Annual Report 2016-17 - P-12 : NYSED€¦ · Enter staffing plan information for Annual Budget (& Revisions) and Quarterly Actuals. Includes: >Full Time Equivalent (FTE), by Position

EFGHIJKJLMNOOPJQFROHSTGUOF LMNOPQRSMOpSqPrstuvturwv

rzpMNpPspPMSt�NpSPO�MOPu�QP��zzP|ppSPO�P{�}RzpOpPO��NP{�tp�PRMqpPx�|{zQS�|qPN�q|MOQ�pN�Psp~��pPMzzP�~PO�p

�O�p�POMNvNPMNN�q|pSPO�Pu�QPsuPu�Q�PMQO��mp�PM�pPt�N�szpP�|Pu�Q�POMNvPRMqpnPw��zpP{�}RzpO�|qPO��NPOMNv� RzpMNpPp|NQ�pPO�MOPu�QPNpzp{OPO�pP{��p{OPMQO��mp�PjTnJORJo7FhJ89:J;9K<kP��Pu�QP}MuP|�OPspPMNN�q|pS

O�pP{��p{OPOMNvNn

TVJLWXYYZJ[\]EJ\[^J_E^L` ��P�yPsPxy��P��QNOppN�

xypzp{OP|M}pP~��}PO�pPS��RPS��|P}p|Q�

aVJWX\bcEbJ\dcXYbQeEb y��l�QO��mpSP��M�Op�Py{��z

x��POp{�|�{MzP�pMN�|N�PRzpMNpP�plNpzp{O MQO��mp�P|M}pP~��}PO�pPS��RPS��|

}p|Q�n

MVJ^QLcbQWcJfJWL^JYgJZYW\cQY[ ��P�yoPp

=KVJLWXYYZJQ[gYb]\cQY[

r8�9�8�P�oo8zyy r�{�zP��9|z8 ��PP��9|z8 z9��LP�oo8zyy

wvrwP�QzO�|P�tp|Qp|��|Q�P��PwrRSv

=;VJhXY[EJWY[c\WcJ[d]_EbJgYbJ\gcEbJXYdbLJE]EbwE[WQEL

��|OM{OP�M}p 8�{�M�SPyM|O�Mq�

��Ozp opRnPyQRnP�~P��|M|{pPM|SP{Rp�MO��|N

z}p�qp|{uPr��|pP�Q}sp�Pxjjjljjjljjjj�

hVJLWXYYZJiE_J\^^bELLJjdbZk �{M�|{�M�Op�N{��zsn��q

RVJ^\cEJYgJQ[QcQ\ZJWX\bcEb rpturww

gVJ^\cEJgQbLcJYhE[E^JgYb rpturwu

Q[LcbdWcQY[

12324

http://icahncharterschool6.org/

NKVJ\hhbYxE^JLWXYYZJ]QLLQY[JjbhghFGn:J[yW^YE:JTF=J_7RRTPOJ_YEJT7GNOHUzh=

nMNOOPnJOFPIk

9�yy�{�Py��z9z��

n

N;VJ{EyJÊLQw[JEZE]E[cLJjbhghFGn:J[yW^YE:JTF=J_7RRTPOJ_YEJT7GNOHUzh=JnMNOOPn

OFPIk lz�Pozy�m�PzLz9z��yPx|��p~PSpN{��RO��|P�~PlpuPSpN�q|Ppzp}p|ONPM�pPO��NpPqp|p�MzPMNRp{ONP�~ O�pPN{��zPO�MOPM�pP�||�tMO�tpP��PQ|�nQpPO�PO�pPN{��zoNP}�NN��|PM|SPq�MzN�PM�pP{��pPO�PO�p

N{��zoNP�tp�MzzPSpN�q|�PM|SPM�pP{��O�{MzPO�P�ONPNQ{{pNNnP��pPSpN�q|Ppzp}p|ONP}MuP�|{zQSpPM

NRp{�~�{P{�|Op|OPM�pMP~�{QNpPQ|�nQpPNOQSp|OPR�RQzMO��|NPO�PspPNp�tpSpPNRp{�~�{PpSQ{MO��|Mz R��q�M}NP��PRpSMq�q�{MzPMRR��M{�pNpPQ|�nQpP{Mzp|SM��PN{�pSQzp�P��P{�|~�qQ�MO��|NP�~PNOQSp|ON

M|SPNOM~~pPM|St��P�||�tMO�tpP��qM|�mMO��|MzPNO�Q{OQ�pNPM|SPNuNOp}Nn

qM��MszpPw x��P�pNR�|Np�

qM��MszpPu x��P�pNR�|Np�

qM��MszpPk x��P�pNR�|Np�

qM��MszpPR x��P�pNR�|Np�

qM��MszpPS x��P�pNR�|Np�

qM��MszpPs x��P�pNR�|Np�

qM��MszpPv x��P�pNR�|Np�

qM��MszpPT x��P�pNR�|Np�

qM��MszpPp x��P�pNR�|Np�

qM��MszpPwr x��P�pNR�|Np�

UVJcYc\ZJE[bYZZ]E[cJY[Jod[E upS

89:J;9K<

|VJwb\ÊLJLEbxE^JQ[JLWXYYZJyE\bJ;9K}~K<

��p{vPMzzPO�MOPMRRzu

m�MSpNPyp�tpS l�Pw�Pu�Pk�PR�PS�Ps

52324

�KVJ^YELJcXEJLWXYYZ ��

WY[cb\WcJiQcXJ\JWX\bcEbJYb

E^dW\cQY[\ZJ]\[\wE]E[c

Ybw\[Qe\cQY[�

J

PKVJg\WQZQcQEL

o�pNPO�pPN{��zP}M�|OM�|P��P�Rp�MOpP}QzO�RzpPN�OpNr

�pN�PuPN�OpN

P;VJLWXYYZJLQcEL

rzpMNpPz�NOPO�pPN�OpNP��p�pPO�pPN{��zP��zzP�Rp�MOpP~��PO�pPQR{�}�|qPN{��zPupM�n

y�OpPwxNM}pMN R��}M�uN�Op�

y�OpPu

y�OpPk

r�uN�{Mz�SS�pNN

wvrwP�QzO�|�tp|Qp|��|Q�P��wrRSv

wvvs 9M|N��|yO�ppO|��|Q�P��wrR

r��|p�Q}sp�

o�NO��{Ot�yo m�MSpNyp�tpSPMOy�Op

y{��zPMOP�Qzz�MRM{�OuPMOy�Op

�M{�z�O�pN�q�pp}p|O

�yoPp lmlR �pN o{zPNRM{p

�yoPwu Sls �� 8p|OtLpMNp

62324

P;TVJhPhTnhJ�HO�U=hJGNhJMOFGTMGJUFROHSTGUOFJROHJLUGhJKV

�M}p w��vPr��|p

y{��zLpMSp� |��M|PmppzM|

{Rp�MO��|MzLpMSp�

8�{�M�SPyM|O�Mq�

��}Rz�M|{p��|OM{O

sp~~�puPL�OO

��}RzM�|O��|OM{O

sp~~�puPL�OO

P8VJhPhTnhJ�HO�U=hJGNhJMOFGTMGJUFROHSTGUOFJROHJLUGhJ;V

�M}p

y{��z |��M|PmppzM| LpMSp�

{Rp�MO��|Mz 8�{�M�SPyM|O�Mq� LpMSp�

��}Rz�M|{p sp~~�puPL�OO ��|OM{O

��}RzM�|O sp~~�puPL�OO ��|OM{O

SKVJQnJGNhJnMNOOPJOHJTHhJGNh

nMNOOPJnUGhnJMO~POMTGh=�

w��vPr��|p

�pN

�zOp�|MOpPr��|p

z}M�zP�SS�pNN

z}M�zP�SS�pNN

�zOp�|MOpPr��|p

72324

S;VJhPhTnhJPUnGJGNhJGhHSnJORJIO7HJM7HHhFGJMO~POMTGUOFV

oMOpPN{��z �NPN{��z �~PN��Pz�NOPupM� �NPN{��z �~PN��Pz�NOPO�p y{��zPMOP�Qzz��zzPzpMtp ��v�|qP��O� pQRM|N��| ��v�|qP��O� R��R�NpS �MRM{�OuPMO{Q��p|OP{�l ��o{zPO� ��zzP�{{Q�n ��o{zPO� NRM{pPM|S y�Op z�{MO��| pQRM|SP�|O� }�tpPO� upM�PRzM||pS

{Q��p|O NpRM�MOp ~��P}�tp NRM{pr NRM{pr

y�OpPwxR��}M� �t� �� pN uPN�Op�

y�OpPu

y�OpPk

FKVJihHhJGNhHhJTFIJHh�UnUOFnJGO ��

GNhJnMNOOP�nJMNTHGhHJ=7HUFgJGNh

;9K}~K<JnMNOOPJIhTH�JjhPhTnh

UFMP7=hJT��HO�h=JOHJ�hF=UFg

STGhHUTPJTF=JFOF~STGhHUTP MNTHGhHJHh�UnUOFnkV

OVJ[TShJTF=JhOnUGUOFJOR 8�{�M�SPyM|O�Mq��PopRnPyQRnP�~P��|M|{pPM|SP{Rp�MO��|N

QF=U�U=7TPjnkJiNOJWOS�PhGh=JGNh

;9K}~K<J\FF7TPJbh�OHGV

�VJY7HJnUgFTG7HhnJahPO�JTGGhnGJGNTGJTPPJORJGNhJUFROHSTGUOFJMOFGTUFh=JNhHhUFJUnJGH7GNR7P TF=JTMM7HTGhJTF=JGNTGJGNUnJMNTHGhHJnMNOOPJUnJUFJMOS�PUTFMhJ�UGNJTPPJTn�hMGnJORJUGn

MNTHGhH:JTF=J�UGNJTPPJ�hHGUFhFGJgh=hHTP:JLGTGh:JTF=JPOMTPJPT�n:JHhg7PTGUOFn:JTF=JH7PhnV ihJ7F=hHnGTF=JGNTGJURJTFIJUFROHSTGUOFJUFJTFIJ�THGJORJGNUnJHh�OHGJUnJRO7F=JGOJNT�hJahhF

=hPUahHTGhPIJSUnHh�HhnhFGh=:JGNTGJ�UPPJMOFnGUG7GhJgHO7F=nJROHJGNhJHh�OMTGUOFJORJO7H MNTHGhHVJWNhM�JyELJURJIO7JTgHhhJTF=JGNhFJ7nhJGNhJSO7nhJOFJIO7HJhWJOHJGNhJnGIPUnGJOF

IO7HJSOaUPhJ=h�UMhJGOJnUgFJIO7HJFTShkV

�pN

LUgFTG7Hh:JXhT=JORJWNTHGhHJLMNOOP

82324

LUgFTG7Hh:JhHhnU=hFGJORJGNhJ_OTH=JORJcH7nGhhn

^TGh x��P�pNR�|Np�

cNTF�JIO7V

42324

EFGHIJKJLMNJNOPQQRJSTUQHGJVWHXJYZF[ LMNOPQRSMOpSqPrstuvturwv

\]JLE^JM_S`JNabaEJSEc_Sa

VbSd

cHQeZXTJWJXZHTOGJfSYJQHJgThJRZF[

GQJGPTJiQjGJHTOTFGJLTgJMQH[

NGWGTJNOPQQRJSTUQHGJVWHXJkQHJGPT

OPWHGTHJjOPQQRJlNTT

PGGUjmnnHTUQHGOWHXj]FIjTX]oQenp]

xyzM{Op{PN|z}}~NP|}�R~pO��P�pM{P}�p��~~P�}OP�pOPzM�pPMP�|z}}~P�pR}{OPyM{SP}{~��PO}P}�p�P�~pMNpPO�RpP��LP�NP�}OM�M�~M�~p�P��POzpPNRM|pPR{}��SpS��

zOORNqttSMOM��NpS��}�tR{}h�~p�RzRi��NO�Sjkrrrrrrvwwlm

12321

https://data.nysed.gov/profile.php?instid=800000071154

EFGHIJKJELMNFOPGQHNRJMNHJSTPUO LMNOPQRSMOpSqPrstuvtwrus

FGHIHJGIKLMHNOPQIRGOHL

STGULGHNOPQIRGOHLGULPVWXGPVYLONLZ[[LJTIPRVPLUJTOOKU\L]PO^GYVLRTVLNOKKO_GH`LQVIUXPVULONLNGUJIK

aVPNOPQIHJVLONLRTVLJTIPRVPLUJTOOKLGHLZaaVHYGbLcLdSORIKLebaVHYGRXPVULIHYLZYQGHGURPIRG^VLebaVHYGRXPVU

]VPLfTGKYgh

J

VWJXYGZUJELMNFOPGQHNRJ[NHJSTPUO

xyPzM{zQ{MOpP\XYGZUJELMNFOPGQHNRJMNHJSTPUO]POM|pPOyOM{Pp}Rp~S�OQ�pNP��y�PO�pPQ~MQS�OpSPwru�� usP�z�pSQ{pPy�P�Q~zO�y~M{P�}Rp~NpN�PM~SPS��SpP��PO�pP�pM�Pp~SP�x�PNOQSp~OPp~�y{{�p~O� �m~Opbp�NPc~{��PdyPSy{{M�PN�b~NPy�Pzy��MN��

NOPQRSSTUQSVWXOYZ[PVOWSOWSPUQS\]UQ^_`QSOXSa_W]PVOW[`SbcdQWeQeSOWSd[fQeSghigjSOXSPUQ

k_^VPSl_V^QS][WSUQ`dSe]UOOèSÒ][PQSPUQS[ZO_WPeSPOS_eQSVWSPUQSPmOSdQYSd_dV` ][`]_`[PVOWeRSUPPdRnnmmmodhpoWqeQôfOrnde]nk_^VPl_V^QoUPZ` P

L�~pPuqPxyOM{P�}Rp~S�OQ�pN eer��fg

L�~pPwqPhpM�P�~SP�x�PNOQSp~OPp~�y{{�p~O wge

L�~pPfqPi��SpPL�~pPuP��PL�~pPw uegvv

12324

http://www.p12.nysed.gov/psc/AuditGuide.html

^WJ_O`PFPRGHZGPaNJELMNFOPGQHNRJMNHJSTPUO

xyPzM{zQ{MOpP\_O`PFPRGHZGPaNJELMNFOPGQHNRJMNHJSTPUObPxyPzM{zQ{MOpPjkS��~�NO�MO��pP�}Rp~S�OQ�pNPRp� l��{SmP��NOPabbPOybpO�p�PO�pP�y{{yn�~bq

u�PxM|pPO�pP�p{p�M~OPRy�O�y~P��y�PO�pPoRp�Ny~~p{PNp��zpNPzyNOpP�ynPM~SPO�pPo�M~Mbp�p~OPM~SPbp~p�M{p zy{Q�~P��y�PO�pPQ~MQS�OpSPwru��usP�z�pSQ{pPy�P�Q~zO�y~M{P�}Rp~NpN�

w�Pk~�Pzy~O�MzOpSPMS��~�NO�MO��pt�M~Mbp�p~OP�ppPRM�SPOyPyO�p�Py�bM~�qMO�y~NPy�Pzy�Ry�MO�y~N

f�PxM|pPO�pPOyOM{P��y�PM�y�pPM~SPS��SpP�OP��PO�pP�pM��p~SP�x�Pp~�y{{�p~O�PPx�pP�p{p�M~OPRy�O�y~PO�MOP�QNO �pP�~z{QSpSP�~PO��NPzM{zQ{MO�y~P�NPSp��~pSPMNP�y{{ynNq

kS��~�NO�MO��pP�}Rp~S�OQ�pNqPPkS��~�NO�MO�y~PM~SP�M~Mbp�p~OPy�PO�pPz�M�Op�PNz�yy{P�~z{QSpNPO�p

MzO��O�pNPM~SPRp�Ny~~p{Py�PO�pPy��zpNPy�PO�pPz��p�PNz�yy{Py��zp�rPO�pP��~M~zpPy�P�QN�~pNNPy��zpNrPNz�yy{ yRp�MO�y~NPRp�Ny~~p{rPSMOMP�M~Mbp�p~OPM~SP�pRy�O�~brP�Q�M~P�pNyQ�zpNrPOpz�~y{yb�rPpOz�PmOPM{Ny

�~z{QSpNPO�yNpPMS��~�NO�MO��pPM~SP�M~Mbp�p~OPNp��zpNPR�y��SpSP��PyO�p�Py�bM~�qMO�y~NPy�Pzy�Ry�MO�y~N

y~P�p�M{�Py�PO�pPz�M�Op�PNz�yy{P�y�Pn��z�PO�pPz�M�Op�PNz�yy{PRM�NPMP�ppPy�PyO�p�Pzy�Rp~NMO�y~�PPiyP~yO �~z{QSpPO�pP�x�Py�PRp�Ny~~p{Pn�yNpP�y{pP�NPOyPS��pzO{�PNQRRy�OPO�pP�~NO�QzO�y~M{PR�yb�M��PP

