submittal leave the 'REVISED' Column(s) COMPLETELY BLANK.
If budget revisions ARE made, the entire "REVISED" budget columns for the affected quarter(s) must be completed on tabs 2, 3 and 4.
PPR %/Qtr-> 25.0% 25.0% 25.0% 25.0% 25.0% 25.0% 25.0% 25.0% 2,114,950 - - 2,114,950 - - 2,114,950 - - 2,114,950 - -
- - - - - - - - - - - -- - - - - - - - - - - -- - - - - - - - - - - -- - - - - - - - - - - -- - - - - - - - - - - -- - - - - - - - - - - -- - - - - - - - - - - -- - - - - - - - - - - -- - - - - - - - - - - -- - - - - - - - - - - -- - - - - - - - - - - -- - - - - - - - - - - -- - - - - - - - - - - -- - - - - - - - - - - -- - - - - - - - - - - -
- 2,114,950 - - 2,114,950 - - 2,114,950 - - 2,114,950 - -
249,473 - 249,473 - 249,473 - 249,473 -
- - - - - - - -- - - - - - - -
50,228 - 50,228 - 50,228 - 50,228 -- - - -- - - - - - - -
- 2,414,650 - - 2,414,650 - - 2,414,650 - - 2,414,650 - -
9,557 - 9,557 - 9,557 - 9,557 -51,652 - 51,652 - 51,652 - 51,652 -
2,053 - 2,053 - 2,053 - 2,053 -- - - - - - - -
104,500 - 104,500 - 104,500 - 104,500 -- - - - - - - -- - - - - - - -
- 167,762 - - 167,762 - - 167,762 - - 167,762 - -
- - - - - - - -- - - - - - - -
14,743 - 14,743 - 14,743 - 14,743 -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -
29,693 - 29,693 - 29,693 - 29,693 -- 44,437 - - 44,437 - - 44,437 - - 44,437 - -
SUCCESS ACADEMY CHARTER SCHOOL - CROWN HEIGHTS Budget / Operating Plan
2017-18
Total Revenue Total Expenses Net Income Actual Student Enrollment
- 2,626,849 - - 2,626,849 - - 2,626,849 - -- 2,844,449 - - 2,844,449 - - 2,844,449 - -- (217,600) - - (217,600) - - (217,600) - -- 582 - - 582 - - 582 - -
2,626,849 - -2,844,449 - -(217,600) - -
582 - -
Prior Year Actual 2016-17
Revenue Per Pupil
1st Quarter - 7/1 - 9/30
Original Budget
Revised Budget Variance
2nd Quarter - 10/1 - 12/31
Original Budget
Revised Budget Variance
3rd Quarter - 1/1 - 3/31
Original Budget
Revised Budget Variance
4th Quarter - 4/1 - 6/30
Original Budget
Revised Budget Variance
TOTAL REVENUE - 2,626,849 - - 2,626,849 - - 2,626,849 - - 2,626,849 - -
Page 12 of 50
SUCCESS ACADEMY CHARTER SCHOOL - CROWN HEIGHTS Budget / Operating Plan
2017-18
Total Revenue Total Expenses Net Income Actual Student Enrollment
- 2,626,849 - - 2,626,849 - - 2,626,849 - -- 2,844,449 - - 2,844,449 - - 2,844,449 - -- (217,600) - - (217,600) - - (217,600) - -- 582 - - 582 - - 582 - -
2,626,849 - -2,844,449 - -(217,600) - -
582 - -
Prior Year Actual 2016-17
Revenue Per Pupil
1st Quarter - 7/1 - 9/30
Original Budget
Revised Budget Variance
2nd Quarter - 10/1 - 12/31
Original Budget
Revised Budget Variance
3rd Quarter - 1/1 - 3/31
Original Budget
Revised Budget Variance
4th Quarter - 4/1 - 6/30
Original Budget
Revised Budget Variance
EXPENSES
ADMINISTRATIVE STAFF PERSONNEL COSTS
Executive Management Instructional Management Deans, Directors & Coordinators CFO / Director of Finance Operation / Business Manager Administrative Staff
TOTAL ADMINISTRATIVE STAFF
INSTRUCTIONAL PERSONNEL COSTS Teachers - Regular Teachers - SPED Substitute Teachers Teaching Assistants Specialty Teachers Aides Therapists & Counselors Other
TOTAL INSTRUCTIONAL
NON-INSTRUCTIONAL PERSONNEL COSTS Nurse Librarian Custodian Security Other
TOTAL NON-INSTRUCTIONAL
SUBTOTAL PERSONNEL SERVICE COSTS
PAYROLL TAXES AND BENEFITS Payroll Taxes Fringe / Employee Benefits Retirement / Pension
TOTAL PAYROLL TAXES AND BENEFITS
TOTAL PERSONNEL SERVICE COSTS
CONTRACTED SERVICES Accounting / Audit Legal Management Company Fee Nurse Services Food Service / School Lunch Payroll Services Special Ed Services Titlement Services (i.e. Title I) Other Purchased / Professional / Consulting
TOTAL CONTRACTED SERVICES
Avg. No. of Positions
-6.00 4.00
-7.00
-17.00
24.00 14.00
-9.00 9.00
-1.50
-57.50
------
74.50
74.50
- - - - - - - -191,469 - 191,469 - 191,469 - 191,469 -
66,250 - 66,250 - 66,250 - 66,250 -- - - - - - - -
112,500 - 112,500 - 112,500 - 112,500 -- - - - - - - -
- 370,219 - - 370,219 - - 370,219 - - 370,219 - -
359,856 - 359,856 - 359,856 - 359,856 -239,904 - 239,904 - 239,904 - 239,904 -
- - - - - - - -119,616 - 119,616 - 119,616 - 119,616 -195,993 - 195,993 - 195,993 - 195,993 -
- - - - - - - -24,375 - 24,375 - 24,375 - 24,375 -
- - - - - - - -- 939,744 - - 939,744 - - 939,744 - - 939,744 - -
- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -
- - - - - - - - - - - - -
- 1,309,962 - - 1,309,962 - - 1,309,962 - - 1,309,962 - -
115,256 - 115,256 - 115,256 - 115,256 -136,027 - 136,027 - 136,027 - 136,027 -
39,299 - 39,299 - 39,299 - 39,299 -- 290,581 - - 290,581 - - 290,581 - - 290,581 - -
- 1,600,544 - - 1,600,544 - - 1,600,544 - - 1,600,544 - -
- - - - - - - -- - - - - - - -
317,242 - 317,242 - 317,242 - 317,242 -- - - - - - - -- - - - - - - -
12,724 - 12,724 - 12,724 - 12,724 -- - - - - - - -- - - - - - - -
6,432 - 6,432 - 6,432 - 6,432 -- 336,399 - Page 13 of - 50 336,399 - - 336,399 - - 336,399 - -
SUCCESS ACADEMY CHARTER SCHOOL - CROWN HEIGHTS Budget / Operating Plan
2017-18
Total Revenue Total Expenses Net Income Actual Student Enrollment
- 2,626,849 - - 2,626,849 - - 2,626,849 - -- 2,844,449 - - 2,844,449 - - 2,844,449 - -- (217,600) - - (217,600) - - (217,600) - -- 582 - - 582 - - 582 - -
2,626,849 - -2,844,449 - -(217,600) - -
582 - -
Prior Year Actual 2016-17
Revenue Per Pupil
1st Quarter - 7/1 - 9/30
Original Budget
Revised Budget Variance
2nd Quarter - 10/1 - 12/31
Original Budget
Revised Budget Variance
3rd Quarter - 1/1 - 3/31
Original Budget
Revised Budget Variance
4th Quarter - 4/1 - 6/30
Original Budget
Revised Budget Variance
SCHOOL OPERATIONS Board Expenses Classroom / Teaching Supplies & Materials Special Ed Supplies & Materials Textbooks / Workbooks Supplies & Materials other Equipment / Furniture Telephone Technology Student Testing & Assessment Field Trips Transportation (student) Student Services - other Office Expense Staff Development Staff Recruitment Student Recruitment / Marketing School Meals / Lunch Travel (Staff) Fundraising Other
TOTAL SCHOOL OPERATIONS
FACILITY OPERATION & MAINTENANCE Insurance Janitorial Building and Land Rent / Lease / Facility Finance Interest Repairs & Maintenance Equipment / Furniture Security Utilities
TOTAL FACILITY OPERATION & MAINTENANCE
DEPRECIATION & AMORTIZATION RESERVES / CONTINGENCY
TOTAL EXPENSES
NET INCOME
- - - - - - - -75,003 - 75,003 - 75,003 - 75,003 -
- - - - - - - -- - - - - - - -
47,845 - 47,845 - 47,845 - 47,845 -32,012 - 32,012 - 32,012 - 32,012 -
- - - - - - - -50,225 - 50,225 - 50,225 - 50,225 -
2,557 - 2,557 - 2,557 - 2,557 -20,539 - 20,539 - 20,539 - 20,539 -
7,373 - 7,373 - 7,373 - 7,373 -37,967 - 37,967 - 37,967 - 37,967 -69,293 - 69,293 - 69,293 - 69,293 -57,417 - 57,417 - 57,417 - 57,417 -12,656 - 12,656 - 12,656 - 12,656 -26,241 - 26,241 - 26,241 - 26,241 -
112,905 - 112,905 - 112,905 - 112,905 -10,431 - 10,431 - 10,431 - 10,431 -
- - - - - - - -1,707 - 1,707 - 1,707 - 1,707 -
