efghijkjlmnoopjqfrohstguofjtfvjwoxyhjzt[y...myo~ ~o~pnpm}sprp nx}}pzpx po ppx ~ypnpx po ppy ~p pny...
TRANSCRIPT
EFGHIJKJLMNOOPJQFROHSTGUOFJTFVJWOXYHJZT[Y LMNOPQRSMOpSqPrsturtvrwx
W{pMNpPXpPMSYDNpSPO�MOPZ�QP�D{{P}ppSPO�P|�~R{pOpPO�DNP|�Yp�PRMVpPyD}|{QSD}VPNDV}MOQ�pN�PXp���pPM{{P��PO�p
�O�p�POMN[NPMNNDV}pSPO�PZ�QPXZPZ�Q�PMQO���DFp�PM�pPYDNDX{pP�}PZ�Q�POMN[PRMVpTP\�D{pP|�~R{pOD}VPO�DNPOMN[E R{pMNpPp}NQ�pPO�MOPZ�QPNp{p|OPO�pP|���p|OPMQO���DFp�PhTiJORJjkFYJlmnJomKpqP��PZ�QP~MZP}�OPXpPMNNDV}pS
O�pP|���p|OPOMN[NT
T\JLW]^^_J`abE z����zzP����P�zP�P���Pz���PwPyz���P���z���z�
yzp{p|OP}M~pP���~PO�pPS��RPS��}P~p}Q�
c\JW]adeEdJafe]^dQgEdJhaiJOR z�����QO���DFpSP��M�Op�Pz|���{ jkFYJlmGNnJomKpq
yC��POp|�}D|M{P�pMN�}NEPR{pMNpP�p�Np{p|OMQO���DFp�P}M~pP���~PO�pPS��RPS��}
~p}Q�T
M\JrQLedQWeJWJWLrJ^XJ_^WaeQ^` ���P�z�PwU
VK\JLW]^^_JQ`X^dbaeQ^`
W�]^���P�����zz W_`��P��^��� C�aP��^��� �^�]LP�����zz
srP��~R[D}NP�YpTEv}SPC{���
Vo\JZ]^`EJW^`eaWeJ`fbZEdJX^dJaXeEdJ]^fdLJEbEd[E`WQEL
��}OM|OP�M~p ��p{NpMP^M}|D}D
�DO{p �NN�|DMOpP�D�p|O��P��P`Rp�MOD�}N
�~p�Vp}|ZPW��}pP�Q~Xp�Pyfff�fff�ffff�
Y\JLW]^^_JYEZJarrdELLJhfd_q ���TNQ||pNNM|MSp~DpNT��V
R\JraeEJ^XJQ`QeQa_JW]adeEd wwtvrwr
[\JraeEJXQdLeJ^ZE`ErJX^d rxtvrww
Q`LedfWeQ^`
12324
U\Je^ea_JE`d^__bE`eJ^`Jjf`E bcs
lmnJomKp
^\J[darELJLEd_ErJQ`JLW]^^_J`EadJomKabKp
��p|[PM{{PO�MOPMRR{Z
g�MSpNPzp�YpS hEPwEPvEPuEPUEPcEPbEPs
\K\Jr^ELJe]EJLW]^^_ �pN
W^`edaWeJYQe]JaJW]adeEdJ^d
ErfWaeQ^`a_Jba`a[EbE`e
^d[a`QgaeQ^`]
J
\o\J`abEJ^XJWb^WEb^Ja`rJarrdELL
��^�P`CP�^`t�^` zQ||pNNP�|MSp~ZP��M�Op�Pz|���{N
W_�z]��LPz�����P�����zz
�]��
z����
i]WP�`��
�^�]LP�����zz
PK\JXaWQ_QeQEL
��pNPO�pPN|���{P~MD}OMD}P��P�Rp�MOpP~Q{ODR{pPNDOpN]
��EP^QNOP�}pPNDOpT
52324
Po\JLW]^^_JLQeEL
W{pMNpP{DNOPO�pPNDOpNP��p�pPO�pPN|���{P�D{{P�Rp�MOpP���PO�pPQR|�~D}VPN|���{PZpM�T
zDOpPwyNM~pMN R�D~M�Z NDOp�
zDOpPv
zDOpPu
W�ZND|M{�SS�pNN
srP��~R[D}N�Yp}QpEPv}SC{���E����[{Z}EP��wwvrb
W��}p�Q~Xp�
�DNO�D|Ot�z�
���P�z�PwU
g�MSpNzp�YpSPMOzDOpPyh�cEPb�dEpO|T�
h�s
PoT\JZPYTiYJcHOXUVYJGNYJMOFGTMGJUFROHSTGUOFJROHJLUGYJK\
�M~p \��[PW��}p
z|���{LpMSp� ^M�}DP���}N�}
`Rp�MOD�}M{LpMSp�
�}QP_MVM}}MO�M}
��~R{DM}|p��}OM|O
��}}DpPLDOO
��~R{MD}O��}OM|O
��}}DpPLDOO
��z� ����SD}MO��
^M�}DP���}N�}
SK\JaHYJTFIJiUGYiJUFJMObPOMTGYV �pN
icTMY]JQRJIYinJcPYTiYJcHOMYYVJGO
GNYJFYdGJekYiGUOF\
�{Op�}MOpPW��}p
�p|pDYpN�p}OM{�NNDNOM}|p
��
�p}OM{�NNDNOM}|p���P\�D|�g�MSpNPy��DOp�t�PD� MRR{D|MX{p�
�t�
�~MD{P�SS�pNN
62324
So\JZPYTiYJPUiGJGNYJGYHSiJORJIOkHJMkHHYFGJMObPOMTGUOF\
�MOpPN|���{ ]NPN|���{ ]�PN�EP{DNOPZpM� ]NPN|���{ ]�PN�EP{DNOPO�p z|���{PMOPCQ{{�D{{P{pMYp ���[D}VP�DO� p,RM}ND�} ���[D}VP�DO� R��R�NpS �MRM|DOZPMO|Q��p}OP|�� ����`�PO� �D{{P�||Q�T ����`�PO� NRM|pPM}S zDOp {�|MOD�} p,RM}SPD}O� ~�YpPO� ZpM�PR{M}}pS
|Q��p}O NpRM�MOp ���P~�Yp NRM|p] NRM|p]
zDOpPwyR�D~M�ZPNDOp�
zDOpPv
zDOpPu
FK\JYYHYJGNYHYJTFIJHYXUiUOFiJGO �pN
GNYJiMNOOPfiJMNTHGYHJVkHUF[JGNY
omKabKpJiMNOOPJIYTH]JhZPYTiY
UFMPkVYJTccHOXYVJOHJcYFVUF[
STGYHUTPJTFVJFOFbSTGYHUTP MNTHGYHJHYXUiUOFiq\
72324
Fo\JLkSSTHIJORJWNTHGYHJdYXUiUOFi
�MOpV��ZPyzp{p|OP�pNO zRp|D�D|P�pYDND�} �MOpP�RR��YpSPXZ �MOpP�RR��YpSPXZ�pN|�DROD�}� ywcrP���SP{D~DO� �`�PyD�PMRR{D|MX{p� �QO���DFp�PyD�
MRR{D|MX{p�
w ��M}VpPD}P�Z{M�N
��M}VpPD}v MS~DNND�}Ntp}��{{~p
}OPR�{D|Z
u
U
c
O\J`TSYJTFVJZOiUGUOFJOR
��}�~MOp�DM{EP}�}�NQXNOM}ODYpP|�M}VpO�PMSSP{M}VQMVp|�}�D�~D}V dtwvtws |�~R{DM}|pP�DO�D}YpNO~p}O�pNO�D|OD�}NT
��}�~MOp�DM{EP}�}�NQXNOM}ODYpP|�M}VpO�PMSSP{M}VQMVp|�}�D�~D}V vtwtwx |�~R{DM}|pP�DO�^|hD}}pZP-p}O�R��Op|OD�}NT
�Y�}}pP��M}Py�NNDNOM}OPgp}p�M{P��Q}Np{� QFVUXUVkTPhiqJYNOJWOScPYGYVJGNUi
aFFkTPJdYcOHG\
c\J^kHJiU[FTGkHYiJh]YTVJORJLMNOOPJTFVJZOTHVJZHYiUVYFGqJcYPOVJTGGYiGJGNTGJTPPJORJGNY