NOPQeRSS TUQSVWXOYZ[PVOWSOWSPUQS\]UQ^_`QSOXSa_W]PVOW[`SbcdQWeQeSOWSd[fQeSghigjSOXSPUQSk_^VPSl_V^Q

][WSUQ`dSe]UOOèSÒ][PQSPUQS[ZO_WPeSPOS_eQSVWSPUQSPmOSdQYSd_dV`S][`]_`[PVOWeR UPPdRnnmmmodhpoWqeQôfOrnde]nk_^VPl_V^QoUPZòS E`MUYINNJcNFNdPGJeYRGRJYHJNLMNFOPGQHNRJRTYQUOJFYGJcNJHNMYHGNOJPFJGTNJZcYaNJeZUeQUZGPYFRW

L�~pPuqPsp{p�M~OPtp�Ny~~p{P�p��zpNlyNOP�syn� srsffs

L�~pPwqPuM~Mbp�p~OPM~SPvp~p�M{PlyNO�ly{Q�~� ur�wef

L�~pPfqP�Q�Py�PL�~pPuPM~SPL�~pPw vufvvr

L�~pPwqPi��SpPL�~pPfP��PO�pPhpM�P�~S�x�PNOQSp~OPp~�y{{�p~O ws�v

TU[WsSqO_o

42324

http://www.p12.nysed.gov/psc/AuditGuide.html

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 61�

ANNUAL BUDGET & QUARTERLY REPORT TEMPLATE�

Icahn Charter School 6�

SCHOOL Name: Icahn Charter School 6

CONTACT INFORMATION Contact Name: Richard Santiago Contact Title: Deputy Superintendent of Finance and Operations Contact Email: Contact Phone:

REPORT PERIOD Current Academic Year: 2017-18 Prior Academic Year: 2016-17

Page 4 of 61

'REVISED' Column(s)columns for the

Page 5 of 61

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) →

ICAHN CHARTER SCHOOL 6�2017-18�

1 2

GRADES INITIAL BUDGETED ENROLLMENT TOTAL ENROLLMENT = 330

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 42

PRIOR YEAR ACTUAL

0 0

PRIOR YEAR 2016-17

Actual Enrollment

Original Budgeted Enrollment

Revised Budgeted Enrollment

330

*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 42 42 42 42 42 39

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

330 0 330 0 330 0 the

ANNUAL BUDGET ENROLLMENT BY QUARTER QUARTER 1 QUARTER 2 QUARTER 3





330 330

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







Page 6 of 61

ICAHN CHARTER SCHOOL 62017-18

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

Page 7 of 61

7 8 9 10 11 12 39

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 0 330 0 0 0 0 0

ACTUAL ENROLLMENT BY QUARTER QUARTER 4 QUARTER 1 QUARTER 2 QUARTER 3 QUARTER 4



Actual Enrollment

Actual Enrollment

Actual Enrollment

Actual Enrollment

330

the 'REVISED' Column(s) budget columns for the

ANNUAL BUDGETENROLLMENT BY QUARTER

QUARTER 4



ACTUAL ENROLLMENT BY QUARTER QUARTER 1 QUARTER 2 QUARTER 3 QUARTER 4

Actual Enrollment

Actual Enrollment

Actual Enrollment

Actual Enrollment

Page 8 of 61

Each quarter, the actual FTE should be input.

ACTUAL QUARTERLY FTEQ1 Q2 Q3

Actual Actual

0.0 0.0 0.0


Actual Actual

0.0 0.0 0.0


Actual Actual

0.0 0.0 0.0

0.0 0.0 0.0

("FTE")

ICAHN CHARTER SCHOOL 6 ICAHN CHARTER SCHOOL 6�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 0.3 0.3 0.3 0.3 Instructional Management Instructional Management 1.0 1.0 1.0 1.0 Deans, Directors & Coordinators Deans, Directors & Coordinators 3.4 3.4 3.4 3.4 CFO / Director of Finance CFO / Director of Finance 0.1 0.1 0.1 0.1 Operation / Business Manager Operation / Business Manager 0.8 0.8 0.8 0.8 Administrative Staff Administrative Staff 6.1 6.1 6.1 6.1 TOTAL ADMINISTRATIVE STAFF TOTAL ADMINISTRATIVE STAFF 0.0 11.7 0.0 11.7 0.0 11.7 0.0 11.7 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 25.0 25.0 25.0 25.0 Teachers - SPED Teachers - SPED 0.2 0.2 0.2 0.2 Substitute Teachers Substitute Teachers 0.0 0.0 0.0 0.0 Teaching Assistants Teaching Assistants 0.0 0.0 0.0 0.0 Specialty Teachers Specialty Teachers 2.0 2.0 2.0 2.0 Aides Aides 3.0 3.0 3.0 3.0 Therapists & Counselors Therapists & Counselors 1.0 1.0 1.0 1.0 Other Other 0.0 0.0 0.0 0.0 TOTAL INSTRUCTIONAL TOTAL INSTRUCTIONAL 0.0 31.2 0.0 31.2 0.0 31.2 0.0 31.2 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 1.0 1.0 1.0 1.0 Security Security 1.0 1.0 1.0 1.0 Other Other 4.0 4.0 4.0 4.0 TOTAL NON-INSTRUCTIONAL TOTAL NON-INSTRUCTIONAL 0.0 6.0 0.0 6.0 0.0 6.0 0.0 6.0 0.0

0.0 48.9 0.0 48.9 0.0 48.9 0.0 48.9 0.0TOTAL PERSONNEL SERVICE FTE TOTAL PERSONNEL SERVICE FTE

Page 9 of 61

ICAHN CHARTER SCHOOL 62017-18

STAFFING PLAN - FULL TIME EQUIVALENT ("FTE")

*NOTE: Each quarter, the actual FTE

ACTUAL QUARTERLY FTE



("FTE")

ICAHN CHARTER SCHOOL 6�2017-18�

*NOTE: State the assumptions that are being made for personnel FTE levels.

Description of Assumptions Q4

Actual

0.0


Actual

0.0


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 61�

- 1/1 - 3/31

the 'REVISED' Column(s) COMPLETELY BLANK.quarter(s) must be completed on tabs 2, 3 and 4.

Page 11 of 61

ICAHN CHARTER SCHOOL 6 Budget / Operating Plan

2017-18

Total Revenue - 1,214,821 - - 1,475,799 - - 1,471,980 Total Expenses - 1,158,734 - - 1,538,712 - - 1,435,806 Net Income - 56,086 - - (62,913) - - 36,174 Actual Student Enrollment - 330 - - 330 - - 330

Prior Year Actual 1st Quarter - 7/1 - 9/30 2nd Quarter - 10/1 - 12/31 3rd Quarter 2016-17

Revenue Per Pupil

Original Budget

Revised Budget Variance

Original Budget


Original Budget

Allocate Per Pupil Revenue

by Quarter *NOTE: If there are NO budget revisions at the time of quarterly submittal leave

If budget revisions ARE made, the entire "REVISED" budget columns for the affected REVENUE

REVENUES FROM STATE SOURCES 2017-18 Per Pupil Revenue Per Pupil Rate PPR %/Qtr-> 25.0% 25.0% 25.0% 25.0% 25.0%

NYC CHANCELLOR'S OFFICE 1,198,478 - - 1,198,478 - - 1,198,478 - - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -ALL OTHER School Districts: ( Weighted Avg ) - - - - - - -

TOTAL Per Pupil Revenue (Weighted Average Per Pupil Funding) - 1,198,478 - - 1,198,478 - - 1,198,478

Special Education Revenue 1,423 - 4,270 - 4,270 Grants

Stimulus - -DYCD (Department of Youth and Community Development) - -Other - -

NYC DoE Rental Assistance 130,743 130,743 130,743 Other (183,690) - 51,102 - 51,102

TOTAL REVENUE FROM STATE SOURCES - 1,146,954 - - 1,384,592 - - 1,384,592

REVENUE FROM FEDERAL FUNDING IDEA Special Needs - - - - -Title I 14,644 - 52,950 - 48,851 Title Funding - Other 633 - 1,900 - 1,900 School Food Service (Free Lunch) - -Grants

14,527 ---------------

14,527

- 1/1 - 3/31


2017-18

Total Revenue Total Expenses Net Income Actual Student Enrollment

- 1,214,821 - - 1,475,799 - -- 1,158,734 - - 1,538,712 - -- 56,086 - - (62,913) - -- 330 - - 330 - -

1,471,980 1,435,806

36,174 330

Prior Year Actual 2016-17

Revenue Per Pupil

1st Quarter - 7/1 - 9/30

Original Budget


2nd Quarter - 10/1 - 12/31

Original Budget


3rd Quarter

Original Budget

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

TOTAL REVENUE

- -- -- -

- 15,277 - - 54,850 - - 50,751

25,968 - 25,968 - 25,968 - -

22,666 - 605 - 885 - -

1,041 - 1,041 - 1,041 - -

2,914 - 8,743 - 8,743 - -

- 52,589 - - 36,357 - - 36,637

- 1,214,821 - - 1,475,799 - - 1,471,980

Page 12 of 61

- 1/1 - 3/31

Page 13 of 61

EXPENSES

ADMINISTRATIVE STAFF PERSONNEL COSTS Avg. No. of Positions

Executive Management 0.27 15,605 - 26,181 - 23,250 Instructional Management 1.00 29,391 - 49,740 - 45,755 Deans, Directors & Coordinators 3.40 39,703 - 90,842 - 80,226 CFO / Director of Finance 0.13 6,343 - 10,743 - 9,549 Operation / Business Manager 0.80 9,680 - 17,309 - 15,214 Administrative Staff 6.13 35,467 - 60,696 - 55,257

TOTAL ADMINISTRATIVE STAFF 11.73 - 136,189 - - 255,512 - - 229,251

INSTRUCTIONAL PERSONNEL COSTS Teachers - Regular 25.00 222,134 - 510,308 - 463,947 Teachers - SPED 0.16 847 - 1,445 - 1,314 Substitute Teachers - - -Teaching Assistants - - -Specialty Teachers 2.00 12,399 - 39,309 - 34,616 Aides 3.00 10,018 - 23,524 - 20,875 Therapists & Counselors 1.00 9,527 - 21,026 - 18,556 Other - - -

TOTAL INSTRUCTIONAL 31.16 - 254,926 - - 595,612 - - 539,308

NON-INSTRUCTIONAL PERSONNEL COSTS Nurse - - -Librarian - - -Custodian 1.00 7,725 - 14,455 - 12,405 Security 1.00 8,197 - 14,696 - 12,782 Other 4.00 3,468 - 8,127 - 7,112

TOTAL NON-INSTRUCTIONAL 6.00 - 19,389 - - 37,278 - - 32,299

SUBTOTAL PERSONNEL SERVICE COSTS 48.89 - 410,504 - - 888,401 - - 800,857

PAYROLL TAXES AND BENEFITS Payroll Taxes 34,663 - 68,980 - 65,189 Fringe / Employee Benefits 62,463 - 90,620 - 90,620


2017-18

Total Revenue - 1,214,821 - - 1,475,799 - - 1,471,980 Total Expenses - 1,158,734 - - 1,538,712 - - 1,435,806 Net Income - 56,086 - - (62,913) - - 36,174 Actual Student Enrollment - 330 - - 330 - - 330

Prior Year Actual 1st Quarter - 7/1 - 9/30 2nd Quarter - 10/1 - 12/31 3rd Quarter 2016-17

Revenue Per Pupil

Original Budget


Original Budget


Original Budget

- 1/1 - 3/31


2017-18


- 1,214,821 - - 1,475,799 - -- 1,158,734 - - 1,538,712 - -- 56,086 - - (62,913) - -- 330 - - 330 - -

1,471,980 1,435,806

36,174 330


Revenue Per Pupil

1st Quarter - 7/1 - 9/30

Original Budget


2nd Quarter - 10/1 - 12/31

Original Budget


3rd Quarter

Original Budget

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

48.89

11,904 - 23,709 - 22,405 - 109,030 - - 183,309 - - 178,214

- 519,534 - - 1,071,710 - - 979,071

720 - 24,500 - 2,148 150 - 450 - 450

- -- -- -

1,909 - 1,909 - 1,909 1,423 - 4,270 - 4,270 7,030 - 21,090 - 21,090

25,656 - 33,141 - 37,311 - 36,888 - - 85,360 - - 67,178

Page 14 of 61

- 1/1 - 3/31

Page 15 of 61


2017-18


- 1,214,821 - - 1,475,799 - -- 1,158,734 - - 1,538,712 - -- 56,086 - - (62,913) - -- 330 - - 330 - -

1,471,980 1,435,806

36,174 330


Revenue Per Pupil

1st Quarter - 7/1 - 9/30

Original Budget


2nd Quarter - 10/1 - 12/31

Original Budget


3rd Quarter

Original Budget

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

- -62,791 - 46,231 - 39,791

260 - 729 - 600 2,500 - - - 2,500

- -4,500 - - - 2,500 2,853 - 2,853 - 2,853

60,864 - 30,108 - 30,108 35,950 - 13,355 - 17,239

4,750 - 13,650 - 19,000 26,400 - 3,000 - 1,500

- -15,800 - 15,800 - 15,800

- -- -

600 - 800 - 1,296 1,000 - 1,500 - 1,500

- -- -

17,447 - 5,692 - 7,740 - 235,715 - - 133,718 - - 142,428

61,619 - - - -3,000 - 3,000 - 3,000

175,968.00 - 175,968 - 175,968 54,836 - 2,336 - 2,336

900 - 900 - 900 2,429 - 929 - 929 9,950 - 9,950 - 9,950

- 308,702 - - 193,083 - - 193,083

57,896 - 54,841 - 54,045 - -

- 1/1 - 3/31


2017-18


- 1,214,821 - - 1,475,799 - -- 1,158,734 - - 1,538,712 - -- 56,086 - - (62,913) - -- 330 - - 330 - -

1,471,980 1,435,806

36,174 330


Revenue Per Pupil

1st Quarter - 7/1 - 9/30

Original Budget


2nd Quarter - 10/1 - 12/31

Original Budget


3rd Quarter

Original Budget

TOTAL EXPENSES - 1,158,734 - - 1,538,712 - - 1,435,806

NET INCOME - 56,086 - - (62,913) - - 36,174

Page 16 of 61

- 1/1 - 3/31

- 1/1 - 3/31

330.0--------------

-


2017-18

2017-18


- 1,214,821 - - 1,475,799 - -- 1,158,734 - - 1,538,712 - -- 56,086 - - (62,913) - -- 330 - - 330 - -

1,471,980 1,435,806

36,174 330 3rd Quarter


Revenue Per Pupil

1st Quarter - 7/1 - 9/30

Original Budget


2nd Quarter - 10/1 - 12/31

Original Budget


3rd Quarter

Original Budget

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 - 330 - - 330 - - 330 - - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- 330 - - 330 - - 330

- 3,681 - - 4,472 - - 4,461

- 3,511 - - 4,663 - - 4,351

Page 17 of 61

ICAHN CHARTER SCHOOL 6Budget / Operating Plan

2017-18

3rd

*NOTE: If there are NO budget revisions at the time of quarterly submittalIf budget revisions ARE made, the entire "REVISED" budget columns for the


- - 1,474,490 -- - 1,516,699 -- - (42,210) -- - 330 -

----


Quarter - 1/1 - 3/31 4th Quarter - 4/1 - 6/30

Original Budget


Page 18

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

leave the 'REVISED' Column(s) COMPLETELY BLANK. affected quarter(s) must be completed on tabs 2, 3 and 4.