- 564,172 - - 564,172 - - 564,172 - - 564,172 - -
13,874 - 13,874 - 13,874 - 13,874 -- - - - - - - -- - - - - - - -
16,312 - 16,312 - 16,312 - 16,312 -- - - - - - - -- - - - - - - -- - - - - - - -
- 30,186 - - 30,186 - - 30,186 - - 30,186 - -
313,149 - 313,149 - 313,149 - 313,149 -- - - - - - - -
- 2,844,449 - - 2,844,449 - - 2,844,449 - - 2,844,449 - -
- (217,600) - - (217,600) - - (217,600) - - (217,600) - -
Page 14 of 50
582.3--------------
-
SUCCESS ACADEMY CHARTER SCHOOL - CROWN HEIGHTS Budget / Operating Plan
2017-18
Total Revenue Total Expenses Net Income Actual Student Enrollment
- 2,626,849 - - 2,626,849 - - 2,626,849 - -- 2,844,449 - - 2,844,449 - - 2,844,449 - -- (217,600) - - (217,600) - - (217,600) - -- 582 - - 582 - - 582 - -
2,626,849 - -2,844,449 - -(217,600) - -
582 - -
Prior Year Actual 2016-17
Revenue Per Pupil
1st Quarter - 7/1 - 9/30
Original Budget
Revised Budget Variance
2nd Quarter - 10/1 - 12/31
Original Budget
Revised Budget Variance
3rd Quarter - 1/1 - 3/31
Original Budget
Revised Budget Variance
4th Quarter - 4/1 - 6/30
Original Budget
Revised Budget Variance
ENROLLMENT - *School Districts Are Linked To Above Entries* Number of Districts:
NYC CHANCELLOR'S OFFICE --------------ALL OTHER School Districts: ( Weighted Avg )
TOTAL ENROLLMENT
REVENUE PER PUPIL
EXPENSES PER PUPIL
- 1 - - 1 - - 1 - - 1 - -- 582 - - 582 - - 582 - - 582 - -- - - - - - - - - - - - -- - - - - - - - - - - - -- - - - - - - - - - - - -- - - - - - - - - - - - -- - - - - - - - - - - - -- - - - - - - - - - - - -- - - - - - - - - - - - -- - - - - - - - - - - - -- - - - - - - - - - - - -- - - - - - - - - - - - -- - - - - - - - - - - - -- - - - - - - - - - - - -- - - - - - - - - - - - -- - - - - - - - - - - - -- - - - - - - - - - - - -- 582 - - 582 - - 582 - - 582 - -
- 4,511 - - 4,511 - - 4,511 - - 4,511 - -
- 4,884 - - 4,884 - - 4,884 - - 4,884 - -
Page 15 of 50
Page 16 of 50
SUCCESS ACADEMY CHARTER SCHOOL - CROWN HEIGHTS Budget / Operating Plan
2017-18
10,507,396 10,507,396 - 10,507,396 10,507,396 11,377,797 11,377,797 - (11,377,797) (11,377,797)
(870,401) (870,401) - (870,401) (870,401)
Total Year VARIANCE
Original Budget
Revised Budget Variance
Original Budget vs. PY Budget
Revised Budget vs. PY Budget
DESCRIPTION OF ASSUMPTIONS
8,459,798 8,459,798 - 8,459,798 8,459,798 - - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -
8,459,798 8,459,798 - 8,459,798 8,459,798
997,892 997,892 - 997,892 997,892
- - - - -- - - - -
200,911 200,911 - 200,911 200,911 - - - - -- - - - -
9,658,601 9,658,601 - 9,658,601 9,658,601
38,227 38,227 - 38,227 38,227 206,609 206,609 - 206,609 206,609
8,213 8,213 - 8,213 8,213 - - - - -
418,000 418,000 - 418,000 418,000 - - - - -- - - - -
671,049 671,049 - 671,049 671,049
- - - - -- - - - -
58,973 58,973 - 58,973 58,973 - - - - -- - - - -- - - - -- - - - -
118,774
14,527 ---------------
14,527
118,774 - 118,774 118,774 177,746 177,746 - 177,746 177,746
Total Revenue Total Expenses Net Income Actual Student Enrollment
REVENUE REVENUES FROM STATE SOURCES 2017-18
Per Pupil Revenue Per Pupil Rate NYC CHANCELLOR'S OFFICE --------------ALL OTHER School Districts: ( Weighted Avg )
TOTAL Per Pupil Revenue (Weighted Average Per Pupil Funding) Special Education Revenue Grants
Stimulus DYCD (Department of Youth and Community Development) Other
NYC DoE Rental Assistance Other
TOTAL REVENUE FROM STATE SOURCES
REVENUE FROM FEDERAL FUNDING IDEA Special Needs Title I Title Funding - Other School Food Service (Free Lunch) Grants
Charter School Program (CSP) Planning & Implementation Other
Other TOTAL REVENUE FROM FEDERAL SOURCES
LOCAL and OTHER REVENUE Contributions and Donations Fundraising Erate Reimbursement Earnings on Investments Interest Income Food Service (Income from meals) Text Book OTHER
TOTAL REVENUE FROM LOCAL and OTHER SOURCES
10,507,396 10,507,396 - 10,507,396 10,507,396
Total Revenue Total Expenses Net Income Actual Student Enrollment
TOTAL REVENUE
SUCCESS ACADEMY CHARTER SCHOOL - CROWN HEIGHTS Budget / Operating Plan
2017-18
10,507,396 10,507,396 - 10,507,396 10,507,396 11,377,797 11,377,797 - (11,377,797) (11,377,797)
(870,401) (870,401) - (870,401) (870,401)
Total Year VARIANCE
Original Budget
Revised Budget Variance
Original Budget vs. PY Budget
Revised Budget vs. PY Budget
DESCRIPTION OF ASSUMPTIONS
Page 17 of 50�
Page 18 of 50
- - - - -765,875 765,875 - (765,875) (765,875) 265,000 265,000 - (265,000) (265,000)
- - - - -450,000 450,000 - (450,000) (450,000)
- - - - -1,480,875 1,480,875 - (1,480,875) (1,480,875)
1,439,424 1,439,424 - (1,439,424) (1,439,424) 959,616 959,616 - (959,616) (959,616)
- - - - -478,462 478,462 - (478,462) (478,462) 783,972 783,972 - (783,972) (783,972)
- - - - -97,500 97,500 - (97,500) (97,500)
- - - - -3,758,974 3,758,974 - (3,758,974) (3,758,974)
- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -
5,239,849 5,239,849 - (5,239,849) (5,239,849)
461,022 461,022 - (461,022) (461,022) 544,107 544,107 - (544,107) (544,107) 157,195 157,195 - (157,195) (157,195)
1,162,325 1,162,325 - (1,162,325) (1,162,325)
6,402,174 6,402,174 - (6,402,174) (6,402,174)
- - - - -- - - - -
1,268,970 1,268,970 - (1,268,970) (1,268,970) - - - - -- - - - -
50,897 50,897 - (50,897) (50,897) - - - - -- - - - -
25,728 25,728 - (25,728) (25,728) 1,345,595 1,345,595 - (1,345,595) (1,345,595)
Total Revenue Total Expenses Net Income Actual Student Enrollment
EXPENSES
ADMINISTRATIVE STAFF PERSONNEL COSTS Avg. No. of Positions Executive Management -Instructional Management 6.00 Deans, Directors & Coordinators 4.00 CFO / Director of Finance -Operation / Business Manager 7.00 Administrative Staff -
TOTAL ADMINISTRATIVE STAFF 17.00
INSTRUCTIONAL PERSONNEL COSTS Teachers - Regular 24.00 Teachers - SPED 14.00 Substitute Teachers -Teaching Assistants 9.00 Specialty Teachers 9.00 Aides -Therapists & Counselors 1.50 Other -
TOTAL INSTRUCTIONAL 57.50
NON-INSTRUCTIONAL PERSONNEL COSTS Nurse -Librarian -Custodian -Security -Other -
TOTAL NON-INSTRUCTIONAL -
SUBTOTAL PERSONNEL SERVICE COSTS 74.50
PAYROLL TAXES AND BENEFITS Payroll Taxes Fringe / Employee Benefits Retirement / Pension
TOTAL PAYROLL TAXES AND BENEFITS
TOTAL PERSONNEL SERVICE COSTS 74.50
CONTRACTED SERVICES Accounting / Audit Legal Management Company Fee Nurse Services Food Service / School Lunch Payroll Services Special Ed Services Titlement Services (i.e. Title I) Other Purchased / Professional / Consulting
TOTAL CONTRACTED SERVICES
SUCCESS ACADEMY CHARTER SCHOOL - CROWN HEIGHTS Budget / Operating Plan
2017-18
10,507,396 10,507,396 - 10,507,396 10,507,396 11,377,797 11,377,797 - (11,377,797) (11,377,797)
(870,401) (870,401) - (870,401) (870,401)
Total Year VARIANCE
Original Budget
Revised Budget Variance
Original Budget vs. PY Budget
Revised Budget vs. PY Budget
DESCRIPTION OF ASSUMPTIONS
- - - - -300,012 300,012 - (300,012) (300,012)
- - - - -- - - - -
191,380 191,380 - (191,380) (191,380) 128,048 128,048 - (128,048) (128,048)
