annual report 2016-17 - p-12 : nysed · ~z{qspnpo ynppms ~ no mo ppm~sp m~mmp p~opnp zpnpr y spsp...
TRANSCRIPT
EFGHIJKJLMNOOPJQFROHSTGUOF CDEFGEHIJ6789:8;69<J=J>F?GJ@AHFGEHIJ6<8B98;69<
TEEF?EJUEJFHYS?EHJGKFGJVJ@JLSEEJGEEHJGJJFJHAEEGEJGKS?JFJYEDJAFREJCSGFE@HSGRJ?SRGFG@DE?MJUEIJDEJFEEJJIJGKE
JGKEDJGF?W?JF??SRGEHJGJJVJ@JUVJVJ@DJF@GKJDSVEDJFDEJYS?SUEEJJGJVJ@DJGF?WJAFREWJGKSEEJFJHAEEGSGRJGKS?JGF?WT AEEF?EJEG?@DEJGKFGJVJ@J?EEEFGJGKEJFJDDEFGJF@GKJDSVEDJjTnJORJo7FhJ89:J;9K<kJJDJVJ@JHFVJGJGJUEJF??SRGEH
GKEJFJDDEFGJGF?W?W
TVJLWXYYZJ[\]EJ\[^J_E^L` NOGJHIDIJNDJCKDJLJMJNKOJKOPQNINIODJCDONRJND@?GEE?M
CDEEEFGJGFHEJIDJHJGKEJHDJAJHJLGJHEG@M
aVJWX\bcEbJ\dcXYbQeEb DONRUQ@GKJDSVEHJCKFDGEDJDFKJJE
CLJDJGEFKGSFFEJDEF?JG?TJAEEF?EJDEU?EEEFG F@GKJDSVEDJGFHEJIDJHJGKEJHDJAJHJLG
HEG@MW
MVJ^QLcbQWcJfJWL^JYgJZYW\cQY[ NRCJCDXJ96
=KVJLWXYYZJQ[gYb]\cQY[
TMIPQMRJQXXMODD TKJNOJNOPXOM LQYJNOPXOM OPQI>JQXXMODD
::JNEDDFFEJHSEL XDJGZTJNRJ96@7B
=;VJhXY[EJWY[c\WcJ[d]_EbJgYbJ\gcEbJXYdbLJE]EbwE[WQEL
CJGGFFGJNFHE AEDGSGJTFGGED?JG
NSGEE XSDEFGJDJJIJDFKJJEJJAEDFGSJG?
OHEDREGFVJTKJGEJN@HUEDJCBBBUBBBU BBBBM
hVJLWXYYZJiE_J\^^bELLJjdbZk KGGAI88LLLWGELYS?SJG?WJDR8K@HFGSGSE?
RVJ^\cEJYgJQ[QcQ\ZJWX\bcEb 9;8;696
gVJ^\cEJgQbLcJYhE[E^JgYb 6S8;699
Q[LcbdWcQY[
12324
UVJcYc\ZJE[bYZZ]E[cJY[Jod[E CB;
89:J;9K<
zVJwb\^ELJLEb{E^JQ[JLWXYYZJ|E\bJ;9K}~K<
CKEFWJFEEJGKFGJFAAEV
DDFHE?JDEDYEH :TJ96TJ99TJ9;
xKVJ^YELJcXEJLWXYYZ NJ
WY[cb\WcJiQcXJ\JWX\bcEbJYb
E^dW\cQY[\ZJ]\[\wE]E[c
Ybw\[Qe\cQY[y
J
PKVJg\WQZQcQEL
XJE?JGKEJ?FKJJEJHFSGGFSGJJDJJAEDFGEJH@EGSAEEJ?SGE?E
NJTJF@?GJJGEJ?SGEW
P;VJLWXYYZJLQcEL
TEEF?EJES?GJGKEJ?SGE?JLKEDEJGKEJ?FKJJEJLSEEJJAEDFGEJIJDJGKEJ@AFJHSGRJ?FKJJEJVEFDW
DSGEJ9 C?FHE F? ADSHFDV ?SGEM
DSGEJ;
DSGEJB
TKV?SFFE TKJGE QHHDE?? N@HUED
::JNEDDFFE HSELJQYEG@E XDJGZTJNR 96@7B
XS?GDSFG8CDX DDFHE? DFKJJEJFGJL@EE LFFSESGSE? DEDYEHJFG CFAFFSGVJFG QRDEEHEGG DSGE DSGE
CDXJ96 :TJ96TJ99TJ9; RE? XJOJ?AFFE
52324
P;TVJhPhTnhJ�HO�U=hJGNhJMOFGTMGJUFROHSTGUOFJROHJLUGhJKV
NFHE GJDWJTKJGE QEGEDGFGEJTKJGE OHFSEJQHHDE??
DFKJJE >EFHED
JAEDFGS JGFE >EFHED
CJHAESF GFE CJGGFFG
CJHAEFS GG CJGGFFG
PFRFEVJKSFW?
AEDHSGJTFGGED?JG
PFGGJDSEE
>JDSJPES
SKVJQnJGNhJnMNOOPJOHJTHhJGNh
nMNOOPJnUGhnJMO~POMTGh=y
RE?
S;VJhPhTnhJPUnGJGNhJGhHSnJORJIO7HJM7HHhFGJMO~POMTGUOFV
DSGEJ9 CADSHFD VJ?SGEM
DSGEJ;
DSGEJB
XFGEJ?FKJJE LSEEJEEFYE F@DDEGGJFJU EJFFGSJG
NJJAEFG?JGJ EEFYEJF@DDEGG FJUEJFFGSJG ?AFFE
I?J?FKJJE LJDWSGRJLSGK NRCXJOJGJ EZAFGHJSGGJ F@DDEGG ?AFFEE
NJ
FKVJihHhJGNhHhJTFIJHh�UnUOFnJGO
GNhJnMNOOP�nJMNTHGhHJ=7HUFgJGNh
;9K}~K<JnMNOOPJIhTHyJjhPhTnh
UFMP7=hJT��HO�h=JOHJ�hF=UFg
STGhHUTPJTF=JFOF~STGhHUTP MNTHGhHJHh�UnUOFnkV
IIJ?JTJES?GJVEFD EZAFG?SJG LSEEJJFF@DW
NJ
I?J?FKJJE LJDWSGRJLSGK NRCXJOJGJ HJYEJGJ ?EAFDFGE ?AFFEE
NJ
IIJ?JTJES?GJGKE ADJAJ?EH ?AFFEJFGH VEFDJAEFGGEH IJDJHJYE
DFKJJEJFGJL@EE CFAFFSGVJFG DSGE
RE?
62324
OVJ[TShJTF=JhOnUGUOFJOR >JDSJPESTJPFGFRSGRJXSDEFGJDJJIJCKFDGEDJJAEDFGSJG?JFGHJDFKJJE XEYEEJAHEGGTJPFGGKELJDSEETJXEA@GVJXSDEFGJDJJIJCKFDGED QF=U�U=7TPjnkJiNOJWOS�PhGh=JGNh JAEDFGSJG?TJPEES??FJPFDF@?TJCKFDGEDJQFFJ@GGFUSESGVJLFFSESGFGJDT ;9K}~K<J\FF7TPJbh�OHGV PFRFEVJKSFW?TJTDSGFSAFE
�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 MNTHGhHVJWNhMxJ|ELJURJIO7JTgHhhJTF=JGNhFJ7nhJGNhJSO7nhJOFJIO7HJhWJOHJGNhJnGIPUnGJOF
IO7HJSOaUPhJ=h�UMhJGOJnUgFJIO7HJFTShkV
RE?
LUgFTG7Hh:JXhT=JORJWNTHGhHJLMNOOP
LUgFTG7Hh:JhHhnU=hFGJORJGNhJ_OTH=JORJcH7nGhhn
^TGh ;69<8678B6
cNTFxJIO7V
42324
EFGHIJKJLMNJNOPQQRJSTUQHGJVWHXJYZF[ LMNOPQRSMOpSqPrstuvturwx
\]JLE^JM_S`JNabaEJSEc_Sa
VbSd
cHQeZXTJWJXZHTOGJfSYJQHJgThJRZF[
GQJGPTJiQjGJHTOTFGJLTgJMQH[
NGWGTJNOPQQRJSTUQHGJVWHXJkQHJGPT
OPWHGTHJjOPQQRJlNTT
PGGUjmnnHTUQHGOWHXj]FIjTX]oQenp]
yz{M|Op|PN}{~~�NP}~�R�pO���P�pM|P~�p
����P�~OP�pOP{M�pPMP�}{~~�P�pR~|OPzM|SP~|����PO~P~�p�P��pMNpPO�RpP���LP�NP�~OM�M��M��p�P��PO{pPNRM}pPR|~��SpS��
{OORNqttSMOM���NpS��~�t|pR~|O}M|S�R{R�
�pM|�urws���NO�S�vrrrrrrxrwvs
12321
EFGHIJKJELMNFOPGQHNRJMNHJSTPUO LMNOPQRSMOpSqPrstuvturws
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�OpSPurwv� wsP�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� ��~Opmp�NPn~{��PoyPSy{{M�PN�m~NPy�Pzy��MN��
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�~pPwqPxyOM{P�}Rp~S�OQ�pN pqrgwvr
L�~pPuqPhpM�P�~SP�x�PNOQSp~OPp~�y{{�p~O iqu
L�~pPqqPj���SpPL�~pPwP��PL�~pPu wissr
12324
^WJ_O`PFPRGHZGPaNJELMNFOPGQHNRJMNHJSTPUO
xyPzM{zQ{MOpP\_O`PFPRGHZGPaNJELMNFOPGQHNRJMNHJSTPUObPxyPzM{zQ{MOpPk4S��~�NO�MO��pP�}Rp~S�OQ�pNPRp� 5��{S6P���NOPabbPOympO�p�PO�pP�y{{y7�~mq
w�PxM|pPO�pP�p{p�M~OPRy�O�y~P��y�PO�pP8Rp�Ny~~p{PNp���zpNPzyNO9P�y7PM~SPO�pP8�M~Mmp�p~OPM~SPmp~p�M{9 zy{Q�~P���y�PO�pPQ~MQS�OpSPurwv�wsP�z�pSQ{pPy�P�Q~zO�y~M{P�}Rp~NpN�
u�P4~�Pzy~O�MzOpSPMS��~�NO�MO��pt�M~Mmp�p~OP�ppPRM�SPOyPyO�p�Py�mM~�:MO�y~NPy�Pzy�Ry�MO�y~N
q�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{{y7Nq
4S��~�NO�MO��pP�}Rp~S�OQ�pNqPP4S��~�NO�MO�y~PM~SP�M~Mmp�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�sPO�pP��~M~zpPy�P�QN�~pNNPy���zpNsPNz�yy{ yRp�MO�y~NPRp�Ny~~p{sPSMOMP�M~Mmp�p~OPM~SP�pRy�O�~msP�Q�M~P�pNyQ�zpNsPOpz�~y{ym�sPpOz�P�OPM{Ny
�~z{QSpNPO�yNpPMS��~�NO�MO��pPM~SP�M~Mmp�p~OPNp���zpNPR�y��SpSP��PyO�p�Py�mM~�:MO�y~NPy�Pzy�Ry�MO�y~N
y~P�p�M{�Py�PO�pPz�M�Op�PNz�yy{P�y�P7��z�PO�pPz�M�Op�PNz�yy{PRM�NPMP�ppPy�PyO�p�Pzy�Rp~NMO�y~�PPjyP~yO �~z{QSpPO�pP�x�Py�PRp�Ny~~p{P7�yNpP�y{pP�NPOyPS��pzO{�PNQRRy�OPO�pP�~NO�QzO�y~M{PR�ym�M��PP
NOPQeRSS TUQSVWXOYZ[PVOWSOWSPUQS\]UQ^_`QSOXSa_W]PVOW[`SbcdQWeQeSOWSd[fQeSghigjSOXSPUQSk_^VPSl_V^Q
][WSUQ`dSe]UOO`eS`O][PQSPUQS[ZO_WPeSPOS_eQSVWSPUQSPmOSdQYSd_dV`S][`]_`[PVOWeR UPPdRnnmmmodhpoWqeQ^ofOrnde]nk_^VPl_V^QoUPZ`oS E`MUYINNJcNFNdPGJeYRGRJYHJNLMNFOPGQHNRJRTYQUOJFYGJcNJHNMYHGNOJPFJGTNJZcYaNJeZUeQUZGPYFRW
L�~pPwqPtp{p�M~OPup�Ny~~p{P�p���zpN5yNOP�ty7� vuvswr
L�~pPuqPvM~Mmp�p~OPM~SPwp~p�M{P5yNO�5y{Q�~� vwrwq
L�~pPqqP�Q�Py�PL�~pPwPM~SPL�~pPu vppvqu
L�~pPiqPj���SpPL�~pPqP��PO�pPhpM�P�~S�x�PNOQSp~OPp~�y{{�p~O wurg
TU[WsSqO_o
42324
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. 20170614
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�
New Visions Charter High School for the Humanities�
SCHOOL Name: New Visions Charter High School for the Humanities
CONTACT INFORMATION Contact Name: Cynthia Rietscha Contact Title: Chief Operating Officer 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) →
NEW VISIONS CHARTER HIGH SCHOOL FOR THE HUMANITIES�2017-18�
1 2
GRADES INITIAL BUDGETED ENROLLMENT TOTAL ENROLLMENT = 560
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
PRIOR YEAR ACTUAL
1 534.8
PRIOR YEAR 2016-17
Actual Enrollment
Original Budgeted Enrollment
Revised Budgeted Enrollment
534.8 560
*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
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
560 0 560 0 560 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
560 560
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 61
NEW VISIONS CHARTER HIGH SCHOOL FOR THE HUMANITIES2017-18
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 UNGRADED 150 147 151 112
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 0 560 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
560
the 'REVISED' Column(s) budget columns for the
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 61
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
NEW HUMANITIES
("FTE")
VISIONS CHARTER HIGH SCHOOL FOR THE NEW VISIONS CHARTER HIGH SCHOOL FOR THE HUMANITIES 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 1.0 1.0 1.0 1.0 1.0 Instructional Management Instructional Management 4.0 5.0 5.0 5.0 5.0 Deans, Directors & Coordinators Deans, Directors & Coordinators 9.0 9.0 9.0 9.0 9.0 CFO / Director of Finance CFO / Director of Finance 1.0 1.0 1.0 1.0 1.0 Operation / Business Manager Operation / Business Manager 4.0 6.0 6.0 6.0 6.0 Administrative Staff Administrative Staff 6.0 4.0 4.0 4.0 4.0 TOTAL ADMINISTRATIVE STAFF TOTAL ADMINISTRATIVE STAFF 25.0 26.0 0.0 26.0 0.0 26.0 0.0 26.0 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 23.0 20.0 20.0 20.0 20.0 Teachers - SPED Teachers - SPED 9.0 6.0 6.0 6.0 6.0 Substitute Teachers Substitute Teachers Teaching Assistants Teaching Assistants 2.0 2.0 2.0 2.0 Specialty Teachers Specialty Teachers 13.0 16.0 16.0 16.0 16.0 Aides Aides Therapists & Counselors Therapists & Counselors 6.0 6.0 6.0 6.0 6.0 Other Other TOTAL INSTRUCTIONAL TOTAL INSTRUCTIONAL 51.0 50.0 0.0 50.0 0.0 50.0 0.0 50.0 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 Librarian Librarian Custodian Custodian Security Security Other Other TOTAL NON-INSTRUCTIONAL TOTAL NON-INSTRUCTIONAL 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
76.0 76.0 0.0 76.0 0.0 76.0 0.0 76.0 0.0TOTAL PERSONNEL SERVICE FTE TOTAL PERSONNEL SERVICE FTE
Page 9 of 61
NEW VISIONS CHARTER HIGH SCHOOL FOR THE HUMANITIES2017-18
STAFFING PLAN - FULL TIME EQUIVALENT ("FTE")
*NOTE: Each quarter, the actual FTE
ACTUAL QUARTERLY FTE
ACTUAL QUARTERLY FTE
ACTUAL QUARTERLY FTE
NEW HUMANITIES
("FTE")
VISIONS CHARTER HIGH SCHOOL FOR THE�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 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
NEW VISIONS CHARTER HIGH SCHOOL FOR THE HUMANITIES Budget / Operating Plan
2017-18
Total Revenue 8,808,563 3,102,965 - - 3,278,654 - - 1,608,525 Total Expenses 8,362,092 2,514,361 - - 2,297,838 - - 2,233,803 Net Income 446,472 588,603 - - 980,816 - - (625,277) Actual Student Enrollment 535 560 - - 560 - - 560
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
Revised Budget Variance
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-> 33.3% 25.0% 33.3% 25.0% 16.7%
NYC CHANCELLOR'S OFFICE 7,501,640 2,711,707 - - 2,711,707 - - 1,355,853 - - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -ALL OTHER School Districts: ( Weighted Avg ) - - - - - - -
TOTAL Per Pupil Revenue (Weighted Average Per Pupil Funding) 7,501,640 2,711,707 - - 2,711,707 - - 1,355,853
Special Education Revenue 1,034,021 391,258 - 391,258 - 195,629 Grants
Stimulus - -DYCD (Department of Youth and Community Development) - -Other - -
NYC DoE Rental Assistance Other - -
TOTAL REVENUE FROM STATE SOURCES 8,535,660 3,102,965 - - 3,102,965 - - 1,551,482
REVENUE FROM FEDERAL FUNDING IDEA Special Needs 105,823 - 118,646 -Title I 105,608 - 55,443 - 55,443 Title Funding - Other 3,661 - 1,600 - 1,600 School Food Service (Free Lunch) - -Grants
14,527 ---------------
14,527
- 1/1 - 3/31
NEW VISIONS CHARTER HIGH SCHOOL FOR THE HUMANITIES Budget / Operating Plan
2017-18
Total Revenue Total Expenses Net Income Actual Student Enrollment
8,808,563 3,102,965 - - 3,278,654 - - 1,608,525 8,362,092 2,514,361 - - 2,297,838 - - 2,233,803
446,472 588,603 - - 980,816 - - (625,277) 535 560 - - 560 - - 560
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
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
- -- -- -
215,092 - - - 175,689 - - 57,043
- -- -- -- -- -- -- -
57,811 - -57,811 - - - - - - -
8,808,563 3,102,965 - - 3,278,654 - - 1,608,525
Page 12 of 61
- 1/1 - 3/31
Page 13 of 61
EXPENSES
ADMINISTRATIVE STAFF PERSONNEL COSTS Avg. No. of Positions
Executive Management 1.00 156,905 40,549 - 40,549 - 40,549 Instructional Management 5.00 455,906 144,691 - 144,691 - 144,691 Deans, Directors & Coordinators 9.00 374,659 99,978 - 99,978 - 99,978 CFO / Director of Finance 1.00 124,842 28,325 - 28,325 - 28,325 Operation / Business Manager 6.00 245,825 63,230 - 63,230 - 63,230 Administrative Staff 4.00 216,826 67,983 - 67,983 - 67,983
TOTAL ADMINISTRATIVE STAFF 26.00 1,574,963 444,755 - - 444,755 - - 444,755
INSTRUCTIONAL PERSONNEL COSTS Teachers - Regular 20.00 1,539,363 438,306 - 438,306 - 438,306 Teachers - SPED 6.00 585,320 34,464 - 75,581 - 75,581 Substitute Teachers - - -Teaching Assistants 2.00 16,480 - 18,540 - 18,540 Specialty Teachers 16.00 876,244 251,746 - 251,746 - 251,746 Aides - - -Therapists & Counselors 6.00 394,226 103,229 - 103,229 - 103,229 Other - - - - -