25.0% 25.0% 25.0% - - 1,198,478 - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -

- - 1,198,478 - -

- 4,270 -

- -- -- -

130,743 - 51,102 -

- - 1,384,592 - -

- - -- 54,273 -- 1,900 -- -

of 61


2017-18

3rd


- -- -- -- -

1,474,490 - -1,516,699 - -

(42,210) - -330 - -



Original Budget






TOTAL REVENUE

- -- -- -

- - 56,173 - -

- 25,970 -- -- 885 -- -- 1,041 -- -- 5,829 -- -

- - 33,725 - -

- - 1,474,490 - -

Page 19 of 61


2017-18

3rd

61


- -- -- -- -

1,474,490 - -1,516,699 - -

(42,210) - -330 - -



Original Budget


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 Page 20

Avg. No. of Positions

0.27 1.00 3.40 0.13 0.80 6.13

11.73

25.00 0.16

--

2.00 3.00 1.00

-31.16

--

1.00 1.00 4.00 6.00

48.89

- 26,181 -- 50,415 -- 90,842 -- 10,743 -- 17,309 -- 61,281 -

- - 256,772 - -

- 513,638 -- 1,533 -- -- -- 39,309 -- 23,524 -- 21,026 -- -

- - 599,029 - -

- -- -- 14,455 -- 14,696 -- 8,127 -

- - 37,278 - -

- - 893,079 - -

- 75,347 -of - 90,620 -


2017-18

3rd


- -- -- -- -

1,474,490 - -1,516,699 - -

(42,210) - -330 - -



Original Budget



TOTAL PERSONNEL SERVICE COSTS



48.89

- 25,899 -- - 191,866 - -

- - 1,084,945 - -

- 1,500 -- 450 -- -- -- -- 1,909 -- 4,270 -- 21,090 -- 28,091 -

- - 57,310 - -

Page 21 of 61


2017-18

3rd

Page 22 of 61


- -- -- -- -

1,474,490 - -1,516,699 - -

(42,210) - -330 - -



Original Budget







- -- 34,791 -- 500 -- - -- -- - -- 2,853 -- 30,108 -- - -- 28,700 -- 8,400 -- -- 15,800 -- -- -- 800 -- 1,500 -- -- -- 6,192 -

- - 129,644 - -

- - -- 3,000 -- 175,968 -- 336 -- 900 -- 929 -- 9,950 -

- - 191,083 - -

- 53,717 -- -


2017-18

3rd


2017-18

3rd


- -- -- -- -

1,474,490 - -1,516,699 - -

(42,210) - -330 - -


Quarter - 1/1 - 3/31

Quarter - 1/1 - 3/31

4th Quarter - 4/1 - 6/30

Original Budget


TOTAL EXPENSES - - 1,516,699 - -

NET INCOME - - (42,210) - -

Page 23 of 61

2017-18

3rd


2017-18

3rd

330.0--------------

-


- -- -- -- -

Quarter - 1/1 - 3/31

1,474,490 - -1,516,699 - -

(42,210) - -330 - -



Original Budget




TOTAL ENROLLMENT

REVENUE PER PUPIL

EXPENSES PER PUPIL

- - 1 - -- - 330 - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - 330 - -

- - 4,468 - -

- - 4,596 - -

Page 24 of 61


REVENUE REVENUES FROM STATE SOURCES

Per Pupil Revenue NYC CHANCELLOR'S OFFICE --------------ALL OTHER School Districts: ( Weighted Avg )

TOTAL Per Pupil Revenue (Weighted Average Per Pupil Funding) Special Education Revenue Grants

Stimulus

2017-18 Per Pupil Rate

14,527 ---------------

14,527

DYCD (Department of Youth and Community Development) Other�

NYC DoE Rental Assistance�Other�


REVENUE FROM FEDERAL FUNDING IDEA Special Needs�Title I�Title Funding - Other�School Food Service (Free Lunch)�Grants�

ICAHN CHARTER SCHOOL 6�Budget / Operating Plan

5,637,089 5,649,951

(12,862)

Original�Budget�

4,793,910 ---------------

4,793,910

14,233

---

522,972 (30,385)

5,300,730

-170,717

6,334 -

5,637,089 5,649,951

(12,862)

Total Year�

Revised�Budget�

4,793,910 ---------------

4,793,910

14,233

---

522,972 (30,385)

5,300,730

-170,717

6,334 -

Page 25 of 61

---

-

Variance

---------------

-

-

------

----

Original�Budget vs.�PY Budget�

4,793,910 ---------------

4,793,910

14,233

---

522,972 (30,385)

5,300,730

-170,717

6,334 -

5,637,089 (5,649,951)

(12,862)

2017-18�

5,637,089 (5,649,951)

(12,862)

VARIANCE Revised�

Budget vs.�PY Budget�

4,793,910 ---------------

4,793,910

14,233

---

522,972 (30,385)

5,300,730

-170,717

6,334 -

DESCRIPTION OF ASSUMPTIONS�

- - - - -- - - - -- - - - -

177,051 177,051 - 177,051 177,051

103,874 103,874 - 103,874 103,874 - - - - -

25,042 25,042 - 25,042 25,042 - - - - -

4,164 4,164 - 4,164 4,164 - - - - -

26,228 26,228 - 26,228 26,228 - - - - -

159,308 159,308 - 159,308 159,308

5,637,089 5,637,089 - 5,637,089 5,637,089






TOTAL REVENUE


2017-18

5,637,089 5,637,089 - 5,637,089 5,637,089 5,649,951 5,649,951 - (5,649,951) (5,649,951)

(12,862) (12,862) - (12,862) (12,862)

Total Year VARIANCE

Original Budget


Original Budget vs. PY Budget

Revised Budget vs. PY Budget

DESCRIPTION OF ASSUMPTIONS

Page 26 of 61�

Page 27 of 61

91,218 91,218 - (91,218) (91,218) 175,300 175,300 - (175,300) (175,300) 301,612 301,612 - (301,612) (301,612)

37,379 37,379 - (37,379) (37,379) 59,513 59,513 - (59,513) (59,513)

212,701 212,701 - (212,701) (212,701) 877,723 877,723 - (877,723) (877,723)

1,710,026 1,710,026 - (1,710,026) (1,710,026) 5,138 5,138 - (5,138) (5,138)

- - - - -- - - - -

125,633 125,633 - (125,633) (125,633) 77,941 77,941 - (77,941) (77,941) 70,136 70,136 - (70,136) (70,136)

- - - - -1,988,875 1,988,875 - (1,988,875) (1,988,875)

- - - - -- - - - -

49,039 49,039 - (49,039) (49,039) 50,370 50,370 - (50,370) (50,370) 26,835 26,835 - (26,835) (26,835)

126,244 126,244 - (126,244) (126,244)

2,992,842 2,992,842 - (2,992,842) (2,992,842)

244,178 244,178 - (244,178) (244,178) 334,323 334,323 - (334,323) (334,323)


EXPENSES

ADMINISTRATIVE STAFF PERSONNEL COSTS Avg. No. of Positions

Executive Management 0.27 Instructional Management 1.00 Deans, Directors & Coordinators 3.40 CFO / Director of Finance 0.13 Operation / Business Manager 0.80 Administrative Staff 6.13

TOTAL ADMINISTRATIVE STAFF 11.73

INSTRUCTIONAL PERSONNEL COSTS Teachers - Regular 25.00 Teachers - SPED 0.16 Substitute Teachers -Teaching Assistants -Specialty Teachers 2.00 Aides 3.00 Therapists & Counselors 1.00 Other -

TOTAL INSTRUCTIONAL 31.16

NON-INSTRUCTIONAL PERSONNEL COSTS Nurse -Librarian -Custodian 1.00 Security 1.00 Other 4.00

TOTAL NON-INSTRUCTIONAL 6.00

SUBTOTAL PERSONNEL SERVICE COSTS 48.89

PAYROLL TAXES AND BENEFITS Payroll Taxes Fringe / Employee Benefits


2017-18

5,637,089 5,637,089 - 5,637,089 5,637,089 5,649,951 5,649,951 - (5,649,951) (5,649,951)

(12,862) (12,862) - (12,862) (12,862)

Total Year VARIANCE

Original Budget





Page 28 of 61

83,917 83,917 - (83,917) (83,917) 662,418 662,418 - (662,418) (662,418)

3,655,260 3,655,260 - (3,655,260) (3,655,260)

28,868 28,868 - (28,868) (28,868) 1,500 1,500 - (1,500) (1,500)

- - - - -- - - - -- - - - -

7,636 7,636 - (7,636) (7,636) 14,234 14,234 - (14,234) (14,234) 70,300 70,300 - (70,300) (70,300)

124,199 124,199 - (124,199) (124,199) 246,737 246,737 - (246,737) (246,737)



TOTAL PERSONNEL SERVICE COSTS 48.89




2017-18

5,637,089 5,637,089 - 5,637,089 5,637,089 5,649,951 5,649,951 - (5,649,951) (5,649,951)

(12,862) (12,862) - (12,862) (12,862)

Total Year VARIANCE

Original Budget











5,637,089 5,649,951

(12,862)

Original�Budget�

-183,606 183,606 - (183,606) (183,606)

2,089 2,089 - (2,089) (2,089) 5,000 5,000 - (5,000) (5,000)

- - - - -7,000

11,412 151,188

66,544 66,100 39,300

-63,200

--

3,496 5,500

--

37,070 641,505

61,619 12,000

703,872 59,842

3,600 5,217

39,800 885,950

220,499 -


5,637,089 5,649,951

(12,862)

Total Year�

Revised�Budget�

-

7,000 11,412

151,188 66,544 66,100 39,300

-63,200

--

3,496 5,500

--

37,070 641,505

61,619 12,000

703,872 59,842

3,600 5,217

39,800 885,950

220,499 -

Page 29 of 61

---

-

Variance

----------------

--------

--

Original�Budget vs.�PY Budget�

-

(7,000) (11,412)

(151,188) (66,544) (66,100) (39,300)

-(63,200)

--

(3,496) (5,500)

--

(37,070) (641,505)

(61,619) (12,000)

(703,872) (59,842)

(3,600) (5,217)

(39,800) (885,950)

(220,499) -

5,637,089 (5,649,951)

(12,862)

2017-18�

5,637,089 (5,649,951)

(12,862)

VARIANCE Revised�

Budget vs.�PY Budget�

-

(7,000) (11,412)

(151,188) (66,544) (66,100) (39,300)

-(63,200)

--

(3,496) (5,500)

--

(37,070) (641,505)

(61,619) (12,000)

(703,872) (59,842)

(3,600) (5,217)

(39,800) (885,950)

(220,499) -



TOTAL EXPENSES

NET INCOME


5,637,089 5,637,089 - 5,637,089 5,637,089 5,649,951 5,649,951 - (5,649,951) (5,649,951)

(12,862) (12,862) - (12,862) (12,862)

Total Year

5,649,951

Original Budget

5,649,951

Revised Budget

-Variance

(12,862) (12,862) -

2017-18�

VARIANCE Original�

Budget vs.�PY Budget�(5,649,951)

(12,862)

Revised Budget vs. DESCRIPTION OF ASSUMPTIONS PY Budget (5,649,951)

(12,862)

Page 30 of 61

330.0--------------

-




TOTAL ENROLLMENT

REVENUE PER PUPIL

EXPENSES PER PUPIL


2017-18

5,637,089 5,637,089 - 5,637,089 5,637,089 5,649,951 5,649,951 - (5,649,951) (5,649,951)

(12,862) (12,862) - (12,862) (12,862)

Total Year VARIANCE Original Revised

Original Revised Budget vs. Budget vs. Budget Budget Variance PY Budget PY Budget


Page 31 of 61

ICAHN CHARTER SCHOOL 6�BALANCE SHEET�

2017-18�

Prior Year Q1 Q2 Q3 Q4

2016-17 As of 9/30 As of 12/31 As of 3/31 As of 6/30 ASSETS

CURRENT ASSETS 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 - - - - -

Page 32 of 61

6

- 1/1 - 3/31


- 1,214,821 -- 1,158,734 -- 56,086 -- 330 -

ICAHN CHARTER SCHOOL Budget / Operating Plan

2017-18 - 1,475,799 - -- 1,538,712 - -- (62,913) - -- 330 - -

*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

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 33 of 61

1,198,478 - 1,198,478 -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -

- 1,198,478 - - 1,198,478 - -1,423 - 4,270 -Special Education Revenue

Grants Stimulus DYCD (Department of Youth and Community Development) Other



- - - -- - - -- - - -

130,743 - 130,743 -(183,690) - 51,102 -

- 1,146,954 - - 1,384,592 - -

REVENUE FROM FEDERAL FUNDING IDEA Special Needs Title I Title Funding - Other School Food Service (Free Lunch)

- - - -14,644 - 52,950 -

633 - 1,900 -- - - -

Grants Charter School Program (CSP) Planning & Implementation Other

- - - -- - - -

6

- 1/1 - 3/31


2017-18�

25,968 - 25,968 -- - - -

22,666 - 605 -- - - -

1,041 - 1,041 -- - - -

2,914 - 8,743 --

Other - - - -TOTAL REVENUE FROM FEDERAL SOURCES - 15,277 - - 54,850 - -



TOTAL REVENUE - 1,214,821

- - -- 52,589 - - 36,357 - -

- - 1,475,799 - -

Total Revenue - 1,214,821 - - 1,475,799 - -Total Expenses - 1,158,734 - - 1,538,712 - -Net Income - 56,086 - - (62,913) - -Actual Student Enrollment - 330 - - 330 - -

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 Budget Variance Actual

Page 34 of 61�

6

- 1/1 - 3/31


- 1,214,821 -- 1,158,734 -- 56,086 -- 330 -


2017-18 - 1,475,799 - -- 1,538,712 - -- (62,913) - -- 330 - -


EXPENSES Quarter 0 ADMINISTRATIVE STAFF PERSONNEL COSTS No. of Positions

1st Quarter - 7/1 - 9/30




-------

15,605 - 26,181 -29,391 - 49,740 -39,703 - 90,842 -

6,343 - 10,743 -9,680 - 17,309 -

35,467 - 60,696 -- 136,189 - - 255,512 - -




TOTAL INSTRUCTIONAL

---------

222,134 - 510,308 -847 - 1,445 -

- - - -- - - -

12,399 - 39,309 -10,018 - 23,524 -

9,527 - 21,026 -- - - -

- 254,926 - - 595,612 - -

NON-INSTRUCTIONAL PERSONNEL COSTS Nurse Librarian Custodian Security Other


------

- - - -- - - -

7,725 - 14,455 -8,197 - 14,696 -3,468 - 8,127 -

- 19,389 - - 37,278 - -

- 410,504 - - 888,401 - -SUBTOTAL PERSONNEL SERVICE COSTS -

PAYROLL TAXES AND BENEFITS Payroll Taxes Fringe / Employee Benefits Retirement / Pension

TOTAL PAYROLL TAXES AND BENEFITS

34,663 - 68,980 -62,463 - 90,620 -11,904 - 23,709 -

- 109,030 - - 183,309 - -

TOTAL PERSONNEL SERVICE COSTS - - 519,534 - - 1,071,710 - -Page 35 of 61

6

- 1/1 - 3/31

ICAHN CHARTER SCHOOL�Budget / Operating Plan�

2017-18�

CONTRACTED SERVICES Accounting / Audit 720 - 24,500 -Legal 150 - 450 -Management Company Fee - - - -Nurse Services - - - -Food Service / School Lunch - - - -Payroll Services 1,909 - 1,909 -Special Ed Services 1,423 - 4,270 -Titlement Services (i.e. Title I) 7,030 - 21,090 -Other Purchased / Professional / Consulting 25,656 - 33,141 -

TOTAL CONTRACTED SERVICES - 36,888 - - 85,360 - -






Page 36 of 61�

6

- 1/1 - 3/31


- 1,214,821 -- 1,158,734 -- 56,086 -- 330 -


2017-18 - 1,475,799 - -- 1,538,712 - -- (62,913) - -- 330 - -


1st Quarter - 7/1 - 9/30






- - - -62,791 - 46,231 -

260 - 729 -2,500 - - -

- - - -4,500 - - -2,853 - 2,853 -

60,864 - 30,108 -35,950 - 13,355 -

4,750 - 13,650 -26,400 - 3,000 -

- - - -15,800 - 15,800 -

- - - -- - - -

600 - 800 -1,000 - 1,500 -

- - - -- - - -

17,447 - 5,692 -- 235,715 - - 133,718 - -



61,619 - - -3,000 - 3,000 -

175,968 - 175,968 -54,836 - 2,336 -

900 - 900 -2,429 - 929 -9,950 - 9,950 -

- 308,702 - - 193,083 - -


57,896 - 54,841 -- - - -

TOTAL EXPENSES - 1,158,734 - - 1,538,712 - -Page 37 of 61

6

- 1/1 - 3/31

ICAHN CHARTER SCHOOL�Budget / Operating Plan�

2017-18�

NET INCOME - 56,086 - - (62,913) - -






Page 38 of 61�

6

- 1/1 - 3/31

ICAHN CHARTER SCHOOL 6

- 1/1 - 3/31

ICAHN CHARTER SCHOOL Budget / Operating Plan Budget / Operating Plan 2017-18

2017-18 Total Revenue - 1,214,821 - - 1,475,799 - -Total Expenses - 1,158,734 - - 1,538,712 - -Net Income - 56,086 - - (62,913) - -Actual Student Enrollment - 330 - - 330 - -

3rd Quarter 1st Quarter - 7/1 - 9/30 2nd Quarter - 10/1 - 12/31 3rd Quarter


Current Current Actual Budget Variance Actual Budget Variance Actual

ENROLLMENT - *School Districts Are Linked To Above Entries* NYC CHANCELLOR'S OFFICE - 330 - - 330 - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -ALL OTHER School Districts: ( Count = 0 ) - - - - - - -