- - - - -200,900 200,900 - (200,900) (200,900)
10,227 10,227 - (10,227) (10,227) 82,157 82,157 - (82,157) (82,157) 29,491 29,491 - (29,491) (29,491)
151,869 151,869 - (151,869) (151,869) 277,172 277,172 - (277,172) (277,172) 229,667 229,667 - (229,667) (229,667)
50,626 50,626 - (50,626) (50,626) 104,965 104,965 - (104,965) (104,965) 451,621 451,621 - (451,621) (451,621)
41,725 41,725 - (41,725) (41,725) - - - - -
6,830 6,830 - (6,830) (6,830) 2,256,690 2,256,690 - (2,256,690) (2,256,690)
55,495 55,495 - (55,495) (55,495) - - - - -- - - - -
65,248 65,248 - (65,248) (65,248) - - - - -- - - - -- - - - -
120,743 120,743 - (120,743) (120,743)
1,252,595 1,252,595 - (1,252,595) (1,252,595) - - - - -
11,377,797 11,377,797 - (11,377,79 7) (11,377,79
7)
(870,401) (870,401) - (870,401) (870,401)
Total Revenue Total Expenses Net Income Actual Student Enrollment
SCHOOL OPERATIONS Board Expenses Classroom / Teaching Supplies & Materials Special Ed Supplies & Materials Textbooks / Workbooks Supplies & Materials other Equipment / Furniture Telephone Technology Student Testing & Assessment Field Trips Transportation (student) Student Services - other Office Expense Staff Development Staff Recruitment Student Recruitment / Marketing School Meals / Lunch Travel (Staff) Fundraising Other
TOTAL SCHOOL OPERATIONS
FACILITY OPERATION & MAINTENANCE Insurance Janitorial Building and Land Rent / Lease / Facility Finance Interest Repairs & Maintenance Equipment / Furniture Security Utilities
TOTAL FACILITY OPERATION & MAINTENANCE
DEPRECIATION & AMORTIZATION RESERVES / CONTINGENCY
TOTAL EXPENSES
NET INCOME
SUCCESS ACADEMY CHARTER SCHOOL - CROWN HEIGHTS Budget / Operating Plan
2017-18
10,507,396 10,507,396 - 10,507,396 10,507,396 11,377,797 11,377,797 - (11,377,797) (11,377,797)
(870,401) (870,401) - (870,401) (870,401)
Total Year VARIANCE
Original Budget
Revised Budget Variance
Original Budget vs. PY Budget
Revised Budget vs. PY Budget
DESCRIPTION OF ASSUMPTIONS
Page 19 of 50�
582.3--------------
-
SUCCESS ACADEMY CHARTER SCHOOL - CROWN HEIGHTS Budget / Operating Plan
2017-18
Total Revenue Total Expenses Net Income Actual Student Enrollment
10,507,396 11,377,797
(870,401)
10,507,396 11,377,797
(870,401)
- 10,507,396 10,507,396 - (11,377,797) (11,377,797) - (870,401) (870,401)
Original Budget
Total Year
Revised Budget Variance
VARIANCE Original
Budget vs. PY Budget
Revised Budget vs. PY Budget
DESCRIPTION OF ASSUMPTIONS
ENROLLMENT - *School Districts Are Linked To Above Entries* Number of Districts:
NYC CHANCELLOR'S OFFICE --------------ALL OTHER School Districts: ( Weighted Avg )
TOTAL ENROLLMENT
REVENUE PER PUPIL
EXPENSES PER PUPIL
Page 20 of 50
BALANCE SHEET
SUCCESS ACADEMY CHARTER SCHOOL - CROWN HEIGHTS�
2017-18
Prior Year
2016-17 ASSETS
CURRENT ASSETS
DO NOT ENTER BALANCE SHEET DATA ON THIS TEMPLATE
Balance sheet data should for the Ed Corp: Success Academy Charter Schools -NYC should be entered on the template for
Success Academy Charter School -Harlem 3.
Cash and cash equivalents Grants and contracts receivable Accounts receivables Prepaid Expenses Contributions and other receivables
TOTAL CURRENT ASSETS -
PROPERTY, BUILDING AND EQUIPMENT, net -
OTHER ASSETS -
TOTAL ASSETS -
LIABILITIES AND NET ASSETS
CURRENT LIABILITIES Accounts payable and accrued expenses Accrued payroll and benefits Deferred Revenue Current maturities of long-term debt Short Term Debt - Bonds, Notes Payable Other
TOTAL CURRENT LIABILITIES -
LONG-TERM DEBT and NOTES PAYABLE, net current maturities -
TOTAL LIABILITIES -
NET ASSETS Unrestricted Temporarily restricted
TOTAL NET ASSETS -
TOTAL LIABILITIES AND NET ASSETS -
Q1
As of 9/30
-
-
-
-
-
-
Q2
As of 12/31
-
-
-
-
-
-
Q3
As of 3/31
-
-
-
-
-
-
Q4
As of 6/30
-
-
-
-
-
-
- - - -
- - - -
- - - -
--
- - - - -- - - - -- - - - -- - - - -- - - - -
- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -
- - - -- - - -
Page 21 of 50
- CROWN HEIGHTS
- 1/1 - 3/31
Total Revenue Total Expenses Net Income Actual Student Enrollment
SUCCESS ACADEMY CHARTER SCHOOL Budget / Operating Plan
2017-18 - 2,626,849 - - 2,626,849 - -- 2,844,449 - - 2,844,449 - -- (217,600) - - (217,600) - -- 582 - - 582 - -
*NOTE: Enrollment, Revenue and Expediture Data IN the 'Total and Variance Analysis' Section is Based on LAST ACTUAL Quarter Completed
REVENUE REVENUES FROM STATE SOURCES
1st Quarter - 7/1 - 9/30 2nd Quarter - 10/1 - 12/31 3rd Quarter
Actual Current Budget Variance Actual
Current Budget Variance Actual
Per Pupil Revenue CY Per Pupil Rate NYC CHANCELLOR'S OFFICE --------------ALL OTHER School Districts: ( Count = 0 )
TOTAL Per Pupil Revenue (Weighted Average Per Pupil Funding)
14,527 ---------------
14,527
Page 22 of 50
2,114,950 - 2,114,950 -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -
- 2,114,950 - - 2,114,950 - -249,473 - 249,473 -Special Education Revenue
Grants Stimulus DYCD (Department of Youth and Community Development) Other
NYC DoE Rental Assistance Other
TOTAL REVENUE FROM STATE SOURCES
- - - -- - - -
50,228 - 50,228 -- - - -- - - -
- 2,414,650 - - 2,414,650 - -
REVENUE FROM FEDERAL FUNDING IDEA Special Needs Title I Title Funding - Other School Food Service (Free Lunch)
9,557 - 9,557 -51,652 - 51,652 -
2,053 - 2,053 -- - - -
Grants Charter School Program (CSP) Planning & Implementation Other
104,500 - 104,500 -- - - -
- CROWN HEIGHTS
- 1/1 - 3/31
SUCCESS ACADEMY CHARTER SCHOOL Budget / Operating Plan
2017-18�
- - - -- - - -
14,743 - 14,743 -- - - -- - - -- - - -- - - -
2
Other - - - -TOTAL REVENUE FROM FEDERAL SOURCES - 167,762 - - 167,762 - -
LOCAL and OTHER REVENUE Contributions and Donations Fundraising Erate Reimbursement Earnings on Investments Interest Income Food Service (Income from meals) Text Book OTHER
TOTAL REVENUE FROM LOCAL and OTHER SOURCES
TOTAL REVENUE - 2,626,849
9,693 - 29,693 -- 44,437 - - 44,437 - -
- - 2,626,849 - -
Total Revenue - 2,626,849 - - 2,626,849 - -Total Expenses - 2,844,449 - - 2,844,449 - -Net Income - (217,600) - - (217,600) - -Actual Student Enrollment - 582 - - 582 - -
1st Quarter - 7/1 - 9/30 2nd Quarter - 10/1 - 12/31 3rd Quarter *NOTE: Enrollment, Revenue and Expediture Data IN the 'Total and Variance
Analysis' Section is Based on LAST ACTUAL Quarter Completed
Actual Current Budget Variance Actual
Current Budget Variance Actual
Page 23 of 50�
- CROWN HEIGHTS
- 1/1 - 3/31
Total Revenue Total Expenses Net Income Actual Student Enrollment
- 2,626,849 -- 2,844,449 -- (217,600) -- 582 -
SUCCESS ACADEMY CHARTER SCHOOL Budget / Operating Plan
2017-18 - 2,626,849 - -- 2,844,449 - -- (217,600) - -- 582 - -
*NOTE: Enrollment, Revenue and Expediture Data IN the 'Total and Variance Analysis' Section is Based on LAST ACTUAL Quarter Completed
EXPENSES Quarter 0 ADMINISTRATIVE STAFF PERSONNEL COSTS No. of Positions
1st Quarter - 7/1 - 9/30
Actual Current Budget Variance
2nd Quarter - 10/1 - 12/31 3rd Quarter