TOTAL INSTRUCTIONAL 50.00 3,395,154 844,224 - - 887,402 - - 887,402
NON-INSTRUCTIONAL PERSONNEL COSTS Nurse - - -Librarian - - -Custodian - - -Security - - -Other - - - - - -
TOTAL NON-INSTRUCTIONAL - - - - - - - - -
SUBTOTAL PERSONNEL SERVICE COSTS 76.00 4,970,117 1,288,980 - - 1,332,157 - - 1,332,157
PAYROLL TAXES AND BENEFITS Payroll Taxes 400,949 138,892 - 139,118 - 139,118 Fringe / Employee Benefits 588,328 176,050 - 176,338 - 176,338
NEW VISIONS CHARTER HIGH SCHOOL FOR THE HUMANITIES Budget / Operating Plan
2017-18
Total Revenue 8,808,563 3,102,965 - - 3,278,654 - - 1,608,525 Total Expenses 8,362,092 2,514,361 - - 2,297,838 - - 2,233,803 Net Income 446,472 588,603 - - 980,816 - - (625,277) Actual Student Enrollment 535 560 - - 560 - - 560
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
Revised Budget Variance
Original Budget
- 1/1 - 3/31
NEW VISIONS CHARTER HIGH SCHOOL FOR THE HUMANITIES Budget / Operating Plan
2017-18
Total Revenue Total Expenses Net Income Actual Student Enrollment
8,808,563 3,102,965 - - 3,278,654 - - 1,608,525 8,362,092 2,514,361 - - 2,297,838 - - 2,233,803
446,472 588,603 - - 980,816 - - (625,277) 535 560 - - 560 - - 560
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
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
76.00
245,190 88,789 - 88,934 - 88,934 1,234,467 403,732 - - 404,390 - - 404,390
6,204,584 1,692,711 - - 1,736,547 - - 1,736,547
20,064 - - 15,000 - 3,000 23,117 5,000 - 7,000 - 6,000
601,464 248,307 - 262,362 - 128,721 - - - -
5,269 3,529 - 10,587 - 10,587 15,321 5,833 - 5,833 - 5,833
- - -- - -
298,908 39,400 - 65,900 - 79,400 964,143 302,069 - - 366,682 - - 233,541
Page 14 of 61
- 1/1 - 3/31
Page 15 of 61
NEW VISIONS CHARTER HIGH SCHOOL FOR THE HUMANITIES Budget / Operating Plan
2017-18
Total Revenue Total Expenses Net Income Actual Student Enrollment
8,808,563 3,102,965 - - 3,278,654 - - 1,608,525 8,362,092 2,514,361 - - 2,297,838 - - 2,233,803
446,472 588,603 - - 980,816 - - (625,277) 535 560 - - 560 - - 560
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
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
- - -146,609 27,500 - 27,500 - 37,500
- - -6,395 10,000 - 1,018 - 5,000
46,109 12,500 - 10,000 - 12,500 76,095 22,500 - 22,500 - 22,500 56,168 10,290 - 10,290 - 10,290
175,292 97,500 - 40,000 - 35,000 13,922 - 5,000 - 20,000 87,204 10,000 - 15,000 - 50,000 78,278 15,000 - 7,500 - 15,000
152,367 20,000 - 15,000 - 10,000 25,141 6,451 - 12,451 - 13,451 13,607 4,360 - 5,000 - 5,000
334 1,000 - -8,895 4,000 - - 4,000
99,636 11,500 - 20,000 - 16,124 6,066 475 - 475 - 475
- - -20,197 7,875 - 2,875 - 6,875
1,012,315 260,951 - - 194,609 - - 263,715
49,641 51,130 - -- -
1,450 22,500 - -12,372 25,000 - -34,399 50,000 - -
- -- -
97,862 148,630 - - - - - -
83,188 110,000 - -- - - -
- 1/1 - 3/31
NEW VISIONS CHARTER HIGH SCHOOL FOR THE HUMANITIES Budget / Operating Plan
2017-18
Total Revenue Total Expenses Net Income Actual Student Enrollment
8,808,563 3,102,965 - - 3,278,654 - - 1,608,525 8,362,092 2,514,361 - - 2,297,838 - - 2,233,803
446,472 588,603 - - 980,816 - - (625,277) 535 560 - - 560 - - 560
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
Original Budget
TOTAL EXPENSES 8,362,092 2,514,361 - - 2,297,838 - - 2,233,803
NET INCOME 446,472 588,603 - - 980,816 - - (625,277)
Page 16 of 61
- 1/1 - 3/31
- 1/1 - 3/31
560.0--------------
-
NEW VISIONS CHARTER HIGH SCHOOL FOR THE HUMANITIES Budget / Operating Plan
2017-18
2017-18
Total Revenue Total Expenses Net Income Actual Student Enrollment
8,808,563 3,102,965 - - 3,278,654 - - 1,608,525 8,362,092 2,514,361 - - 2,297,838 - - 2,233,803
446,472 588,603 - - 980,816 - - (625,277) 535 560 - - 560 - - 560
3rd Quarter
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
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 - - 1 535 560 - - 560 - - 560
- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -
535 560 - - 560 - - 560
16,471 5,541 - - 5,855 - - 2,872
15,636 4,490 - - 4,103 - - 3,989
Page 17 of 61
NEW VISIONS CHARTER HIGH SCHOOL FOR THE HUMANITIESBudget / 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
Total Revenue Total Expenses Net Income Actual Student Enrollment
- - 1,769,618 -- - 2,427,512 -- - (657,893) -- - 560 -
----
Revised Budget Variance
Quarter - 1/1 - 3/31 4th Quarter - 4/1 - 6/30
Original Budget
Revised Budget Variance
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% 16.7% 25.0% - - 1,355,853 - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -
- - 1,355,853 - -
- 195,629 -
- -- -- 47,055 -
- -- - 1,598,537 - -
- -- 166,331 -- 4,750 -- -
of 61
NEW VISIONS CHARTER HIGH SCHOOL FOR THE HUMANITIESBudget / Operating Plan
2017-18
3rd
Total Revenue Total Expenses Net Income Actual Student Enrollment
- -- -- -- -
1,769,618 - -2,427,512 - -(657,893) - -
560 - -
Revised Budget Variance
Quarter - 1/1 - 3/31 4th Quarter - 4/1 - 6/30
Original Budget
Revised Budget Variance
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
- -- -- -
- - 171,081 - -
- -- -- -- -- -- -- -- -
- - - - -
- - 1,769,618 - -
Page 19 of 61
NEW VISIONS CHARTER HIGH SCHOOL FOR THE HUMANITIESBudget / Operating Plan
2017-18
3rd
61
Total Revenue Total Expenses Net Income Actual Student Enrollment
- -- -- -- -
1,769,618 - -2,427,512 - -(657,893) - -
560 - -
Revised Budget Variance
Quarter - 1/1 - 3/31 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 Page 20
Avg. No. of Positions
1.00 5.00 9.00 1.00 6.00 4.00
26.00
20.00 6.00
-2.00
16.00 -
6.00 -
50.00
------
76.00
- 40,549 -- 144,691 -- 99,978 -- 28,325 -- 63,230 -- 67,983 -
- - 444,755 - -
- 438,306 -- 75,581 -- -- 18,540 -- 251,746 -- -- 103,229 -- -
- - 887,402 - -
- -- -- -- -- -
- - - - -
- - 1,332,157 - -
- 139,118 -of - 176,338 -
NEW VISIONS CHARTER HIGH SCHOOL FOR THE HUMANITIESBudget / Operating Plan
2017-18
3rd
Total Revenue Total Expenses Net Income Actual Student Enrollment
- -- -- -- -
1,769,618 - -2,427,512 - -(657,893) - -
560 - -
Revised Budget Variance
Quarter - 1/1 - 3/31 4th Quarter - 4/1 - 6/30
Original Budget
Revised Budget Variance
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
76.00
- 88,934 -- - 404,390 - -
- - 1,736,547 - -
- 2,250 -- 7,000 -- 141,604 -- -- 10,587 -- 5,833 -- -- -- 128,739 -
- - 296,013 - -
Page 21 of 61
NEW VISIONS CHARTER HIGH SCHOOL FOR THE HUMANITIESBudget / Operating Plan
2017-18
3rd
Page 22 of 61
Total Revenue Total Expenses Net Income Actual Student Enrollment
- -- -- -- -
1,769,618 - -2,427,512 - -(657,893) - -
560 - -
Revised Budget Variance
Quarter - 1/1 - 3/31 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
- -- 47,545 -- -- 40,000 -- 15,000 -- 22,500 -- 10,290 -- 76,627 -- 17,013 -- 32,176 -- 12,500 -- 60,600 -- 16,451 -- 5,400 -- -- 2,000 -- 28,000 -- 475 -- -- 8,375 -
- - 394,952 - -
- -- -- -- -- -- -- -
- - - - -
- -- -
NEW VISIONS CHARTER HIGH SCHOOL FOR THE HUMANITIESBudget / Operating Plan
2017-18
3rd
NEW VISIONS CHARTER HIGH SCHOOL FOR THE HUMANITIESBudget / Operating Plan
2017-18
3rd
Total Revenue Total Expenses Net Income Actual Student Enrollment
- -- -- -- -
1,769,618 - -2,427,512 - -(657,893) - -
560 - -
Revised Budget Variance
Quarter - 1/1 - 3/31
Quarter - 1/1 - 3/31
4th Quarter - 4/1 - 6/30
Original Budget
Revised Budget Variance
TOTAL EXPENSES - - 2,427,512 - -
NET INCOME - - (657,893) - -
Page 23 of 61
2017-18
3rd
NEW VISIONS CHARTER HIGH SCHOOL FOR THE HUMANITIESBudget / Operating Plan
2017-18
3rd
560.0--------------
-
Total Revenue Total Expenses Net Income Actual Student Enrollment
- -- -- -- -
Quarter - 1/1 - 3/31
1,769,618 - -2,427,512 - -(657,893) - -
560 - -
Revised Budget Variance
Quarter - 1/1 - 3/31 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 - -- - 560 - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - 560 - -
- - 3,160 - -
- - 4,335 - -
Page 24 of 61
Total Revenue Total Expenses Net Income Actual Student Enrollment
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�
TOTAL REVENUE FROM STATE SOURCES
REVENUE FROM FEDERAL FUNDING IDEA Special Needs�Title I�Title Funding - Other�School Food Service (Free Lunch)�Grants�
NEW VISIONS CHARTER HIGH SCHOOL FOR THE HUMANITIES�Budget / Operating Plan
9,759,762 9,473,514
286,248
Original�Budget�
8,135,120 ---------------
8,135,120
1,173,774
--
47,055 --
9,355,949
118,646 277,217
7,950 -
9,759,762 9,473,514
286,248
Total Year�
Revised�Budget�
8,135,120 ---------------
8,135,120
1,173,774
--
47,055 --
9,355,949
118,646 277,217
7,950 -
Page 25 of 61
---
-
Variance
---------------
-
-
------
----
Original�Budget vs.�PY Budget�
633,480 ---------------
633,480
139,753
--
47,055 --
820,289
12,823 171,609
4,289 -
951,199 (1,111,422)
(160,223)
2017-18�
951,199 (1,111,422)
(160,223)
VARIANCE Revised�
Budget vs.�PY Budget�
633,480 ---------------
633,480
139,753
--
47,055 --
820,289
12,823 171,609
4,289 -
DESCRIPTION OF ASSUMPTIONS�
- - - - -- - - - -- - - - -
403,813 403,813 - 188,721 188,721
- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - (57,811) (57,811) - - - (57,811) (57,811)
9,759,762 9,759,762 - 951,199 951,199
Total Revenue Total Expenses Net Income Actual Student Enrollment
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
NEW VISIONS CHARTER HIGH SCHOOL FOR THE HUMANITIES Budget / Operating Plan
2017-18
9,759,762 9,759,762 - 951,199 951,199 9,473,514 9,473,514 - (1,111,422) (1,111,422)
286,248 286,248 - (160,223) (160,223)
Total Year VARIANCE
Original Budget
Revised Budget Variance
Original Budget vs. PY Budget
Revised Budget vs. PY Budget
DESCRIPTION OF ASSUMPTIONS
Page 26 of 61�
Page 27 of 61
162,194 162,194 - (5,289) (5,289) 578,765 578,765 - (122,859) (122,859) 399,911 399,911 - (25,252) (25,252) 113,300 113,300 - 11,542 11,542 252,920 252,920 - (7,095) (7,095) 271,931 271,931 - (55,105) (55,105)
1,779,021 1,779,021 - (204,058) (204,058)
1,753,223 1,753,223 - (213,859) (213,859) 261,207 261,207 - 324,113 324,113
- - - - -72,100 72,100 - (72,100) (72,100)
1,006,985 1,006,985 - (130,742) (130,742) - - - - -
412,915 412,915 - (18,689) (18,689) - - - - -
3,506,430 3,506,430 - (111,276) (111,276)
- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -
5,285,451 5,285,451 - (315,335) (315,335)
556,245 556,245 - (155,296) (155,296) 705,065 705,065 - (116,737) (116,737)
Total Revenue Total Expenses Net Income Actual Student Enrollment
EXPENSES
ADMINISTRATIVE STAFF PERSONNEL COSTS Avg. No. of Positions
Executive Management 1.00 Instructional Management 5.00 Deans, Directors & Coordinators 9.00 CFO / Director of Finance 1.00 Operation / Business Manager 6.00 Administrative Staff 4.00
TOTAL ADMINISTRATIVE STAFF 26.00
INSTRUCTIONAL PERSONNEL COSTS Teachers - Regular 20.00 Teachers - SPED 6.00 Substitute Teachers -Teaching Assistants 2.00 Specialty Teachers 16.00 Aides -Therapists & Counselors 6.00 Other -
TOTAL INSTRUCTIONAL 50.00
NON-INSTRUCTIONAL PERSONNEL COSTS Nurse -Librarian -Custodian -Security -Other -
TOTAL NON-INSTRUCTIONAL -
SUBTOTAL PERSONNEL SERVICE COSTS 76.00
PAYROLL TAXES AND BENEFITS Payroll Taxes Fringe / Employee Benefits
NEW VISIONS CHARTER HIGH SCHOOL FOR THE HUMANITIES Budget / Operating Plan
2017-18
9,759,762 9,759,762 - 951,199 951,199 9,473,514 9,473,514 - (1,111,422) (1,111,422)
286,248 286,248 - (160,223) (160,223)
Total Year VARIANCE
Original Budget
Revised Budget Variance
Original Budget vs. PY Budget
Revised Budget vs. PY Budget
DESCRIPTION OF ASSUMPTIONS
Page 28 of 61
355,590 355,590 - (110,400) (110,400) 1,616,901 1,616,901 - (382,434) (382,434)
6,902,352 6,902,352 - (697,768) (697,768)
20,250 20,250 - (186) (186) 25,000 25,000 - (1,883) (1,883)