TOTAL ENROLLMENT - 330 - - 330 - -

REVENUE PER PUPIL - 3,681 - - 4,472 - -

EXPENSES PER PUPIL - 3,511 - - 4,663 - -

Page 39 of 61

ICAHN CHARTERBudget / Operating

2017-18

3rd

Page 40 of 61

1,471,980 - - 1,474,490 -1,435,806 - - 1,516,699 -

36,174 - - (42,210) -330 - - 330 -

4th Quarter - 4/1 - 6/30


Current Budget Variance

1,198,478 - 1,198,478 -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -

1,198,478 - - 1,198,478 -4,270 - 4,270 -

- - - -- - - -- - - -

130,743 - 130,743 -51,102 - 51,102 -

1,384,592 - - 1,384,592 -

- - - -48,851 - 54,273 -

1,900 - 1,900 -- - - -

- - - -- - - -

SCHOOL 6 Plan

Quarter - 1/1 - 3/31











14,527 ---------------

14,527


2017-18

3rd

- - - -50,751 - - 56,173 -

25,968 - 25,970 -- - - -

885 - 885 -- - - -

1,041 - 1,041 -- - - -

8,743 - 5,829 -- - - -

36,637 - - 33,725 -

1,471,980 - - 1,474,490 -






TOTAL REVENUE

1,471,980 - - 1,474,490 -1,435,806 - - 1,516,699 -

36,174 - - (42,210) -330 - - 330 -

4th Quarter - 4/1 - 6/30



SCHOOL 6 Plan

Quarter - 1/1 - 3/31

Page 41 of 61�


2017-18

3rd

SCHOOL 6 Plan

Total Revenue 1,471,980 - - 1,474,490 -Total Expenses 1,435,806 - - 1,516,699 -Net Income 36,174 - - (42,210) -Actual Student Enrollment 330 - - 330 -

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




-------

23,250 - 26,181 -45,755 - 50,415 -80,226 - 90,842 -

9,549 - 10,743 -15,214 - 17,309 -55,257 - 61,281 -

229,251 - - 256,772 -

463,947 - 513,638 -1,314 - 1,533 -

- - - -- - - -

34,616 - 39,309 -20,875 - 23,524 -18,556 - 21,026 -

- - - -539,308 - - 599,029 -

- - - -- - - -

12,405 - 14,455 -12,782 - 14,696 -

7,112 - 8,127 -32,299 - - 37,278 -

800,857 - - 893,079 -

65,189 - 75,347 -90,620 - 90,620 -22,405 - 25,899 -

178,214 - - 191,866 -

979,071 - - 1,084,945 -


TOTAL INSTRUCTIONAL

---------

NON-INSTRUCTIONAL PERSONNEL COSTS Nurse�Librarian�Custodian�Security�Other�


------

SUBTOTAL PERSONNEL SERVICE COSTS -



TOTAL PERSONNEL SERVICE COSTS Page 42 of 61

-


2017-18

3rd


2017-18

2,148 - 1,500 -450 - 450 -

- - - -- - - -- - - -

1,909 - 1,909 -4,270 - 4,270 -

21,090 - 21,090 -37,311 - 28,091 -67,178 - - 57,310 -





1,471,980 - - 1,474,490 -1,435,806 - - 1,516,699 -

36,174 - - (42,210) -330 - - 330 -

4th Quarter - 4/1 - 6/30



SCHOOL 6 Plan

Quarter - 1/1 - 3/31

SCHOOL 6 Plan

Page 43 of 61�


2017-18

3rd

SCHOOL 6 Plan


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 39,791 - 34,791 -Special Ed Supplies & Materials 600 - 500 -Textbooks / Workbooks 2,500 - - -Supplies & Materials other - - - -Equipment / Furniture 2,500 - - -Telephone 2,853 - 2,853 -Technology 30,108 - 30,108 -Student Testing & Assessment 17,239 - - -Field Trips 19,000 - 28,700 -Transportation (student) 1,500 - 8,400 -Student Services - other - - - -Office Expense 15,800 - 15,800 -Staff Development - - - -Staff Recruitment - - - -Student Recruitment / Marketing 1,296 - 800 -School Meals / Lunch 1,500 - 1,500 -Travel (Staff) - - - -Fundraising - - - -Other 7,740 - 6,192 -

TOTAL SCHOOL OPERATIONS 142,428 - - 129,644 -

FACILITY OPERATION & MAINTENANCE Insurance - - - -Janitorial 3,000 - 3,000 -Building and Land Rent / Lease / Facility Finance Interest 175,968 - 175,968 -Repairs & Maintenance 2,336 - 336 -Equipment / Furniture 900 - 900 -Security 929 - 929 -Utilities 9,950 - 9,950 -

TOTAL FACILITY OPERATION & MAINTENANCE 193,083 - - 191,083 -

DEPRECIATION & AMORTIZATION 54,045 - 53,717 -RESERVES / CONTINGENCY - - - -

TOTAL EXPENSES 1,435,806 - - 1,516,699 -Page 44 of 61


2017-18

3rd


2017-18

3rd

36,174 - - (42,210) -



NET INCOME

1,471,980 - - 1,474,490 -1,435,806 - - 1,516,699 -

36,174 - - (42,210) -330 - - 330 -

4th Quarter - 4/1 - 6/30



SCHOOL 6 Plan

Quarter - 1/1 - 3/31

SCHOOL 6 Plan

Quarter - 1/1 - 3/31

Page 45 of 61�

ICAHN CHARTER SCHOOL 6Budget / Operating

2017-18

3rd


2017-18

3rd

PlanSCHOOL 6 Plan


Quarter - 1/1 - 3/31 Quarter - 1/1 - 3/31 4th Quarter - 4/1 - 6/30


Current Current Budget Variance Actual Budget Variance

330 - - 330 -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -

330 - - 330 -

4,461 - - 4,468 -

4,351 - - 4,596 -

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 46 of 61

895162)

TY

10---------------

1033

---

7285)30

-1734

-

--

Page 47 of 61


2017-18 - - - 5,637,089 (5,637,089) - - 5,637,0 - - - 5,649,951 5,649,951 - - 5,649,9 - - - (12,862) 12,862 - - (12,8 - - - - -

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 -

- - - 4,793,910 (4,793,910) - - 4,793,9 - - - - - - -- - - - - - -- - - - - - -- - - - - - -- - - - - - -- - - - - - -- - - - - - -- - - - - - -- - - - - - -- - - - - - -- - - - - - -- - - - - - -- - - - - - -- - - - - - -- - - - - - -- - - 4,793,910 (4,793,910) - - 4,793,9 - - - 14,233 (14,233) - - 14,2

- - - - - - -- - - - - - -- - - - - - -- - - 522,972 (522,972) - - 522,9 - - - (30,385) (30,3

5,300,7

170,7 6,3

30,385 - -- - - 5,300,730 (5,300,730) - -

- - - - - - -- - - 170,717 (170,717) - -- - - 6,334 (6,334) - -- - - - - - -

- - - - - - -- - - - - - -











14,527 ---------------

14,527

-51

74-

42-

64-

28-

08

89

895162)

TY


2017-18 Total Revenue - - - 5,637,089 (5,637,089) - - 5,637,0 Total Expenses - - - 5,649,951 5,649,951 - - 5,649,9 Net Income - - - (12,862) 12,862 - - (12,8 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 - - - - - - -

- - - 177,051 (177,051) - - 177,0 TOTAL REVENUE FROM FEDERAL SOURCES

LOCAL and OTHER REVENUE Contributions and Donations - - - 103,874 (103,874) - - 103,8 Fundraising - - - - - - -Erate Reimbursement - - - 25,042 (25,042) - - 25,0 Earnings on Investments - - - - - - -Interest Income - - - 4,164 (4,164) - - 4,1 Food Service (Income from meals) - - - - - - -Text Book - - - 26,228 (26,228) - - 26,2 OTHER - - - - - - -

- - - 159,308 (159,308) - - 159,3 TOTAL REVENUE FROM LOCAL and OTHER SOURCES

TOTAL REVENUE - - - 5,637,089 (5,637,089) - - 5,637,0

Page 48 of 61

18001279130123

2638

--

334136

-75

--

39703544

42

78231718

60

895162)

TY

- - - 91,218 91,218 - - 91,2 - - - 175,300 175,300 - - 175,3 - - - 301,612 301,612 - - 301,6 - - - 37,379 37,379 - - 37,3 - - - 59,513 59,513 - - 59,5 - - - 212,701 212,701 - - 212,7 - - - 877,723 877,723 - - 877,7

1,710,0 5,1

125,6 77,9 70,1

1,988,8

49,0 50,3 26,8

126,2

2,992,8

244,1 334,3

83,9 662,4

3,655,2

-------







2017-18 - - - 5,637,089 (5,637,089) - - 5,637,0 - - - 5,649,951 5,649,951 - - 5,649,9 - - - (12,862) 12,862 - - (12,8 - - - - -


Actual


Actual vs.

Current Budget

Current Budget - TY

Actual vs.

Current Budget TY


Actual vs.

Original Budget

Original Budget -


TOTAL INSTRUCTIONAL

---------

---------

---------

---------

1,710,026 5,138

--

125,633 77,941 70,136

-1,988,875

1,710,026 5,138

--

125,633 77,941 70,136

-1,988,875

---------

---------

NON-INSTRUCTIONAL PERSONNEL COSTS ------

Nurse�Librarian�Custodian�Security�Other�


------

------

------

--

49,039 50,370 26,835

126,244

--

49,039 50,370 26,835

126,244

------

------

- - - 2,992,842 2,992,842 - -SUBTOTAL PERSONNEL SERVICE COSTS -

PAYROLL TAXES AND BENEFITS - - - 244,178 244,178 - -Payroll Taxes

Fringe / Employee Benefits - - - 334,323 334,323 - -- - - 83,917 83,917 - -Retirement / Pension - - - 662,418 662,418 - -TOTAL PAYROLL TAXES AND BENEFITS

TOTAL PERSONNEL SERVICE COSTS - - - - 3,655,260 3,655,260 - -Page 49 of 61

6800

---

3634009937

895162)

TY


2017-18 Total Revenue - - - 5,637,089 (5,637,089) - - 5,637,0 Total Expenses - - - 5,649,951 5,649,951 - - 5,649,9 Net Income - - - (12,862) 12,862 - - (12,8 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

- - - 28,868 28,868 - - 28,8 Legal Accounting / Audit

- - - 1,500 1,500 - - 1,5 Management Company Fee - - - - - - -Nurse Services - - - - - - -Food Service / School Lunch - - - - - - -Payroll Services - - - 7,636 7,636 - - 7,6 Special Ed Services - - - 14,234 14,234 - - 14,2 Titlement Services (i.e. Title I) - - - 70,300 70,300 - - 70,3 Other Purchased / Professional / Consulting - - - 124,199 124,199 - - 124,1

- - - 246,737 246,737 - - 246,7 TOTAL CONTRACTED SERVICES

Page 50 of 61

-068900

-001288440000

-00

--

9600

--

7005

1900724200170050

99-

51

895162)

TY

Page 51 of 61

- - - - - - -- - - 183,606 183,606 - - 183,6 - - - 2,089 2,089 - - 2,0 - - - 5,000 5,000 - - 5,0 - - - - - - -- - - 7,000 7,000 - - 7,0 - - - 11,412 11,412 - - 11,4 - - - 151,188 151,188 - - 151,1 - - - 66,544 66,544 - - 66,5 - - - 66,100 66,100 - - 66,1 - - - 39,300 39,300 - - 39,3 - - - - - - -- - - 63,200 63,200 - - 63,2 - - - - - - -- - - - - - -- - - 3,496 3,496 - - 3,4 - - - 5,500 5,500 - - 5,5 - - - - - - -- - - - - - -- - - 37,070 37,070 - - 37,0 - - - 641,505 641,505 - - 641,5

- - - 61,619 61,619 - - 61,6 - - - 12,000 12,000 - - 12,0 - - - 703,872 703,872 - - 703,8 - - - 59,842 59,842 - - 59,8 - - - 3,600 3,600 - - 3,6 - - - 5,217 5,217 - - 5,2 - - - 39,800 39,800 - - 39,8 - - - 885,950 885,950 - - 885,9

- - - 220,499 220,499 - - 220,4 - - - - - - -

- - - 5,649,951 5,649,951 - - 5,649,9








TOTAL EXPENSES


2017-18 - - - 5,637,089 (5,637,089) - - 5,637,0 - - - 5,649,951 5,649,951 - - 5,649,9 - - - (12,862) 12,862 - - (12,8 - - - - -


Actual


Actual vs.

Current Budget

Current Budget - TY

Actual vs.

Current Budget TY


Actual vs.

Original Budget

Original Budget -

62)

895162)

TY

- - - (12,862) 12,862 - - (12,8



NET INCOME


2017-18 - - - 5,637,089 (5,637,089) - - 5,637,0 - - - 5,649,951 5,649,951 - - 5,649,9 - - - (12,862) 12,862 - - (12,8 - - - - -


Actual


Actual vs.

Current Budget

Current Budget - TY

Actual vs.

Current Budget TY


Actual vs.

Original Budget

Original Budget -

Page 52 of 61�

895162)

TY

ICAHN CHARTER SCHOOL 6


----

----

----

5,637,089 5,649,951

(12,862)


2017-18 (5,637,089) - -5,649,951 - -

12,862 - -- -

Budget / Operating Plan 2017-18

5,637,0 5,649,9

(12,8


ENROLLMENT - *School Districts Are Linked To Above Entries* NYC CHANCELLOR'S OFFICE -

* Enrollment Data Based on Last Actual Quarter Completed - - - - -- - - - -


Actual


Actual vs.

Current Budget

Current Budget - TY

Actual vs.

Current Budget TY


Actual vs.

Original Budget

Original Budget -


- - - - - -- - - - - -- - - - - -- - - - - -- - - - - -- - - - - -- - - - - -- - - - - -- - - - - -- - - - - -- - - - - -- - - - - -- - - - - -ALL OTHER School Districts: ( Count = 0 )

TOTAL ENROLLMENT --

--

--

--

--

REVENUE PER PUPIL - - - - -

EXPENSES PER PUPIL - - - - -

Page 53 of 61


2017-18



(5,637,089) 5,649,951

12,862

----

---




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�



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 54 of 61

Actual�vs.�

Original�Budget TY�

(4,793,910) ---------------

(4,793,910) (14,233)

---

(522,972) 30,385

(5,300,730)

-(170,717)

(6,334) -

--

PY Actual (PY TY / No. of

COMPLETED Actual CY Quarters

------------------

------

----

--

Actual CY�vs.�

Actual PY�

------------------

------

----

--

Quarters


2017-18


- - -(177,051) - -

(103,874) - -- - -

(25,042) - -- - -

(4,164) - -- - -

(26,228) - -- - -

(159,308) - -

(5,637,089) - -






TOTAL REVENUE

(5,637,089) - -5,649,951 - -

12,862 - --

Actual vs.

Original Budget TY


COMPLETED Actual CY

Actual CY vs.

Actual PY

Page 55 of 61�

Quarters


2017-18



(5,637,089) - -5,649,951 - -

12,862 - --



Actual vs.

Original Budget TY


COMPLETED Actual CY

Actual CY vs.

Actual PY

91,218 - -175,300 - -301,612 - -

37,379 - -59,513 - -

212,701 - -877,723 - -

1,710,026 - -5,138 - -

- - -- - -

125,633 - -77,941 - -70,136 - -

- - -1,988,875 - -

- - -- - -

49,039 - -50,370 - -26,835 - -

126,244 - -



-------


TOTAL INSTRUCTIONAL

---------

NON-INSTRUCTIONAL PERSONNEL COSTS Nurse�Librarian�Custodian�Security�Other�


------

2,992,842 - -

244,178 - -334,323 - -

83,917 - -662,418 - -

3,655,260 - -

SUBTOTAL PERSONNEL SERVICE COSTS



TOTAL PERSONNEL SERVICE COSTS Page 56 of 61

-

-

Quarters


2017-18



2017-18

28,868 - -1,500 - -

- - -- - -- - -

7,636 - -14,234 - -70,300 - -

124,199 - -246,737 - -





(5,637,089) - -5,649,951 - -

12,862 - --

Actual vs.

Original Budget TY


COMPLETED Actual CY

Actual CY vs.

Actual PY

Page 57 of 61�

Quarters


2017-18


Total Revenue (5,637,089) - -Total Expenses 5,649,951 - -Net Income 12,862 - -Actual Student Enrollment -




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�

-183,606

2,089 5,000

-7,000

11,412 151,188

66,544 66,100 39,300

-63,200

--

3,496 5,500

--

37,070 641,505

61,619 12,000

703,872 59,842

3,600 5,217

39,800 885,950

220,499 -

5,649,951


COMPLETED Actual CY

---------------------

--------

--

-

Actual CY�vs.�

Actual PY�

---------------------

--------

--

-Page 58 of 61

Quarters


2017-18



2017-18



(5,637,089) 5,649,951

12,862

----

---


NET INCOME 12,862

Actual vs.

Original Budget TY

-


COMPLETED Actual CY

-

Actual CY vs.