Actual Current Budget Variance Actual
-------
- - - -191,469 - 191,469 -
66,250 - 66,250 -- - - -
112,500 - 112,500 -- - - -
- 370,219 - - 370,219 - -
Executive Management Instructional Management Deans, Directors & Coordinators CFO / Director of Finance Operation / Business Manager Administrative Staff
TOTAL ADMINISTRATIVE STAFF
INSTRUCTIONAL PERSONNEL COSTS Teachers - Regular Teachers - SPED Substitute Teachers Teaching Assistants Specialty Teachers Aides Therapists & Counselors Other
TOTAL INSTRUCTIONAL
---------
359,856 - 359,856 -239,904 - 239,904 -
- - - -119,616 - 119,616 -195,993 - 195,993 -
- - - -24,375 - 24,375 -
- - - -- 939,744 - - 939,744 - -
NON-INSTRUCTIONAL PERSONNEL COSTS Nurse Librarian Custodian Security Other
TOTAL NON-INSTRUCTIONAL
------
- - - -- - - -- - - -- - - -- - - -
- - - - - - -
- 1,309,962 - - 1,309,962 - -SUBTOTAL PERSONNEL SERVICE COSTS -
PAYROLL TAXES AND BENEFITS Payroll Taxes Fringe / Employee Benefits Retirement / Pension
TOTAL PAYROLL TAXES AND BENEFITS
115,256 - 115,256 -136,027 - 136,027 -
39,299 - 39,299 -- 290,581 - - 290,581 - -
TOTAL PERSONNEL SERVICE COSTS -Page 24 of 50
- 1,600,544 - - 1,600,544 - -
- CROWN HEIGHTS
- 1/1 - 3/31
SUCCESS ACADEMY CHARTER SCHOOL�Budget / Operating Plan�
2017-18�
CONTRACTED SERVICES Accounting / Audit - - - -Legal - - - -Management Company Fee 317,242 - 317,242 -Nurse Services - - - -Food Service / School Lunch - - - -Payroll Services 12,724 - 12,724 -Special Ed Services - - - -Titlement Services (i.e. Title I) - - - -Other Purchased / Professional / Consulting 6,432 - 6,432 -
TOTAL CONTRACTED SERVICES - 336,399 - - 336,399 - -
Total Revenue - 2,626,849 - - 2,626,849 - -Total Expenses - 2,844,449 - - 2,844,449 - -Net Income - (217,600) - - (217,600) - -Actual Student Enrollment - 582 - - 582 - -
1st Quarter - 7/1 - 9/30 2nd Quarter - 10/1 - 12/31 3rd Quarter *NOTE: Enrollment, Revenue and Expediture Data IN the 'Total and Variance
Analysis' Section is Based on LAST ACTUAL Quarter Completed
Actual Current Budget Variance Actual
Current Budget Variance Actual
Page 25 of 50�
- CROWN HEIGHTS
- 1/1 - 3/31
Total Revenue Total Expenses Net Income Actual Student Enrollment
- 2,626,849 -- 2,844,449 -- (217,600) -- 582 -
SUCCESS ACADEMY CHARTER SCHOOL Budget / Operating Plan
2017-18 - 2,626,849 - -- 2,844,449 - -- (217,600) - -- 582 - -
*NOTE: Enrollment, Revenue and Expediture Data IN the 'Total and Variance Analysis' Section is Based on LAST ACTUAL Quarter Completed
1st Quarter - 7/1 - 9/30
Actual Current Budget Variance
2nd Quarter - 10/1 - 12/31 3rd Quarter
Actual Current Budget Variance Actual
SCHOOL OPERATIONS Board Expenses Classroom / Teaching Supplies & Materials Special Ed Supplies & Materials Textbooks / Workbooks Supplies & Materials other Equipment / Furniture Telephone Technology Student Testing & Assessment Field Trips Transportation (student) Student Services - other Office Expense Staff Development Staff Recruitment Student Recruitment / Marketing School Meals / Lunch Travel (Staff) Fundraising Other
TOTAL SCHOOL OPERATIONS
- - - -75,003 - 75,003 -
- - - -- - - -
47,845 - 47,845 -32,012 - 32,012 -
- - - -50,225 - 50,225 -
2,557 - 2,557 -20,539 - 20,539 -
7,373 - 7,373 -37,967 - 37,967 -69,293 - 69,293 -57,417 - 57,417 -12,656 - 12,656 -26,241 - 26,241 -
112,905 - 112,905 -10,431 - 10,431 -
- - - -1,707 - 1,707 -
- 564,172 - - 564,172 - -
FACILITY OPERATION & MAINTENANCE Insurance Janitorial Building and Land Rent / Lease / Facility Finance Interest Repairs & Maintenance Equipment / Furniture Security Utilities
TOTAL FACILITY OPERATION & MAINTENANCE
13,874 - 13,874 -- - - -- - - -
16,312 - 16,312 -- - - -- - - -- - - -
- 30,186 - - 30,186 - -
DEPRECIATION & AMORTIZATION RESERVES / CONTINGENCY
313,149 - 313,149 -- - - -
TOTAL EXPENSES - 2,844,449 - - 2,844,449 - -Page 26 of 50
- CROWN HEIGHTS
- 1/1 - 3/31
SUCCESS ACADEMY CHARTER SCHOOL�Budget / Operating Plan�
2017-18�
NET INCOME - (217,600) - - (217,600) - -
Total Revenue - 2,626,849 - - 2,626,849 - -Total Expenses - 2,844,449 - - 2,844,449 - -Net Income - (217,600) - - (217,600) - -Actual Student Enrollment - 582 - - 582 - -
1st Quarter - 7/1 - 9/30 2nd Quarter - 10/1 - 12/31 3rd Quarter *NOTE: Enrollment, Revenue and Expediture Data IN the 'Total and Variance
Analysis' Section is Based on LAST ACTUAL Quarter Completed
Actual Current Budget Variance Actual
Current Budget Variance Actual
Page 27 of 50�
- CROWN HEIGHTS
- 1/1 - 3/31- 1/1 - 3/31
SUCCESS ACADEMY CHARTER SCHOOL Budget / Operating Plan Budget / Operating Plan 2017-18
2017-18 Total Revenue - 2,626,849 - - 2,626,849 - -Total Expenses - 2,844,449 - - 2,844,449 - -Net Income - (217,600) - - (217,600) - -Actual Student Enrollment - 582 - - 582 - -
3rd Quarter 1st Quarter - 7/1 - 9/30 2nd Quarter - 10/1 - 12/31 3rd Quarter
*NOTE: Enrollment, Revenue and Expediture Data IN the 'Total and Variance Analysis' Section is Based on LAST ACTUAL Quarter Completed
Current Current Actual Budget Variance Actual Budget Variance Actual
ENROLLMENT - *School Districts Are Linked To Above Entries* NYC CHANCELLOR'S OFFICE - 582 - - 582 - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -ALL OTHER School Districts: ( Count = 0 ) - - - - - - -
TOTAL ENROLLMENT - 582 - - 582 - -
REVENUE PER PUPIL - 4,511 - - 4,511 - -
EXPENSES PER PUPIL - 4,884 - - 4,884 - -
Page 28 of 50
SUCCESS ACADEMY CHARTERBudget / Operating
2017-18
3rd
Page 29 of 50
2,626,849 - - 2,626,849 -2,844,449 - - 2,844,449 -(217,600) - - (217,600) -
582 - - 582 -
4th Quarter - 4/1 - 6/30
Current Budget Variance Actual
Current Budget Variance
2,114,950 - 2,114,950 -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -
2,114,950 - - 2,114,950 -249,473 - 249,473 -
- - - -- - - -
50,228 - 50,228 -- - - -- - - -
2,414,650 - - 2,414,650 -
9,557 - 9,557 -51,652 - 51,652 -
2,053 - 2,053 -- - - -
104,500 - 104,500 -- - - -
SCHOOL - CROWN HEIGHTS Plan
Quarter - 1/1 - 3/31
Total Revenue Total Expenses Net Income Actual Student Enrollment
*NOTE: Enrollment, Revenue and Expediture Data IN the 'Total and Variance Analysis' Section is Based on LAST ACTUAL Quarter Completed
REVENUE REVENUES FROM STATE SOURCES
Per Pupil Revenue CY Per Pupil Rate NYC CHANCELLOR'S OFFICE --------------ALL OTHER School Districts: ( Count = 0 )
TOTAL Per Pupil Revenue (Weighted Average Per Pupil Funding) Special Education Revenue Grants
Stimulus DYCD (Department of Youth and Community Development) Other
NYC DoE Rental Assistance Other
TOTAL REVENUE FROM STATE SOURCES
REVENUE FROM FEDERAL FUNDING IDEA Special Needs Title I Title Funding - Other School Food Service (Free Lunch) Grants
Charter School Program (CSP) Planning & Implementation Other
14,527 ---------------
14,527
SUCCESS ACADEMY CHARTERBudget / Operating
2017-18
3rd
- - - -167,762 - - 167,762 -
- - - -- - - -
14,743 - 14,743 -- - - -- - - -- - - -- - - -
29,693 - 29,693 -44,437 - - 44,437 -
2,626,849 - - 2,626,849 -