UFROHSTGUOFJMOFGTUFYVJNYHYUFJUiJGHkGNRkPJTFVJTMMkHTGYJTFVJGNTGJGNUiJMNTHGYHJiMNOOPJUi
UFJMOScPUTFMYJVUGNJTPPJTicYMGiJORJUGiJMNTHGYHnJTFVJVUGNJTPPJcYHGUFYFGJXYVYHTPnJLGTGYnJTFV
POMTPJPTVinJHY[kPTGUOFinJTFVJHkPYi\JYYJkFVYHiGTFVJGNTGJURJTFIJUFROHSTGUOFJUFJTFIJcTHG ORJGNUiJHYcOHGJUiJROkFVJGOJNTXYJcYYFJVYPUcYHTGYPIJSUiHYcHYiYFGYVnJGNTGJVUPPJMOFiGUGkGY
[HOkFViJROHJGNYJHYXOMTGUOFJORJOkHJMNTHGYH\JWNYM\J`ELJURJIOkJT[HYYJTFVJGNYFJkiYJGNY
SOkiYJOFJIOkHJZWJOHJGNYJiGIPUiGJOFJIOkHJSOcUPYJVYXUMYJGOJiU[FJIOkHJFTSYq\
�pN
82324
LU[FTGkHYnJ]YTVJORJWNTHGYHJLMNOOP
LU[FTGkHYnJZHYiUVYFGJORJGNYJZOTHVJORJeHkiGYYi
rTGY vrwxtrstur
eNTF\JIOk\
42324
EFGHIJKJLMNJNOPQQRJSTUQHGJVWHXJYZF[ LMNOPQRSMOpSqPrsturtvrwx
NaVVENNJ_V_rJVNJ{J|ErJN`aMJ\JeNaLMJ`SaN`EENn
\]JV^_S`ESJ_a`^bScdESJe_fJQg hiFTJjkGPlJKk\mn
yz{|POp}~��}M�P|pMN{�N�PR�pMNpP|p�Np�p}O MQO~{|��p|P�M�pP�|{�PO~pPS|{RPS{��
�p�Q��
K]JLEoJMbSpJN`_`EJSEqbS`
V_Sr
qHQsZXTJWJXZHTOGJaSYJQHJtTuJRZF[
GQJGPTJvQfGJHTOTFGJLTtJMQH[
NGWGTJNOPQQRJSTUQHGJVWHXJgQHJGPT
OPWHGTHJfOPQQRJeNTT
PGGUfwxxHTUQHGOWHXf]FIfTX]yQsxn]
eVPWHGTHJfOPQQRfJOQvURTGZFyJITWH QFTJtZRRJFQGJITGJPWsTJWJNOPQQR STUQHGJVWHXJQHJRZF[JGQJQFT]JqRTWfT
GIUTJzaSYJZfJFQGJWsWZRWuRTzJZFJGPT
fUWOTJUHQsZXTXn]
������QO~{|��pSP�~M|Op|P�}~{{�
~OORNqttSMOM���NpS��{�t
12321
EFGHIJKJELMNFOPGQHNRJMNHJSTPUO LMNOPQRSMOpSqPrstrutvrus
VWSSEVVJXSXYJSVJZJ[EYJV\W]J^J_VW`]J\aWV\EEVbVNcGPdFJeNfOPFg
FGHIHJGIKLMHNOPQIRGOHL STGULGHNOPQIRGOHLGULPVWXGPVYLONLZ[[LJTIPRVPLUJTOOKU\L]PO^GYVLRTVLNOKKO_GH`LQVIUXPVULONLNGUJIK aVPNOPQIHJVLONLRTVLJTIPRVPLUJTOOKLGHLZaaVHYGbLcLdSORIKLebaVHYGRXPVULIHYLZYQGHGURPIRG^VLebaVHYGRXPVU
]VPLfTGKYgh J
^hJ\dGfUJELMNFOPGQHNRJiNHJSTPUO
wxPyMzyQzMOpPj\dGfUJELMNFOPGQHNRJMNHJSTPUOkPOM{pPOxOMzPp|Rp}S~OQ�pNP���x�PO�pPQ}MQS~OpSPvru�� usP�y�pSQzpPx�P�Q}yO~x}MzP�|Rp}NpN�PM}SPS~�~SpP��PO�pP�pM�Pp}SP�w�PNOQSp}OPp}�xzz�p}O� ��}Op�p�NP�}z��P�xPSxzzM�PN~�}NPx�Pyx��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~}pPuqPwxOMzP�|Rp}S~OQ�pN u���vrr�
L~}pPvqP�pM�P�}SP�w�PNOQSp}OPp}�xzz�p}O �gr
L~}pP�qPh~�~SpPL~}pPuP��PL~}pPv vrsvi
12324
lhJXOmPFPRGHfGPnNJELMNFOPGQHNRJMNHJSTPUO
wxPyMzyQzMOpPjXOmPFPRGHfGPnNJELMNFOPGQHNRJMNHJSTPUOoPwxPyMzyQzMOpPjkS�~}~NO�MO~�pP�|Rp}S~OQ�pNPRp� l�~zSmP�~�NOPabbPOx�pO�p�PO�pP�xzzxn~}�q
u�PwM{pPO�pP�pzp�M}OPRx�O~x}P��x�PO�pPoRp�Nx}}pzPNp��~ypNPyxNOpP�xnPM}SPO�pPo�M}M�p�p}OPM}SP�p}p�Mzp yxzQ�}P���x�PO�pPQ}MQS~OpSPvru��usP�y�pSQzpPx�P�Q}yO~x}MzP�|Rp}NpN�
v�Pk}�Pyx}O�MyOpSPMS�~}~NO�MO~�pt�M}M�p�p}OP�ppPRM~SPOxPxO�p�Px��M}~qMO~x}NPx�Pyx�Rx�MO~x}N
��PwM{pPO�pPOxOMzP��x�PM�x�pPM}SPS~�~SpP~OP��PO�pP�pM��p}SP�w�Pp}�xzz�p}O�PPw�pP�pzp�M}OPRx�O~x}PO�MOP�QNO�pP~}yzQSpSP~}PO�~NPyMzyQzMO~x}P~NPSp�~}pSPMNP�xzzxnNq
kS�~}~NO�MO~�pP�|Rp}S~OQ�pNqPPkS�~}~NO�MO~x}PM}SP�M}M�p�p}OPx�PO�pPy�M�Op�PNy�xxzP~}yzQSpNPO�pMyO~�~O~pNPM}SPRp�Nx}}pzPx�PO�pPx��~ypNPx�PO�pPy�~p�PNy�xxzPx��~yp�rPO�pP�~}M}ypPx�P�QN~}pNNPx��~ypNrPNy�xxzxRp�MO~x}NPRp�Nx}}pzrPSMOMP�M}M�p�p}OPM}SP�pRx�O~}�rP�Q�M}P�pNxQ�ypNrPOpy�}xzx��rPpOy�P�OPMzNx~}yzQSpNPO�xNpPMS�~}~NO�MO~�pPM}SP�M}M�p�p}OPNp��~ypNPR�x�~SpSP��PxO�p�Px��M}~qMO~x}NPx�Pyx�Rx�MO~x}Nx}P�p�Mz�Px�PO�pPy�M�Op�PNy�xxzP�x�Pn�~y�PO�pPy�M�Op�PNy�xxzPRM�NPMP�ppPx�PxO�p�Pyx�Rp}NMO~x}�PPhxP}xO~}yzQSpPO�pP�w�Px�PRp�Nx}}pzPn�xNpP�xzpP~NPOxPS~�pyOz�PNQRRx�OPO�pP~}NO�QyO~x}MzPR�x��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 EmMUdINNJpNFNqPGJcdRGRJdHJNLMNFOPGQHNRJRTdQUOJFdGJpNJHNMdHGNOJPFJGTNJfpdnNJcfUcQUfGPdFRh
L~}pPuqPspzp�M}OPtp�Nx}}pzP�p��~ypNlxNOP�sxn� gi�i�i
L~}pPvqPuM}M�p�p}OPM}SPvp}p�MzPlxNO�lxzQ�}� u��rusg
L~}pP�qP�Q�Px�PL~}pPuPM}SPL~}pPv vuvguwv
L~}pPwqPh~�~SpPL~}pP�P��PO�pP�pM�P�}S�w�PNOQSp}OPp}�xzz�p}O ��ui