Actual PY

Page 59 of 61

Quarters


2017-18



2017-18


-Total Revenue (5,637,089) - --Total Expenses 5,649,951 - --Net Income 12,862 - -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 60 of 61

Annual Report Requirement for SUNY Authorized Charter Schools

ICAHN CHARTER SCHOOL 6 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 61 of 61

EFGHIJKJLMNJNOPQR LMNOPQRSMOpSqPrstuvturwv

xOMyPMz{|NNP|{PQNpPNz{|}}PyM{PMOPy|OO|~P|�POMy}p�

STJUVHHRFGJLWOHXJYRZPRHJ[F\WHZOG]WF

w

u

q

r

t

s

�{QNOp p�M~p

nM�}n|}Sp�

oQ}�p�}M{pn||S�pM{

�SdM{SPok j�M�M�M�

jp�~|Q{s}�p�p}

uM{p��M�Sp}yMQ~

i|yp{OjM�z�

�~M�}�SS{pNN

�|N�O�|�P|�O�p�|M{S

��M�{t�|M{S�{pN�Sp�O

jpz{pOM{�

�{QNOppt�p~yp{

�{QNOppt�p~yp{

�{QNOppt�p~yp{

�{QNOppt�p~

�|~~�OOpp��}�MO�|�N

�|O��p~yp{P�p{��c LMdNe xft��

fpN

fpN

fpN

fpN

fpN

fpN

�{pMP|��gRp{O�NphM�St|{�SS�O�|�M}i|}pPMOjz�||}xRM{p�OhPNOM�� ~p~yp{hpOzk�

�SQzMO�|�

�SQzMO�|�

�SQzMO�|�

�SQzMO�|�

�SQzMO�|�

�SQzMO�|�ts��

�Q~yp{P|��p{~Njp{lpSM�S Lp��O�|��Mz�xm�z}QS pp}pzO�|�PSMOpM�S Op{~pgR�{MO�|��

s Op{~N|�Pw�pM{

s Op{~N|�Pw�pM{

s Op{~N|�Pw�pM{

s Op{~N|�Pw�pM{

s Op{~N|�Pw�pM{

s Op{~N

�Q~yp{P|��|M{S�O�N �OOp�SpSSQ{�� urwsc wve

12324

v

w

x

wr

ww

wu

wq

wr

wt

ws

wv

ww

wx

ur

|

�pOO�vM}pp{

^TJNWGOQJ_VZPRHJW\JYRZPRH`JWF v

aVFRJbcdJ^cSe

bTJNWGOQJ_VZPRHJW\JYRZPRH` r

aW]F]FfJGgRJLWOHXJ^cSehSiJjkgWWQ lROH

mTJNWGOQJ_VZPRHJW\JYRZPRH` r

nRoOHG]FfJGgRJLWOHXJXVH]FfJGgR

^cSehSiJjkgWWQJlROH

gTJ_VZPRHJW\JhWG]FfJYRZPRH` v

^cSehSidJO`J`RGJPIJGgRJPIhQOi`d HR`WQVG]WFJWHJZ]FVGR`

yp{ M�zp |�Pw�pM{

�M{p�OipR{pNp�OMO�l

fpN

p

52324

eTJ_VZPRHJW\JLWOHXJYRRG]Ff` x

UWFXVkGRXJ]FJGgRJ^cSehSiJjkgWWQ lROH

iTJ_VZPRHJW\JLWOHXJYRRG]Ff` x

jkgRXVQRXJ\WHJGgRJ^cSihSj

jkgWWQJlROH

NgOFkJIWVT

42324

EFGHIJKKJEFHLMMNOFGJPFQJROGOFGSLFJLTJUVOWSPM XLVYMPGSLFZ LMNOPQRSMOpSqPrstuvturwv

xyNOzQ{O|}yNP~}zP�pR}zO|y�P�yz}��pyOPMySP�pOpyO|}yP�OzMOp�|pN�pN{z|�pPO�pPp~~}zONPO�pP{�MzOpzPN{�}}�P�MNP�MSpP|yPurws�urwvPO}�MzSP�ppO|y�POMz�pONPO}PMOOzM{OPMySzpOM|yPpyz}��pyOP}~PNOQSpyONP�|O�PS|NM�|�|O|pN�P�y��|N�P�My�QM�pP�pMzypzN�PMySPNOQSpyONP��}PMzpp{}y}�|{M��PS|NMS�MyOM�pS�PxyPMSS|O|}y�PSpN{z|�pPO�pPN{�}}��NPR�MyNP~}zP�ppO|y�P}zP�M�|y�PRz}�zpNNO}�MzSP�ppO|y�P|ONPpyz}��pyOPMySPzpOpyO|}yPOMz�pONP|yPurwv�urwC�

ROWHYSGNOFG[\GGHPWGSLFJETTLHGZJ]L^PHQJ_OOGSF`J]PHÒGZ

�pN{z|�pP�~~}zONPD}�MzSPEppO|y�P�p{zQ|O�pyODMz�pONPurws�wvF

x�P�yz}��pyOPMySP�pOpyO|}yPDMz�pON

xHIJKPw�vP�MNPQySpzOM�pyPp~~}zONPO�z}Q��}QOO�pP{�MzOpzPRpz|}SPO}PMOOzM{OPMySPzpOM|yNOQSpyONP�|O�PS|NM�|�|O|pNPMySP�y��|N��My�QM�pP�pMzypzN�P�Qz|y�PO�pPNOQSpyOMRR�|{MO|}yPRz}{pNN�PN{�}}�P�|OpzMOQzpP|yP�}O��y��|N�PMySP�RMy|N�P|NPS|NOz|�QOpSPO�z}Q��}QOH��PLP~}zPx{M�yPw�PH��PwwP~}zPx{M�yPu�M�PH��LPMySPwuP~}zPx{M�yPsPMySPH��PCP~}zPx{M�yPv��Rp{|~|{P{}��Qy|O�P}QOzpM{�Pp~~}zONPMyS|yOpzM{O|}yNP�|O�P�}{M�PN{�}}�NPNpz�|y�N|�y|~|{MyOPzp�p�MyOPNOQSpyOPR}RQ�MO|}yNPMzp{Mzz|pSP}QO�P

Gz}�|N|}yNP~}zPO�pPMOOzM{O|}yPMySPzpOpyO|}yP}~NOQSpyONP�|O�PS|NM�|�|O|pNPMySP�y��|N��My�QM�pP�pMzypzNPMzpP{}yOM|ypSP|yPO�pxHIJKPw�vP�OQSpyOP�yz}��pyOPMySP�pOpyO|}yG�My�P��|{�P�MNPSpN|�ypSPO}P~M{|�|OMOpPO�p�ppO|y�P}zPpN{ppS|y�P}~Ppyz}��pyOPMySzpOpyO|}yPOMz�pOPNOQSpyOPR}RQ�MO|}yNpNOM��|N�pSP��PO�pP�OKPPDzQNOppNP~}zq

QP�OQSpyONP�|O�PS|NM�|�|O|pN�PQP�OQSpyONP��}PMzpP�y��|N�P�My�QM�p�pMzypzNQP�OQSpyONP��}PMzpPp�|�|��pPO}PRMzO|{|RMOpP|yO�pP~pSpzM�P~zppPMySPzpSQ{pS�Rz|{pP�Qy{�Rz}�zM��P

�pN{z|�pPG�MyNPD}�MzSPEppO|y�P�p{zQ|O�pyODMz�pONPurwv�wCF





123214

�p{zQ|O�pyOP�PR}z�M�Pzp{zQ|O�pyOP}~Rz}NRp{O|�pPNOQSpyONP�|O�PS|NM�|�|O|pNPMySO�}NpP��}PMzpP�y��|N�P�My�QM�pP�pMzypzNS�LLNFP�p�|yNPpM{�P�pMzP}yPRp�zQMz�PwNO�xHIJKPw�vPMS�pzO|NpNPMyP}RpyPzp�|NOzMO|}yRz}{pNNP|yPO�pP�y��|N�PMySP�RMy|N��My�QM�pN�Px~PO�p�P{�}}Np�P~M�|�|pNP}~PO�pNpNOQSpyONP{MyP�ppOP�|O�PxHIJKPw�vPNOM~~�p��pzNPMySPzp�|p�PO�pPpNRp{OMO|}yNP}~PO�pN{�}}��PxHIJKPw�vP�M|yOM|yNPMPR}�|{�P}~pTQ|OM��pPMS�|NN|}yNPM{{pNNPO}PM��PNOQSpyON|yPp�pz�PR�MNpP}~P|ONPMS�|NN|}yNPRz}{pNN�xHIJKPw�vPN�M��Py}OPS|N{z|�|yMOpPM�M|yNOPMy�NOQSpyOP�MNpSP}yPzM{p�PpO�y|{|O��PyMO|}yM�}z|�|y�P�pySpz�P}zPS|NM�|�|O�P}zP~}zPMy�P}O�pz�MN|NPO�MOP�}Q�SP�pPQy�M�~Q�P~}zPMPRQ��|{N{�}}��Px{M�yPw�vPN�M��P�pP}RpyPO}PMy�P{�|�S��}P|NPp�|�|��pPQySpzPO�pP�M�NP}~PKp�PP}z��{}y}� �OMOpP~}zPMS�|NN|}yPO}PMPRQ��|{PN{�}}��PMyS|{M�� xHIJKPw�vPN�M��PpyNQzpP{}�R�|My{pP�|O�PM��|NMS�M MRR�|{M��pPMyO|�S|N{z|�|yMO|}yP�M�NP�}�pzy|y�yOM�pS RQ��|{PN{�}}�N�P|y{�QS|y�PD|O�pPUxP}~PO�pPH|�|��|��ONPI{OPMySPGMzM�zMR�PuCMVPSuFP}~PO�pKp�PP}z�P�SQ{MO|}yPLM��P�}�pzy|y�MS�|NN|}yPO}PMP{�MzOpzPN{�}}��PKp�PNOQSpyON�|��P�pPMS�|OOpSPpM{�P�pMzP�|O�}QOPzp�MzSPO}Rz|}zP�pMNQzpNP}~PM{�|p�p�pyOP}zPMRO|OQSp�MO��pO|{PM�|�|O��PS|NM�|�|O��P�MyS|{MRRpS{}yS|O|}y�PpO�y|{|O��PzM{p�P{zppS�P�pySpz�yMO|}yM�P}z|�|y�Pzp�|�|}y�P}zPMy{pNOz��xyOpzpNOpSP~M�|�|pNP�|��PNQ��|OPMRR�|{MO|}yNSQz|y�PO�pPRpz|}SP�pO�ppyPRp�zQMz�PwNOPMySIRz|�PwNO�PMOP��|{�PR}|yOPNOQSpyONP�|��P�pM{{pROpS�Px~PO�pPyQ��pzP}~PMRR�|{MyONPO}xHIJKPwP�PvPpN{ppSNP{MRM{|O��PMP�}OOpz�P}zPMzMyS}�PNp�p{O|}yPRz}{pNNP�|��P�pP{}ySQ{OpS�D�pP�}OOpz�P�|��P�pP�p�SP�|O�|yPO�pP~|zNOP�pp�}~PIRz|��

WQOzpM{�PXPxHIJKPw�vP�|��PQySpzOM�pPO�p�pMNQzpNP�p�}��PM�}y�P}O�pzN�PO}Pzp{zQ|ONOQSpyOPMRR�|{MyON�P|y{�QS|y�PNOQSpyONP�|O�S|NM�|�|O|pNPMySP�y��|N�P�My�QM�pP�pMzypzNSMySP�|��PRz}�|SpPOzMyN�MO|}yPNpz�|{pN�P|~yp{pNNMz��P~}zPM��PRz}�}O|}yM�P�MOpz|M�NPMySMy�PRpzN}y�O}�RpzN}yP|yOpzM{O|}yPzpTQ|z|y�MyP�y��|N�POzMyN�MO|}yFqP

SwFPG}NO|y�P~��pzNPMySPR�M{|y�Py}O|{pNP|yP�}{M��RMy|N�P�My�QM�pPyp�NRMRpzN�NQRpz�Mz�pON�P{�Qz{�pN�P{}��Qy|O�P{pyOpzN�MRMzO�pyOP{}�R�pNpN�PMySP�}{M�PSM�{Mzp{pyOpzN

�p{zQ|O�pyOP�PR}z�M�Pzp{zQ|O�pyOP}~Rz}NRp{O|�pPNOQSpyONP�|O�PS|NM�|�|O|pNPMySO�}NpP��}PMzpP�y��|N�P�My�QM�pP�pMzypzNS�LLNFP�p�|yNPpM{�P�pMzP}yPRp�zQMz�PwNO�xHIJKPw�vPMS�pzO|NpNPMyP}RpyPzp�|NOzMO|}yRz}{pNNP|yPO�pP�y��|N�PMySP�RMy|N��My�QM�pN�Px~PO�p�P{�}}Np�P~M�|�|pNP}~PO�pNpNOQSpyONP{MyP�ppOP�|O�PxHIJKPw�vPNOM~~�p��pzNPMySPzp�|p�PO�pPpNRp{OMO|}yNP}~PO�pN{�}}��PxHIJKPw�vP�M|yOM|yNPMPR}�|{�P}~pTQ|OM��pPMS�|NN|}yNPM{{pNNPO}PM��PNOQSpyON|yPp�pz�PR�MNpP}~P|ONPMS�|NN|}yNPRz}{pNN�xHIJKPw�vPN�M��Py}OPS|N{z|�|yMOpPM�M|yNOPMy�NOQSpyOP�MNpSP}yPzM{p�PpO�y|{|O��PyMO|}yM�}z|�|y�P�pySpz�P}zPS|NM�|�|O�P}zP~}zPMy�P}O�pz�MN|NPO�MOP�}Q�SP�pPQy�M�~Q�P~}zPMPRQ��|{N{�}}��Px{M�yPw�vPN�M��P�pP}RpyPO}PMy�P{�|�S��}P|NPp�|�|��pPQySpzPO�pP�M�NP}~PKp�PP}z��OMOpP~}zPMS�|NN|}yPO}PMPRQ��|{PN{�}}��PMySxHIJKPw�vPN�M��PpyNQzpP{}�R�|My{pP�|O�PM��MRR�|{M��pPMyO|�S|N{z|�|yMO|}yP�M�NP�}�pzy|y�RQ��|{PN{�}}�N�P|y{�QS|y�PD|O�pPUxP}~PO�pPH|�|��|��ONPI{OPMySPGMzM�zMR�PuCMVPSuFP}~PO�pKp�PP}z�P�SQ{MO|}yPLM��P�}�pzy|y�MS�|NN|}yPO}PMP{�MzOpzPN{�}}��PKp�PNOQSpyON�|��P�pPMS�|OOpSPpM{�P�pMzP�|O�}QOPzp�MzSPO}Rz|}zP�pMNQzpNP}~PM{�|p�p�pyOP}zPMRO|OQSp�MO��pO|{PM�|�|O��PS|NM�|�|O��P�MyS|{MRRpS{}yS|O|}y�PpO�y|{|O��PzM{p�P{zppS�P�pySpz�yMO|}yM�P}z|�|y�Pzp�|�|}y�P}zPMy{pNOz��xyOpzpNOpSP~M�|�|pNP�|��PNQ��|OPMRR�|{MO|}yNSQz|y�PO�pPRpz|}SP�pO�ppyPRp�zQMz�PwNOPMySIRz|�PwNO�PMOP��|{�PR}|yOPNOQSpyONP�|��P�pM{{pROpS�Px~PO�pPyQ��pzP}~PMRR�|{MyONPO}xHIJKPwP�PvPpN{ppSNP{MRM{|O��PMP�}OOpz�P}zPMzMyS}�PNp�p{O|}yPRz}{pNNP�|��P�pP{}ySQ{OpS�D�pP�}OOpz�P�|��P�pP�p�SP�|O�|yPO�pP~|zNOP�pp�}~PIRz|��

WQOzpM{�PXPxHIJKPw�vP�|��PQySpzOM�pPO�p�pMNQzpNP�p�}��PM�}y�P}O�pzN�PO}Pzp{zQ|ONOQSpyOPMRR�|{MyON�P|y{�QS|y�PNOQSpyONP�|O�S|NM�|�|O|pNPMySP�y��|N�P�My�QM�pP�pMzypzNSMySP�|��PRz}�|SpPOzMyN�MO|}yPNpz�|{pN�P|~yp{pNNMz��P~}zPM��PRz}�}O|}yM�P�MOpz|M�NPMySMy�PRpzN}y�O}�RpzN}yP|yOpzM{O|}yPzpTQ|z|y�PMy�y��|N�POzMyN�MO|}yFqP

SwFPG}NO|y�P~��pzNPMySPR�M{|y�Py}O|{pNP|yP�}{M��RMy|N�P�My�QM�pPyp�NRMRpzN�NQRpz�Mz�pON�P{�Qz{�pN�P{}��Qy|O�P{pyOpzN�MRMzO�pyOP{}�R�pNpN�PMySP�}{M�PSM�{Mzp{pyOpzN

523214

SuFPH}ySQ{O|y�P}RpyP�}QNpNPMOPM~Opz�N{�}}�Rz}�zM�NPMySP�}QO�P{pyOpzNYPSZFPU|N|O|y�P�}{M�P}z�My|NMO|}yNP|yPNQzz}QyS|y�yp|��}z�}}SN�PNRpM�|y�PMOP{}��Qy|O��ppO|y�NPMySPS|NOz|�QO|y�P|y~}z�MO|}yRM{�pONYPMySPSVFPHMy�MNN|y�Pyp|��}z�}}SNPO}P~QzO�pzzpM{�P|yOpzpNOpSP~M�|�|pN�P