Total Revenue Total Expenses Net Income Actual Student Enrollment
*NOTE: Enrollment, Revenue and Expediture Data IN the 'Total and Variance Analysis' Section is Based on LAST ACTUAL Quarter Completed
Other TOTAL REVENUE FROM FEDERAL SOURCES
LOCAL and OTHER REVENUE Contributions and Donations Fundraising Erate Reimbursement Earnings on Investments Interest Income Food Service (Income from meals) Text Book OTHER
TOTAL REVENUE FROM LOCAL and OTHER SOURCES
TOTAL REVENUE
2,626,849 - - 2,626,849 -2,844,449 - - 2,844,449 -(217,600) - - (217,600) -
582 - - 582 -
4th Quarter - 4/1 - 6/30
Current Budget Variance Actual
Current Budget Variance
SCHOOL - CROWN HEIGHTS Plan
Quarter - 1/1 - 3/31
Page 30 of 50�
SUCCESS ACADEMY CHARTERBudget / Operating
2017-18
3rd
SCHOOL - CROWN HEIGHTS Plan
Total Revenue 2,626,849 - - 2,626,849 -Total Expenses 2,844,449 - - 2,844,449 -Net Income (217,600) - - (217,600) -Actual Student Enrollment 582 - - 582 -
Quarter - 1/1 - 3/31 4th Quarter - 4/1 - 6/30 *NOTE: Enrollment, Revenue and Expediture Data IN the 'Total and Variance
Analysis' Section is Based on LAST ACTUAL Quarter Completed Current Current Budget Variance Actual Budget Variance
EXPENSES Quarter 0 ADMINISTRATIVE STAFF PERSONNEL COSTS No. of Positions
Executive Management Instructional Management Deans, Directors & Coordinators CFO / Director of Finance Operation / Business Manager Administrative Staff
TOTAL ADMINISTRATIVE STAFF
-------
- - - -191,469 - 191,469 -
66,250 - 66,250 -- - - -
112,500 - 112,500 -- - - -
370,219 - - 370,219 -
359,856 - 359,856 -239,904 - 239,904 -
- - - -119,616 - 119,616 -195,993 - 195,993 -
- - - -24,375 - 24,375 -
- - - -939,744 - - 939,744 -
- - - -- - - -- - - -- - - -- - - -- - - - -
1,309,962 - - 1,309,962 -
115,256 - 115,256 -136,027 - 136,027 -
39,299 - 39,299 -290,581 - - 290,581 -
1,600,544 - - 1,600,544 -
INSTRUCTIONAL PERSONNEL COSTS Teachers - Regular Teachers - SPED Substitute Teachers Teaching Assistants Specialty Teachers Aides Therapists & Counselors Other
TOTAL INSTRUCTIONAL
---------
NON-INSTRUCTIONAL PERSONNEL COSTS Nurse�Librarian�Custodian�Security�Other�
TOTAL NON-INSTRUCTIONAL
------
SUBTOTAL PERSONNEL SERVICE COSTS -
PAYROLL TAXES AND BENEFITS Payroll Taxes Fringe / Employee Benefits Retirement / Pension
TOTAL PAYROLL TAXES AND BENEFITS
TOTAL PERSONNEL SERVICE COSTS Page 31 of 50
-
SUCCESS ACADEMY CHARTERBudget / Operating
2017-18
3rd
SUCCESS ACADEMY CHARTERBudget / Operating
2017-18
- - - -- - - -
317,242 - 317,242 -- - - -- - - -
12,724 - 12,724 -- - - -- - - -
6,432 - 6,432 -336,399 - - 336,399 -
Total Revenue Total Expenses Net Income Actual Student Enrollment
*NOTE: Enrollment, Revenue and Expediture Data IN the 'Total and Variance Analysis' Section is Based on LAST ACTUAL Quarter Completed
CONTRACTED SERVICES Accounting / Audit Legal Management Company Fee Nurse Services Food Service / School Lunch Payroll Services Special Ed Services Titlement Services (i.e. Title I) Other Purchased / Professional / Consulting
TOTAL CONTRACTED SERVICES
2,626,849 - - 2,626,849 -2,844,449 - - 2,844,449 -(217,600) - - (217,600) -
582 - - 582 -
4th Quarter - 4/1 - 6/30
Current Budget Variance Actual
Current Budget Variance
SCHOOL - CROWN HEIGHTS Plan
Quarter - 1/1 - 3/31
SCHOOL - CROWN HEIGHTS Plan
Page 32 of 50�
SUCCESS ACADEMY CHARTERBudget / Operating
2017-18
3rd
SCHOOL - CROWN HEIGHTS Plan
Total Revenue 2,626,849 - - 2,626,849 -Total Expenses 2,844,449 - - 2,844,449 -Net Income (217,600) - - (217,600) -Actual Student Enrollment 582 - - 582 -
Quarter - 1/1 - 3/31 4th Quarter - 4/1 - 6/30 *NOTE: Enrollment, Revenue and Expediture Data IN the 'Total and Variance
Analysis' Section is Based on LAST ACTUAL Quarter Completed Current Current Budget Variance Actual Budget Variance
SCHOOL OPERATIONS Board Expenses - - - -Classroom / Teaching Supplies & Materials 75,003 - 75,003 -Special Ed Supplies & Materials - - - -Textbooks / Workbooks - - - -Supplies & Materials other 47,845 - 47,845 -Equipment / Furniture 32,012 - 32,012 -Telephone - - - -Technology 50,225 - 50,225 -Student Testing & Assessment 2,557 - 2,557 -Field Trips 20,539 - 20,539 -Transportation (student) 7,373 - 7,373 -Student Services - other 37,967 - 37,967 -Office Expense 69,293 - 69,293 -Staff Development 57,417 - 57,417 -Staff Recruitment 12,656 - 12,656 -Student Recruitment / Marketing 26,241 - 26,241 -School Meals / Lunch 112,905 - 112,905 -Travel (Staff) 10,431 - 10,431 -Fundraising - - - -Other 1,707 - 1,707 -
TOTAL SCHOOL OPERATIONS 564,172 - - 564,172 -
FACILITY OPERATION & MAINTENANCE Insurance 13,874 - 13,874 -Janitorial - - - -Building and Land Rent / Lease / Facility Finance Interest - - - -Repairs & Maintenance 16,312 - 16,312 -Equipment / Furniture - - - -Security - - - -Utilities - - - -
TOTAL FACILITY OPERATION & MAINTENANCE 30,186 - - 30,186 -
DEPRECIATION & AMORTIZATION 313,149 - 313,149 -RESERVES / CONTINGENCY - - - -
TOTAL EXPENSES 2,844,449 - - 2,844,449 -Page 33 of 50
SUCCESS ACADEMY CHARTERBudget / Operating
2017-18
3rd
SUCCESS ACADEMY CHARTERBudget / Operating
2017-18
3rd
(217,600) - - (217,600) -
Total Revenue Total Expenses Net Income Actual Student Enrollment
*NOTE: Enrollment, Revenue and Expediture Data IN the 'Total and Variance Analysis' Section is Based on LAST ACTUAL Quarter Completed
NET INCOME
2,626,849 - - 2,626,849 -2,844,449 - - 2,844,449 -(217,600) - - (217,600) -
582 - - 582 -
4th Quarter - 4/1 - 6/30
Current Budget Variance Actual
Current Budget Variance
SCHOOL - CROWN HEIGHTS Plan
Quarter - 1/1 - 3/31
SCHOOL - CROWN HEIGHTS Plan
Quarter - 1/1 - 3/31
Page 34 of 50�
Budget / Operating2017-18
3rd
SUCCESS ACADEMY CHARTERBudget / Operating
2017-18
3rd
PlanSCHOOL - CROWN HEIGHTS Plan
Total Revenue 2,626,849 - - 2,626,849 -Total Expenses 2,844,449 - - 2,844,449 -Net Income (217,600) - - (217,600) -Actual Student Enrollment 582 - - 582 -
Quarter - 1/1 - 3/31 Quarter - 1/1 - 3/31 4th Quarter - 4/1 - 6/30
*NOTE: Enrollment, Revenue and Expediture Data IN the 'Total and Variance Analysis' Section is Based on LAST ACTUAL Quarter Completed
Current Current Budget Variance Actual Budget Variance
582 - - 582 -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -
582 - - 582 -
4,511 - - 4,511 -
4,884 - - 4,884 -
ENROLLMENT - *School Districts Are Linked To Above Entries* NYC CHANCELLOR'S OFFICE --------------ALL OTHER School Districts: ( Count = 0 )
TOTAL ENROLLMENT
REVENUE PER PUPIL
EXPENSES PER PUPIL
Page 35 of 50
HEIGHTS
969701)
TY
98---------------
9892
--
11--
01
270913
-
00-
Page 36 of 50
SUCCESS ACADEMY CHARTER SCHOOL - CROWN Budget / Operating Plan
2017-18 - - - 10,507,396 (10,507,396) - - 10,507,3 - - - 11,377,797 11,377,797 - - 11,377,7 - - - (870,401) 870,401 - - (870,4 - - - - -
TOTALS AND VARIANCE ANALYSIS
Actual
Current Budget (Current Quarter)
Actual vs.
Current Budget
Current Budget - TY
Actual vs.
Current Budget TY
Original Budget (Current Quarter)
Actual vs.