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. 20180628
Charter Funding Alphabetical By NYS School District * (Sum of Charter School Basic Tuition and Supplemental Basic Tuition)
Page 3 of 64�
ANNUAL BUDGET & QUARTERLY REPORT TEMPLATE�
Success Academy Charter School - Bed Stuy 1�
SCHOOL Name: Success Academy Charter School - Bed Stuy 1
CONTACT INFORMATION Contact Name: Metin Capani Contact Title: Assistant Controller Contact Email: Contact Phone:
REPORT PERIOD Current Academic Year: 2018-19 Prior Academic Year: 2017-18
Page 4 of 64
4
Column(s)for the
4
5 of 64
Other District 3 (Select from drop-down list) →Other District 4 (Select from drop-down list) →Other District 5 (Select from drop-down list) →Other District 6 (Select from drop-down list) →Other District 7 (Select from drop-down list) →Other District 8 (Select from drop-down list) →Other District 9 (Select from drop-down list) →Other District 10 (Select from drop-down list) →Other District 11 (Select from drop-down list) →Other District 12 (Select from drop-down list) →Other District 13 (Select from drop-down list) →Other District 14 (Select from drop-down list) →Other District 15 (Select from drop-down list) →Other District 16 (Select from drop-down list) →Other District 17 (Select from drop-down list) →Other District 18 (Select from drop-down list) →Other District 19 (Select from drop-down list) →Other District 20 (Select from drop-down list) →Other District 21 (Select from drop-down list) →Other District 22 (Select from drop-down list) →Other District 23 (Select from drop-down list) →Other District 24 (Select from drop-down list) →Other District 25 (Select from drop-down list) →Other District 26 (Select from drop-down list) →
SUCCESS ACADEMY CHARTER SCHOOL - BED STUY 1�2018-19�
ENROLLMENT BY GRADES
GRADES K 1 2 3 4 5 6 7 INITIAL BUDGETED ENROLLMENT 60 90 90 90 70 128 116 84 TOTAL ENROLLMENT = 775
ENROLLMENT BY DISTRICT
PRIOR YEAR
Funding by DistrictANNUAL BUDGET TOTAL DISTRICTS/ENROLLMENT BY QUARTER
ACTUAL QUARTER 1 QUARTER 2 QUARTER 3 QUARTER Original Revised Original Revised Original Revised Original
NUMBER OF SCHOOL DISTRICTS ENROLLED: 0 1 0 1 0 1 0 1 NUMBER OF STUDENTS ENROLLED: 0 775 0 775 0 775 0 775
*NOTE: If there are NO budget revisions at the time of quarterly submittal leave the 'REVISED' COMPLETELY BLANK. If budget revisions ARE made, the entire "REVISED" budget columns affected quarter(s) must be completed on tabs 2, 3 and 4.
PRIOR YEAR ANNUAL BUDGET 2017-18 QUARTER 1 ENROLLMENTQUARTER 2 BY QUARTERQUARTER 3 QUARTER
PRIMARY/OTHER DISTRICT NAME(S) Actual
Enrollment
Original Budgeted Enrollment
Revised Budgeted Enrollment
Original Budgeted Enrollment
Revised Budgeted Enrollment
Original Budgeted Enrollment
Revised Budgeted Enrollment
Original Budgeted Enrollment
PRIMARY District NYC CHANCELLOR'S OFFICE 775 775 775 775 SECONDARY District (Select from drop-down list) →
Page
4
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) →
PRIOR YEAR ANNUAL BUDGET 2017-18 QUARTER 1 ENROLLMENTQUARTER 2 BY QUARTERQUARTER 3 QUARTER
PRIMARY/OTHER DISTRICT NAME(S) Actual
Enrollment
Original Budgeted Enrollment
Revised Budgeted Enrollment
Original Budgeted Enrollment
Revised Budgeted Enrollment
Original Budgeted Enrollment
Revised Budgeted Enrollment
Original Budgeted Enrollment
Page 6 of 64
SUCCESS ACADEMY CHARTER SCHOOL - BED STUY 12018-19
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 leave theCOMPLETELY BLANK. If budget revisions ARE made, the entire "REVISED" budgetaffected quarter(s) must be completed on tabs 2, 3 and 4.