�Rp{|~|{P�pMNQzpNP�|��P�pPSpN|�ypSPMyS|�R�p�pyOpSPO}PzpM{�PRMzpyONP~}zt}~q

QPO�}�P�y��|N�P|NPy}OPO�p|zPRz|�Mz��My�QM�pQP�OQSpyONP�|O�PS|NM�|�|O|pNPQP�OQSpyONP��}P�}Q�SPTQM�|~�P~}zP~zppP}zzpSQ{pS�Rz|{pP�Qy{�





�p{zQ|O�pyOP�PR}z�M�Pzp{zQ|O�pyOP}~Rz}NRp{O|�pPNOQSpyONP�|O�PS|NM�|�|O|pNPMySO�}NpP��}PMzpP�y��|N�P�My�QM�pP�pMzypzNS�LLNFP�p�|yNPpM{�P�pMzP}yPRp�zQMz�PwNO�

SuFPH}ySQ{O|y�P}RpyP�}QNpNPMOPM~Opz�N{�}}�Rz}�zM�NPMySP�}QO�P{pyOpzNYPSZFPU|N|O|y�P�}{M�P}z�My|NMO|}yNP|yPNQzz}QyS|y�yp|��}z�}}SN�PNRpM�|y�PMOP{}��Qy|O��ppO|y�NPMySPS|NOz|�QO|y�P|y~}z�MO|}yRM{�pONYPMySPSVFPHMy�MNN|y�Pyp|��}z�}}SNPO}P~QzO�pzzpM{�P|yOpzpNOpSP~M�|�|pN�P







�p{zQ|O�pyOP�PR}z�M�Pzp{zQ|O�pyOP}~Rz}NRp{O|�pPNOQSpyONP�|O�PS|NM�|�|O|pNPMySO�}NpP��}PMzpP�y��|N�P�My�QM�pP�pMzypzNS�LLNFP�p�|yNPpM{�P�pMzP}yPRp�zQMz�PwNO�

423214

xHIJKPw�vPMS�pzO|NpNPMyP}RpyPzp�|NOzMO|}yRz}{pNNP|yPO�pP�y��|N�PMySP�RMy|N��My�QM�pN�Px~PO�p�P{�}}Np�P~M�|�|pNP}~PO�pNpNOQSpyONP{MyP�ppOP�|O�PxHIJKPw�vPNOM~~�p��pzNPMySPzp�|p�PO�pPpNRp{OMO|}yNP}~PO�pN{�}}��PxHIJKPw�vP�M|yOM|yNPMPR}�|{�P}~pTQ|OM��pPMS�|NN|}yNPM{{pNNPO}PM��PNOQSpyON|yPp�pz�PR�MNpP}~P|ONPMS�|NN|}yNPRz}{pNN�xHIJKPw�vPN�M��Py}OPS|N{z|�|yMOpPM�M|yNOPMy�NOQSpyOP�MNpSP}yPzM{p�PpO�y|{|O��PyMO|}yM�}z|�|y�P�pySpz�P}zPS|NM�|�|O�P}zP~}zPMy�P}O�pz�MN|NPO�MOP�}Q�SP�pPQy�M�~Q�P~}zPMPRQ��|{N{�}}��Px{M�yPw�vPN�M��P�pP}RpyPO}PMy�P{�|�S�y��|N� ��}P|NPp�|�|��pPQySpzPO�pP�M�NP}~PKp�PP}z�LMy�QM �OMOpP~}zPMS�|NN|}yPO}PMPRQ��|{PN{�}}��PMyS�p xHIJKPw�vPN�M��PpyNQzpP{}�R�|My{pP�|O�PM��LpMzypz MRR�|{M��pPMyO|�S|N{z|�|yMO|}yP�M�NP�}�pzy|y�N RQ��|{PN{�}}�N�P|y{�QS|y�PD|O�pPUxP}~PO�pPH|�|��|��ONPI{OPMySPGMzM�zMR�PuCMVPSuFP}~PO�pKp�PP}z�P�SQ{MO|}yPLM��P�}�pzy|y�MS�|NN|}yPO}PMP{�MzOpzPN{�}}��PKp�PNOQSpyON�|��P�pPMS�|OOpSPpM{�P�pMzP�|O�}QOPzp�MzSPO}Rz|}zP�pMNQzpNP}~PM{�|p�p�pyOP}zPMRO|OQSp�MO��pO|{PM�|�|O��PS|NM�|�|O��P�MyS|{MRRpS{}yS|O|}y�PpO�y|{|O��PzM{p�P{zppS�P�pySpz�yMO|}yM�P}z|�|y�Pzp�|�|}y�P}zPMy{pNOz��xyOpzpNOpSP~M�|�|pNP�|��PNQ��|OPMRR�|{MO|}yNSQz|y�PO�pPRpz|}SP�pO�ppyPRp�zQMz�PwNOPMySIRz|�PwNO�PMOP��|{�PR}|yOPNOQSpyONP�|��P�pM{{pROpS�Px~PO�pPyQ��pzP}~PMRR�|{MyONPO}xHIJKPwP�PvPpN{ppSNP{MRM{|O��PMP�}OOpz�P}zPMzMyS}�PNp�p{O|}yPRz}{pNNP�|��P�pP{}ySQ{OpS�D�pP�}OOpz�P�|��P�pP�p�SP�|O�|yPO�pP~|zNOP�pp�}~PIRz|��


SwFPG}NO|y�P~��pzNPMySPR�M{|y�Py}O|{pNP|yP�}{M��RMy|N�P�My�QM�pPyp�NRMRpzN�NQRpz�Mz�pON�P{�Qz{�pN�P{}��Qy|O�P{pyOpzN�MRMzO�pyOP{}�R�pNpN�PMySP�}{M�PSM�{Mzp{pyOpzNSuFPH}ySQ{O|y�P}RpyP�}QNpNPMOPM~Opz�N{�}}�Rz}�zM�NPMySP�}QO�P{pyOpzNYPSZFPU|N|O|y�P�}{M�P}z�My|NMO|}yNP|yPNQzz}QyS|y�yp|��}z�}}SN�PNRpM�|y�PMOP{}��Qy|O�

xHIJKPw�vPMS�pzO|NpNPMyP}RpyPzp�|NOzMO|}yRz}{pNNP|yPO�pP�y��|N�PMySP�RMy|N��My�QM�pN�Px~PO�p�P{�}}Np�P~M�|�|pNP}~PO�pNpNOQSpyONP{MyP�ppOP�|O�PxHIJKPw�vPNOM~~�p��pzNPMySPzp�|p�PO�pPpNRp{OMO|}yNP}~PO�pN{�}}��PxHIJKPw�vP�M|yOM|yNPMPR}�|{�P}~pTQ|OM��pPMS�|NN|}yNPM{{pNNPO}PM��PNOQSpyON|yPp�pz�PR�MNpP}~P|ONPMS�|NN|}yNPRz}{pNN�xHIJKPw�vPN�M��Py}OPS|N{z|�|yMOpPM�M|yNOPMy�NOQSpyOP�MNpSP}yPzM{p�PpO�y|{|O��PyMO|}yM�}z|�|y�P�pySpz�P}zPS|NM�|�|O�P}zP~}zPMy�P}O�pz�MN|NPO�MOP�}Q�SP�pPQy�M�~Q�P~}zPMPRQ��|{N{�}}��Px{M�yPw�vPN�M��P�pP}RpyPO}PMy�P{�|�S��}P|NPp�|�|��pPQySpzPO�pP�M�NP}~PKp�PP}z��OMOpP~}zPMS�|NN|}yPO}PMPRQ��|{PN{�}}��PMySxHIJKPw�vPN�M��PpyNQzpP{}�R�|My{pP�|O�PM��MRR�|{M��pPMyO|�S|N{z|�|yMO|}yP�M�NP�}�pzy|y�RQ��|{PN{�}}�N�P|y{�QS|y�PD|O�pPUxP}~PO�pPH|�|��|��ONPI{OPMySPGMzM�zMR�PuCMVPSuFP}~PO�pKp�PP}z�P�SQ{MO|}yPLM��P�}�pzy|y�MS�|NN|}yPO}PMP{�MzOpzPN{�}}��PKp�PNOQSpyON�|��P�pPMS�|OOpSPpM{�P�pMzP�|O�}QOPzp�MzSPO}Rz|}zP�pMNQzpNP}~PM{�|p�p�pyOP}zPMRO|OQSp�MO��pO|{PM�|�|O��PS|NM�|�|O��P�MyS|{MRRpS{}yS|O|}y�PpO�y|{|O��PzM{p�P{zppS�P�pySpz�yMO|}yM�P}z|�|y�Pzp�|�|}y�P}zPMy{pNOz��xyOpzpNOpSP~M�|�|pNP�|��PNQ��|OPMRR�|{MO|}yNSQz|y�PO�pPRpz|}SP�pO�ppyPRp�zQMz�PwNOPMySIRz|�PwNO�PMOP��|{�PR}|yOPNOQSpyONP�|��P�pM{{pROpS�Px~PO�pPyQ��pzP}~PMRR�|{MyONPO}xHIJKPwP�PvPpN{ppSNP{MRM{|O��PMP�}OOpz�P}zPMzMyS}�PNp�p{O|}yPRz}{pNNP�|��P�pP{}ySQ{OpS�D�pP�}OOpz�P�|��P�pP�p�SP�|O�|yPO�pP~|zNOP�pp�}~PIRz|��


SwFPG}NO|y�P~��pzNPMySPR�M{|y�Py}O|{pNP|yP�}{M��RMy|N�P�My�QM�pPyp�NRMRpzN�NQRpz�Mz�pON�P{�Qz{�pN�P{}��Qy|O�P{pyOpzN�MRMzO�pyOP{}�R�pNpN�PMySP�}{M�PSM�{Mzp{pyOpzNSuFPH}ySQ{O|y�P}RpyP�}QNpNPMOPM~Opz�N{�}}�Rz}�zM�NPMySP�}QO�P{pyOpzNYPSZFPU|N|O|y�P�}{M�P}z�My|NMO|}yNP|yPNQzz}QyS|y�yp|��}z�}}SN�PNRpM�|y�PMOP{}��Qy|O�

623214

�ppO|y�NPMySPS|NOz|�QO|y�P|y~}z�MO|}yRM{�pONYPMySPSVFPHMy�MNN|y�Pyp|��}z�}}SNPO}P~QzO�pzzpM{�P|yOpzpNOpSP~M�|�|pN�P







�p{zQ|O�pyOP�PR}z�M�Pzp{zQ|O�pyOP}~Rz}NRp{O|�pPNOQSpyONP�|O�PS|NM�|�|O|pNPMySO�}NpP��}PMzpP�y��|N�P�My�QM�pP�pMzypzNS�LLNFP�p�|yNPpM{�P�pMzP}yPRp�zQMz�PwNO�xHIJKPw�vPMS�pzO|NpNPMyP}RpyPzp�|NOzMO|}yRz}{pNNP|yPO�pP�y��|N�PMySP�RMy|N��My�QM�pN�Px~PO�p�P{�}}Np�P~M�|�|pNP}~PO�pNpNOQSpyONP{MyP�ppOP�|O�PxHIJKPw�vPNOM~~

�ppO|y�NPMySPS|NOz|�QO|y�P|y~}z�MO|}yRM{�pONYPMySPSVFPHMy�MNN|y�Pyp|��}z�}}SNPO}P~QzO�pzzpM{�P|yOpzpNOpSP~M�|�|pN�P







�p{zQ|O�pyOP�PR}z�M�Pzp{zQ|O�pyOP}~Rz}NRp{O|�pPNOQSpyONP�|O�PS|NM�|�|O|pNPMySO�}NpP��}PMzpP�y��|N�P�My�QM�pP�pMzypzNS�LLNFP�p�|yNPpM{�P�pMzP}yPRp�zQMz�PwNO�xHIJKPw�vPMS�pzO|NpNPMyP}RpyPzp�|NOzMO|}yRz}{pNNP|yPO�pP�y��|N�PMySP�RMy|N��My�QM�pN�Px~PO�p�P{�}}Np�P~M�|�|pNP}~PO�pNpNOQSpyONP{MyP�ppOP�|O�PxHIJKPw�vPNOM~~

723214

�p��pzNPMySPzp�|p�PO�pPpNRp{OMO|}yNP}~PO�pN{�}}��PxHIJKPw�vP�M|yOM|yNPMPR}�|{�P}~pTQ|OM��pPMS�|NN|}yNPM{{pNNPO}PM��PNOQSpyON|yPp�pz�PR�MNpP}~P|ONPMS�|NN|}yNPRz}{pNN�xHIJKPw�vPN�M��Py}OPS|N{z|�|yMOpPM�M|yNOPMy�NOQSpyOP�MNpSP}yPzM{p�PpO�y|{|O��PyMO|}yM�}z|�|y�P�pySpz�P}zPS|NM�|�|O�P}zP~}zPMy�P}O�pz�MN|NPO�MOP�}Q�SP�pPQy�M�~Q�P~}zPMPRQ��|{N{�}}��Px{M�yPw�vPN�M��P�pP}RpyPO}PMy�P{�|�S

�OQSpyO ��}P|NPp�|�|��pPQySpzPO�pP�M�NP}~PKp�PP}z�NP�|O� �OMOpP~}zPMS�|NN|}yPO}PMPRQ��|{PN{�}}��PMyS�|NM�|�|O xHIJKPw�vPN�M��PpyNQzpP{}�R�|My{pP�|O�PM��|pN MRR�|{M��pPMyO|�S|N{z|�|yMO|}yP�M�NP�}�pzy|y�

RQ��|{PN{�}}�N�P|y{�QS|y�PD|O�pPUxP}~PO�pPH|�|��|��ONPI{OPMySPGMzM�zMR�PuCMVPSuFP}~PO�pKp�PP}z�P�SQ{MO|}yPLM��P�}�pzy|y�MS�|NN|}yPO}PMP{�MzOpzPN{�}}��PKp�PNOQSpyON�|��P�pPMS�|OOpSPpM{�P�pMzP�|O�}QOPzp�MzSPO}Rz|}zP�pMNQzpNP}~PM{�|p�p�pyOP}zPMRO|OQSp�MO��pO|{PM�|�|O��PS|NM�|�|O��P�MyS|{MRRpS{}yS|O|}y�PpO�y|{|O��PzM{p�P{zppS�P�pySpz�yMO|}yM�P}z|�|y�Pzp�|�|}y�P}zPMy{pNOz��xyOpzpNOpSP~M�|�|pNP�|��PNQ��|OPMRR�|{MO|}yNSQz|y�PO�pPRpz|}SP�pO�ppyPRp�zQMz�PwNOPMySIRz|�PwNO�PMOP��|{�PR}|yOPNOQSpyONP�|��P�pM{{pROpS�Px~PO�pPyQ��pzP}~PMRR�|{MyONPO}xHIJKPwP�PvPpN{ppSNP{MRM{|O��PMP�}OOpz�P}zPMzMyS}�PNp�p{O|}yPRz}{pNNP�|��P�pP{}ySQ{OpS�D�pP�}OOpz�P�|��P�pP�p�SP�|O�|yPO�pP~|zNOP�pp�}~PIRz|��


SwFPG}NO|y�P~��pzNPMySPR�M{|y�Py}O|{pNP|yP�}{M��RMy|N�P�My�QM�pPyp�NRMRpzN�NQRpz�Mz�pON�P{�Qz{�pN�P{}��Qy|O�P{pyOpzN�MRMzO�pyOP{}�R�pNpN�PMySP�}{M�PSM�{Mzp{pyOpzNSuFPH}ySQ{O|y�P}RpyP�}QNpNPMOPM~Opz�N{�}}�Rz}�zM�NPMySP�}QO�P{pyOpzNYPSZFPU|N|O|y�P�}{M�P}z�My|NMO|}yNP|yPNQzz}QyS|y�yp|��}z�}}SN�PNRpM�|y�PMOP{}��Qy|O��ppO|y�NPMySPS|NOz|�QO|y�P|y~}z�MO|}yRM{�pONYPMySPSVFPHMy�MNN|y�Pyp|��}z�}}SNPO}P~QzO�pzzpM{�P|yOpzpNOpSP~M�|�|pN�P