780,994 780,994 - (179,530) (179,530) - - - - -
35,290 35,290 - (30,021) (30,021) 23,332 23,332 - (8,011) (8,011)
- - - - -- - - - -
313,439 313,439 - (14,531) (14,531) 1,198,305 1,198,305 - (234,162) (234,162)
Total Revenue Total Expenses Net Income Actual Student Enrollment
Retirement / Pension TOTAL PAYROLL TAXES AND BENEFITS
TOTAL PERSONNEL SERVICE COSTS 76.00
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
NEW VISIONS CHARTER HIGH SCHOOL FOR THE HUMANITIES Budget / Operating Plan
2017-18
9,759,762 9,759,762 - 951,199 951,199 9,473,514 9,473,514 - (1,111,422) (1,111,422)
286,248 286,248 - (160,223) (160,223)
Total Year VARIANCE
Original Budget
Revised Budget Variance
Original Budget vs. PY Budget
Revised Budget vs. PY Budget
DESCRIPTION OF ASSUMPTIONS
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
9,759,762 9,473,514
286,248
Original�Budget�
-140,045
-56,018 50,000 90,000 41,160
249,127 42,013
107,176 50,000
105,600 48,804 19,760
1,000 10,000 75,624
1,900 -
26,000 1,114,227
51,130 -
22,500 25,000 50,000
--
148,630
110,000 -
NEW VISIONS CHARTER HIGH SCHOOL FOR THE HUMANITIES�Budget / Operating Plan
9,759,762 9,473,514
286,248
Total Year�
Revised�Budget�
-140,045
-56,018 50,000 90,000 41,160
249,127 42,013
107,176 50,000
105,600 48,804 19,760
1,000 10,000 75,624
1,900 -
26,000 1,114,227
51,130 -
22,500 25,000 50,000
--
148,630
110,000 -
Page 29 of 61
---
-
Variance
--------------------
--------
--
Original�Budget vs.�PY Budget�
-6,564
-(49,623)
(3,891) (13,905) 15,008
(73,835) (28,091) (19,972) 28,278 46,767
(23,663) (6,153)
(666) (1,105) 24,012
4,166 -
(5,803) (101,912)
(1,489) -
(21,050) (12,628) (15,601)
--
(50,768)
(26,812) -
951,199 (1,111,422)
(160,223)
2017-18�
951,199 (1,111,422)
(160,223)
VARIANCE Revised�
Budget vs.�PY Budget�
-6,564
-(49,623)
(3,891) (13,905) 15,008
(73,835) (28,091) (19,972) 28,278 46,767
(23,663) (6,153)
(666) (1,105) 24,012
4,166 -
(5,803) (101,912)
(1,489) -
(21,050) (12,628) (15,601)
--
(50,768)
(26,812) -
DESCRIPTION OF ASSUMPTIONS�
Total Revenue Total Expenses Net Income Actual Student Enrollment
TOTAL EXPENSES
NET INCOME
NEW VISIONS CHARTER HIGH SCHOOL FOR THE HUMANITIES Budget / Operating Plan
9,759,762 9,759,762 - 951,199 951,199 9,473,514 9,473,514 - (1,111,422) (1,111,422)
286,248 286,248 - (160,223) (160,223)
Total Year
9,473,514
Original Budget
9,473,514
Revised Budget
-Variance
286,248 286,248 -
2017-18�
VARIANCE Original�
Budget vs.�PY Budget�(1,111,422)
(160,223)
Revised Budget vs. DESCRIPTION OF ASSUMPTIONS PY Budget (1,111,422)
(160,223)
Page 30 of 61
560.0--------------
-
Total Revenue Total Expenses Net Income Actual Student Enrollment
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
NEW VISIONS CHARTER HIGH SCHOOL FOR THE HUMANITIES�Budget / Operating Plan
2017-18
9,759,762 9,759,762 - 951,199 951,199 9,473,514 9,473,514 - (1,111,422) (1,111,422)
286,248 286,248 - (160,223) (160,223)
Total Year VARIANCE Original Revised
Original Revised Budget vs. Budget vs. Budget Budget Variance PY Budget PY Budget
DESCRIPTION OF ASSUMPTIONS�
Page 31 of 61
NEW VISIONS CHARTER HIGH SCHOOL FOR THE HUMANITIES�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
3,032,747 -
5,268 24,553
-
- - - -- - - -- - - -- - - -- - - -
TOTAL CURRENT ASSETS 3,062,568 - - - -
-PROPERTY, BUILDING AND EQUIPMENT, net - - - -
129,258OTHER ASSETS - - - -
TOTAL ASSETS 3,191,826 - - - -
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
145,175 -----
- - - -- - - -- - - -- - - -- - - -- - - -
TOTAL CURRENT LIABILITIES 145,175 - - - -
-LONG-TERM DEBT and NOTES PAYABLE, net current maturities - - - -
TOTAL LIABILITIES 145,175 - - - -
NET ASSETS Unrestricted Temporarily restricted
3,046,651 -
- - - -- - - -
TOTAL NET ASSETS 3,046,651 - - - -
TOTAL LIABILITIES AND NET ASSETS 3,191,826 - - - -
Page 32 of 61
THE HUMANITIES
- 1/1 - 3/31
Total Revenue Total Expenses Net Income Actual Student Enrollment
NEW VISIONS CHARTER HIGH SCHOOL FOR Budget / Operating Plan
2017-18 - 3,102,965 - - 3,278,654 - -- 2,514,361 - - 2,297,838 - -- 588,603 - - 980,816 - -- 560 - - 560 - -
*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 33 of 61
2,711,707 - 2,711,707 -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -
- 2,711,707 - - 2,711,707 - -391,258 - 391,258 -Special Education Revenue
Grants Stimulus DYCD (Department of Youth and Community Development) Other
NYC DoE Rental Assistance Other
TOTAL REVENUE FROM STATE SOURCES
- - - -- - - -- - - -- - - -- - - -
- 3,102,965 - - 3,102,965 - -
REVENUE FROM FEDERAL FUNDING IDEA Special Needs Title I Title Funding - Other School Food Service (Free Lunch)
- - 118,646 -- - 55,443 -- - 1,600 -- - - -
Grants Charter School Program (CSP) Planning & Implementation Other
- - - -- - - -
THE HUMANITIES
- 1/1 - 3/31
NEW VISIONS CHARTER HIGH SCHOOL FOR Budget / Operating Plan
2017-18�
- - - -- - - -- - - -- - - -- - - -- - - -- - - --
Other - - - -TOTAL REVENUE FROM FEDERAL SOURCES - - - - 175,689 - -
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 - 3,102,965
- - -- - - - - - -
- - 3,278,654 - -
Total Revenue - 3,102,965 - - 3,278,654 - -Total Expenses - 2,514,361 - - 2,297,838 - -Net Income - 588,603 - - 980,816 - -Actual Student Enrollment - 560 - - 560 - -
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 34 of 61�
THE HUMANITIES
- 1/1 - 3/31
Total Revenue Total Expenses Net Income Actual Student Enrollment
NEW VISIONS CHARTER HIGH SCHOOL FOR Budget / Operating Plan
2017-18 - 3,102,965 - - 3,278,654 - -- 2,514,361 - - 2,297,838 - -- 588,603 - - 980,816 - -- 560 - - 560 - -
*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 2nd Quarter - 10/1 - 12/31 3rd Quarter
Actual Current Budget Variance Actual
Current Budget Variance Actual
-------
40,549 - 40,549 -144,691 - 144,691 -
99,978 - 99,978 -28,325 - 28,325 -63,230 - 63,230 -67,983 - 67,983 -
- 444,755 - - 444,755 - -
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
---------
438,306 - 438,306 -34,464 - 75,581 -
- - - -16,480 - 18,540 -
251,746 - 251,746 -- - - -
103,229 - 103,229 -- - - -
- 844,224 - - 887,402 - -
NON-INSTRUCTIONAL PERSONNEL COSTS Nurse Librarian Custodian Security Other
TOTAL NON-INSTRUCTIONAL
------
- - - -- - - -- - - -- - - -- - - -
- - - - - - -
- 1,288,980 - - 1,332,157 - -SUBTOTAL PERSONNEL SERVICE COSTS -
PAYROLL TAXES AND BENEFITS Payroll Taxes Fringe / Employee Benefits Retirement / Pension
TOTAL PAYROLL TAXES AND BENEFITS
138,892 - 139,118 -176,050 - 176,338 -
88,789 - 88,934 -- 403,732 - - 404,390 - -
TOTAL PERSONNEL SERVICE COSTS - - 1,692,711 - - 1,736,547 - -Page 35 of 61
THE HUMANITIES
- 1/1 - 3/31
NEW VISIONS CHARTER HIGH SCHOOL FOR�Budget / Operating Plan�
2017-18�
CONTRACTED SERVICES Accounting / Audit - - 15,000 -Legal 5,000 - 7,000 -Management Company Fee 248,307 - 262,362 -Nurse Services - - - -Food Service / School Lunch 3,529 - 10,587 -Payroll Services 5,833 - 5,833 -Special Ed Services - - - -Titlement Services (i.e. Title I) - - - -Other Purchased / Professional / Consulting 39,400 - 65,900 -
TOTAL CONTRACTED SERVICES - 302,069 - - 366,682 - -
Total Revenue - 3,102,965 - - 3,278,654 - -Total Expenses - 2,514,361 - - 2,297,838 - -Net Income - 588,603 - - 980,816 - -Actual Student Enrollment - 560 - - 560 - -
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 36 of 61�
THE HUMANITIES
- 1/1 - 3/31
Total Revenue Total Expenses Net Income Actual Student Enrollment
NEW VISIONS CHARTER HIGH SCHOOL FOR Budget / Operating Plan
2017-18 - 3,102,965 - - 3,278,654 - -- 2,514,361 - - 2,297,838 - -- 588,603 - - 980,816 - -- 560 - - 560 - -
*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 2nd Quarter - 10/1 - 12/31 3rd Quarter
Actual Current Budget Variance 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
- - - -27,500 - 27,500 -
- - - -10,000 - 1,018 -12,500 - 10,000 -22,500 - 22,500 -10,290 - 10,290 -97,500 - 40,000 -
- - 5,000 -10,000 - 15,000 -15,000 - 7,500 -20,000 - 15,000 -
6,451 - 12,451 -4,360 - 5,000 -1,000 - - -4,000 - - -
11,500 - 20,000 -475 - 475 -
- - - -7,875 - 2,875 -
- 260,951 - - 194,609 - -
FACILITY OPERATION & MAINTENANCE Insurance Janitorial Building and Land Rent / Lease / Facility Finance Interest Repairs & Maintenance Equipment / Furniture Security Utilities
TOTAL FACILITY OPERATION & MAINTENANCE
51,130 - - -- - - -
22,500 - - -25,000 - - -50,000 - - -
- - - -- - - -
- 148,630 - - - - -
DEPRECIATION & AMORTIZATION RESERVES / CONTINGENCY
110,000 - - -- - - -
TOTAL EXPENSES - 2,514,361 - - 2,297,838 - -Page 37 of 61
THE HUMANITIES
- 1/1 - 3/31
NEW VISIONS CHARTER HIGH SCHOOL FOR�Budget / Operating Plan�
2017-18�
NET INCOME - 588,603 - - 980,816 - -
Total Revenue - 3,102,965 - - 3,278,654 - -Total Expenses - 2,514,361 - - 2,297,838 - -Net Income - 588,603 - - 980,816 - -Actual Student Enrollment - 560 - - 560 - -
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 38 of 61�
THE HUMANITIES
- 1/1 - 3/31
NEW VISIONS CHARTER HIGH SCHOOL FOR THE HUMANITIES
- 1/1 - 3/31
NEW VISIONS CHARTER HIGH SCHOOL FOR Budget / Operating Plan Budget / Operating Plan 2017-18
2017-18 Total Revenue - 3,102,965 - - 3,278,654 - -Total Expenses - 2,514,361 - - 2,297,838 - -Net Income - 588,603 - - 980,816 - -Actual Student Enrollment - 560 - - 560 - -
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 - 560 - - 560 - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -ALL OTHER School Districts: ( Count = 0 ) - - - - - - -
TOTAL ENROLLMENT - 560 - - 560 - -
REVENUE PER PUPIL - 5,541 - - 5,855 - -
EXPENSES PER PUPIL - 4,490 - - 4,103 - -
Page 39 of 61
NEW VISIONS CHARTER HIGH SCHOOLBudget / Operating
2017-18
3rd
Page 40 of 61
1,608,525 - - 1,769,618 -2,233,803 - - 2,427,512 -(625,277) - - (657,893) -
560 - - 560 -
4th Quarter - 4/1 - 6/30
Current Budget Variance Actual
Current Budget Variance
1,355,853 - 1,355,853 -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -
1,355,853 - - 1,355,853 -195,629 - 195,629 -
- - - -- - - -- - 47,055 -- - - -- - - -
1,551,482 - - 1,598,537 -
- - - -55,443 - 166,331 -
1,600 - 4,750 -- - - -
- - - -- - - -
FOR THE HUMANITIES 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
NEW VISIONS CHARTER HIGH SCHOOLBudget / Operating
2017-18
3rd
- - - -57,043 - - 171,081 -
- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - - -
1,608,525 - - 1,769,618 -
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
1,608,525 - - 1,769,618 -2,233,803 - - 2,427,512 -(625,277) - - (657,893) -
560 - - 560 -
4th Quarter - 4/1 - 6/30
Current Budget Variance Actual
Current Budget Variance
FOR THE HUMANITIES Plan
Quarter - 1/1 - 3/31
Page 41 of 61�
NEW VISIONS CHARTER HIGH SCHOOLBudget / Operating
2017-18
3rd
FOR THE HUMANITIES Plan
Total Revenue 1,608,525 - - 1,769,618 -Total Expenses 2,233,803 - - 2,427,512 -Net Income (625,277) - - (657,893) -Actual Student Enrollment 560 - - 560 -
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
-------
40,549 - 40,549 -144,691 - 144,691 -
99,978 - 99,978 -28,325 - 28,325 -63,230 - 63,230 -67,983 - 67,983 -
444,755 - - 444,755 -
438,306 - 438,306 -75,581 - 75,581 -
- - - -18,540 - 18,540 -
251,746 - 251,746 -- - - -
103,229 - 103,229 -- - - -
887,402 - - 887,402 -
- - - -- - - -- - - -- - - -- - - -- - - - -
1,332,157 - - 1,332,157 -
139,118 - 139,118 -176,338 - 176,338 -
88,934 - 88,934 -404,390 - - 404,390 -
1,736,547 - - 1,736,547 -
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 42 of 61
-
NEW VISIONS CHARTER HIGH SCHOOLBudget / Operating
2017-18
3rd
NEW VISIONS CHARTER HIGH SCHOOLBudget / Operating
2017-18
3,000 - 2,250 -6,000 - 7,000 -
128,721 - 141,604 -- - - -
10,587 - 10,587 -5,833 - 5,833 -
- - - -- - - -