ANNUAL BUDGETENROLLMENT BY QUARTER
7 of 64
8 9 10 11 12 47 0 0 0 0
ACTUAL QUARTERLY TOTAL DISTRICTS/ENROLLMENT
QUARTER 1 QUARTER 2 QUARTER 3 QUARTER 4 Revised Actual Actual Actual Actual
0 0 0 0 0 0 0 0 0 0
ACTUAL ENROLLMENT BY QUARTER QUARTER 1 QUARTER 2 QUARTER 3 QUARTER 4
Revised Budgeted Enrollment
Actual Enrollment
Actual Enrollment
Actual Enrollment
Actual Enrollment
QUARTER 4
'REVISED' Column(s) columns for the
QUARTER 4
Page
ANNUAL BUDGETENROLLMENT BY QUARTER
QUARTER 4
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 64
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
- BED STUY 1
("FTE")
SUCCESS ACADEMY CHARTER SCHOOL SUCCESS ACADEMY CHARTER SCHOOL - BED STUY 1�2018-19 2018-19
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
2017-18 Q1 Q2 Q3 Q4 ACTUAL Original Revised Original Revised Original Revised Original Revised Actual
Executive Management Executive Management 0.0 0.0 0.0 0.0 Instructional Management Instructional Management 11.0 11.0 11.0 11.0 Deans, Directors & Coordinators Deans, Directors & Coordinators 6.0 6.0 6.0 6.0 CFO / Director of Finance CFO / Director of Finance 0.0 0.0 0.0 0.0 Operation / Business Manager Operation / Business Manager 3.0 3.0 3.0 3.0 Administrative Staff Administrative Staff 0.0 0.0 0.0 0.0 TOTAL ADMINISTRATIVE STAFF TOTAL ADMINISTRATIVE STAFF 0.0 20.0 0.0 20.0 0.0 20.0 0.0 20.0 0.0
INSTRUCTIONAL PERSONNEL FTE INSTRUCTIONAL PERSONNEL FTE PRIOR YEAR ANNUAL BUDGETED FTE 2017-18 Q1 Q2 Q3 Q4 ACTUAL Original Revised Original Revised Original Revised Original Revised Actual
Teachers - Regular Teachers - Regular 38.0 38.0 38.0 38.0 Teachers - SPED Teachers - SPED 18.0 18.0 18.0 18.0 Substitute Teachers Substitute Teachers 0.0 0.0 0.0 0.0 Teaching Assistants Teaching Assistants 9.0 9.0 9.0 9.0 Specialty Teachers Specialty Teachers 12.0 12.0 12.0 12.0 Aides Aides 0.0 0.0 0.0 0.0 Therapists & Counselors Therapists & Counselors 2.0 2.0 2.0 2.0 Other Other 0.0 0.0 0.0 0.0 TOTAL INSTRUCTIONAL TOTAL INSTRUCTIONAL 0.0 79.0 0.0 79.0 0.0 79.0 0.0 79.0 0.0
NON-INSTRUCTIONAL PERSONNEL FTE NON-INSTRUCTIONAL PERSONNEL FTE PRIOR YEAR ANNUAL BUDGETED FTE 2017-18 Q1 Q2 Q3 Q4 ACTUAL Original Revised Original Revised Original Revised Original Revised Actual
Nurse Nurse 0.0 0.0 0.0 0.0 Librarian Librarian 0.0 0.0 0.0 0.0 Custodian Custodian 0.0 0.0 0.0 0.0 Security Security 0.0 0.0 0.0 0.0 Other Other 0.0 0.0 0.0 0.0 TOTAL NON-INSTRUCTIONAL TOTAL NON-INSTRUCTIONAL 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 99.0 0.0 99.0 0.0 99.0 0.0 99.0 0.0TOTAL PERSONNEL SERVICE FTE TOTAL PERSONNEL SERVICE FTE
Page 9 of 64
SUCCESS ACADEMY CHARTER SCHOOL - BED STUY 12018-19
STAFFING PLAN - FULL TIME EQUIVALENT ("FTE")
*NOTE: Each quarter, the actual FTE
ACTUAL QUARTERLY FTE
ACTUAL QUARTERLY FTE
ACTUAL QUARTERLY FTE
- BED STUY 1
("FTE")
SUCCESS ACADEMY CHARTER SCHOOL�2018-19�
*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 64�
- 1/1 - 3/31
the 'REVISED' Column(s) COMPLETELY BLANK.quarter(s) must be completed on tabs 2, 3 and 4.