Original Budget
Original Budget -
- - - 8,459,798 (8,459,798) - - 8,459,7 - - - - - - -- - - - - - -- - - - - - -- - - - - - -- - - - - - -- - - - - - -- - - - - - -- - - - - - -- - - - - - -- - - - - - -- - - - - - -- - - - - - -- - - - - - -- - - - - - -- - - - - - -- - - 8,459,798 (8,459,798) - - 8,459,7 - - - 997,892 (997,892) - - 997,8
- - - - - - -- - - - - - -- - - 200,911 (200,911) - - 200,9 - - - - - - -- - - - - - -- - - 9,658,601 (9,658,601) - - 9,658,6
- - - 38,227 (38,227) - - 38,2 - - - 206,609 (206,609) - - 206,6 - - - 8,213 (8,213) - - 8,2 - - - - - - -
- - - 418,000 (418,000) - - 418,0 - - - - - - -
Total Revenue Total Expenses Net Income Actual Student Enrollment
*NOTE: Enrollment, Revenue and Expediture Data IN the 'Total and Variance Analysis' Section is Based on LAST ACTUAL Quarter Completed
REVENUE REVENUES FROM STATE SOURCES
Per Pupil Revenue CY Per Pupil Rate NYC CHANCELLOR'S OFFICE 14,527 - -- -- -- -- -- -- -- -- -- -- -- -- -- -ALL OTHER School Districts: ( Count = 0 ) -
TOTAL Per Pupil Revenue (Weighted Average Per Pupil Funding) 14,527 Special Education Revenue Grants
Stimulus DYCD (Department of Youth and Community Development) Other
NYC DoE Rental Assistance Other
TOTAL REVENUE FROM STATE SOURCES
REVENUE FROM FEDERAL FUNDING IDEA Special Needs Title I Title Funding - Other School Food Service (Free Lunch) Grants
Charter School Program (CSP) Planning & Implementation Other
-49
--
73----
7446
96
HEIGHTS
969701)
TY
SUCCESS ACADEMY CHARTER SCHOOL - CROWN Budget / Operating Plan
2017-18 Total Revenue - - - 10,507,396 (10,507,396) - - 10,507,3 Total Expenses - - - 11,377,797 11,377,797 - - 11,377,7 Net Income - - - (870,401) 870,401 - - (870,4 Actual Student Enrollment - - - - -
TOTALS AND VARIANCE ANALYSIS *NOTE: Enrollment, Revenue and Expediture Data IN the 'Total and Variance Current Actual Actual Original Actual
Analysis' Section is Based on LAST ACTUAL Quarter Completed Budget vs. Current vs. Budget vs. Original (Current Current Budget - TY Current (Current Original Budget -
Actual Quarter) Budget Budget TY Quarter) Budget Other - - - - - - -
- - - 671,049 (671,049) - - 671,0 TOTAL REVENUE FROM FEDERAL SOURCES
LOCAL and OTHER REVENUE Contributions and Donations - - - - - - -Fundraising - - - - - - -Erate Reimbursement - - - 58,973 (58,973) - - 58,9 Earnings on Investments - - - - - - -Interest Income - - - - - - -Food Service (Income from meals) - - - - - - -Text Book - - - - - - -OTHER - - - 118,774 (118,774) - - 118,7
- - - 177,746 (177,746) - - 177,7 TOTAL REVENUE FROM LOCAL and OTHER SOURCES
(10,507,396TOTAL REVENUE - - - 10,507,396 - - 10,507,3)
Page 37 of 50
-7500
-00
-75
2416
-6272
-00
-74
------
49
22079525
74
HEIGHTS
969701)
TY
- - - - - - -- - - 765,875 765,875 - - 765,8 - - - 265,000 265,000 - - 265,0 - - - - - - -- - - 450,000 450,000 - - 450,0 - - - - - - -- - - 1,480,875 1,480,875 - - 1,480,8
1,439,4 959,6
478,4 783,9
97,5
3,758,9
5,239,8
461,0 544,1 157,1
1,162,3
6,402,1
-------
Total Revenue Total Expenses Net Income Actual Student Enrollment
*NOTE: Enrollment, Revenue and Expediture Data IN the 'Total and Variance Analysis' Section is Based on LAST ACTUAL Quarter Completed
EXPENSES Quarter 0 ADMINISTRATIVE STAFF PERSONNEL COSTS No. of Positions
Executive Management Instructional Management Deans, Directors & Coordinators CFO / Director of Finance Operation / Business Manager Administrative Staff
TOTAL ADMINISTRATIVE STAFF
SUCCESS ACADEMY CHARTER SCHOOL - CROWN Budget / Operating Plan
2017-18 - - - 10,507,396 (10,507,396) - - 10,507,3 - - - 11,377,797 11,377,797 - - 11,377,7 - - - (870,401) 870,401 - - (870,4 - - - - -
TOTALS AND VARIANCE ANALYSIS
Actual
Current Budget (Current Quarter)
Actual vs.
Current Budget
Current Budget - TY
Actual vs.
Current Budget TY
Original Budget (Current Quarter)
Actual vs.
Original Budget
Original Budget -
INSTRUCTIONAL PERSONNEL COSTS Teachers - Regular Teachers - SPED Substitute Teachers Teaching Assistants Specialty Teachers Aides Therapists & Counselors Other
TOTAL INSTRUCTIONAL
---------
---------
---------
---------
1,439,424 959,616
-478,462 783,972
-97,500
-3,758,974
1,439,424 959,616
-478,462 783,972
-97,500
-3,758,974
---------
---------
NON-INSTRUCTIONAL PERSONNEL COSTS ------
Nurse�Librarian�Custodian�Security�Other�
TOTAL NON-INSTRUCTIONAL
------
------
------
------
------
------
------
SUBTOTAL PERSONNEL SERVICE COSTS - - - - 5,239,849 5,239,849 - -
PAYROLL TAXES AND BENEFITS - - - 461,022 461,022 - -Payroll Taxes
Fringe / Employee Benefits - - - 544,107 544,107 - -- - - 157,195 157,195 - -Retirement / Pension - - - 1,162,325 1,162,325 - -TOTAL PAYROLL TAXES AND BENEFITS
TOTAL PERSONNEL SERVICE COSTS - - - - 6,402,174 6,402,174 - -Page 38 of 50
--
70--
97--
2895
HEIGHTS
969701)
TY
SUCCESS ACADEMY CHARTER SCHOOL - CROWN Budget / Operating Plan
2017-18 Total Revenue - - - 10,507,396 (10,507,396) - - 10,507,3 Total Expenses - - - 11,377,797 11,377,797 - - 11,377,7 Net Income - - - (870,401) 870,401 - - (870,4 Actual Student Enrollment - - - - -
TOTALS AND VARIANCE ANALYSIS *NOTE: Enrollment, Revenue and Expediture Data IN the 'Total and Variance Current Actual Actual Original Actual
Analysis' Section is Based on LAST ACTUAL Quarter Completed Budget vs. Current vs. Budget vs. Original (Current Current Budget - TY Current (Current Original Budget -
Actual Quarter) Budget Budget TY Quarter) Budget CONTRACTED SERVICES
- - - - - - -Legal Accounting / Audit
- - - - - - -Management Company Fee - - - 1,268,970 1,268,970 - - 1,268,9 Nurse Services - - - - - - -Food Service / School Lunch - - - - - - -Payroll Services - - - 50,897 50,897 - - 50,8 Special Ed Services - - - - - - -Titlement Services (i.e. Title I) - - - - - - -Other Purchased / Professional / Consulting - - - 25,728 25,728 - - 25,7
- - - 1,345,595 1,345,595 - - 1,345,5 TOTAL CONTRACTED SERVICES
Page 39 of 50
-12
--
8048
-0027579169726726652125
-3090
95--
48---
43
95-
97
HEIGHTS
969701)
TY
Page 40 of 50
- - - - - - -- - - 300,012 300,012 - - 300,0 - - - - - - -- - - - - - -- - - 191,380 191,380 - - 191,3 - - - 128,048 128,048 - - 128,0 - - - - - - -- - - 200,900 200,900 - - 200,9 - - - 10,227 10,227 - - 10,2 - - - 82,157 82,157 - - 82,1 - - - 29,491 29,491 - - 29,4 - - - 151,869 151,869 - - 151,8 - - - 277,172 277,172 - - 277,1 - - - 229,667 229,667 - - 229,6 - - - 50,626 50,626 - - 50,6 - - - 104,965 104,965 - - 104,9 - - - 451,621 451,621 - - 451,6 - - - 41,725 41,725 - - 41,7 - - - - - - -- - - 6,830 6,830 - - 6,8 - - - 2,256,690 2,256,690 - - 2,256,6
- - - 55,495 55,495 - - 55,4 - - - - - - -- - - - - - -- - - 65,248 65,248 - - 65,2 - - - - - - -- - - - - - -- - - - - - -- - - 120,743 120,743 - - 120,7
- - - 1,252,595 1,252,595 - - 1,252,5 - - - - - - -
- - - 11,377,797 11,377,797 - - 11,377,7
Total Revenue Total Expenses Net Income Actual Student Enrollment
*NOTE: Enrollment, Revenue and Expediture Data IN the 'Total and Variance Analysis' Section is Based on LAST ACTUAL Quarter Completed
SCHOOL OPERATIONS Board Expenses Classroom / Teaching Supplies & Materials Special Ed Supplies & Materials Textbooks / Workbooks Supplies & Materials other Equipment / Furniture Telephone Technology Student Testing & Assessment Field Trips Transportation (student) Student Services - other Office Expense Staff Development Staff Recruitment Student Recruitment / Marketing School Meals / Lunch Travel (Staff) Fundraising Other
TOTAL SCHOOL OPERATIONS
FACILITY OPERATION & MAINTENANCE Insurance Janitorial Building and Land Rent / Lease / Facility Finance Interest Repairs & Maintenance Equipment / Furniture Security Utilities
TOTAL FACILITY OPERATION & MAINTENANCE
DEPRECIATION & AMORTIZATION RESERVES / CONTINGENCY
TOTAL EXPENSES
SUCCESS ACADEMY CHARTER SCHOOL - CROWN Budget / Operating Plan
2017-18 - - - 10,507,396 (10,507,396) - - 10,507,3 - - - 11,377,797 11,377,797 - - 11,377,7 - - - (870,401) 870,401 - - (870,4 - - - - -
TOTALS AND VARIANCE ANALYSIS
Actual
Current Budget (Current Quarter)
Actual vs.
Current Budget
Current Budget - TY
Actual vs.
Current Budget TY
Original Budget (Current Quarter)
Actual vs.
Original Budget
Original Budget -
01)
HEIGHTS
969701)
TY
- - - (870,401) 870,401 - - (870,4
Total Revenue Total Expenses Net Income Actual Student Enrollment
*NOTE: Enrollment, Revenue and Expediture Data IN the 'Total and Variance Analysis' Section is Based on LAST ACTUAL Quarter Completed
NET INCOME
SUCCESS ACADEMY CHARTER SCHOOL - CROWN Budget / Operating Plan
2017-18 - - - 10,507,396 (10,507,396) - - 10,507,3 - - - 11,377,797 11,377,797 - - 11,377,7 - - - (870,401) 870,401 - - (870,4 - - - - -
TOTALS AND VARIANCE ANALYSIS
Actual
Current Budget (Current Quarter)
Actual vs.