79,400 - 128,739 -233,541 - - 296,013 -
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
1,608,525 - - 1,769,618 -2,233,803 - - 2,427,512 -(625,277) - - (657,893) -
560 - - 560 -
4th Quarter - 4/1 - 6/30
Current Budget Variance Actual
Current Budget Variance
FOR THE HUMANITIES Plan
Quarter - 1/1 - 3/31
FOR THE HUMANITIES Plan
Page 43 of 61�
NEW VISIONS CHARTER HIGH SCHOOLBudget / Operating
2017-18
3rd
FOR THE HUMANITIES Plan
Total Revenue 1,608,525 - - 1,769,618 -Total Expenses 2,233,803 - - 2,427,512 -Net Income (625,277) - - (657,893) -Actual Student Enrollment 560 - - 560 -
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 37,500 - 47,545 -Special Ed Supplies & Materials - - - -Textbooks / Workbooks 5,000 - 40,000 -Supplies & Materials other 12,500 - 15,000 -Equipment / Furniture 22,500 - 22,500 -Telephone 10,290 - 10,290 -Technology 35,000 - 76,627 -Student Testing & Assessment 20,000 - 17,013 -Field Trips 50,000 - 32,176 -Transportation (student) 15,000 - 12,500 -Student Services - other 10,000 - 60,600 -Office Expense 13,451 - 16,451 -Staff Development 5,000 - 5,400 -Staff Recruitment - - - -Student Recruitment / Marketing 4,000 - 2,000 -School Meals / Lunch 16,124 - 28,000 -Travel (Staff) 475 - 475 -Fundraising - - - -Other 6,875 - 8,375 -
TOTAL SCHOOL OPERATIONS 263,715 - - 394,952 -
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 2,233,803 - - 2,427,512 -Page 44 of 61
NEW VISIONS CHARTER HIGH SCHOOLBudget / Operating
2017-18
3rd
NEW VISIONS CHARTER HIGH SCHOOLBudget / Operating
2017-18
3rd
(625,277) - - (657,893) -
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
1,608,525 - - 1,769,618 -2,233,803 - - 2,427,512 -(625,277) - - (657,893) -
560 - - 560 -
4th Quarter - 4/1 - 6/30
Current Budget Variance Actual
Current Budget Variance
FOR THE HUMANITIES Plan
Quarter - 1/1 - 3/31
FOR THE HUMANITIES Plan
Quarter - 1/1 - 3/31
Page 45 of 61�
NEW VISIONS CHARTER HIGH SCHOOL FOR THE HUMANITIESBudget / Operating
2017-18
3rd
NEW VISIONS CHARTER HIGH SCHOOLBudget / Operating
2017-18
3rd
PlanFOR THE HUMANITIES Plan
Total Revenue 1,608,525 - - 1,769,618 -Total Expenses 2,233,803 - - 2,427,512 -Net Income (625,277) - - (657,893) -Actual Student Enrollment 560 - - 560 -
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
560 - - 560 -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -
560 - - 560 -
2,872 - - 3,160 -
3,989 - - 4,335 -
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
621448
TY
20---------------
2074
--
55--
49
461750
-
--
Page 47 of 61
NEW VISIONS CHARTER HIGH SCHOOL FOR THE HUMANITIES Budget / Operating Plan
2017-18 - - - 9,759,762 (9,759,762) - - 9,759,7 - - - 9,473,514 9,473,514 - - 9,473,5 - - - 286,248 (286,248) - - 286,2 - - - - -
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 -
- - - 8,135,120 (8,135,120) - - 8,135,1 - - - - - - -- - - - - - -- - - - - - -- - - - - - -- - - - - - -- - - - - - -- - - - - - -- - - - - - -- - - - - - -- - - - - - -- - - - - - -- - - - - - -- - - - - - -- - - - - - -- - - - - - -- - - 8,135,120 (8,135,120) - - 8,135,1 - - - 1,173,774 (1,173,774) - - 1,173,7
- - - - - - -- - - - - - -- - - 47,055 (47,055) - - 47,0 - - - - - - -- - - - - - -- - - 9,355,949 (9,355,949) - - 9,355,9
- - - 118,646 (118,646) - - 118,6 - - - 277,217 (277,217) - - 277,2 - - - 7,950 (7,950) - - 7,9 - - - - - - -
- - - - - - -- - - - - - -
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
-13
---------
62
621448
TY
NEW VISIONS CHARTER HIGH SCHOOL FOR THE HUMANITIES Budget / Operating Plan
2017-18 Total Revenue - - - 9,759,762 (9,759,762) - - 9,759,7 Total Expenses - - - 9,473,514 9,473,514 - - 9,473,5 Net Income - - - 286,248 (286,248) - - 286,2 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 - - - - - - -
- - - 403,813 (403,813) - - 403,8 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 - - - 9,759,762 (9,759,762) - - 9,759,7
Page 48 of 61
94651100203121
2307
-0085
-15
-30
------
51
45659001
52
621448
TY
- - - 162,194 162,194 - - 162,1 - - - 578,765 578,765 - - 578,7 - - - 399,911 399,911 - - 399,9 - - - 113,300 113,300 - - 113,3 - - - 252,920 252,920 - - 252,9 - - - 271,931 271,931 - - 271,9 - - - 1,779,021 1,779,021 - - 1,779,0
1,753,2 261,2
72,1 1,006,9
412,9
3,506,4
5,285,4
556,2 705,0 355,5
1,616,9
6,902,3
-------
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
NEW VISIONS CHARTER HIGH SCHOOL FOR THE HUMANITIES Budget / Operating Plan
2017-18 - - - 9,759,762 (9,759,762) - - 9,759,7 - - - 9,473,514 9,473,514 - - 9,473,5 - - - 286,248 (286,248) - - 286,2 - - - - -
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
---------
---------
---------
---------
1,753,223 261,207
-72,100
1,006,985 -
412,915 -
3,506,430
1,753,223 261,207
-72,100
1,006,985 -
412,915 -
3,506,430
---------
---------
NON-INSTRUCTIONAL PERSONNEL COSTS ------
Nurse�Librarian�Custodian�Security�Other�
TOTAL NON-INSTRUCTIONAL
------
------
------
------
------
------
------
- - - 5,285,451 5,285,451 - -SUBTOTAL PERSONNEL SERVICE COSTS -
PAYROLL TAXES AND BENEFITS - - - 556,245 556,245 - -Payroll Taxes
Fringe / Employee Benefits - - - 705,065 705,065 - -- - - 355,590 355,590 - -Retirement / Pension - - - 1,616,901 1,616,901 - -TOTAL PAYROLL TAXES AND BENEFITS
TOTAL PERSONNEL SERVICE COSTS - - - - 6,902,352 6,902,352 - -Page 49 of 61
500094
-9032
--
3905
621448
TY
NEW VISIONS CHARTER HIGH SCHOOL FOR THE HUMANITIES Budget / Operating Plan
2017-18 Total Revenue - - - 9,759,762 (9,759,762) - - 9,759,7 Total Expenses - - - 9,473,514 9,473,514 - - 9,473,5 Net Income - - - 286,248 (286,248) - - 286,2 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
- - - 20,250 20,250 - - 20,2 Legal Accounting / Audit
- - - 25,000 25,000 - - 25,0 Management Company Fee - - - 780,994 780,994 - - 780,9 Nurse Services - - - - - - -Food Service / School Lunch - - - 35,290 35,290 - - 35,2 Payroll Services - - - 23,332 23,332 - - 23,3 Special Ed Services - - - - - - -Titlement Services (i.e. Title I) - - - - - - -Other Purchased / Professional / Consulting - - - 313,439 313,439 - - 313,4
- - - 1,198,305 1,198,305 - - 1,198,3 TOTAL CONTRACTED SERVICES
Page 50 of 61
-45
-180000602713760000046000002400
-0027
30-
000000
--
30
00-
14
621448
TY
Page 51 of 61
- - - - - - -- - - 140,045 140,045 - - 140,0 - - - - - - -- - - 56,018 56,018 - - 56,0 - - - 50,000 50,000 - - 50,0 - - - 90,000 90,000 - - 90,0 - - - 41,160 41,160 - - 41,1 - - - 249,127 249,127 - - 249,1 - - - 42,013 42,013 - - 42,0 - - - 107,176 107,176 - - 107,1 - - - 50,000 50,000 - - 50,0 - - - 105,600 105,600 - - 105,6 - - - 48,804 48,804 - - 48,8 - - - 19,760 19,760 - - 19,7 - - - 1,000 1,000 - - 1,0 - - - 10,000 10,000 - - 10,0 - - - 75,624 75,624 - - 75,6 - - - 1,900 1,900 - - 1,9 - - - - - - -- - - 26,000 26,000 - - 26,0 - - - 1,114,227 1,114,227 - - 1,114,2
- - - 51,130 51,130 - - 51,1 - - - - - - -- - - 22,500 22,500 - - 22,5 - - - 25,000 25,000 - - 25,0 - - - 50,000 50,000 - - 50,0 - - - - - - -- - - - - - -- - - 148,630 148,630 - - 148,6
- - - 110,000 110,000 - - 110,0 - - - - - - -
- - - 9,473,514 9,473,514 - - 9,473,5
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
NEW VISIONS CHARTER HIGH SCHOOL FOR THE HUMANITIES Budget / Operating Plan
2017-18 - - - 9,759,762 (9,759,762) - - 9,759,7 - - - 9,473,514 9,473,514 - - 9,473,5 - - - 286,248 (286,248) - - 286,2 - - - - -
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 -
48
621448
TY
- - - 286,248 (286,248) - - 286,2
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
NEW VISIONS CHARTER HIGH SCHOOL FOR THE HUMANITIES Budget / Operating Plan
2017-18 - - - 9,759,762 (9,759,762) - - 9,759,7 - - - 9,473,514 9,473,514 - - 9,473,5 - - - 286,248 (286,248) - - 286,2 - - - - -
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 52 of 61�
621448
TY
NEW VISIONS CHARTER HIGH SCHOOL FOR THE HUMANITIES
Total Revenue Total Expenses Net Income Actual Student Enrollment
----
----
NEW VISIONS CHARTER HIGH SCHOOL FOR THE HUMANITIES Budget / Operating Plan
2017-18 - 9,759,762 (9,759,762) - - 9,759,7 - 9,473,514 9,473,514 - - 9,473,5 - 286,248 (286,248) - - 286,2 - - -
Budget / Operating Plan 2017-18
*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 -
TOTALS AND VARIANCE ANALYSIS
- - - - - -- - - - - -- - - - - -- - - - - -- - - - - -- - - - - -- - - - - -- - - - - -- - - - - -- - - - - -- - - - - -- - - - - -- - - - - -ALL OTHER School Districts: ( Count = 0 )
TOTAL ENROLLMENT --
--
--
--
--
REVENUE PER PUPIL - - - - -
EXPENSES PER PUPIL - - - - -
Page 53 of 61
NEW VISIONS CHARTER HIGH SCHOOL FOR THEBudget / Operating Plan
2017-18
TOTALS AND VARIANCE ANALYSIS
HUMANITIES�
Total Revenue Total Expenses Net Income Actual Student Enrollment
(9,759,762) 9,473,514 (286,248)
----
---
*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 54 of 61
Actual�vs.�
Original�Budget TY�
(8,135,120) ---------------
(8,135,120) (1,173,774)
--
(47,055) --
(9,355,949)
(118,646) (277,217)
(7,950) -
--
PY Actual (PY TY / No. of
COMPLETED Actual CY Quarters
------------------
------
----
--
Actual CY�vs.�
Actual PY�
------------------
------
----
--
Quarters
NEW VISIONS CHARTER HIGH SCHOOL FOR THEBudget / Operating Plan
2017-18
TOTALS AND VARIANCE ANALYSIS
HUMANITIES�
- - -(403,813) - -
- - -- - -- - -- - -- - -- - -- - -- - -- - -
(9,759,762) - -
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
(9,759,762) - -9,473,514 - -(286,248) - -
-
Actual vs.
Original Budget TY
PY Actual (PY TY / No. of
COMPLETED Actual CY
Actual CY vs.
Actual PY
Page 55 of 61�
Quarters
NEW VISIONS CHARTER HIGH SCHOOL FOR THEBudget / Operating Plan
2017-18
TOTALS AND VARIANCE ANALYSIS
HUMANITIES�
Total Revenue Total Expenses Net Income Actual Student Enrollment
(9,759,762) - -9,473,514 - -(286,248) - -
-
*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
162,194 - -578,765 - -399,911 - -113,300 - -252,920 - -271,931 - -
1,779,021 - -
1,753,223 - -261,207 - -
- - -72,100 - -
1,006,985 - -- - -
412,915 - -- - -
3,506,430 - -
- - -- - -- - -- - -- - -- - -
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
------
5,285,451 - -
556,245 - -705,065 - -355,590 - -
1,616,901 - -
6,902,352 - -
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 56 of 61
-
-
Quarters
NEW VISIONS CHARTER HIGH SCHOOL FOR THEBudget / Operating Plan
2017-18
TOTALS AND VARIANCE ANALYSIS
NEW VISIONS CHARTER HIGH SCHOOL FOR THEBudget / Operating Plan
2017-18
HUMANITIES�
20,250 - -25,000 - -
780,994 - -- - -
35,290 - -23,332 - -
- - -- - -
313,439 - -1,198,305 - -
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
(9,759,762) - -9,473,514 - -(286,248) - -
-
Actual vs.
Original Budget TY
PY Actual (PY TY / No. of
COMPLETED Actual CY
Actual CY vs.
Actual PY
HUMANITIES
Page 57 of 61�
Quarters
NEW VISIONS CHARTER HIGH SCHOOL FOR THEBudget / Operating Plan
2017-18
TOTALS AND VARIANCE ANALYSIS
HUMANITIES�
Total Revenue (9,759,762) - -Total Expenses 9,473,514 - -Net Income (286,248) - -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�
-140,045
-56,018 50,000 90,000 41,160
249,127 42,013
107,176 50,000
105,600 48,804 19,760
1,000 10,000 75,624
1,900 -
26,000 1,114,227
51,130 -
22,500 25,000 50,000
--
148,630
110,000 -
9,473,514
PY Actual (PY TY / No. of
COMPLETED Actual CY
---------------------
--------
--
-
Actual CY�vs.�
Actual PY�
---------------------
--------
--
-Page 58 of 61
Quarters
NEW VISIONS CHARTER HIGH SCHOOL FOR THEBudget / Operating Plan
2017-18
TOTALS AND VARIANCE ANALYSIS
NEW VISIONS CHARTER HIGH SCHOOL FOR THEBudget / Operating Plan
2017-18
TOTALS AND VARIANCE ANALYSIS
HUMANITIES�HUMANITIES�
(286,248) - -
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
(9,759,762) - -9,473,514 - -(286,248) - -
-
Actual vs.