Page 11 of 64
SUCCESS ACADEMY CHARTER SCHOOL - BED STUY 1 Budget / Operating Plan
2018-19
Total Revenue - 3,569,890 - - 3,569,890 - - 3,569,890 Total Expenses - 3,613,467 - - 3,613,467 - - 3,613,467 Net Income - (43,577) - - (43,577) - - (43,577) Actual Student Enrollment - 775 - - 775 - - 775
Prior Year Actual 1st Quarter - 7/1 - 9/30 2nd Quarter - 10/1 - 12/31 3rd Quarter 2017-18
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 2018-19 Per Pupil Revenue Per Pupil Rate PPR %/Qtr-> 25.0% 25.0% 25.0% 25.0% 25.0%
NYC CHANCELLOR'S OFFICE 2,965,731 - - 2,965,731 - - 2,965,731 - - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -ALL OTHER School Districts: ( Weighted Avg ) - - - - - - -
TOTAL Per Pupil Revenue (Weighted Average Per Pupil Funding) - 2,965,731 - - 2,965,731 - - 2,965,731
Special Education Revenue 361,931 - 361,931 - 361,931 Grants
Stimulus - - - - -DYCD (Department of Youth and Community Development) - - - - -Other 100,169 - 100,169 - 100,169
NYC DoE Rental Assistance - - -Other - - - - -
TOTAL REVENUE FROM STATE SOURCES - 3,427,831 - - 3,427,831 - - 3,427,831
REVENUE FROM FEDERAL FUNDING IDEA Special Needs - - - - -Title I 75,782 - 75,782 - 75,782 Title Funding - Other 30,152 - 30,152 - 30,152 School Food Service (Free Lunch) - - - - -Grants
15,307 ---------------
15,307
- 1/1 - 3/31
SUCCESS ACADEMY CHARTER SCHOOL - BED STUY 1 Budget / Operating Plan
2018-19
Total Revenue Total Expenses Net Income Actual Student Enrollment
- 3,569,890 - - 3,569,890 - - 3,569,890 - 3,613,467 - - 3,613,467 - - 3,613,467 - (43,577) - - (43,577) - - (43,577) - 775 - - 775 - - 775
Prior Year Actual 2017-18
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
36,125 - 36,125 - 36,125 - - - - -- - - - -
- 142,059 - - 142,059 - - 142,059
- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -
- - - - - - - -
- 3,569,890 - - 3,569,890 - - 3,569,890
Page 12 of 64
- 1/1 - 3/31
Page 13 of 64
SUCCESS ACADEMY CHARTER SCHOOL - BED STUY 1 Budget / Operating Plan
2018-19
Total Revenue Total Expenses Net Income Actual Student Enrollment
- 3,569,890 - - 3,569,890 - - 3,569,890 - 3,613,467 - - 3,613,467 - - 3,613,467 - (43,577) - - (43,577) - - (43,577) - 775 - - 775 - - 775
Prior Year Actual 2017-18
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
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
Avg. No. of Positions
-11.00
6.00 -
3.00 -
20.00
38.00 18.00
-9.00
12.00 -
2.00 -
79.00
------
99.00
- - - - -251,653 - 251,653 - 251,653
82,500 - 82,500 - 82,500 - - - - -
61,188 - 61,188 - 61,188 - - - - -
- 395,340 - - 395,340 - - 395,340
607,250 - 607,250 - 607,250 292,700 - 292,700 - 292,700
- - - - -112,500 - 112,500 - 112,500 175,900 - 175,900 - 175,900
- - - - -33,750 - 33,750 - 33,750
- - - - -- 1,222,100 - - 1,222,100 - - 1,222,100
- - - - -- - - - -- - - - -- - - - -- - - - -
- - - - - - - -
- 1,617,440 - - 1,617,440 - - 1,617,440
143,091 - 143,091 - 143,091 153,657 - 153,657 - 153,657
- 1/1 - 3/31
SUCCESS ACADEMY CHARTER SCHOOL - BED STUY 1 Budget / Operating Plan
2018-19
Total Revenue Total Expenses Net Income Actual Student Enrollment
- 3,569,890 - - 3,569,890 - - 3,569,890 - 3,613,467 - - 3,613,467 - - 3,613,467 - (43,577) - - (43,577) - - (43,577) - 775 - - 775 - - 775
Prior Year Actual 2017-18
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
99.00
97,046 - 97,046 - 97,046 - 393,795 - - 393,795 - - 393,795
- 2,011,235 - - 2,011,235 - - 2,011,235
326 - 326 - 326 - - - - -
444,860 - 444,860 - 444,860 - - - - -- - - - -
10,266 - 10,266 - 10,266 - - - - -- - - - -
8,782 - 8,782 - 8,782 - 464,235 - - 464,235 - - 464,235
Page 14 of 64
- 1/1 - 3/31
Page 15 of 64
SUCCESS ACADEMY CHARTER SCHOOL - BED STUY 1 Budget / Operating Plan
2018-19
Total Revenue Total Expenses Net Income Actual Student Enrollment
- 3,569,890 - - 3,569,890 - - 3,569,890 - 3,613,467 - - 3,613,467 - - 3,613,467 - (43,577) - - (43,577) - - (43,577) - 775 - - 775 - - 775
Prior Year Actual 2017-18
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 DEFERRED RENT
- - - - -136,740 - 136,740 - 136,740
- - - - -- - - - -
59,642 - 59,642 - 59,642 58,205 - 58,205 - 58,205
- - - - -106,250 - 106,250 - 106,250
7,269 - 7,269 - 7,269 36,809 - 36,809 - 36,809 23,658 - 23,658 - 23,658 59,513 - 59,513 - 59,513 53,395 - 53,395 - 53,395 64,399 - 64,399 - 64,399 12,031 - 12,031 - 12,031 27,738 - 27,738 - 27,738
113,840 - 113,840 - 113,840 12,188 - 12,188 - 12,188
- - - - -4,954 - 4,954 - 4,954
- 776,631 - - 776,631 - - 776,631
24,063 - 24,063 - 24,063 - - - - -
188.95 - 189 - 189 33,524 - 33,524 - 33,524
- - - - -- - - - -- - - - -
- 57,776 - - 57,776 - - 57,776
303,592 - 303,592 - 303,592 - - - - -- - - - -
- 1/1 - 3/31
TOTAL EXPENSES - 3,613,467 - - 3,613,467 - - 3,613,467
NET INCOME - (43,577) - - (43,577) - - (43,577)
SUCCESS ACADEMY CHARTER SCHOOL - BED STUY 1 Budget / Operating Plan
2018-19
Total Revenue - 3,569,890 - - 3,569,890 - - 3,569,890 Total Expenses - 3,613,467 - - 3,613,467 - - 3,613,467 Net Income - (43,577) - - (43,577) - - (43,577) Actual Student Enrollment - 775 - - 775 - - 775
Prior Year Actual 1st Quarter - 7/1 - 9/30 2nd Quarter - 10/1 - 12/31 3rd Quarter 2017-18
Revenue Per Pupil
Original Budget
Revised Budget Variance
Original Budget
Revised Budget Variance
Original Budget
Page 16 of 64�
- 1/1 - 3/31
- 1/1 - 3/31
775.0--------------
-
SUCCESS ACADEMY CHARTER SCHOOL - BED STUY 1 Budget / Operating Plan
2018-19
Total Revenue Total Expenses Net Income Actual Student Enrollment
- 3,569,890 - - 3,569,890 - - 3,569,890 - 3,613,467 - - 3,613,467 - - 3,613,467 - (43,577) - - (43,577) - - (43,577) - 775 - - 775 - - 775
3rd Quarter
Prior Year Actual 2017-18
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 - 775 - - 775 - - 775 - - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- 775 - - 775 - - 775
- 4,606 - - 4,606 - - 4,606
- 4,663 - - 4,663 - - 4,663
Page 17 of 64
SUCCESS ACADEMY CHARTER SCHOOL - BED STUY 1Budget / Operating Plan
2018-19
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
- - 3,569,890 -- - 3,613,467 -- - (43,577) -- - 775 -
----
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 2018-19
Per Pupil Revenue Per Pupil Rate NYC CHANCELLOR'S OFFICE 15,307 - -- -- -- -- -- -- -- -- -- -- -- -- -- -ALL OTHER School Districts: ( Weighted Avg ) -
TOTAL Per Pupil Revenue (Weighted Average Per Pupil Funding) 15,307
Special Education Revenue Grants
Stimulus DYCD (Department of Youth and Community Development) Other
NYC DoE Rental Assistance Other
TOTAL REVENUE FROM STATE SOURCES
REVENUE FROM FEDERAL FUNDING IDEA Special Needs Title I Title Funding - Other School Food Service (Free Lunch) Grants
leave the 'REVISED' Column(s) COMPLETELY BLANK. affected quarter(s) must be completed on tabs 2, 3 and 4.