Current Budget
Current Budget - TY
Actual vs.
Current Budget TY
Original Budget (Current Quarter)
Actual vs.
Original Budget
Original Budget -
Page 41 of 50�
HEIGHTS
969701)
TY
Total Revenue Total Expenses Net Income Actual Student Enrollment
----
----
SUCCESS ACADEMY CHARTER SCHOOL - CROWN Budget / Operating Plan
2017-18 - 10,507,396 (10,507,396) - - 10,507,3 - 11,377,797 11,377,797 - - 11,377,7 - (870,401) 870,401 - - (870,4 - - -
Budget / Operating Plan 2017-18
TOTALS AND VARIANCE ANALYSIS
*NOTE: Enrollment, Revenue and Expediture Data IN the 'Total and Variance Analysis' Section is Based on LAST ACTUAL Quarter Completed
ENROLLMENT - *School Districts Are Linked To Above Entries* NYC CHANCELLOR'S OFFICE -
* Enrollment Data Based on Last Actual Quarter Completed - - - - -- - - - -
TOTALS AND VARIANCE ANALYSIS
Actual
Current Budget (Current Quarter)
Actual vs.
Current Budget
Current Budget - TY
Actual vs.
Current Budget TY
Original Budget (Current Quarter)
Actual vs.
Original Budget
Original Budget -
- - - - - -- - - - - -- - - - - -- - - - - -- - - - - -- - - - - -- - - - - -- - - - - -- - - - - -- - - - - -- - - - - -- - - - - -- - - - - -ALL OTHER School Districts: ( Count = 0 )
TOTAL ENROLLMENT --
--
--
--
--
REVENUE PER PUPIL - - - - -
EXPENSES PER PUPIL - - - - -
Page 42 of 50
SUCCESS ACADEMY CHARTER SCHOOL - CROWNBudget / Operating Plan
2017-18
TOTALS AND VARIANCE ANALYSIS
HEIGHTS�
Total Revenue Total Expenses Net Income Actual Student Enrollment
(10,507,396) 11,377,797
870,401
----
---
*NOTE: Enrollment, Revenue and Expediture Data IN the 'Total and Variance Analysis' Section is Based on LAST ACTUAL Quarter Completed
REVENUE REVENUES FROM STATE SOURCES
Per Pupil Revenue CY Per Pupil Rate NYC CHANCELLOR'S OFFICE --------------ALL OTHER School Districts: ( Count = 0 )
TOTAL Per Pupil Revenue (Weighted Average Per Pupil Funding)
14,527 ---------------
14,527 Special Education Revenue Grants�
Stimulus�DYCD (Department of Youth and Community Development)�Other�
NYC DoE Rental Assistance Other
TOTAL REVENUE FROM STATE SOURCES
REVENUE FROM FEDERAL FUNDING IDEA Special Needs�Title I�Title Funding - Other�School Food Service (Free Lunch)�Grants�
Charter School Program (CSP) Planning & Implementation�Other� Page 43 of 50
Actual�vs.�
Original�Budget TY�
(8,459,798) ---------------
(8,459,798) (997,892)
--
(200,911) --
(9,658,601)
(38,227) (206,609)
(8,213) -
(418,000) -
PY Actual (PY TY / No. of
COMPLETED Actual CY Quarters
------------------
------
----
--
Actual CY�vs.�
Actual PY�
------------------
------
----
--
Quarters
SUCCESS ACADEMY CHARTER SCHOOL - CROWNBudget / Operating Plan
2017-18
TOTALS AND VARIANCE ANALYSIS
HEIGHTS�
- - -(671,049) - -
- - -- - -
(58,973) - -- - -- - -- - -- - -
(118,774) - -(177,746) - -
(10,507,396 ) - -
Total Revenue Total Expenses Net Income Actual Student Enrollment
*NOTE: Enrollment, Revenue and Expediture Data IN the 'Total and Variance Analysis' Section is Based on LAST ACTUAL Quarter Completed
Other TOTAL REVENUE FROM FEDERAL SOURCES
LOCAL and OTHER REVENUE Contributions and Donations Fundraising Erate Reimbursement Earnings on Investments Interest Income Food Service (Income from meals) Text Book OTHER
TOTAL REVENUE FROM LOCAL and OTHER SOURCES
TOTAL REVENUE
(10,507,396) - -11,377,797 - -
870,401 - --
Actual vs.
Original Budget TY
PY Actual (PY TY / No. of
COMPLETED Actual CY
Actual CY vs.
Actual PY
Page 44 of 50�
Quarters
SUCCESS ACADEMY CHARTER SCHOOL - CROWNBudget / Operating Plan
2017-18
TOTALS AND VARIANCE ANALYSIS
HEIGHTS�
Total Revenue Total Expenses Net Income Actual Student Enrollment
(10,507,396) - -11,377,797 - -
870,401 - --
*NOTE: Enrollment, Revenue and Expediture Data IN the 'Total and Variance Analysis' Section is Based on LAST ACTUAL Quarter Completed
EXPENSES Quarter 0 ADMINISTRATIVE STAFF PERSONNEL COSTS No. of Positions
Actual vs.
Original Budget TY
PY Actual (PY TY / No. of
COMPLETED Actual CY
Actual CY vs.
Actual PY
- - -765,875 - -265,000 - -
- - -450,000 - -
- - -1,480,875 - -
1,439,424 - -959,616 - -
- - -478,462 - -783,972 - -
- - -97,500 - -
- - -3,758,974 - -
- - -- - -- - -- - -- - -- - -
Executive Management Instructional Management Deans, Directors & Coordinators CFO / Director of Finance Operation / Business Manager Administrative Staff
TOTAL ADMINISTRATIVE STAFF
-------
INSTRUCTIONAL PERSONNEL COSTS Teachers - Regular Teachers - SPED Substitute Teachers Teaching Assistants Specialty Teachers Aides Therapists & Counselors Other
TOTAL INSTRUCTIONAL
---------
NON-INSTRUCTIONAL PERSONNEL COSTS Nurse�Librarian�Custodian�Security�Other�
TOTAL NON-INSTRUCTIONAL
------
5,239,849 - -
461,022 - -544,107 - -157,195 - -
1,162,325 - -
6,402,174 - -
-SUBTOTAL PERSONNEL SERVICE COSTS
PAYROLL TAXES AND BENEFITS Payroll Taxes Fringe / Employee Benefits Retirement / Pension
TOTAL PAYROLL TAXES AND BENEFITS
-TOTAL PERSONNEL SERVICE COSTS Page 45 of 50
Quarters
SUCCESS ACADEMY CHARTER SCHOOL - CROWNBudget / Operating Plan
2017-18
TOTALS AND VARIANCE ANALYSIS
SUCCESS ACADEMY CHARTER SCHOOL - CROWNBudget / Operating Plan
2017-18
HEIGHTS�
- - -- - -
1,268,970 - -- - -- - -
50,897 - -- - -- - -
25,728 - -1,345,595 - -
Total Revenue Total Expenses Net Income Actual Student Enrollment
*NOTE: Enrollment, Revenue and Expediture Data IN the 'Total and Variance Analysis' Section is Based on LAST ACTUAL Quarter Completed
CONTRACTED SERVICES Accounting / Audit Legal Management Company Fee Nurse Services Food Service / School Lunch Payroll Services Special Ed Services Titlement Services (i.e. Title I) Other Purchased / Professional / Consulting
TOTAL CONTRACTED SERVICES
(10,507,396) - -11,377,797 - -
870,401 - --
Actual vs.
Original Budget TY
PY Actual (PY TY / No. of
COMPLETED Actual CY
Actual CY vs.