Original Budget TY
PY Actual (PY TY / No. of
COMPLETED Actual CY
Actual CY vs.
Actual PY
Page 59 of 61�
Quarters
NEW VISIONS CHARTER HIGH SCHOOL FOR THE HUMANITIESBudget / Operating Plan
2017-18
TOTALS AND VARIANCE ANALYSIS
NEW VISIONS CHARTER HIGH SCHOOL FOR THEBudget / Operating Plan
2017-18
TOTALS AND VARIANCE ANALYSIS
HUMANITIES�
-Total Revenue (9,759,762) - --Total Expenses 9,473,514 - --Net Income (286,248) - -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
NEW VISIONS CHARTER HIGH SCHOOL FOR THE HUMANITIES 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 CDEFGEHIJ7897:9;7<8J=J>F?GJ@AHFGEHIJ789;79;7<8
BGFCJFDDE??JEDJ@?EJ?DDEFFJCFDJFGJCEGGEGJEHJGFCFEI
STJUVHHRFGJLWOHXJYRZPRHJ[F\WHZOG]WF
JD@?GE E KFGE
LGFMF NHHDE? ?
OE?MGME PJEP GQE REFDH
CEGGM GGEE NHHMFMFGM EP?
SEGMPT UEGC EDJOED Rcd >Fe?f Bg9KI
< OEGED CFPGMFF E
JD@?GE E9UEG CED
gE?
; KFPDc kDE?? GFP
CQFMD9 REFDH ODE?MHE PG
gE?
H nDEHEDM Do >EDc
JD@?GE E9UEG CED
gE?
I CFDEF p>MFMq>cPGEP
JD@?GE E9UEG CED
gE?
NDEFJEH L?AEDGM ?E@ FPH9ED NHHMGME PFF AEFEJFG BDQEEF BAFDEP G@J?GFHH GEGC ED@ EGDCI
R@?MPE ??
lMTQED LH@DFG MEP@ NDG?
R@?MPE ??
K@GCE DJEH JEDG? BEDDEH FPH >EPTGQ EH LFDQ BEPDF@H E EFEDGME PJHFGE FPH GEDG E?AMDFG MEPI
<@JH cEFD? B<;9<I9 <:d <;9H<9 <HI
<@JH gEFD?B;9;;9< Fd <;9H<9 <mI
<@JH cEFD? B<;9:9< Fd <;9H<9 <mI
<@JH gEFD?B<9<<9< Fd <;9H<9 <mI
K@GCE DJEH REFDH UGT? NGGEPH EH H@DMPT ;7<Fd <8f
<7
<;
:JED FE??
<7
12324
8
:
F
H
m
<7
<<
<;
<H
<I
<:
<F
<8
<H
<m
;7
BGFDc UFDGMP
UMDQFE F KFGQFP
BEFMPF rDCMPF
LHPF SETF
sMPHDF tMGEo
JDEF?@ DED
JD@?GE E9UEG CED
JD@?GE E9UEG CED
JD@?GE E9UEG CED
JD@?GE E9UEG CED
gE? nMPFPD E@JKEPd ODEHMG
gE?
gE? >ETFF@ KEPd ODEHMG
gE? BDQEEF >EFHED @JL>>?
gE? nMPFPD E
<@JH gEFD?B:9<H9< :d <;9H<9 <HI
<@JH gEFD?BI9;I9< 8d <;9H<9 ;7I
<@JH gEFD?B;9;;9< Fd <;9H<9 <mI
<@JH gEFD?B<9<<9< Fd <;9H<9 <mI
<@JH gEFD?B<9<<9< Fd <;9H<9 <mI
m
:JED FE??
m
F
m
52324
^TJNWGOQJ_VZPRHJW\JYRZPRH`JWF m
aVFRJbcdJ^cSe
bTJNWGOQJ_VZPRHJW\JYRZPRH` ;
aW]F]FfJGgRJLWOHXJ^cSehSiJjkgWWQ lROH
mTJNWGOQJ_VZPRHJW\JYRZPRH` ;
nRoOHG]FfJGgRJLWOHXJXVH]FfJGgR
^cSehSiJjkgWWQJlROH
gTJ_VZPRHJW\JhWG]FfJYRZPRH` m
^cSehSidJO`J`RGJPIJGgRJPIhQOi`d HR`WQVG]WFJWHJZ]FVGR`
eTJ_VZPRHJW\JLWOHXJYRRG]Ff` <;
UWFXVkGRXJ]FJGgRJ^cSehSiJjkgWWQ lROH
iTJ_VZPRHJW\JLWOHXJYRRG]Ff` <;
jkgRXVQRXJ\WHJGgRJ^cSihSj
jkgWWQJlROH
NgOFkJIWVT
42324
EFGHIJKKJEFHLMMNOFGJPFQJROGOFGSLFJLTJUVOWSPM XLVYMPGSLFZ LMNOPQRSMOpSqPrstusturvs
wxNOyQzO{|xNP}|yP~pR|yO{x�P�xy|���pxOPMxSP~pOpxO{|xP�OyMOp�{pN
�pNzy{�pPO�pPp}}|yONPO�pPz�MyOpyPNz�||�P�MNP�MSpP{xPurv��urvsPO|�MySP�ppO{x�POMy�pONPO|PMOOyMzOPMxSypOM{xPpxy|���pxOP|}PNOQSpxONP�{O�PS{NM�{�{O{pN�P�x��{N�P�Mx�QM�pP�pMyxpyN�PMxSPNOQSpxONP��|PMyppz|x|�{zM���PS{NMS�MxOM�pS�PwxPMSS{O{|x�PSpNzy{�pPO�pPNz�||�”NPR�MxNP}|yP�ppO{x�P|yP�M„{x�PRy|�ypNN
O|�MySP�ppO{x�P{ONPpxy|���pxOPMxSPypOpxO{|xPOMy�pONP{xPurvs�urv‟�
ROWHYSGNOFG[\GGHPWGSLFJETTLHGZJ]L^PHQJ_OOGSF`J]PH`OGZ
�pNzy{�pP�}}|yONP†|�MySP‡ppO{x�P~pzyQ{O�pxO†My�pONPurv��vs•
․‥‡PzMyy{pSP|QOPp…OpxN{�pP|QOypMz�PO|z|��Qx{O�PNz�||�PS{NOy{zOPvrPMxSPO�pNQyy|QxS{x�PS{NOy{zONPO|P{x}|y�P}M�{�{pNPMxSz|��Qx{O�P�p��pyNPM�|QOPO�pPNz�||�PMxSO�pPMS�{NN{|xNPRy|zpNN�P~pzyQ{O�pxONOyMOp�{pNP�pypPz|�Ryp�pxN{�pPMxSP{xz�QSpSN|�pP|}PO�pP}|��|�{x�qPRMyO{z{RMO{|xP{xPO�pz{O��{SpPMxSP�|y|Q��P�{SpP�{��PNz�||�P}M{yN�|NOpSP��PO�pP�pRMyO�pxOP|}P�SQzMO{|x��{SS�pPNz�||�P|QOypMz��PS{ypzOP�M{�{x�zM�RM{�xNPO|P|�pyPvs�rrrPp{��O�P�yMSpyNypN{S{x�P{xPO�pP‧y|x…�PNOyppOP|QOypMz���|NO{x�P|}P|RpxP�|QNpNPMxSPRMyO{z{RMO{|xP{x�|zM�Pz|��Qx{O�Pp�pxONPNQz�PMNP}M{yNPMxSRypNpxOMO{|xNPMOP�|zM�PxpO�|y„NP|}z|��Qx{O���MNpSP|y�Mx{MO{|xNPMxSPN|z{M�Npy�{zpPxpO�|y„N�P․‥‡P�MNP�Q{�OPyp�MO{|xN�{RN�{O�P}ppSpyP�{SS�pPNz�||�NPMxSPz|��Qx{O��MNpSP|y�Mx{MO{|xNP|�pyPO�pP�pMyN�P․‥‡z|xxpzOpSP�{O�PNp�pyM�P�{SS�pPNz�||�N{xz�QS{x�P‡�Pu�P‡�P�P‡�PvPMxS��|�{|yPzMSp���P�Qy{x�PO�pNpP�{N{ON�P․‥‡
�z|x|� RypNpxOpSPO|P}M�{�{pNPMxSP‣MypxO�†pMz�py{zM��� {{MONP�O}�PSpOzpxx|zPNMP��p�PNMP�Npzxpyp{x|�
�|�pP|}PO�pP�{N{ONPM��|�pSP}|yP}Mzp�O|�}MzpxOM�pS �{NMS�M
z|xOMzOP��{z�P}Mz{�{OMOpNPpx�M�p�pxOP�{O�}M�{�{pNP|}P�{��PxppSPNOQSpxONP��|P�M�P�M�pNRpz{}{zP QpNO{|xNPM�|QOPNQRR|yONPMxSRy|�yM�NP|}}pypSPMOP․‥‡�PSS{O{|xM����PO�pPNz�||�P�|NOpSP{x}|y�MO{|xNpNN{|xNPMxSP|RpxP�|QNpNPO|P}QyO�pyP{x}|y�
�pNzy{�pP‣�MxNP†|�MySP‡ppO{x�P~pzyQ{O�pxO†My�pONPurvs�v‟•
†|P�ppOPypzyQ{O�pxOPOMy�pONP}|yPurvs�urv‟�․‥‡Pp…pzQOpSPN{�{�MyP|QOypMz�PNOyMOp�{pNPO|O�MOP|}PO�pPRyp�{|QNP�pMy�P†�pP}|��|�{x�|QOypMz�PNOyMOp�{pNP�pypPRMyO{zQ�My��P�p�R}Q�{xPypzp{�{x�PMPNQ�NOMxO{M�PxQ��pyP|}MRR�{zMO{|xN�P{xz�QS{x�PO�|NpP��|PMyppz|x|�{zM���PS{NMS�MxOM�pSqPRMyO{z{RMO{|xP{xO�pPz{O��{SpPMxSP�|y|Q��P�{SpP�{��PNz�||�}M{yNP�|NOpSP��PO�pP�pRMyO�pxOP|}P�SQzMO{|x��{SS�pPNz�||�P|QOypMz�PMxSPS{ypzOP�M{�{x�zM�RM{�xNPO|P|�pyPvs�rrrPp{��O�P�yMSpyNypN{S{x�P{xPO�pP‧y|x…�P․‥‡PM�N|PQO{�{pNzQyypxOP}M�{�{pNPMNPMPNOyMOp��PO|P�p�RPpx�M�pR|OpxO{M�P}M�{�{pNP{xPO�pPMRR�{zMO{|xPMxSpxy|���pxOPRy|zpNN�P
SS{O{|xM����P․‥‡P�MNP}|QxSP|RpxP�|QNpNMxSPNz�||�PO|QyNPO|P�pPp}}pzO{�pP{xPypzyQ{O{x�NRpz{M�P�y|QRNP�pzMQNpP{OPM��|�NP}M�{�{pNPO|MN„P QpNO{|xNPMxSP}pp�P�|ypPz|xxpzOpSPO|O�pPNOM}}�P․‥‡P|RpyMO{|xM�PMxSP{xNOyQzO{|xM�NOM}}PRMyO{z{RMOpSPMOPpMz�PNz�||���MNpSPp�pxO��pypP}M�{�{pNPypzp{�pP{x}|y�MO{|xPyp�MyS{x�O�pPMRR�{zMO{|xPRy|zpNNPMxSP�pypPRy|�{SpSMNN{NOMxzpP{}PxppSpS�P․‥‡PRy|�|OpSP|Rpx�|QNpPp�pxONPMOPM��P|QOypMz�Pp�pxONO�y|Q��|QOPO�pPypzyQ{O�pxOPNpMN|x�P
12324
}M�{�{pNPMxSPO�pPz|��Qx{O�PM�|QOPO�pPNz�||�MxSPO�pPMS�{NN{|xNPRy|zpNN�P��P{x}|y�MO{|xNpNN{|xNPMxSP|RpxP�|QNpNP{xz�QSpSPO�pS{NNp�{xMO{|xP|}PypzyQ{O�pxOP�MOpy{M�N�pxy|���pxOPMRR�{zMO{|xN�PMP QpNO{|xPMxSMxN�pyPRpy{|S�PMPNz�||�PO|QyPMxSP{xS{�{SQM�z|xNQ�OMO{|xP�{O�P}M�{�{pNP��|PMyp{xOpypNOpS�P†�pNpPMypP�p�SPMOP․‥‡PMxSPMypRQ��{z{pSP�{Sp��PO�y|Q��PO�pPS{NNp�{xMO{|x|}P}��pyNPMxSPR|NOzMySNPO|P}M�{�{pNPMNP�p��PMNO�pPNz�||�”NP�p�RM�p‰�OORqtt����xp��{N{|xN�|y�t․‥‡•P|xPO�pxpO�|y„”NP�p�N{OpP��{z�Pypzp{�pNP|�pyv�rrrP�{ONPSQy{x�PO�pPypzyQ{O�pxOPNpMN|x�‱M�{�{pNP�pypPM�N|Ppxz|QyM�pSPO|P�{N{OPO�pNz�||�PO|PNppPz�MNNpNP{xPMzO{|xPMxSP�ppOzQyypxO��Ppxy|��pSPNOQSpxON�
․‥‡PO||„PMSS{O{|xM�PNOpRNPO|PMOOyMzOP�x��{N��Mx�QM�pP�pMyxpyNP‰�LLN•P��PzMyy�{x�P|QOz|�Ryp�pxN{�pP|QOypMz�P�{O�{xPz|��Qx{O�Nz�||�PS{NOy{zOPvrPMxSPO�pPNQyy|QxS{x�S{NOy{zONP|}P�PvvPMxSPvu�P․‥‡PzMx�MNNpSxp{���|y�||SNPxpMyPO�pPNz�||�PMxSP�|NOpSOM��pNP{xPNOyMOp�{zP�|zMO{|xNP�{„pP‱|yS�M�~|MSPO|PMxN�pyP QpNO{|xNPMxSPpxz|QyM�p}M�{�{pNPO|PMRR���P․‥‡PM�N|P�pxp}{OpSP}y|�″p�P‴{N{|xN”Pp…OpxN{�pPxpO�|y„P|}PM�pxz{pNMxSP|y�Mx{MO{|xNPO�MOPNQRR|yOPMxSP{xOpyMzO�{O�PO�pNpP�y|QRNP|}PNOQSpxON�P″p�P‴{N{|xNzypMOpSPMPSMOM�MNpP|}P|�pyPurrPRMyOxpy|y�Mx{MO{|xNPO�MOPNQRR|yONP}M�{�{pNO�y|Q��|QOPO�pP‧y|x…PMxSP″‶x}SQ�zx}P��|y�Mx{MO{|xNPO�MOPRy|�{SpPN|z{M�PNpy�{zpNPO|�{��PxppSP}M�{�{pNPNQz�PMNPO�|NpP{xPO�pP}|NOpyzMypPMxSPN�p�OpyPN�NOp�N�PMxSPz|xxpzOpS�{O�PO�p�P�{MP�M{�{x�NPO|PRy|�|OpP․‥‡MRR�{zMO{|xNPMxSP{x}|y�MO{|xPM�|QOP|QyypzyQ{O�pxOPRy|zpNN�PwxP|ySpyPO|PypMz�P|QOPO|P}M�{�{pNP}|yP��|��x��{N�P{NPx|OPO�p{yPRy{�My�P�Mx�QM�pPMxSNOQSpxONP�{O�Pw�‣N�P″p�P‴{N{|xN�z|��M�|yMO{x�P�{O�P․‥‡�PSp�p�|RpSP}M�{����x��{N� }y{pxS��PMxSPMzzpNN{��pP{x}|y�MO{|xPyp�MyS{x�LMx�QM NQRR|yOPNpy�{zpNP{xPR�MzpP}|yP․‥‡PNOQSpxON��p †�pP�y|z�Qyp�P�py�{x�P|QyP�OQSpxONqP�x��{N�LpMyxpy LMx�QM�pPLpMyxpyNP‰�LLN•PMxSPNOQSpxONP�{O�N wxS{�{SQM�{pSP�SQzMO{|xP‣�MxNP‰w�‣•P|y�pzO{|xPrPR�MxNP{NPMxPp…M�R�pP|}PO�{NP�|y„�†�{NP�y|z�QypP|QO�{xpNPO�pP″p�P‴{N{|xNxpO�|y„P�Q{S{x�PRy{xz{R�pNP}|yPNQRR|yO{x�P|QyNOQSpxONPMxSPNQRR|yONP�pP�M�pP{xPR�Mzp�NQz�PMNP�{�{x�QM�Pp�pzO{�pN�P{xOp�yMOpSPz|�
OP․‥‡�P�pPNppPpxy|���pxOPMxSPypOpxO{|xPMNMPRy{|y{O��PMxSPMNPNQz�PO�pPRMypxOPz||yS{xMO|y�MNPz|xO{xQpSP|�pyNpp{x�PMxSPp…pzQO{x�․‥‡”NPypzyQ{O�pxOPMxSP�My„pO{x�Pp}}|yON�†�pPRMypxOPz||yS{xMO|yP{NPNQRpy�{NpSP��PO�pS{ypzO|yP|}PNz�||�P|RpyMO{|xNP‰��′•PMxSNQRR|yOpSP��PO�pP″p�P‴{N{|xNPxpO�|y„PSQy{x��|xO���Pz�pz„�{xNPMxSP QMyOpy��PxpO�|y„�ppO{x�N�P†�{NPOpM��PM�|x�P�{O�PO�pP��′P{NypNR|xN{��pP}|yP�ppO{x�PM��Ppxy|���pxOOMy�pONPMxSPz|xO{xQ|QN��Pz|��Qx{zMO{x��{O�P}M�{�{pNP}y|�PO�pP�M{O�{NOPMNPNpMON�pz|�pPM�M{�M��p‵PQxO{�P․‥‡P{NP}Q���Ppxy|��pS�
wxPMSS{O{|xPO|PO�pPNOyMOp�{pNP|QO�{xpPM�|�p�․‥‡PO||„PMSS{O{|xM�PNOpRNPO|PpxNQypPO�MOP�LLNOQSpxONP„xp�P|}PO�pPNz�||�PMxSP�pyppxz|QyM�pSPO|PMRR���P†�{NP{xz�QSpSz|xxpzO{x�P�{O�P�{SS�pPNz�||�NP{xPS{NOy{zOPvrMxSPM��PNQyy|QxS{x�PS{NOy{zON�P{xz�QS{x�PO�|Np��{�pP�{��P�LLPR|RQ�MO{|xN�PSS{O{|xM���P�ppxNQypSPO�MOPM��P|QOypMz�P�MOpy{M�NP�pypM�M{�M��pP{xP�RMx{N��P‡|NOP{�R|yOMxO���P|QyMRR�{zMO{|xP{NPM�M{�M��pP{xPx{xpP�Mx�QM�pN‰�x��{N��P�RMx{N��PyM�{z�P‥ySQ�P~QNN{Mx�‷|ypMx�P․M{O{MxP•pNpx}�PSxMP�zxpy‱P�p�|pyO�y|Q��PO�pP″‶x|��|PN”ypOxpPypOyM�PRR�{zMO{|xPO|PpxNQypPO�MOPx|x��x��{N�NRpM„{x�P}M�{�{pNP�M�pPMzzpNNPO|PMRR��PO|P|QyNz�||��P‱QyO�py�|yp�P․‥‡P�pxp}{ONP}y|�PMzQyMOpSPSMOM�MNpP|}P|�pyPurrPRMyOxpy|y�Mx{MO{|xNPO�MOPNQRR|yONP}M�{�{pNO�y|Q��|QOPO�pP‧y|x…PMxSP″‶x}SQ�zx}P��|y�Mx{MO{|xNPO�MOPRy|�{SpPN|z{M�PNpy�{zpNPO|�{��PxppSP}M�{�{pNPNQz�PMNPO�|NpP{xPO�pP}|NOpy
52324
OpMz�{x�P�|Sp�P‰wx|}OMzQSpP�M}zpRNPSxMP•†OpMz�pyPNQRR|yOPNpy�{zpNP‰��†��•�P†�{N�y|z�QypP�MNP�ppxPOyMxN�MOpSP{xO|P�RMx{N��‱ypxz��PMxSP․M{O{MxPpOMO}�}zM{P|OPp�|pyMzzpNN{�{�{O�P}|yP}M�{�{pN�P․‥‡P}|QxSPO�p�y|z�QypPRMyO{zQ�My��PQNp}Q�PSQy{x�P|QOypMz�p�pxONPNQz�PMNPz{O��{SpPMxSP�|y|Q��P�{��Nz�||�P}M{yNPMNP{OPRy|�|OpSPz|x�pyNMO{|x�pO�ppxPNz�||�PNOM}}PMxSPRy|NRpzO{�p}M�{�{pNP|}P�{��PxppSPNOQSpxON�wxPMSS{O{|xPO|PO�pPypzyQ{O�pxOPNOyMOp�{pN|QO�{xpSPM�|�p�P|QyPMRR�{zMO{|xP�MNPM�M{�M��p{xPx{xpP�Mx�QM�pNP‰�x��{N��P�RMx{N��PyM�{z�‥ySQ�P~QNN{Mx�P‷|ypMx�P․M{O{MxPzxpy‱P�p�|py�MxSPypOyM�P‶″Pp�OP��Q|y�OP•pNpx}�RR�{zMO{|xPO|PpxNQypPO�MOPx|��|PN”ypOxpx|x��x��{N�PNRpM„{x�P}M�{�{pNP�M�pPMzzpNNPO|MRR��PO|P|QyPNz�||��
wxPMSS{O{|xPO|PO�pPypzyQ{O�pxOPNOyMOp�{pN|QO�{xpSPM�|�p�P�pPz|xSQzOpSPOMy�pOpS|QOypMz�PO|P�{SS�pPNz�||�NP�{O�P�{��xQ��pyNP|}PNOQSpxONP�{O�PS{NM�{�{O{pNPMNP�p��MNPRy|�{SpSP{x}|y�MO{|xP��P�M{�PMxSPp�M{�PO|MP�{NOP|}P|�pyPurrPz|xOMzONPO�MOPNRpz{}{zM����|y„P�{O�POMy�pOPR|RQ�MO{|xNPNQz�PMN~pN|QyzpNP}|yPP�NSpp″P�M}zpR�P�O}�PxpyS�}�NPSpNzy{�pSPM�|�p�P{xP|ySpyPO|PypMz�P|QOPO|}M�{�{pNP}|yP�{O�PNOQSpxONP�{O�Pw�‣N�P″p�‴{N{|xN�Pz|��M�|yMO{x�P�{O�P․‥‡�PSp�p�|RpS}M�{���}y{pxS��PMxSPMzzpNN{��pP{x}|y�MO{|xyp�MyS{x�PNQRR|yOPNpy�{zpNP{xPR�MzpP}|yP․‥‡NOQSpxON�P†�pP�y|z�Qyp�P�py�{x�P|Qy�OQSpxONqP�x��{N�PLMx�QM�pPLpMyxpyNP‰�LLN•MxSPNOQSpxONP�{O�PwxS{�{SQM�{pSP�SQzMO{|x‣�MxNP‰w�‣•P|yP�pzO{|xPrPR�MxNP{NPMx
NP�{O��OQSpxO
p…M�R�pP|}PO�{NP�|y„�P†�{NP�y|z�QypP|QO�{xpN�{NM�{�{O O�pP″p�P‴{N{|xNPxpO�|y„P�Q{S{x�PRy{xz{R�pN{pN }|yPNQRR|yO{x�P|QyPNOQSpxONPMxSPNQRR|yONP�p
�M�pP{xPR�Mzp�PNQz�PMNP�{�{x�QM�Pp�pzO{�pN�{xOp�yMOpSPz|�OpMz�{x�P�|Sp�P‰wSxMP•†NRpz{M�PpSQzMO{|xPOpMz�pyPNQRR|yOPNpy�{zpN‰��†��•�P†�{NP�y|z�QypP�MNP�ppxPOyMxN�MOpS{xO|P�RMx{N��P‱ypxz��PMxSP․M{O{MxP|OPp�|py}Mz{�{OMOpPMzzpNN{�{�{O�P}|yP}M�{�{pN�P․‥‡}|QxSPO�pP�y|z�QypPRMyO{zQ�My��PQNp}Q�PSQy{x�|QOypMz�Pp�pxONPNQz�PMNPz{O��{SpPMxS�|y|Q��P�{��PNz�||�P}M{yNPMNP{OPRy|�|OpSz|x�pyNMO{|xP�pO�ppxPNz�||�PNOM}}PMxSRy|NRpzO{�pP}M�{�{pNP|}P�{��PxppSPNOQSpxON�†�{NP�y|z�QypP�MNPM�N|PQNpSPSQy{x�PO�p�{SS�pPNz�||�P{x}|y�MO{|xPNpNN{|xN�P}M{yNPMxSMOPz|��Qx{O���MNpSP}|yQ�NPNQz�PMNPO�p
zMypPMxSPN�p�OpyPN�NOp�N�PMxSPz|xxpzOpS�{O�PO�p�P�{MP�M{�{x�NPO|PRy|�|OpP․‥‡MRR�{zMO{|xNPMxSP{x}|y�MO{|xPM�|QOP|QyypzyQ{O�pxOPRy|zpNN�
wxPMSS{O{|xPO|PO�pPNOyMOp�{pNP|QO�{xpPM�|�p�․‥‡PO||„PMSS{O{|xM�PNOpRNPO|PpxNQypPO�MONOQSpxONP�{O�PS{NM�{�{O{pNP„xp�P|}PO�pPNz�||�MxSP�pypPpxz|QyM�pSPO|PMRR���PSS{O{|xM������pxp�pyPR|NN{��pP․‥‡PzMx�MNNpSxp{���|y�||SNPxpMyPO�pPNz�||�PMxSP�|NOpSOM��pNP{xPNOyMOp�{zP�|zMO{|xNP�{„pP‱|yS�M�~|MSP|yP|O�pyP�pM�{��P�{N{OpSP�|zMO{|xNP{xMypMNP|}PO�pP‧y|x…PO|PMxN�pyP QpNO{|xNS{ypzO��PMxSPpxz|QyM�pP}M�{�{pNPO|PMRR���․‥‡Pz|xO{xQpSPO|PQNpP″p�P‴{N{|xN”P}M�{���}y{pxS��PMxSPMzzpNN{��pP�y|z�QypPyp�MyS{x�NQRR|yOPNpy�{zpNP{xPR�MzpP}|yP․‥‡PNOQSpxON�†�pP�y|z�Qyp�P�py�{x�P|QyP�OQSpxONqP�x��{N�LMx�QM�pPLpMyxpyNP‰�LLN•PMxSPNOQSpxONP�{O�wxS{�{SQM�{pSP�SQzMO{|xP‣�MxNP‰w�‣•P|y�pzO{|xPrPR�MxNP|QO�{xpNPO�pP″p�P‴{N{|xNxpO�|y„P�Q{S{x�PRy{xz{R�pNP}|yPNQRR|yO{x�P|QyNOQSpxONPMxSPNQRR|yONP�pP�M�pP{xPR�Mzp�NQz�PMNP�{�{x�QM�Pp�pzO{�pN�P{xOp�yMOpSPz|�OpMz�{x�P�|Sp�P‰wx|}OMzQSpP�M}zpRNPSxMP•†OpMz�pyPNQRR|yOPNpy�{zpNP‰��†��•�P†�{N�y|z�QypP�MNP�ppxPOyMxN�MOpSP{xO|P�RMx{N��‱ypxz�PMxSP․M{O{MxPpOMO}�}zM{P|OPp�|pyMzzpNN{�{�{O�P}|yP}M�{�{pN�
62324
�py�{zpP‣�Mxx{x�PypMP‰�‣•PPx|}O}�M|�|NOpSPMOPO�pP‸P{xPO�pP‧y|x…�
ROGOFGSLFJETTLHGZJ]L^PHQJ_OOGSF`J]PH`OGZ
�pNzy{�pP�}}|yONP†|�MySP‡ppO{x�P~pOpxO{|x†My�pONPurv��vs•
�pNzy{�pP‣�MxNP†|�MySP‡ppO{x�P~pOpxO{|x†My�pONPurvs�v‟•
․‥‡P{NPz|��{OOpSPO|PMOOyMzO{x�PMxSPypOM{x{x�MO�y{N„PNOQSpxONP{xz�QS{x�Ppz|x|�{zM���S{NMS�MxOM�pSPNOQSpxONP��P|}}py{x�PMP�{���QM�{O�PpSQzMO{|xM�PRy|�yM�‵P�{y{x�PMxSOyM{x{x�P�{����P QM�{}{pSPOpMz�pyN�PMxSz|��Qx{zMO{x�Pyp�Q�My��P�{O�P}M�{�{pN�P‹pPQO{�{pPO�pP~pNR|xNpPO|PwxOpy�pxO{|xP‰~Ow•}yM�p�|y„P��{z�P{NPMP�Q�O{�O{pypSPMRRy|Mz�QNpSPO|Pp}}{z{pxO��PS{}}pypxO{MOpP{xNOyQzO{|xP}|yM��PNOQSpxON�P†�pP�|Sp�Pyp�{pNP|xPNOQSpxO�z|x|� �{OpyMz�PMNNpNN�pxOPSMOMPO|PSpOpy�{xpPO�p{zM��� {xOpxN{O�P|}PO�pPypNpMyz���MNpSP{xOpy�pxO{|xN�{NMS�M xppSpSPO|PMzzp�pyMOpPNOQSpxOP�{OpyMz�P�M{xN�xOM�pS ‹pPQO{�{pPO�pP‹{�N|xPLMx�QM�pP{xOpy�pxO{|xRy|�yM��P‹{�N|xP‸QNOP‹|ySN�PMxSPN�M��ypMS{x�P�y|QRP{xNOyQzO{|xPQN{x�P~pMSPv‟rPO|Ry|�{SpPO{pypSP�{OpyMz�P{xOpy�pxO{|xPz�MNNpN}|yPNOQSpxONPSpRpxS{x�P|xPO�p{yP{xS{�{SQM��pMyx{x�PxppSN�P†�{NPO{pypSPMRRy|Mz�P{N{xz�QN{�pPMxSP�MNpSP|xPNOQSpxOPxppS�{xz�QS{x�P�pxpyM�PpSQzMO{|xPNOQSpxON�NOQSpxONP�{O�PS{NM�{�{O{pN�P�LLN�PMxSpz|x|�{zM���PS{NMS�MxOM�pSPNOQSpxON�
NPMPz|��{O�pxOPO|PypOM{x{x�P�LLPNOQSpxON�pP�|y„P�{O�P}M�{�{pNP}y|�PO�pP{x{O{M��ppO{x�PMOPpxy|���pxOPO|PpxNQypPO�MOP}M�{�{pN}pp�PNQRR|yOpSPMxSPz|�}|yOM��pPMxSPMypM�MypP|}PO�pPNpy�{zpNPM�M{�M��pPO|PO�p{yNOQSpxON�P�Qy{x�Ppxy|���pxO�P}M�{�{pNz|�R�pOpPMP․|�pPLMx�QM�pPwSpxO{}{zMO{|x�Qy�p�P‰․Lw�•PSQy{x�PO�pPNOQSpxOPpxy|���pxORy|zpNNP��{z�P�p�RNPO|P{SpxO{}�PNOQSpxONP��|�M�PxppSP�x��{N�P�Mx�QM�pPNQRR|yO�P′xzpO�pP�LLPNOQSpxOP{NP{SpxO{}{pS�P�pP|yPN�pP�{��OM„pPO�pP″p�P‶|y„P�OMOpPwSpxO{}{zMO{|xP†pNOP}|y�x��{N�PLMx�QM�pPLpMyxpyNP‰″‶�w†�LL•�P†�pypNQ�ONP}y|�PO�pP″‶�w†�LLP�{��PSpOpy�{xpp�{�{�{�{O�P}|yP�x��{N�PMNPMP�pz|xSLMx�QM�pt�x��{N�PMNPMP″p�PLMx�QM�p‰��Lt�″L•PNpy�{zpN�PSS{O{|xM����PO�pPRMypxOMxSPz|��Qx{O�Pz||yS{xMO|yNPMOP․‥‡PMNN{NONO�pP{xNOyQzO{|xM�PNOM}}P{xPzypMO{x�PNRMzpNP}|y}M�{�{pNPO|Pz|�pP{xPMxSPNRpM„PO|PNOM}}PM�|QOO�p{yPNOQSpxO”NPRy|�ypNN�P․‥‡P�MNP�|NOpS
72324
․‥‡PRQONPMPxQ��pyP|}PRy|�yM�NP{xPR�MzpPO|NQRR|yOPO�pPMzMSp�{zPMxSPN|z{M��p�|O{|xM��y|�O�PMxSPNQzzpNNP|}PNOQSpxONP{xPOMy�pOPNQ�R|RQ�MO{|xN�P�Qy{x�PO�pPurvs�v‟PNz�||�P�pMy․‥‡P�{��Pz|xO{xQpPO|P{�R�p�pxOPMxMOOpxSMxzpP{xOpy�pxO{|xPR�MxP{xPNQRR|yOP|}�ppO{x�PypOpxO{|xPOMy�pON�P†yMS{O{|xM���PO�pyp�MNP�ppxPMPz|yyp�MO{|xP�pO�ppxPO�pPxQ��py|}PM�NpxzpNPMxSPO�pPN|z{|pz|x|�{zPNOMOQNP|}MPNOQSpxO�P․‥‡PMz„x|��pS�pNPO�MOP�Mx�P|}|QyPNOQSpxONP�M�pP�My{|QNPMNRpzONP{xPO�p{y�{�pNPO�MOPzypMOpP�Myy{pyN�P�M„{x�P{OPS{}}{zQ�O}|yPO�p�PO|P}|zQNP|xPO�p{yPpSQzMO{|x�‷x|�{x�PO�{N�P․‥‡P�{��Pz|xO{xQpPO|P�M„pMOOpxSMxzpPMP�M{xPRy{|y{O��P†�y|Q��PpMy�{py{xOpy�pxO{|x�POyMxNRMypxz�P|}PMOOpxSMxzpSMOM�Pz|xN{NOpxOPz|��Qx{zMO{|xPMxSP}|��|�QRP�{O�P}M�{�{pNP�pP�{��PRyp�pxOP�|ypP|}P|QyNOQSpxONP}y|�P�pz|�{x�Pz�y|x{zM���PM�NpxO�wxMSS{O{|xP�pP�{��PzypMOpPOMy�pOpSP{xOpy�pxO{|x�y|QRNPMxSPRy|�{SpP�pxO|y{x�P}|yPNOQSpxON�
}M�{��Px{��ONP��pypP}M�{�{pNP|}PNOQSpxONP�{O�w�‣NPMxSP�LLNP�M�pPMxP|RR|yOQx{O�PO|PNRpM„O|PNOM}}PM�|QOPO�p{yPRy|�ypNN�
wxPMSS{O{|x�P․‥‡P�|x{O|yNPNOQSpxON”P�x��{N�Ry|}{z{pxz�PRy|�ypNNP{xPSM��O|�SM�PN|z{M�PMxSMzMSp�{zP{xOpyMzO{|xNPQN{x�P}|y�M�PMxS{x}|y�M�PMNNpNN�pxONPNQz�PMNPO�pP‹w�‡|Sp�P|yPOpMz�pyPzypMOpSPMNNpNN�pxON�P․‥‡|}}pyNPMPNOMxSM�|xpPS|Q��pP��|z„P|}P��Lt�″L}|yPO�pP{xzypMN{x���P�My�pPxQ��pyP|}P�p�{xxpyO|P�|�P{xOpy�pS{MOpP�LLNPO�MOPMypPMOOyMzOpS
�x��{N� O|PO�pPNz�||��P†�{NPS|Q��pP��|z„P|}LMx�QM NOMxSM�|xpP��Lt�″LPypR�MzpNPO�pPNOQSpxON›�p �LPz|QyNpPQxO{�PNOQSpxONPMypPypMS�PO|LpMyxpy �M{xNOypM�P{xO|P�L�P†�{NPNOMxSM�|xpPz|QyNpN �MNPRy|�pxP�|ypPp}}pzO{�pPO�MxPMxP{xOp�yMOpS
�Lt��LPz|QyNpP}|yPxp�z|�pyP�LLNP�pzMQNp{OPRy|�{SpNPMP※NM}pPNRMzp‼PO�MOP�Q{�SN”NOQSpxON”Pz|x}{SpxzpPMxSP�|ypPp}}{z{pxO��NzM}}|�SNPO�pPNOQSpxON”PMzMSp�{zP�x��{N�LMx�QM�pPN„{��N�PNPMPypNQ�O�Pxp�P�LLNOQSpxONPMypPM��pPO|P Q{z„��P�M{xNOypM�P{xO|{xOp�yMOpSP�Lt��LPz|QyNpNPMxSPMypP�|ypNQzzpNN}Q�P{xPO�p{yPz|ypPz|xOpxOPz|QyNpN�‱QyO�py�|yp�P․‥‡PpSQzMOpNP�{��{xOpy�pS{MOp�PMS�MxzpSPMxSPypzpxO��SpOpy�{xpSPRy|}{z{pxOP�LLNP��PRy|�{S{x�{xOp�yMOpSP��Lt�″LP{xNOyQzO{|xP{xPO�pPz|xOpxOMypMPz�MNNpNP{xPO�pPz|QyNpNP�|NOPMRRy|Ry{MOp�․‥‡PM�N|P|}}pyP″MO{�pPLMx�QM�pPyONPz|QyNpN�p�p�NPv�P}|yPNOQSpxONP��|NpPxMO{�p�Mx�QM�pP{NP�RMx{N�P{xP|ySpyPO|PSp�p�|RPO�pNOQSpxO›NPMzMSp�{zPypMS{x�PMxSP�y{O{x�PN„{��N{xP�RMx{N��P†�{NPz|QyNpP{NP|}}pypSPO|P�|O��x��{N�PLMx�QM�pPLpMyxpyNPMxSPO�pP�pxpyM�R|RQ�MO{|x�P~pNpMyz�P�MNPN�|�xPO�MOPp}}|yONO|PSp�p�|RP�{OpyMz�PN„{��NP{xPNOQSpxON”PxMO{�p�Mx�QM�pP�{��POyMxN�MOpP{xO|PMRO{OQSpP�{O�O�p{yPNpz|xSP�Mx�QM�pP�{OpyMz�PSp�p�|R�pxO�†�pNpPNpy�{zpNPpxNQypPO�MOP�LLNP�M{xMzMSp�{zP�x��{N�P�Mx�QM�pP}�Qpxz�PMNQ{z„��PMNPR|NN{��pP��{�pPSp�p�|R{x�PO�pz|xOpxOP„x|��pS�pPMxSPMzMSp�{zP�Mx�QM�pyp Q{ypSP}|yPNQzzpNNPMzy|NNPO�pPzQyy{zQ�Q��‹�{�pP�ppO{x�PO�pPNOMOQO|y�Pyp Q{yp�pxONP}|ypSQzMO{x�P�LLN�P․‥‡PRy|�{SpNP{ONP�LLNOQSpxONP�{O�Pp QM�PMzzpNNPO|PO�pP}Q��PMxSy{z�PpSQzMO{|xM�PRy|�yM�PRy|�{SpSPO|PxMO{�p�x��{N�PNRpM„pyN�
wxPMSS{O{|xPO|PzQyypxOPp}}|yONP�MSpPO|PNQRR|yOMxSPypOM{xP�LLPNOQSpxONP�pPR�MxPO|qPz|xO{xQpO|PS{NOy{�QOpPO�pP․|�pPLMx�QM�pP�Qy�p�PMOO�pPO{�pP|}Ppxy|���pxOPO|P�MO�pyP{x}|y�MO{|x|xPO�pPNOQSpxO�P��{z�PO�pxPzMxP�pPQNpSPO|SpOpy�{xpP{}PMPNOQSpxOPN�|Q�SPOM„pPO�p″‶���L†PMxSPypzp{�pP�″LPNpy�{zpN‵PpxNQypO�MOPM��Pz|yypNR|xSpxzpP{NPOyMxN�MOpSP{xO|�RMx{N�‵P�M�pPOyMxN�MO|yNPyp�Q�My��PM�M{�M��p}|yP}M�{�{pNPN|PO�MOPO�p�PMypPz|�}|yOM��pPMxS}pp�PNQRR|yOpSP�{O�{xP|QyPNz�||�Pz|��Qx{O�‵RMyOxpyP․‥‡P�LLNP�{O�P�pxO|yPOpMz�pyNPO�MOMypPzpyO{}{pSP{xP�x��{N�PO|P�RpM„pyNP|}P′O�pyLMx�QM�pNP‰��′L•PMxSt|yP�{�{x�QM�PMxS{xOy|SQzpPO�p{yP}M�{�{pNPO|PO�pNpOpMz�pyt�pxO|yPMS�|zMOpN‵PMxSPz|xSQzOP�LL{x}|y�MO{|xPNpNN{|xNP}|yP}M�{�{pNPO|P�p�RO�p�P�pOOpyPQxSpyNOMxSPO�pPNQRR|yONPO�MO․‥‡PRy|�{SpNP|QyP�LLN�
․‥‡P{NPz|��{OOpSPO|PypOM{x{x�PNOQSpxONP�{O�S{NM�{�{O{pN�PMxSPO�pyp}|ypP�{��Pz|xO{xQpPO|
82324
NPMPz|��{O�pxOPO|PypOM{x{x�PNOQSpxONP�{O�S{NM�{�{O{pNP�pP�|y„P�{O�P}M�{�{pNP}y|�PO�p{x{O{M�P�ppO{x�PMOPpxy|���pxOPO|PpxNQypPO�MO}M�{�{pNP}pp�PNQRR|yOpSPMxSPz|�}|yOM��pPMxSMypPM�MypP|}PO�pPNpy�{zpNPM�M{�M��pPO|PO�p{yNOQSpxON�P‱|yPNOQSpxONP�{O�PS{NM�{�{O{pN�P�p�M„pPO�pPMRRy|Ry{MOpP{xOy|SQzO{|xNPO|PNOM}}O�MOP�{��P�pPNQRR|yO{x�PO�pNpPMypMNPMxSPNpOQRPMPO{�pPO|Pyp�{p�PpMz�PNOQSpxO›NPw�‣�PMN�p��PMNPRy|�{SpPMx�PMNNpNN�pxONP{}xpzpNNMy��P
․‥‡P�MNPMPNRpz{M�PpSQzMO{|xPz||yS{xMO|yPMxSp�R�|�NPzpyO{}{pSPNRpz{M�PpSQzMO{|xPOpMz�pyNO|Pz||yS{xMOpPNRpz{M�PpSQzMO{|xPNpy�{zpNPMxSO|PRy|�{SpPNRpz{M�PpSQzMO{|xPNQRR|yONpy�{zpN�P†�pPNz�||�PRy|�{SpNPNRpz{M�pSQzMO{|xPOpMz�pyPNQRR|yOPNpy�{zpNP‰��†��•MxSP{xOp�yMOpSPz|�OpMz�{x�P‰wNpz}�ypNP•†���†��PRy|�{SpNPNQRR�p�pxOM�P{xNOyQzO{|xPO|NQRR|yOPO�pPRMyO{z{RMO{|xP|}PMPNRpz{M�pSQzMO{|xPNOQSpxOP{xPO�pP�pxpyM�PpSQzMO{|x
�OQSpxO z�MNNy||��P†�pNpPNpy�{zpNPMypPSpN{�xpSP}|yNP�{O� �ypMOpNOP}�p…{�{�{O�PN|PO�MOPNOQSpxONP�{O�Pw�‣N�{NM�{�{O zMxPyp�M{xP{xPO�pP�pxpyM�PpSQzMO{|x{pN z�MNNy||�PMxSP�pxp}{OP}y|�PO�pPz|��{xpS
p…RpyO{NpP|}P�|O�PO�pP�pxpyM�PMxSPNRpz{M�pSQzMO{|xPOpMz�pyN�P��†��PNpy�{zpNP�M�P�pRy|�{SpSP�{O�{xPO�pP�pxpyM�PpSQzMO{|xz�MNNy||�P|yP{xPMPNpRMyMOpP�|zMO{|xP|x�N{Op�wxPMSS{O{|x�PO�pypPMypPwpSMy�PypRPNx|}OzpNP†�p�p�PO�MOPMypPOMQ��OP��PO�pPz|ypPz|xOpxO�p�p�POpMz�pyP‰�L�P�MO��PN|z{M�PNOQS{pN�Nz{pxzp•P�|y„{x�P{xPz|x‽QxzO{|xP�{O�PO�p�yMSpP�p�p�PNRpz{M�PpSQzMO{|xPOpMz�py�SS{O{|xM����PO|Pz|xO{xQpPO|PNQRR|yOPNOQSpxON�{O�Pw�‣N�P․‥‡PRy|�{SpNP‹{�N|xPL{OpyMz�wxOpy�pxO{|xPz�MNN�
LMNO���PO�y|Q��P}|y�M�P QMyOpy��PRy|�ypNNypR|yON�PO�pPNRpz{M�PpSQzMO{|xPOpMz�pyPyp�{p�NOQSpxON›PMzMSp�{zPRy|�ypNNPMxSP�M„pMS‽QNO�pxONPO|PO�pPNQRR|yONP}|yP�pxpyM�pSQzMO{|xPOpMz�pyN�P{xz�QS{x�PRy|}pNN{|xM�Sp�p�|R�pxOP{xPMRRy|Ry{MOp��Mzz|��|SMO{x�PMxSP�|S{}�{x�PzQyy{zQ�Q�MxSPRpSM�|��PO|P�ppOPO�pPxppSNP|}PNOQSpxON�{O�PS{NM�{�{O{pN�
�|y„P�{O�P}M�{�{pNP}y|�PO�pP{x{O{M�P�ppO{x�PMOpxy|���pxOPO|PpxNQypPO�MOP}M�{�{pNP}pp�NQRR|yOpSPMxSPz|�}|yOM��pPMxSPMypPM�MypP|}O�pPNpy�{zpNPM�M{�M��pPO|PO�p{yPNOQSpxON�P‱|yNOQSpxONP�{O�PS{NM�{�{O{pN�P�pP�M„pPO�pMRRy|Ry{MOpP{xOy|SQzO{|xNPO|PNOM}}PO�MOP�{��P�pNQRR|yO{x�PO�pNpPMypMNPMxSPNpOPQRPMPO{�pPO|yp�{p�PpMz�PNOQSpxO›NPw�‣�PMNP�p��PMNPRy|�{SpMx�PMNNpNN�pxONP{}PxpzpNNMy��P
․‥‡P�MNPMxPMNN|z{MOpPS{ypzO|yP|}PNRpz{M�pSQzMO{|xPMxSPp�R�|�NPzpyO{}{pSPNRpz{M�pSQzMO{|xPOpMz�pyNPO|Pz||yS{xMOpPNRpz{M�pSQzMO{|xPNpy�{zpNPMxSPO|PRy|�{SpPNRpz{M�pSQzMO{|xPNQRR|yOPNpy�{zpN�PSS{O{|xM����․‥‡PRy|�{SpNP{xP�|QNpP�MxSMOpSPz|QxNp�{x�O|P�‹�P{xPMzz|ySMxzpP�{O�PO�p{yPw�‣ypz|��pxSpSPNpy�{zpN�PwxPurvs�urv‟P․‥‡�{��PMSSPMxPMSS{O{|xM�Pz|QxNp�|yPO|PNQRR|yOPM���‹�P�{O�P†yMxN{O{|xP�py�{zpNPMxSPRMyOxpyRy|�yM�N�P{xz�QS{x�Pp�OP�~‴����†yMxN{O{|xPp�†P�‣′†PSxMP�ypOxpPx|}OMx}Sy||Nz�||�PRy|�{SpNPNRpz{M�PpSQzMO{|xPOpMz�pyNQRR|yOPNpy�{zpNP‰��†��•PMxSP{xOp�yMOpSPz|�OpMz�{x�P‰wNpS}�|yRP��†��P�Npz}�ypNP•†NQRR�p�pxOM�P{xNOyQzO{|xPO|PNQRR|yOPO�pRMyO{z{RMO{|xP|}PMPNRpz{M�PpSQzMO{|xPNOQSpxO{xPO�pP�pxpyM�PpSQzMO{|xPz�MNNy||��P†�pNpNpy�{zpNPMypPSpN{�xpSP}|yP�ypMOpNOP}�p…{�{�{O�N|PO�MOPNOQSpxONP�{O�Pw�‣NPzMxPyp�M{xP{xPO�p�pxpyM�PpSQzMO{|xPz�MNNy||�PMxSP�pxp}{O}y|�PO�pPz|��{xpSPp…RpyO{NpP|}P�|O�PO�p�pxpyM�PMxSPNRpz{M�PpSQzMO{|xPOpMz�pyN���†��PNpy�{zpNP�M�P�pPRy|�{SpSP�{O�{xPO�p�pxpyM�PpSQzMO{|xPz�MNNy||�P|yP{xPMPNpRMyMOp�|zMO{|xP|x�N{Op�PwxPMSS{O{|x�PO�pypPMypPw†NpzO{|xNPRpyP�yMSpP�p�p�PO�MOPMypPOMQ��OP��O�pPz|ypPz|xOpxOP�p�p�POpMz�pyP‰�L�P�MO��N|z{M�PNOQS{pN�PNz{pxzp•P�|y„{x�P{xz|x‽QxzO{|xP�{O�PO�pP�yMSpP�p�p�PNRpz{M�pSQzMO{|xPOpMz�py�P
LMNO���PO�y|Q��P}|y�M�P QMyOpy��PRy|�ypNNypR|yON�PO�pPNRpz{M�PpSQzMO{|xPOpMz�pyP�{��z|xO{xQpPO|Pyp�{p�PNOQSpxON›PMzMSp�{zRy|�ypNNPMxSP�M„pPMS‽QNO�pxONPO|PO�pNQRR|yONP}|yP�pxpyM�PpSQzMO{|xPOpMz�pyN�{xz�QS{x�PRy|}pNN{|xM�PSp�p�|R�pxOP{xMRRy|Ry{MOp��PMzz|��|SMO{x�PMxSP�|S{}�{x�zQyy{zQ�Q�PMxSPRpSM�|��PO|P�ppOPO�pPxppSN|}PNOQSpxONP�{O�PS{NM�{�{O{pN�
42324
EFGHIJKLJMNOPPHQQRJSTOUVTHJOFWJXWRYFYPGHOGQH
XGGHYGYQF LMNOPQRSMOpSqPrstuvtwrus
xpRyzOP{|M}~pNP�}POpM{|pzPM}SPMS��}�NOzMOyzPNOM���}~�
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��MNNzyy��pM{|pzNPy}P�Q}pvr�Pwru�
�w
���P��MNNzyy��pM{|pzN�pRMzOpSPstutu��P�tvrtus
�
XWRYFYPGHOGQHJfQPYGYQFJXGGHYGYQFJSO_NT
����S��}�NOzMO��p�yN�O�y}NPy}P�Q}pvr�Pwru�
����S��}�NOzMOyzN�pRMzOpSPstutu��P�tvrtus
� u
SVOFpJIQ[
���P��MNNzyy��pM{|pzNP�����}~�M{M}OP�yN�O�y}Nstutu�P�P�tvrtus
�
����S��}�NOzMOyzN�����}~P�M{M}O�yN�O�y}NPstutu��P�tvrtus
u
���P��MNNzyy� ���Py��pM{|pzNP�SSpS ��MNNzyy��}P�p�P�yN�O�y}N �pM{|pzNPy}P�Q}pstutu�P�P�tvrtus vr�Pwrus
v ��
��� ����S��}�NOzMOyzN �S��}�NOzMO��p�SSpSP�}P�p� �yN�O�y}NPy}P�Q}p�yN�O�y}NPstutu� vr�Pwrus �P�tvrtus
r �
12321
New Visions Charter High Schools
2017-2018 School Calendar
School Start Date
Thursday, September 7th
180 Days Required by NYSED (September-June instructional days, Regents days, and PD days total 183 days)
September – June:
◦ 166 schools days (165 instructional days)
◦ 13 Regents days (including rating days & RCT) th th th
◦ 4 professional development days (September 6 , November 7 , January 29 , June 7th)
◦ Last day of school is June 26th
Trimester Instructional Days
◦ Trimester 1: 55 instructional days
◦ Trimester 2: 55 instructional days
◦ Trimester 3: 55 instructional days (note that June 26th
does not count toward instructional seat time)
PSAT / SAT & ACT Testing Dates
PSAT: TBD
SAT: TBD
ACT: TBD
Additional Assessment Windows
Fall Performance Series Reading: TBD
Spring Performance Series Reading: TBD
NYSESLAT: TBD
Revised 5/1/17
Purple numbers in right corner indicate instructional days: 183 total (166 school days from September to June + 13 Regents days + 4 PD days). Note: NYSED
requires 180 days per year. For credit purposes NYSED indicates 108 hours for unit (two credits) for full year=54 hours (or 3,240 minutes) = 1 credit per
semester. New Visions Charter High School students earn 1 credit (3,240 minutes) per trimester.
July 2017
New Visions Charter High Schools
Sun Mon Tue Wed Thu Fri Sat
2 3 4
Holiday
5 6 7 8
9 10 11 12 13 14 15
16 17 18 19 20 21 22
23 24 25 26 27 28 29
30 31
New Teacher Report
Date: ALL SCHOOLS
Revised 5/1/17
Purple numbers in right corner indicate instructional days: 183 total (166 school days from September to June + 13 Regents days + 4 PD days). Note: NYSED
requires 180 days per year. For credit purposes NYSED indicates 108 hours for unit (two credits) for full year=54 hours (or 3,240 minutes) = 1 credit per
semester. New Visions Charter High School students earn 1 credit (3,240 minutes) per trimester.
August 2017
New Visions Charter High Schools
Sun Mon Tue Wed Thu Fri Sat
1 2 3 4 5
6 7 8 9 10 11 12
13 14
Returning Teacher
Report Date: ALL
SCHOOLS
15 16
August Regents Exams
17
August Regents Exams
18 19