25.0% 25.0% 25.0% - - 2,965,731 - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -
- - 2,965,731 - -
- 361,931 -
- - -- - -- 100,169 -
-- - -
- - 3,427,831 - -
- - -- 75,782 -- 30,152 -- - -
of 64
SUCCESS ACADEMY CHARTER SCHOOL - BED STUY 1Budget / Operating Plan
2018-19
3rd
Total Revenue Total Expenses Net Income Actual Student Enrollment
- -- -- -- -
3,569,890 - -3,613,467 - -
(43,577) - -775 - -
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
- 36,125 -- - -- - -
- - 142,059 - -
- - -- - -- - -- - -- - -- - -- - -- - -
- - - - -
- - 3,569,890 - -
Page 19 of 64
SUCCESS ACADEMY CHARTER SCHOOL - BED STUY 1Budget / Operating Plan
2018-19
3rd
64
Total Revenue Total Expenses Net Income Actual Student Enrollment
- -- -- -- -
3,569,890 - -3,613,467 - -
(43,577) - -775 - -
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
-11.00
6.00 -
3.00 -
20.00
38.00 18.00
-9.00
12.00 -
2.00 -
79.00
------
99.00
- - -- 251,653 -- 82,500 -- - -- 61,188 -- - -
- - 395,340 - -
- 607,250 -- 292,700 -- - -- 112,500 -- 175,900 -- - -- 33,750 -- - -
- - 1,222,100 - -
- - -- - -- - -- - -- - -
- - - - -
- - 1,617,440 - -
- 143,091 -of - 153,657 -
SUCCESS ACADEMY CHARTER SCHOOL - BED STUY 1Budget / Operating Plan
2018-19
3rd
Total Revenue Total Expenses Net Income Actual Student Enrollment
- -- -- -- -
3,569,890 - -3,613,467 - -
(43,577) - -775 - -
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
99.00
- 97,046 -- - 393,795 - -
- - 2,011,235 - -
- 326 -- - -- 444,860 -- - -- - -- 10,266 -- - -- - -- 8,782 -
- - 464,235 - -
Page 21 of 64
SUCCESS ACADEMY CHARTER SCHOOL - BED STUY 1Budget / Operating Plan
2018-19
3rd
Page 22 of 64
Total Revenue Total Expenses Net Income Actual Student Enrollment
- -- -- -- -
3,569,890 - -3,613,467 - -
(43,577) - -775 - -
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 DEFERRED RENT
- - -- 136,740 -- - -- - -- 59,642 -- 58,205 -- - -- 106,250 -- 7,269 -- 36,809 -- 23,658 -- 59,513 -- 53,395 -- 64,399 -- 12,031 -- 27,738 -- 113,840 -- 12,188 -- - -- 4,954 -
- - 776,631 - -
- 24,063 -- - -- 189 -- 33,524 -- - -- - -- - -
- - 57,776 - -
- 303,592 -- - -- - -
SUCCESS ACADEMY CHARTER SCHOOL - BED STUY 1Budget / Operating Plan
2018-19
3rd
SUCCESS ACADEMY CHARTER SCHOOL - BED STUY 1Budget / Operating Plan
2018-19
- - 3,613,467 - -
- - (43,577) - -
Total Revenue Total Expenses Net Income Actual Student Enrollment
TOTAL EXPENSES
NET INCOME
- - 3,569,890 - -- - 3,613,467 - -- - (43,577) - -- - 775 - -
4th Quarter - 4/1 - 6/30
Revised Budget Variance
Original Budget
Revised Budget Variance
Quarter - 1/1 - 3/31
Page 23 of 64�
3rd
SUCCESS ACADEMY CHARTER SCHOOL - BED STUY 1Budget / Operating Plan
2018-19
3rd
775.0--------------
-
Total Revenue Total Expenses Net Income Actual Student Enrollment
- -- -- -- -
Quarter - 1/1 - 3/31 3,569,890 - -3,613,467 - -
(43,577) - -775 - -
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 - -- - 775 - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - 775 - -
- - 4,606 - -
- - 4,663 - -
Page 24 of 64
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
2018-19 Per Pupil Rate
15,307 ---------------
15,307
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�
SUCCESS ACADEMY CHARTER SCHOOL - BED STUY 1�Budget / Operating Plan
14,279,559 14,453,869
(174,310)
14,279,559 14,453,869
(174,310)
---
Total Year
Original Budget
Revised Budget Variance
2018-19�
14,279,559 14,279,559 (14,453,869) (14,453,869)
(174,310) (174,310)
VARIANCE Original Revised
Budget vs. Budget vs. PY Budget PY Budget
11,862,925 11,862,925 - -- -- -- -- -- -- -- -- -- -- -- -- -- -- -
11,862,925 11,862,925
1,447,724 1,447,724
- -- -
400,675 400,675 - -- -
13,711,324 13,711,324
- -303,128 303,128 120,608 120,608
- -
DESCRIPTION OF ASSUMPTIONS�
11,862,925 ---------------
11,862,925
1,447,724
11,862,925 ---------------
11,862,925
1,447,724
----------------
-
-
- - -- - -
400,675 400,675 -- - -- - -
13,711,324 13,711,324 -
- - -303,128 303,128 -120,608 120,608 -
- - -Page 25 of 64
144,500 144,500 - 144,500 144,500 - - - - -- - - - -
568,235 568,235 - 568,235 568,235
- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -
14,279,559 14,279,559 - 14,279,559 14,279,559
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
SUCCESS ACADEMY CHARTER SCHOOL - BED STUY 1 Budget / Operating Plan
2018-19
14,279,559 14,279,559 - 14,279,559 14,279,559 14,453,869 14,453,869 - (14,453,869) (14,453,869)
(174,310) (174,310) - (174,310) (174,310)
Total Year VARIANCE
Original Budget
Revised Budget Variance
Original Budget vs. PY Budget
Revised Budget vs. PY Budget
DESCRIPTION OF ASSUMPTIONS
Page 26 of 64�
Page 27 of 64
- - - - -1,006,610 1,006,610 - (1,006,610) (1,006,610)
330,000 330,000 - (330,000) (330,000) - - - - -
244,750 244,750 - (244,750) (244,750) - - - - -
1,581,360 1,581,360 - (1,581,360) (1,581,360)
2,429,000 2,429,000 - (2,429,000) (2,429,000) 1,170,800 1,170,800 - (1,170,800) (1,170,800)
- - - - -450,000 450,000 - (450,000) (450,000) 703,600 703,600 - (703,600) (703,600)
- - - - -135,000 135,000 - (135,000) (135,000)
- - - - -4,888,400 4,888,400 - (4,888,400) (4,888,400)
- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -
6,469,760 6,469,760 - (6,469,760) (6,469,760)
572,365 572,365 - (572,365) (572,365) 614,627 614,627 - (614,627) (614,627)
Total Revenue Total Expenses Net Income Actual Student Enrollment
EXPENSES
ADMINISTRATIVE STAFF PERSONNEL COSTS Avg. No. of Positions
Executive Management -Instructional Management 11.00 Deans, Directors & Coordinators 6.00 CFO / Director of Finance -Operation / Business Manager 3.00 Administrative Staff -
TOTAL ADMINISTRATIVE STAFF 20.00
INSTRUCTIONAL PERSONNEL COSTS Teachers - Regular 38.00 Teachers - SPED 18.00 Substitute Teachers -Teaching Assistants 9.00 Specialty Teachers 12.00 Aides -Therapists & Counselors 2.00 Other -
TOTAL INSTRUCTIONAL 79.00
NON-INSTRUCTIONAL PERSONNEL COSTS Nurse -Librarian -Custodian -Security -Other -
TOTAL NON-INSTRUCTIONAL -
SUBTOTAL PERSONNEL SERVICE COSTS 99.00
PAYROLL TAXES AND BENEFITS Payroll Taxes Fringe / Employee Benefits
SUCCESS ACADEMY CHARTER SCHOOL - BED STUY 1 Budget / Operating Plan
2018-19
14,279,559 14,279,559 - 14,279,559 14,279,559 14,453,869 14,453,869 - (14,453,869) (14,453,869)
(174,310) (174,310) - (174,310) (174,310)
Total Year VARIANCE
Original Budget
Revised Budget Variance
Original Budget vs. PY Budget
Revised Budget vs. PY Budget
DESCRIPTION OF ASSUMPTIONS
Page 28 of 64
388,186 388,186 - (388,186) (388,186) 1,575,178 1,575,178 - (1,575,178) (1,575,178)
8,044,938 8,044,938 - (8,044,938) (8,044,938)
1,306 1,306 - (1,306) (1,306) - - - - -
1,779,439 1,779,439 - (1,779,439) (1,779,439) - - - - -- - - - -
41,065 41,065 - (41,065) (41,065) - - - - -- - - - -
35,129 35,129 - (35,129) (35,129) 1,856,939 1,856,939 - (1,856,939) (1,856,939)
Total Revenue Total Expenses Net Income Actual Student Enrollment
Retirement / Pension TOTAL PAYROLL TAXES AND BENEFITS
TOTAL PERSONNEL SERVICE COSTS 99.00
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
SUCCESS ACADEMY CHARTER SCHOOL - BED STUY 1 Budget / Operating Plan
2018-19
14,279,559 14,279,559 - 14,279,559 14,279,559 14,453,869 14,453,869 - (14,453,869) (14,453,869)
(174,310) (174,310) - (174,310) (174,310)
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 DEFERRED RENT
14,279,559 14,453,869
(174,310)
Original�Budget�
-546,959
--
238,568 232,819
-425,000
29,077 147,234
94,633 238,052 213,579 257,598
48,125 110,950 455,362
48,750 -
19,816 3,106,522
96,250 -
756 134,097
---
231,103
1,214,367 --
SUCCESS ACADEMY CHARTER SCHOOL - BED STUY 1�Budget / Operating Plan
2018-19�
14,279,559 14,453,869
(174,310)
Total Year�
Revised�Budget�
-546,959
--
238,568 232,819
-425,000
29,077 147,234
94,633 238,052 213,579 257,598
48,125 110,950 455,362
48,750 -
19,816 3,106,522
96,250 -
756 134,097
---
231,103
1,214,367 --Page 29 of 64
---
-
Variance
--------------------
--------
---
14,279,559 14,279,559 (14,453,869) (14,453,869)
(174,310) (174,310)
VARIANCE Original�
Budget vs.�PY Budget�
-(546,959)
--
(238,568) (232,819)
-(425,000)
(29,077) (147,234)
(94,633) (238,052) (213,579) (257,598)
(48,125) (110,950) (455,362)
(48,750) -
(19,816) (3,106,522)
(96,250) -
(756) (134,097)
---
(231,103)
(1,214,367) --
Revised�Budget vs.�PY Budget�
-(546,959)
--
(238,568) (232,819)
-(425,000)
(29,077) (147,234)
(94,633) (238,052) (213,579) (257,598)
(48,125) (110,950) (455,362)
(48,750) -
(19,816) (3,106,522)
(96,250) -
(756) (134,097)
---
(231,103)
(1,214,367) --
DESCRIPTION OF ASSUMPTIONS�
14,453,869 14,453,869 - (14,453,86 9)
(14,453,86 9)
(174,310) (174,310) - (174,310) (174,310)
Total Revenue Total Expenses Net Income Actual Student Enrollment
TOTAL EXPENSES
NET INCOME
SUCCESS ACADEMY CHARTER SCHOOL - BED STUY 1 Budget / Operating Plan
2018-19
14,279,559 14,279,559 - 14,279,559 14,279,559 14,453,869 14,453,869 - (14,453,869) (14,453,869)
(174,310) (174,310) - (174,310) (174,310)
Total Year VARIANCE
Original Budget
Revised Budget Variance
Original Budget vs. PY Budget
Revised Budget vs. PY Budget
DESCRIPTION OF ASSUMPTIONS
Page 30 of 64�
775.0--------------
-
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
SUCCESS ACADEMY CHARTER SCHOOL - BED STUY 1�Budget / Operating Plan
14,279,559 14,453,869
(174,310)
14,279,559 14,453,869
(174,310)
---
Total Year
Original Budget
Revised Budget Variance
2018-19�
14,279,559 14,279,559 (14,453,869) (14,453,869)
(174,310) (174,310)
VARIANCE�
Original� Revised Budget vs. Budget vs. PY Budget PY Budget
DESCRIPTION OF ASSUMPTIONS�
Page 31 of 64
- 1/1 - 3/31
- - - - - - - -- - - - - - - -- - - - - - - -
- - - - - - - -- - - - - - - -- - - - - - - -
CASH FLOW ADJUSTMENTS OPERATING ACTIVITIES {enter descriptions below}
Example - Add Back Depreciation Other
Total Operating Activities INVESTMENT ACTIVITIES {enter descriptions below}
Example - Subtract Property and Equipment Expenditures Other
Total Investment Activities FINANCING ACTIVITIES {enter descriptions below}
Example - Add Expected Proceeds from a Loan or Line of Credit - - - - - - - -Other - - - - - - - -
Total Financing Activities - - - - - - - -
Total Cash Flow Adjustments - - - - - - - -
NET INCOME - (43,577) - - (43,577) - - (43,577)
Beginning Cash Balance - - - - (43,577) - - (87,155)
ENDING CASH BALANCE - (43,577) - - (87,155) - - (130,732)
SUCCESS ACADEMY CHARTER SCHOOL - BED STUY 1 Budget / Operating Plan