Actual PY
HEIGHTS
Page 46 of 50�
Quarters
SUCCESS ACADEMY CHARTER SCHOOL - CROWNBudget / Operating Plan
2017-18
TOTALS AND VARIANCE ANALYSIS
HEIGHTS�
Total Revenue (10,507,396) - -Total Expenses 11,377,797 - -Net Income 870,401 - -Actual Student Enrollment -
*NOTE: Enrollment, Revenue and Expediture Data IN the 'Total and Variance Analysis' Section is Based on LAST ACTUAL Quarter Completed
SCHOOL OPERATIONS Board Expenses Classroom / Teaching Supplies & Materials Special Ed Supplies & Materials Textbooks / Workbooks Supplies & Materials other Equipment / Furniture Telephone Technology Student Testing & Assessment Field Trips Transportation (student) Student Services - other Office Expense Staff Development Staff Recruitment Student Recruitment / Marketing School Meals / Lunch Travel (Staff) Fundraising Other�
TOTAL SCHOOL OPERATIONS�
FACILITY OPERATION & MAINTENANCE Insurance Janitorial Building and Land Rent / Lease / Facility Finance Interest Repairs & Maintenance Equipment / Furniture Security Utilities�
TOTAL FACILITY OPERATION & MAINTENANCE�
DEPRECIATION & AMORTIZATION�RESERVES / CONTINGENCY�
TOTAL EXPENSES
Actual�vs.�
Original�Budget TY�
-300,012
--
191,380 128,048
-200,900
10,227 82,157 29,491
151,869 277,172 229,667
50,626 104,965 451,621
41,725 -
6,830 2,256,690
55,495 --
65,248 ---
120,743
1,252,595 -
11,377,797
PY Actual (PY TY / No. of
COMPLETED Actual CY
---------------------
--------
--
-
Actual CY�vs.�
Actual PY�
---------------------
--------
--
-Page 47 of 50
Quarters
SUCCESS ACADEMY CHARTER SCHOOL - CROWNBudget / Operating Plan
2017-18
TOTALS AND VARIANCE ANALYSIS
SUCCESS ACADEMY CHARTER SCHOOL - CROWNBudget / Operating Plan
2017-18
TOTALS AND VARIANCE ANALYSIS
HEIGHTS HEIGHTS
Total Revenue Total Expenses Net Income Actual Student Enrollment
(10,507,396) 11,377,797
870,401
----
---
Actual PY Actual (PY TY Analysis' Section is Based on LAST ACTUAL Quarter Completed
*NOTE: Enrollment, Revenue and Expediture Data IN the 'Total and Variance vs. / No. of Actual CY
Original COMPLETED vs. Budget TY Actual CY Actual PY
NET INCOME 870,401 - -
Page 48 of 50
Quarters
Budget / Operating Plan2017-18
TOTALS AND VARIANCE ANALYSIS
SUCCESS ACADEMY CHARTER SCHOOL - CROWNBudget / Operating Plan
2017-18
TOTALS AND VARIANCE ANALYSIS
HEIGHTS�
-Total Revenue (10,507,396) - --Total Expenses 11,377,797 - --Net Income 870,401 - -Actual Student Enrollment -
*NOTE: Enrollment, Revenue and Expediture Data IN the 'Total and Variance Actual PY Actual (PY TY Analysis' Section is Based on LAST ACTUAL Quarter Completed vs. / No. of Actual CY
Original COMPLETED vs. Budget TY Actual CY Actual PY
ENROLLMENT - *School Districts Are Linked To Above Entries* NYC CHANCELLOR'S OFFICE - -- - -- - -- - -- - -- - -- - -- - -- - -- - -- - -- - -- - -- - -- - -ALL OTHER School Districts: ( Count = 0 ) - -
TOTAL ENROLLMENT - -
REVENUE PER PUPIL - -
EXPENSES PER PUPIL - -
Page 49 of 50
Annual Report Requirement for SUNY Authorized Charter Schools
SUCCESS ACADEMY CHARTER SCHOOL - CROWN HEIGHTS 2017-18
Administrative $0.00expenditures per pupil:
Per NYS Statute� Administrative expenditures per pupil: the sum of all general administration salaries and other general administration expenditures divided by the total number of enrolled students. Employee benefit costs or expenditures should not be reported here.
*NOTE: THIS TAB ONLY NEEDS TO BE COMPLETED FOR Q4
Page 50 of 50
Disclosure of Financial Interest by a Current or Proposed Charter School Education Corporation Trustee
Trustee Name: andrew stone
Name of Charter School Education Corporation (for an unmerged school, this is the Charter School Name):
Success Academy Charter Schools - NYC
1. List all positions held on the education corporation board (e.g., president, treasurer, parent representative).
2. Is the trustee an employee of any school operated by the Education Corporation? Yes ✔ No
If Yes, for each school, please provide a description of the position(s) you hold, your responsibilities, your salary and your start date.
3. Is the trustee an employee or agent of the management company or institutional partner of the charter school(s) governed by the Education Corporation?
✔Yes No
If Yes, for each school, please provide a description of the position(s) you hold, your responsibilities, your salary and your start date.
4. Identify each interest/transaction (and provide the requested information) that you or any of your immediate family members or any persons who live with you in your house have held or engaged in with the charter school(s) governed by the Education Corporation during the time you have served on the board, and in the six-month period prior to such service. If there has been no such financial interest or transaction, write None. Please note that if you answered Yes to Questions 2-4 above, you need not disclose again your employment status, salary, etc.
Date(s) Nature of Financial Interest/Transaction
Steps taken to avoid a conflict of interest, (e.g., did not vote, did not participate in discussion)
Name of person holding interest or engaging in transaction and relationship to yourself
Please write “NONE” if applicable. Do not leave below blank.
none none none none
5. Identify each individual, business, corporation, union association, firm, partnership, committee proprietorship, franchise holding company, joint stock company, business or real estate trust, non-profit organization, or other organization or group of people doing business with the school(s) governed by the Education Corporation and in which such entity, during the time of your tenure as a trustee, you and/or your immediate family member(s) or person(s) living in your house had a financial interest or other relationship. If you are a member, director, officer or employee of an organization formally partnered with the school(s) that is/are doing business with the school(s) through a management or services agreement, please identify only the name of the organization, your position in the organization, and the relationship between such organization and the school(s). If there was no financial interest, write None.
Organization conducting
business with the school(s)
Nature of business
conducted
Approximate value of the
business conducted
Name of Trustee and/or immediate family member of household holding an
interest in the organization conducting business with
the school(s) and thenature of the interest
Steps Taken to Avoid Conflict of Interest
Please write “NONE” if applicable. Do not leave below blank.!
!
none !
none !
none !
none !
none andrew stone andrew stone (Jun 7, 2017) Jun 7, 2017
Signature Date
Please note that this document is considered a public record and as such, may be made available to members of the public upon request under the Freedom of Information Law. Personal contact information provided below will be redacted.
Business Telep
Business Addre
E-mail Address
Home Telephon
Home Address:
Disclosure of Financial Interest by a Current or Proposed Charter School Education Corporation Trustee
Trustee Name:
Brian T. Levine
Name of Charter School Education Corporation (for an unmerged school, this is the Charter School Name):
Success Academy Charter Schools - NYC
1. List all positions held on the education corporation board (e.g., president, treasurer, parent representative).
Board Member 2. Is the trustee an employee of any school operated by the Education Corporation?
Yes ✔ No
If Yes, for each school, please provide a description of the position(s) you hold, your responsibilities, your salary and your start date.
3. Is the trustee an employee or agent of the management company or institutional partner of the charter school(s) governed by the Education Corporation?
✔Yes No
If Yes, for each school, please provide a description of the position(s) you hold, your responsibilities, your salary and your start date.
4. Identify each interest/transaction (and provide the requested information) that you or any of your immediate family members or any persons who live with you in your house have held or engaged in with the charter school(s) governed by the Education Corporation during the time you have served on the board, and in the six-month period prior to such service. If there has been no such financial interest or transaction, write None. Please note that if you answered Yes to Questions 2-4 above, you need not disclose again your employment status, salary, etc.
Date(s) Nature of Financial Interest/Transaction
Steps taken to avoid a conflict of interest, (e.g., did not vote, did not participate in discussion)
Name of person holding interest or engaging in transaction and relationship to yourself
Please write “NONE” if applicable. Do not leave below blank.
none none none none
5. Identify each individual, business, corporation, union association, firm, partnership, committee proprietorship, franchise holding company, joint stock company, business or real estate trust, non-profit organization, or other organization or group of people doing business with the school(s) governed by the Education Corporation and in which such entity, during the time of your tenure as a trustee, you and/or your immediate family member(s) or person(s) living in your house had a financial interest or other relationship. If you are a member, director, officer or employee of an organization formally partnered with the school(s) that is/are doing business with the school(s) through a management or services agreement, please identify only the name of the organization, your position in the organization, and the relationship between such organization and the school(s). If there was no financial interest, write None.
Organization conducting
business with the school(s)
Nature of business
conducted
Approximate value of the
business conducted
Name of Trustee and/or immediate family member of household holding an
interest in the organization conducting business with
the school(s) and thenature of the interest
Steps Taken to Avoid Conflict of Interest
Please write “NONE” if applicable. Do not leave below blank.!
!
none !
none !
none !
none !
none Brian T. Levine Brian T. Levine (Jun 9, 2017) Jun 9, 2017
Signature Date
Please note that this document is considered a public record and as such, may be made available to members of the public upon request under the Freedom of Information Law. Personal contact information provided below will be redacted.
Business Tele
Business Addr
E-mail Addres
Home Telepho
Home Address
Disclosure of Financial Interest by a Current or Proposed Charter School Education Corporation Trustee
Trustee Name:
Bryan Binder
Name of Charter School Education Corporation (for an unmerged school, this is the Charter School Name):
Success Academy Charter Schools - NYC
1. List all positions held on the education corporation board (e.g., president, treasurer, parent representative).
Vice Chairman 2. Is the trustee an employee of any school operated by the Education Corporation?
Yes ✔ No
If Yes, for each school, please provide a description of the position(s) you hold, your responsibilities, your salary and your start date.
3. Is the trustee an employee or agent of the management company or institutional partner of the charter school(s) governed by the Education Corporation?
✔Yes No
If Yes, for each school, please provide a description of the position(s) you hold, your responsibilities, your salary and your start date.
4. Identify each interest/transaction (and provide the requested information) that you or any of your immediate family members or any persons who live with you in your house have held or engaged in with the charter school(s) governed by the Education Corporation during the time you have served on the board, and in the six-month period prior to such service. If there has been no such financial interest or transaction, write None. Please note that if you answered Yes to Questions 2-4 above, you need not disclose again your employment status, salary, etc.
Date(s) Nature of Financial Interest/Transaction
Steps taken to avoid a conflict of interest, (e.g., did not vote, did not participate in discussion)
Name of person holding interest or engaging in transaction and relationship to yourself
Please write “NONE” if applicable. Do not leave below blank.
None
5. Identify each individual, business, corporation, union association, firm, partnership, committee proprietorship, franchise holding company, joint stock company, business or real estate trust, non-profit organization, or other organization or group of people doing business with the school(s) governed by the Education Corporation and in which such entity, during the time of your tenure as a trustee, you and/or your immediate family member(s) or person(s) living in your house had a financial interest or other relationship. If you are a member, director, officer or employee of an organization formally partnered with the school(s) that is/are doing business with the school(s) through a management or services agreement, please identify only the name of the organization, your position in the organization, and the relationship between such organization and the school(s). If there was no financial interest, write None.
Organization conducting
business with the school(s)
Nature of business