20 21 22 23 24 25 26
27 28 29 30 31
Revised 5/1/17
Purple numbers in right corner indicate instructional days: 183 total (166 school days from September to June + 13 Regents days + 4 PD days). Note: NYSED
requires 180 days per year. For credit purposes NYSED indicates 108 hours for unit (two credits) for full year=54 hours (or 3,240 minutes) = 1 credit per
semester. New Visions Charter High School students earn 1 credit (3,240 minutes) per trimester.
September 2017
New Visions Charter High Schools
Sun Mon Tue Wed Thu Fri Sat
1 2
3 4
Labor Day – No School
5
No School for Students
6
No School for Students
Professional
Development Day
7
First Day of School
1
8
2
9
10 11
3
12
4
13
5
14
6
15
7
16
17 18
8
19
9
20
10
21
Rosh Hashanah – No
School
22
Rosh Hashanah – No
School
23
24 25
11
26
12
27
13
28
14
29
15
30
Purple numbers in right corner indicate instructional days: 183 total (166 school days from September to June + 13 Regents days + 4 PD days). Note: NYSED
requires 180 days per year. For credit purposes NYSED indicates 108 hours for unit (two credits) for full year=54 hours (or 3,240 minutes) = 1 credit per
semester. New Visions Charter High School students earn 1 credit (3,240 minutes) per trimester.
October 2017
New Visions Charter High Schools
Sun Mon Tue Wed Thu Fri Sat
1 2
16
3
17
4
BEDS Day
18
5
19
6
20
7
8 9
Columbus Day – No
School
10
21
11
22
12
23
13
24
14
15 16
25
17
26
18
Progress Reports (T1)
27
19
28
20
29
21
22 23
30
24
31
25
32
26
33
27
34
28
29 30
35
31
36
Revised 5/1/17
Purple numbers in right corner indicate instructional days: 183 total (166 school days from September to June + 13 Regents days + 4 PD days). Note: NYSED
requires 180 days per year. For credit purposes NYSED indicates 108 hours for unit (two credits) for full year=54 hours (or 3,240 minutes) = 1 credit per
semester. New Visions Charter High School students earn 1 credit (3,240 minutes) per trimester.
November 2017
New Visions Charter High Schools
Sun Mon Tue Wed Thu Fri Sat
1
37
2
38
3
39
4
5 6
40
7
Election Day – No
School for Students
Professional
Development Day
8
41
9
42
10
43
11
12 13
44
14
45
15
46
16
47
17
48
18
19 20
49
21
50
22
51
23
Thanksgiving – No
School
24
Thanksgiving – No
School
25
26 27
52
28
53
29
54
30
End of Trimester #1
55
Revised 5/1/17
Purple numbers in right corner indicate instructional days: 183 total (166 school days from September to June + 13 Regents days + 4 PD days). Note: NYSED
requires 180 days per year. For credit purposes NYSED indicates 108 hours for unit (two credits) for full year=54 hours (or 3,240 minutes) = 1 credit per
semester. New Visions Charter High School students earn 1 credit (3,240 minutes) per trimester.
December 2017
New Visions Charter High Schools
Sun Mon Tue Wed Thu Fri Sat
1
Beginning of Trimester
#2
1
2
3 4
2
5
3
6
4
7
5
8
6
9
10 11
7
12
8
13
9
14
10
15
11
16
17 18
Report Cards (T1)
12
19
13
20
14
21
15
22
16
23
24 25
Winter Break
No School
26
Winter Break
No School
27
Winter Break
No School
28
Winter Break
No School
29
Winter Break
No School
30
Revised 5/1/17
Purple numbers in right corner indicate instructional days: 183 total (166 school days from September to June + 13 Regents days + 4 PD days). Note: NYSED
requires 180 days per year. For credit purposes NYSED indicates 108 hours for unit (two credits) for full year=54 hours (or 3,240 minutes) = 1 credit per
semester. New Visions Charter High School students earn 1 credit (3,240 minutes) per trimester.
January 2018
New Visions Charter High Schools
Sun Mon Tue Wed Thu Fri Sat
1
Winter Break
No School
2
17
3
18
4
19
5
20
6
7 8
21
9
22
10
23
11
24
12
25
13
14 15
Martin Luther King Jr.
Day – No School
16
26
17
Progress Reports (T2)
27
18
28
19
29
20
21 22
Regents - TBD
23
Regents - TBD
24
Regents - TBD
25
Regents - TBD
26
Regents Rating Day
27
28 29
No School for Students
Regents Scoring (if
needed)
Professional
Development Day
30
30
31
31
Revised 5/1/17
Purple numbers in right corner indicate instructional days: 183 total (166 school days from September to June + 13 Regents days + 4 PD days). Note: NYSED
requires 180 days per year. For credit purposes NYSED indicates 108 hours for unit (two credits) for full year=54 hours (or 3,240 minutes) = 1 credit per
semester. New Visions Charter High School students earn 1 credit (3,240 minutes) per trimester.
February 2018
New Visions Charter High Schools
Sun Mon Tue Wed Thu Fri Sat
1
32
2
33
3
4 5
34
6
35
7
36
8
37
9
38
10
11 12
39
13
40
14
41
15
42
16
Lunar New Year – No
School
17
18 19
President’s Day – No
School
20
Mid-Winter Break – No
School
21
Mid-Winter Break – No
School
22
Mid-Winter Break – No
School
23
Mid-Winter Break – No
School
24
25 26
43
27
44
28
45
Revised 5/1/17
Purple numbers in right corner indicate instructional days: 183 total (166 school days from September to June + 13 Regents days + 4 PD days). Note: NYSED
requires 180 days per year. For credit purposes NYSED indicates 108 hours for unit (two credits) for full year=54 hours (or 3,240 minutes) = 1 credit per
semester. New Visions Charter High School students earn 1 credit (3,240 minutes) per trimester.
March 2018
New Visions Charter High Schools
Sun Mon Tue Wed Thu Fri Sat
1
46
2
47
3
4 5
48
6
49
7
50
8
51
9
52
10
11 12
53
13
54
14
End of Trimester #2
55
15
Beginning of Trimester
#3
1
16
2
17
18 19
3
20
4
21
5
22
6
23
7
24
25 26
8
27
9
28
Report Cards (T2)
10
29
11
30
Spring Break – No
School
31
Revised 5/1/17
Purple numbers in right corner indicate instructional days: 183 total (166 school days from September to June + 13 Regents days + 4 PD days). Note: NYSED
requires 180 days per year. For credit purposes NYSED indicates 108 hours for unit (two credits) for full year=54 hours (or 3,240 minutes) = 1 credit per
semester. New Visions Charter High School students earn 1 credit (3,240 minutes) per trimester.
April 2018
New Visions Charter High Schools
Sun Mon Tue Wed Thu Fri Sat
1 2
Spring Break – No
School
3
Spring Break – No
School
4
Spring Break – No
School
5
Spring Break – No
School
6
Spring Break – No
School
7
8 9
12
10
13
11
14
12
15
13
16
14
15 16
17
17
18
18
19
19
20
20
21
21
22 23
22
24
23
25
24
26
25
27
Progress Reports (T3)
26
28
29 30
27
Revised 5/1/17
Purple numbers in right corner indicate instructional days: 183 total (166 school days from September to June + 13 Regents days + 4 PD days). Note: NYSED
requires 180 days per year. For credit purposes NYSED indicates 108 hours for unit (two credits) for full year=54 hours (or 3,240 minutes) = 1 credit per
semester. New Visions Charter High School students earn 1 credit (3,240 minutes) per trimester.
May 2018
New Visions Charter High Schools
Sun Mon Tue Wed Thu Fri Sat
1
28
2
29
3
30
4
31
5
6 7
32
8
33
9
34
10
35
11
36
12
13 14
37
15
38
16
39
17
40
18
41
19
20 21
42
22
43
23
44
24
45
25
46
26
27 28
Memorial Day – No
School
29
47
30
48
31
49
Revised 5/1/17
Purple numbers in right corner indicate instructional days: 183 total (166 school days from September to June + 13 Regents days + 4 PD days). Note: NYSED
requires 180 days per year. For credit purposes NYSED indicates 108 hours for unit (two credits) for full year=54 hours (or 3,240 minutes) = 1 credit per
semester. New Visions Charter High School students earn 1 credit (3,240 minutes) per trimester.
June 2018
New Visions Charter High Schools
Sun Mon Tue Wed Thu Fri Sat
1
50
2
3 4
51
5
52
6
53
7
No School for Students
Professional
Development Day
8
54
9
10 11
55
12
Regents - TBD
13
Regents - TBD
14
Regents - TBD
15
Eid al-Fitr – No School
16
17 18
Regents - TBD
19
Regents -TBD
20
Regents - TBD
21
Regents - TBD
22
No School for Students
Regents Rating Day
23
24 25
No School for Students
26
Last Day of School for
Students
Report Cards (T3)
56
27 28 29
Last Day of School for
Teachers
30
Revised 5/1/17
Purple numbers in right corner indicate instructional days: 183 total (166 school days from September to June + 13 Regents days + 4 PD days). Note: NYSED
requires 180 days per year. For credit purposes NYSED indicates 108 hours for unit (two credits) for full year=54 hours (or 3,240 minutes) = 1 credit per
semester. New Visions Charter High School students earn 1 credit (3,240 minutes) per trimester.