�p��pzNPMySPzp�|p�PO�pPpNRp{OMO|}yNP}~PO�pN{�}}��PxHIJKPw�vP�M|yOM|yNPMPR}�|{�P}~pTQ|OM��pPMS�|NN|}yNPM{{pNNPO}PM��PNOQSpyON|yPp�pz�PR�MNpP}~P|ONPMS�|NN|}yNPRz}{pNN�xHIJKPw�vPN�M��Py}OPS|N{z|�|yMOpPM�M|yNOPMy�NOQSpyOP�MNpSP}yPzM{p�PpO�y|{|O��PyMO|}yM�}z|�|y�P�pySpz�P}zPS|NM�|�|O�P}zP~}zPMy�P}O�pz�MN|NPO�MOP�}Q�SP�pPQy�M�~Q�P~}zPMPRQ��|{N{�}}��Px{M�yPw�vPN�M��P�pP}RpyPO}PMy�P{�|�S��}P|NPp�|�|��pPQySpzPO�pP�M�NP}~PKp�PP}z��OMOpP~}zPMS�|NN|}yPO}PMPRQ��|{PN{�}}��PMySxHIJKPw�vPN�M��PpyNQzpP{}�R�|My{pP�|O�PM��MRR�|{M��pPMyO|�S|N{z|�|yMO|}yP�M�NP�}�pzy|y�RQ��|{PN{�}}�N�P|y{�QS|y�PD|O�pPUxP}~PO�pPH|�|��|��ONPI{OPMySPGMzM�zMR�PuCMVPSuFP}~PO�pKp�PP}z�P�SQ{MO|}yPLM��P�}�pzy|y�MS�|NN|}yPO}PMP{�MzOpzPN{�}}��PKp�PNOQSpyON�|��P�pPMS�|OOpSPpM{�P�pMzP�|O�}QOPzp�MzSPO}Rz|}zP�pMNQzpNP}~PM{�|p�p�pyOP}zPMRO|OQSp�MO��pO|{PM�|�|O��PS|NM�|�|O��P�MyS|{MRRpS{}yS|O|}y�PpO�y|{|O��PzM{p�P{zppS�P�pySpz�yMO|}yM�P}z|�|y�Pzp�|�|}y�P}zPMy{pNOz��xyOpzpNOpSP~M�|�|pNP�|��PNQ��|OPMRR�|{MO|}yNSQz|y�PO�pPRpz|}SP�pO�ppyPRp�zQMz�PwNOPMySIRz|�PwNO�PMOP��|{�PR}|yOPNOQSpyONP�|��P�pM{{pROpS�Px~PO�pPyQ��pzP}~PMRR�|{MyONPO}xHIJKPwP�PvPpN{ppSNP{MRM{|O��PMP�}OOpz�P}zPMzMyS}�PNp�p{O|}yPRz}{pNNP�|��P�pP{}ySQ{OpS�D�pP�}OOpz�P�|��P�pP�p�SP�|O�|yPO�pP~|zNOP�pp�}~PIRz|��



823214





ROGOFGSLFJETTLHGZJ]L^PHQJ_OOGSF`J]PHÒGZ

�pN{z|�pP�~~}zONPD}�MzSPEppO|y�P�pOpyO|}y �pN{z|�pPG�MyNPD}�MzSPEppO|y�P�pOpyO|}yDMz�pONPurws�wvF DMz�pONPurwv�wCF





�p{zQ|O�pyOP�PR}z�M�Pzp{zQ|O�pyOP}~Rz}NRp{O|�pPNOQSpyONP�|O�PS|NM�|�|O|pNPMySO�}NpP��}PMzpP�y��|N�P�My�QM�pP�pMzypzNS�LLNFP�p�|yNPpM{�P�pMzP}yPRp�zQMz�PwNO�xHIJKPw�vPMS�pzO|NpNPMyP}RpyPzp�|NOzMO|}yRz}{pNNP|yPO�pP�y��|N�PMySP�RMy|N��My�QM�pN�Px~PO�p�P{�}}Np�P~M�|�|pNP}~PO�pNp





�p{zQ|O�pyOP�PR}z�M�Pzp{zQ|O�pyOP}~Rz}NRp{O|�pPNOQSpyONP�|O�PS|NM�|�|O|pNPMySO�}NpP��}PMzpP�y��|N�P�My�QM�pP�pMzypzNS�LLNFP�p�|yNPpM{�P�pMzP}yPRp�zQMz�PwNO�xHIJKPw�vPMS�pzO|NpNPMyP}RpyPzp�|NOzMO|}yRz}{pNNP|yPO�pP�y��|N�PMySP�RMy|N��My�QM�pN�Px~PO�p�P{�}}Np�P~M�|�|pNP}~PO�pNp

323214

NOQSpyONP{MyP�ppOP�|O�PxHIJKPw�vPNOM~~�p��pzNPMySPzp�|p�PO�pPpNRp{OMO|}yNP}~PO�pN{�}}��PxHIJKPw�vP�M|yOM|yNPMPR}�|{�P}~pTQ|OM��pPMS�|NN|}yNPM{{pNNPO}PM��PNOQSpyON|yPp�pz�PR�MNpP}~P|ONPMS�|NN|}yNPRz}{pNN�xHIJKPw�vPN�M��Py}OPS|N{z|�|yMOpPM�M|yNOPMy�NOQSpyOP�MNpSP}yPzM{p�PpO�y|{|O��PyMO|}yM�}z|�|y�P�pySpz�P}zPS|NM�|�|O�P}zP~}zPMy�P}O�pz�MN|NPO�MOP�}Q�SP�pPQy�M�~Q�P~}zPMPRQ��|{N{�}}��Px{M�yPw�vPN�M��P�pP}RpyPO}PMy�P{�|�S��}P|NPp�|�|��pPQySpzPO�pP�M�NP}~PKp�PP}z��{}y}� �OMOpP~}zPMS�|NN|}yPO}PMPRQ��|{PN{�}}��PMyS|{M�� xHIJKPw�vPN�M��PpyNQzpP{}�R�|My{pP�|O�PM��|NMS�M MRR�|{M��pPMyO|�S|N{z|�|yMO|}yP�M�NP�}�pzy|y�yOM�pS RQ��|{PN{�}}�N�P|y{�QS|y�PD|O�pPUxP}~PO�pPH|�|��|��ONPI{OPMySPGMzM�zMR�PuCMVPSuFP}~PO�pKp�PP}z�P�SQ{MO|}yPLM��P�}�pzy|y�MS�|NN|}yPO}PMP{�MzOpzPN{�}}��PKp�PNOQSpyON�|��P�pPMS�|OOpSPpM{�P�pMzP�|O�}QOPzp�MzSPO}Rz|}zP�pMNQzpNP}~PM{�|p�p�pyOP}zPMRO|OQSp�MO��pO|{PM�|�|O��PS|NM�|�|O��P�MyS|{MRRpS{}yS|O|}y�PpO�y|{|O��PzM{p�P{zppS�P�pySpz�yMO|}yM�P}z|�|y�Pzp�|�|}y�P}zPMy{pNOz��xyOpzpNOpSP~M�|�|pNP�|��PNQ��|OPMRR�|{MO|}yNSQz|y�PO�pPRpz|}SP�pO�ppyPRp�zQMz�PwNOPMySIRz|�PwNO�PMOP��|{�PR}|yOPNOQSpyONP�|��P�pM{{pROpS�Px~PO�pPyQ��pzP}~PMRR�|{MyONPO}xHIJKPwP�PvPpN{ppSNP{MRM{|O��PMP�}OOpz�P}zPMzMyS}�PNp�p{O|}yPRz}{pNNP�|��P�pP{}ySQ{OpS�D�pP�}OOpz�P�|��P�pP�p�SP�|O�|yPO�pP~|zNOP�pp�}~PIRz|��


SwFPG}NO|y�P~��pzNPMySPR�M{|y�Py}O|{pNP|yP�}{M��RMy|N�P�My�QM�pPyp�NRMRpzN�NQRpz�Mz�pON�P{�Qz{�pN�P{}��Qy|O�P{pyOpzN�MRMzO�pyOP{}�R�pNpN�PMySP�}{M�PSM�{Mzp{pyOpzNSuFPH}ySQ{O|y�P}RpyP�}QNpNPMOPM~Opz�N{�}}�Rz}�zM�NPMySP�}QO�P{pyOpzNYPSZFPU|N|O|y�P�}{M�P}z�My|NMO|}yNP|yPNQzz}QyS|y�yp|��}z�}}SN�PNRpM�|y�PMOP{}��Qy|O��ppO|y�NPMySPS|NOz|�QO|y�P|y~}z�MO|}yRM{�pONYPMySPSVFPHMy�MNN|y�Pyp|��}z�}}SNPO}P~QzO�pz

NOQSpyONP{MyP�ppOP�|O�PxHIJKPw�vPNOM~~�p��pzNPMySPzp�|p�PO�pPpNRp{OMO|}yNP}~PO�pN{�}}��PxHIJKPw�vP�M|yOM|yNPMPR}�|{�P}~pTQ|OM��pPMS�|NN|}yNPM{{pNNPO}PM��PNOQSpyON|yPp�pz�PR�MNpP}~P|ONPMS�|NN|}yNPRz}{pNN�xHIJKPw�vPN�M��Py}OPS|N{z|�|yMOpPM�M|yNOPMy�NOQSpyOP�MNpSP}yPzM{p�PpO�y|{|O��PyMO|}yM�}z|�|y�P�pySpz�P}zPS|NM�|�|O�P}zP~}zPMy�P}O�pz�MN|NPO�MOP�}Q�SP�pPQy�M�~Q�P~}zPMPRQ��|{N{�}}��Px{M�yPw�vPN�M��P�pP}RpyPO}PMy�P{�|�S��}P|NPp�|�|��pPQySpzPO�pP�M�NP}~PKp�PP}z��OMOpP~}zPMS�|NN|}yPO}PMPRQ��|{PN{�}}��PMySxHIJKPw�vPN�M��PpyNQzpP{}�R�|My{pP�|O�PM��MRR�|{M��pPMyO|�S|N{z|�|yMO|}yP�M�NP�}�pzy|y�RQ��|{PN{�}}�N�P|y{�QS|y�PD|O�pPUxP}~PO�pPH|�|��|��ONPI{OPMySPGMzM�zMR�PuCMVPSuFP}~PO�pKp�PP}z�P�SQ{MO|}yPLM��P�}�pzy|y�MS�|NN|}yPO}PMP{�MzOpzPN{�}}��PKp�PNOQSpyON�|��P�pPMS�|OOpSPpM{�P�pMzP�|O�}QOPzp�MzSPO}Rz|}zP�pMNQzpNP}~PM{�|p�p�pyOP}zPMRO|OQSp�MO��pO|{PM�|�|O��PS|NM�|�|O��P�MyS|{MRRpS{}yS|O|}y�PpO�y|{|O��PzM{p�P{zppS�P�pySpz�yMO|}yM�P}z|�|y�Pzp�|�|}y�P}zPMy{pNOz��xyOpzpNOpSP~M�|�|pNP�|��PNQ��|OPMRR�|{MO|}yNSQz|y�PO�pPRpz|}SP�pO�ppyPRp�zQMz�PwNOPMySIRz|�PwNO�PMOP��|{�PR}|yOPNOQSpyONP�|��P�pM{{pROpS�Px~PO�pPyQ��pzP}~PMRR�|{MyONPO}xHIJKPwP�PvPpN{ppSNP{MRM{|O��PMP�}OOpz�P}zPMzMyS}�PNp�p{O|}yPRz}{pNNP�|��P�pP{}ySQ{OpS�D�pP�}OOpz�P�|��P�pP�p�SP�|O�|yPO�pP~|zNOP�pp�}~PIRz|��


SwFPG}NO|y�P~��pzNPMySPR�M{|y�Py}O|{pNP|yP�}{M��RMy|N�P�My�QM�pPyp�NRMRpzN�NQRpz�Mz�pON�P{�Qz{�pN�P{}��Qy|O�P{pyOpzN�MRMzO�pyOP{}�R�pNpN�PMySP�}{M�PSM�{Mzp{pyOpzNSuFPH}ySQ{O|y�P}RpyP�}QNpNPMOPM~Opz�N{�}}�Rz}�zM�NPMySP�}QO�P{pyOpzNYPSZFPU|N|O|y�P�}{M�P}z�My|NMO|}yNP|yPNQzz}QyS|y�yp|��}z�}}SN�PNRpM�|y�PMOP{}��Qy|O��ppO|y�NPMySPS|NOz|�QO|y�P|y~}z�MO|}yRM{�pONYPMySPSVFPHMy�MNN|y�Pyp|��}z�}}SNPO}P~QzO�pz

423214

zpM{�P|yOpzpNOpSP~M�|�|pN�P







�p{zQ|O�pyOP�PR}z�M�Pzp{zQ|O�pyOP}~Rz}NRp{O|�pPNOQSpyONP�|O�PS|NM�|�|O|pNPMySO�}NpP��}PMzpP�y��|N�P�My�QM�pP�pMzypzNS�LLNFP�p�|yNPpM{�P�pMzP}yPRp�zQMz�PwNO�xHIJKPw�vPMS�pzO|NpNPMyP}RpyPzp�|NOzMO|}yRz}{pNNP|yPO�pP�y��|N�PMySP�RMy|N��My�QM�pN�Px~PO�p�P{�}}Np�P~M�|�|pNP}~PO�pNpNOQSpyONP{MyP�ppOP�|O�PxHIJKPw�vPNOM~~�p��pzNPMySPzp�|p�PO�pPpNRp{OMO|}yNP}~PO�pN{�}}��PxHIJKPw�vP�M|yOM|yNPMPR}�|{�P}~pTQ|OM��pPMS�|NN|}yNPM{{pNNPO}PM��PNOQSpyON

zpM{�P|yOpzpNOpSP~M�|�|pN�P







�p{zQ|O�pyOP�PR}z�M�Pzp{zQ|O�pyOP}~Rz}NRp{O|�pPNOQSpyONP�|O�PS|NM�|�|O|pNPMySO�}NpP��}PMzpP�y��|N�P�My�QM�pP�pMzypzNS�LLNFP�p�|yNPpM{�P�pMzP}yPRp�zQMz�PwNO�xHIJKPw�vPMS�pzO|NpNPMyP}RpyPzp�|NOzMO|}yRz}{pNNP|yPO�pP�y��|N�PMySP�RMy|N��My�QM�pN�Px~PO�p�P{�}}Np�P~M�|�|pNP}~PO�pNpNOQSpyONP{MyP�ppOP�|O�PxHIJKPw�vPNOM~~�p��pzNPMySPzp�|p�PO�pPpNRp{OMO|}yNP}~PO�pN{�}}��PxHIJKPw�vP�M|yOM|yNPMPR}�|{�P}~pTQ|OM��pPMS�|NN|}yNPM{{pNNPO}PM��PNOQSpyON

523214

|yPp�pz�PR�MNpP}~P|ONPMS�|NN|}yNPRz}{pNN�xHIJKPw�vPN�M��Py}OPS|N{z|�|yMOpPM�M|yNOPMy�NOQSpyOP�MNpSP}yPzM{p�PpO�y|{|O��PyMO|}yM�}z|�|y�P�pySpz�P}zPS|NM�|�|O�P}zP~}zPMy�P}O�pz�MN|NPO�MOP�}Q�SP�pPQy�M�~Q�P~}zPMPRQ��|{N{�}}��Px{M�yPw�vPN�M��P�pP}RpyPO}PMy�P{�|�S

�y��|N� ��}P|NPp�|�|��pPQySpzPO�pP�M�NP}~PKp�PP}z�LMy�QM �OMOpP~}zPMS�|NN|}yPO}PMPRQ��|{PN{�}}��PMyS�p xHIJKPw�vPN�M��PpyNQzpP{}�R�|My{pP�|O�PM��LpMzypz MRR�|{M��pPMyO|�S|N{z|�|yMO|}yP�M�NP�}�pzy|y�N RQ��|{PN{�}}�N�P|y{�QS|y�PD|O�pPUxP}~PO�pPH|�|�

�|��ONPI{OPMySPGMzM�zMR�PuCMVPSuFP}~PO�pKp�PP}z�P�SQ{MO|}yPLM��P�}�pzy|y�MS�|NN|}yPO}PMP{�MzOpzPN{�}}��PKp�PNOQSpyON�|��P�pPMS�|OOpSPpM{�P�pMzP�|O�}QOPzp�MzSPO}Rz|}zP�pMNQzpNP}~PM{�|p�p�pyOP}zPMRO|OQSp�MO��pO|{PM�|�|O��PS|NM�|�|O��P�MyS|{MRRpS{}yS|O|}y�PpO�y|{|O��PzM{p�P{zppS�P�pySpz�yMO|}yM�P}z|�|y�Pzp�|�|}y�P}zPMy{pNOz��xyOpzpNOpSP~M�|�|pNP�|��PNQ��|OPMRR�|{MO|}yNSQz|y�PO�pPRpz|}SP�pO�ppyPRp�zQMz�PwNOPMySIRz|�PwNO�PMOP��|{�PR}|yOPNOQSpyONP�|��P�pM{{pROpS�Px~PO�pPyQ��pzP}~PMRR�|{MyONPO}xHIJKPwP�PvPpN{ppSNP{MRM{|O��PMP�}OOpz�P}zPMzMyS}�PNp�p{O|}yPRz}{pNNP�|��P�pP{}ySQ{OpS�D�pP�}OOpz�P�|��P�pP�p�SP�|O�|yPO�pP~|zNOP�pp�}~PIRz|��




|yPp�pz�PR�MNpP}~P|ONPMS�|NN|}yNPRz}{pNN�xHIJKPw�vPN�M��Py}OPS|N{z|�|yMOpPM�M|yNOPMy�NOQSpyOP�MNpSP}yPzM{p�PpO�y|{|O��PyMO|}yM�}z|�|y�P�pySpz�P}zPS|NM�|�|O�P}zP~}zPMy�P}O�pz�MN|NPO�MOP�}Q�SP�pPQy�M�~Q�P~}zPMPRQ��|{N{�}}��Px{M�yPw�vPN�M��P�pP}RpyPO}PMy�P{�|�S��}P|NPp�|�|��pPQySpzPO�pP�M�NP}~PKp�PP}z��OMOpP~}zPMS�|NN|}yPO}PMPRQ��|{PN{�}}��PMySxHIJKPw�vPN�M��PpyNQzpP{}�R�|My{pP�|O�PM��MRR�|{M��pPMyO|�S|N{z|�|yMO|}yP�M�NP�}�pzy|y�RQ��|{PN{�}}�N�P|y{�QS|y�PD|O�pPUxP}~PO�pPH|�|��|��ONPI{OPMySPGMzM�zMR�PuCMVPSuFP}~PO�pKp�PP}z�P�SQ{MO|}yPLM��P�}�pzy|y�MS�|NN|}yPO}PMP{�MzOpzPN{�}}��PKp�PNOQSpyON�|��P�pPMS�|OOpSPpM{�P�pMzP�|O�}QOPzp�MzSPO}Rz|}zP�pMNQzpNP}~PM{�|p�p�pyOP}zPMRO|OQSp�MO��pO|{PM�|�|O��PS|NM�|�|O��P�MyS|{MRRpS{}yS|O|}y�PpO�y|{|O��PzM{p�P{zppS�P�pySpz�yMO|}yM�P}z|�|y�Pzp�|�|}y�P}zPMy{pNOz��xyOpzpNOpSP~M�|�|pNP�|��PNQ��|OPMRR�|{MO|}yNSQz|y�PO�pPRpz|}SP�pO�ppyPRp�zQMz�PwNOPMySIRz|�PwNO�PMOP��|{�PR}|yOPNOQSpyONP�|��P�pM{{pROpS�Px~PO�pPyQ��pzP}~PMRR�|{MyONPO}xHIJKPwP�PvPpN{ppSNP{MRM{|O��PMP�}OOpz�P}zPMzMyS}�PNp�p{O|}yPRz}{pNNP�|��P�pP{}ySQ{OpS�D�pP�}OOpz�P�|��P�pP�p�SP�|O�|yPO�pP~|zNOP�pp�}~PIRz|��




1623214

QPO�}�P�y��|N�P|NPy}OPO�p|zPRz|�Mz� QPO�}�P�y��|N�P|NPy}OPO�p|zPRz|�Mz��My�QM�p �My�QM�pQP�OQSpyONP�|O�PS|NM�|�|O|pNP QP�OQSpyONP�|O�PS|NM�|�|O|pNPQP�OQSpyONP��}P�}Q�SPTQM�|~�P~}zP~zppP}z QP�OQSpyONP��}P�}Q�SPTQM�|~�P~}zP~zppP}zzpSQ{pS�Rz|{pP�Qy{� zpSQ{pS�Rz|{pP�Qy{�





�p{zQ|O�pyOP�PR}z�M�Pzp{zQ|O�pyOP}~Rz}NRp{O|�pPNOQSpyONP�|O�PS|NM�|�|O|pNPMySO�}NpP��}PMzpP�y��|N�P�My�QM�pP�pMzypzNS�LLNFP�p�|yNPpM{�P�pMzP}yPRp�zQMz�PwNO�xHIJKPw�vPMS�pzO|NpNPMyP}RpyPzp�|NOzMO|}yRz}{pNNP|yPO�pP�y��|N�PMySP�RMy|N��My�QM�pN�Px~PO�p�P{�}}Np�P~M�|�|pNP}~PO�pNpNOQSpyONP{MyP�ppOP�|O�PxHIJKPw�vPNOM~~�p��pzNPMySPzp�|p�PO�pPpNRp{OMO|}yNP}~PO�pN{�}}��PxHIJKPw�vP�M|yOM|yNPMPR}�|{�P}~pTQ|OM��pPMS�|NN|}yNPM{{pNNPO}PM��PNOQSpyON|yPp�pz�PR�MNpP}~P|ONPMS�|NN|}yNPRz}{pNN�xHIJKPw�vPN�M��Py}OPS|N{z|�|yMOpPM�M|yNOPMy�NOQSpyOP�MNpSP}yPzM{p�PpO�y|{|O��PyMO|}yM�}z|�|y�P�pySpz�P}zPS|NM�|�|O�P}zP~}zPMy�P}O�pz





�p{zQ|O�pyOP�PR}z�M�Pzp{zQ|O�pyOP}~Rz}NRp{O|�pPNOQSpyONP�|O�PS|NM�|�|O|pNPMySO�}NpP��}PMzpP�y��|N�P�My�QM�pP�pMzypzNS�LLNFP�p�|yNPpM{�P�pMzP}yPRp�zQMz�PwNO�xHIJKPw�vPMS�pzO|NpNPMyP}RpyPzp�|NOzMO|}yRz}{pNNP|yPO�pP�y��|N�PMySP�RMy|N��My�QM�pN�Px~PO�p�P{�}}Np�P~M�|�|pNP}~PO�pNpNOQSpyONP{MyP�ppOP�|O�PxHIJKPw�vPNOM~~�p��pzNPMySPzp�|p�PO�pPpNRp{OMO|}yNP}~PO�pN{�}}��PxHIJKPw�vP�M|yOM|yNPMPR}�|{�P}~pTQ|OM��pPMS�|NN|}yNPM{{pNNPO}PM��PNOQSpyON|yPp�pz�PR�MNpP}~P|ONPMS�|NN|}yNPRz}{pNN�xHIJKPw�vPN�M��Py}OPS|N{z|�|yMOpPM�M|yNOPMy�NOQSpyOP�MNpSP}yPzM{p�PpO�y|{|O��PyMO|}yM�}z|�|y�P�pySpz�P}zPS|NM�|�|O�P}zP~}zPMy�P}O�pz

1123214

�MN|NPO�MOP�}Q�SP�pPQy�M�~Q�P~}zPMPRQ��|{N{�}}��Px{M�yPw�vPN�M��P�pP}RpyPO}PMy�P{�|�S

�OQSpyO ��}P|NPp�|�|��pPQySpzPO�pP�M�NP}~PKp�PP}z�NP�|O� �OMOpP~}zPMS�|NN|}yPO}PMPRQ��|{PN{�}}��PMyS�|NM�|�|O xHIJKPw�vPN�M��PpyNQzpP{}�R�|My{pP�|O�PM��|pN MRR�|{M��pPMyO|�S|N{z|�|yMO|}yP�M�NP�}�pzy|y�

RQ��|{PN{�}}�N�P|y{�QS|y�PD|O�pPUxP}~PO�pPH|�|��|��ONPI{OPMySPGMzM�zMR�PuCMVPSuFP}~PO�pKp�PP}z�P�SQ{MO|}yPLM��P�}�pzy|y�MS�|NN|}yPO}PMP{�MzOpzPN{�}}��PKp�PNOQSpyON�|��P�pPMS�|OOpSPpM{�P�pMzP�|O�}QOPzp�MzSPO}Rz|}zP�pMNQzpNP}~PM{�|p�p�pyOP}zPMRO|OQSp�MO��pO|{PM�|�|O��PS|NM�|�|O��P�MyS|{MRRpS{}yS|O|}y�PpO�y|{|O��PzM{p�P{zppS�P�pySpz�yMO|}yM�P}z|�|y�Pzp�|�|}y�P}zPMy{pNOz��xyOpzpNOpSP~M�|�|pNP�|��PNQ��|OPMRR�|{MO|}yNSQz|y�PO�pPRpz|}SP�pO�ppyPRp�zQMz�PwNOPMySIRz|�PwNO�PMOP��|{�PR}|yOPNOQSpyONP�|��P�pM{{pROpS�Px~PO�pPyQ��pzP}~PMRR�|{MyONPO}xHIJKPwP�PvPpN{ppSNP{MRM{|O��PMP�}OOpz�P}zPMzMyS}�PNp�p{O|}yPRz}{pNNP�|��P�pP{}ySQ{OpS�D�pP�}OOpz�P�|��P�pP�p�SP�|O�|yPO�pP~|zNOP�pp�}~PIRz|��




QPO�}�P�y��|N�P|NPy}OPO�p|zPRz|�Mz��My�QM�pQP�OQSpyONP�|O�PS|NM�|�|O|pNP

�MN|NPO�MOP�}Q�SP�pPQy�M�~Q�P~}zPMPRQ��|{N{�}}��Px{M�yPw�vPN�M��P�pP}RpyPO}PMy�P{�|�S��}P|NPp�|�|��pPQySpzPO�pP�M�NP}~PKp�PP}z��OMOpP~}zPMS�|NN|}yPO}PMPRQ��|{PN{�}}��PMySxHIJKPw�vPN�M��PpyNQzpP{}�R�|My{pP�|O�PM��MRR�|{M��pPMyO|�S|N{z|�|yMO|}yP�M�NP�}�pzy|y�RQ��|{PN{�}}�N�P|y{�QS|y�PD|O�pPUxP}~PO�pPH|�|��|��ONPI{OPMySPGMzM�zMR�PuCMVPSuFP}~PO�pKp�PP}z�P�SQ{MO|}yPLM��P�}�pzy|y�MS�|NN|}yPO}PMP{�MzOpzPN{�}}��PKp�PNOQSpyON�|��P�pPMS�|OOpSPpM{�P�pMzP�|O�}QOPzp�MzSPO}Rz|}zP�pMNQzpNP}~PM{�|p�p�pyOP}zPMRO|OQSp�MO��pO|{PM�|�|O��PS|NM�|�|O��P�MyS|{MRRpS{}yS|O|}y�PpO�y|{|O��PzM{p�P{zppS�P�pySpz�yMO|}yM�P}z|�|y�Pzp�|�|}y�P}zPMy{pNOz��xyOpzpNOpSP~M�|�|pNP�|��PNQ��|OPMRR�|{MO|}yNSQz|y�PO�pPRpz|}SP�pO�ppyPRp�zQMz�PwNOPMySIRz|�PwNO�PMOP��|{�PR}|yOPNOQSpyONP�|��P�pM{{pROpS�Px~PO�pPyQ��pzP}~PMRR�|{MyONPO}xHIJKPwP�PvPpN{ppSNP{MRM{|O��PMP�}OOpz�P}zPMzMyS}�PNp�p{O|}yPRz}{pNNP�|��P�pP{}ySQ{OpS�D�pP�}OOpz�P�|��P�pP�p�SP�|O�|yPO�pP~|zNOP�pp�}~PIRz|��




QPO�}�P�y��|N�P|NPy}OPO�p|zPRz|�Mz��My�QM�pQP�OQSpyONP�|O�PS|NM�|�|O|pNP

1523214

QP�OQSpyONP��}P�}Q�SPTQM�|~�P~}zP~zppP}z QP�OQSpyONP��}P�}Q�SPTQM�|~�P~}zP~zppP}zzpSQ{pS�Rz|{pP�Qy{� zpSQ{pS�Rz|{pP�Qy{�

1423214

EFGHIJKLJMNOPPHQQRJSTOUVTHJOFWJXWRYFYPGHOGQH

XGGHYGYQF LMNOPQRSMOpSqPrstuvtvrus

wpRxyOPz{M|}pNP~|POpMz{pyPM|SPMS�~|~NOyMOxyPNOM��~|}�

ZFPGH[UGYQFPJ\QHJUQR]NTGYF^JGVTJMNOPPHQQRJSTOUVTHJOFWJXWRYFYPGHOGQHJXGGHYGYQFJSO_NTP

MVOHGTHJPUVQQNPJR[PGJUQR]NTGTJGVTJG`QJGO_NTPJFORTWJLaKbcLaKdJMNOPPHQQRJSTOUVTH

OFWJXWRYFYPGHOGQHJXGGHYGYQFJGQJHT]QHGJUVOF^TPJYFJGTOUVTHJOFWJOWRYFYPGHOGQHJPGO\\YF^JYF

LaKbcLaKdeJfNTOPTJ]HQgYWTJGVTJ\[NNJGYRTJTh[YgONTFGJijSEkJQ\JPGO\\JQFJl[FTJmanJLaKbo GVTJjSEJ\QHJOFIJWT]OHGTWJPGO\\J\HQRJl[NIJKnJLaKbJGVHQ[^VJl[FTJmanJLaKdoJGVTJjSEJ\QH

OWWTWJPGO\\J\HQRJl[NIJKnJLaKbJGVHQ[^VJl[FTJmanJLaKdoJOFWJGVTJjSEJQ\JPGO\\JOWWTWJYF

FT`NIJUHTOGTWJ]QPYGYQFPJ\HQRJl[NIJKnJLaKbJGVHQ[^VJl[FTJmanJLaKdJ[PYF^JGVTJG`QJGO_NTP

]HQgYWTWe

MNOPPHQQRJSTOUVTHJXGGHYGYQFJSO_NT

��P��MNNyxx��pMz{pyNPx|P�Q|p�r�Pvru�

u�

��P��MNNyxx��pMz{pyN�pRMyOpSPstutu��P�t�rtus

�

XWRYFYPGHOGQHJfQPYGYQFJXGGHYGYQFJSO_NT

��S�~|~NOyMO~Tp�xN~O~x|NPx|P�Q|p�r�Pvru�

��S�~|~NOyMOxyN�pRMyOpSPstutu��P�t�rtus

v r

SVOFpJIQ[

��P��MNNyxx��pMz{pyNP�~��~|}�MzM|OP�xN~O~x|Nstutu�P�P�t�rtus

�

��S�~|~NOyMOxyN�~��~|}P�MzM|O�xN~O~x|NPstutu��P�t�rtus

r

��P��MNNyxx� ��Px��pMz{pyNP�SSpS ��MNNyxx�~|P�p�P�xN~O~x|N �pMz{pyNPx|P�Q|pstutu�P�P�t�rtus �r�Pvrus

� vv

�� S�~|~NOyMOxyN �S�~|~NOyMO~Tp�SSpSP~|P�p� �xN~O~x|NPx|P�Q|p�xN~O~x|NPstutu� �r�Pvrus �P�t�rtus

r v

12321

__________________________________________________________________________________________________________________________________________________

____________________________________________________________________________________

Icahn Charter Schools 1500 Pelham Parkway South Bronx, New York 10461

Telephone (718) 794-2355 – Fax (718) 794-2358 www.icahncharterschools.org

Icahn I 1525/1506 Brook Avenue, Bx. NY 10457 Icahn II 1640 Bronxdale Avenue, Bx. NY 10462 Icahn III 1500 Pelham Parkway South, Bx.,NY 10461 Icahn IV 1500 Pelham Parkway South, Bx.,NY 10461

Icahn V 1500 Pelham Parkway South, Bx., NY 10461 Icahn VI 1701 Fulton Avenue, Bx., NY 10457 Icahn VII 1535 Story Avenue, Bronx, New York 10473

Jeffrey Litt, Superintendent Daniel Garcia, Deputy Superintendent Migdalia Cano, Executive Assistant Richard Santiago, Deputy Superintendent _________________

____ __________ Icahn Charter Schools are chartered by the New York State Board of Regents and the State University of New York Charter Schools Institute and are a result of the collaborative efforts of the Foundation for A Greater Opportunity and the Center for Educational Innovation-Public Education Association. The Icahn Charter Schools are public schools open to all children on a space available basis, by lottery.

2017-2018 School Calendar

Tuesday through Friday September 5, 6, 7 & 8 All Staff Report for Professional Development There will be no classes.

Monday September 11 All students and staff report (12:00 pm dismissal for Kindergarten students only)

Thursday –Friday September 21 & 22 Rosh Hashanah (Schools Closed)

Monday October 9 Columbus Day (Schools Closed)

Tuesday November 7 Election Day (No Classes) All staff report for Professional Development

Friday November 10 Veteran’s Day Observed (Schools Closed)

Thursday - Friday November 23 & 24 Thanksgiving Recess (Schools Closed)

Monday through the December 25 – January 1 Winter Recess including Christmas and New Years following Monday All staff and students return on Tuesday, January 2nd

Monday January 15 Dr. Martin Luther King Jr. Day (Schools Closed).

Friday -Friday February 16- 23 Lunar New Year & Midwinter Recess (including Washington’s Birthday & Lincoln’s Birthday (Schools Closed) All staff & students return Monday, Feb. 26th

Friday – Friday March 30- April 6 Spring Recess (including Passover & Good Friday) (Schools Closed) Staff & Students return April 9th

Monday May 28 Memorial Day (Schools closed)

Friday June 15 Eid al-Fitr (Schools Closed)

Wednesday July 4 Independence Day (schools Closed)

Friday July 6 Last Day for Students and Staff (12:00 p.m. Dismissal)

http://www.icahncharterschools.org/

Documents

Annual Report 2016-17 - P-12 : NYSED€¦ · Enter staffing plan information for Annual Budget (& Revisions) and Quarterly Actuals. Includes: >Full Time Equivalent (FTE), by Position