2018-19
Total Revenue - 3,569,890 - - 3,569,890 - - 3,569,890 Total Expenses - 3,613,467 - - 3,613,467 - - 3,613,467 Net Income - (43,577) - - (43,577) - - (43,577) Actual Student Enrollment - 775 - - 775 - - 775
Prior Year Actual 1st Quarter - 7/1 - 9/30 2nd Quarter - 10/1 - 12/31 3rd Quarter 2017-18
Revenue Per Pupil
Original Budget
Revised Budget Variance
Original Budget
Revised Budget Variance
Original Budget
Page 32 of 64�
SUCCESS ACADEMY CHARTER SCHOOL - BED STUY 1Budget / Operating Plan
2018-19
3rd
- - - - -- - - - -- - - - -
- - - - -- - - - -- - - - -
- - - - -- - - - -- - - - -
- - - - -
- - (43,577) - -
- - (130,732) - -
- - (174,310) - -
Total Revenue Total Expenses Net Income Actual Student Enrollment
CASH FLOW ADJUSTMENTS OPERATING ACTIVITIES {enter descriptions below}
Example - Add Back Depreciation Other
Total Operating Activities INVESTMENT ACTIVITIES {enter descriptions below}
Example - Subtract Property and Equipment Expenditures Other
Total Investment Activities FINANCING ACTIVITIES {enter descriptions below}
Example - Add Expected Proceeds from a Loan or Line of Credit Other
Total Financing Activities
Total Cash Flow Adjustments
NET INCOME
Beginning Cash Balance
ENDING CASH BALANCE
- - 3,569,890 - -- - 3,613,467 - -- - (43,577) - -- - 775 - -
4th Quarter - 4/1 - 6/30
Revised Budget Variance
Original Budget
Revised Budget Variance
Quarter - 1/1 - 3/31
Page 33 of 64�
- - - - -- - - - -- - - - -
- - - - -- - - - -- - - - -
- - - - -- - - - -- - - - -
- - - - -
(174,310) (174,310) - (174,310) (174,310)
- - - - -
(174,310) (174,310) - (174,310) (174,310)
Total Revenue Total Expenses Net Income Actual Student Enrollment
CASH FLOW ADJUSTMENTS OPERATING ACTIVITIES {enter descriptions below}
Example - Add Back Depreciation Other
Total Operating Activities INVESTMENT ACTIVITIES {enter descriptions below}
Example - Subtract Property and Equipment Expenditures Other
Total Investment Activities FINANCING ACTIVITIES {enter descriptions below}
Example - Add Expected Proceeds from a Loan or Line of Credit Other
Total Financing Activities
Total Cash Flow Adjustments
NET INCOME
Beginning Cash Balance
ENDING CASH BALANCE
SUCCESS ACADEMY CHARTER SCHOOL - BED STUY 1 Budget / Operating Plan
2018-19
14,279,559 14,279,559 - 14,279,559 14,279,559 14,453,869 14,453,869 - (14,453,869) (14,453,869)
(174,310) (174,310) - (174,310) (174,310)
Total Year VARIANCE
Original Budget
Revised Budget Variance
Original Budget vs. PY Budget
Revised Budget vs. PY Budget
DESCRIPTION OF ASSUMPTIONS
Page 34 of 64�
BALANCE SHEET
SUCCESS ACADEMY CHARTER SCHOOL - BED STUY 1�
2018-19
Prior Year
2017-18 ASSETS
CURRENT ASSETS
DO NOT ENTER BALANCE SHEET DATA ON THIS TEMPLATE
Balance sheet data should for the Ed Corp: Success Academy Charter Schools -NYC (Combined)
should be entered on the template for Success Academy Charter School -Harlem 3.
Cash and cash equivalents Grants and contracts receivable Accounts receivables Prepaid Expenses Contributions and other receivables
TOTAL CURRENT ASSETS -
PROPERTY, BUILDING AND EQUIPMENT, net -
OTHER ASSETS -
TOTAL ASSETS -
LIABILITIES AND NET ASSETS
CURRENT LIABILITIES Accounts payable and accrued expenses Accrued payroll and benefits Deferred Revenue Current maturities of long-term debt Short Term Debt - Bonds, Notes Payable Other
TOTAL CURRENT LIABILITIES -
LONG-TERM DEBT and NOTES PAYABLE, net current maturities -
TOTAL LIABILITIES -
NET ASSETS Unrestricted Temporarily restricted
TOTAL NET ASSETS -
TOTAL LIABILITIES AND NET ASSETS -
Q1
As of 9/30
-
-
-
-
-
-
Q2
As of 12/31
-
-
-
-
-
-
Q3
As of 3/31
-
-
-
-
-
-
Q4
As of 6/30
-
-
-
-
-
-
- - - -
- - - -
- - - -
--
- - - - -- - - - -- - - - -- - - - -- - - - -
- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -
- - - -- - - -
Page 35 of 64
- BED STUY 1
- 1/1 - 3/31
SUCCESS ACADEMY CHARTER SCHOOL Budget / Operating Plan
2018-19 Total Revenue - 3,569,890 - - 3,569,890 - -Total Expenses Net Income Actual Student Enrollment
---
3,613,467 (43,577)
775
---
---
3,613,467 (43,577)
775
---
---
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
REVENUE REVENUES FROM STATE SOURCES 2018-19
Per Pupil Revenue Per Pupil Rate
Page 36 of 64
NYC CHANCELLOR'S OFFICE --------------ALL OTHER School Districts: ( Count = 0 )
TOTAL Per Pupil Revenue (Weighted Average Per Pupil Funding) Special Education Revenue
15,307 ---------------
15,307
2,965,731 - 2,965,731 -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -
- 2,965,731 - - 2,965,731 - -361,931 - 361,931 -
Grants Stimulus DYCD (Department of Youth and Community Development) Other
NYC DoE Rental Assistance Other
TOTAL REVENUE FROM STATE SOURCES
- - - -- - - -
100,169 - 100,169 -- - - -- - - -
- 3,427,831 - - 3,427,831 - -
REVENUE FROM FEDERAL FUNDING IDEA Special Needs Title I Title Funding - Other School Food Service (Free Lunch)
- - - -75,782 - 75,782 -30,152 - 30,152 -
- - - -Grants
Charter School Program (CSP) Planning & Implementation Other
36,125 - 36,125 -- - - -
- BED STUY 1
- 1/1 - 3/31
SUCCESS ACADEMY CHARTER SCHOOL Budget / Operating Plan
2018-19�
- - - -- - - -- - - -- - - -- - - -- - - -- - - --
Other - - - -TOTAL REVENUE FROM FEDERAL SOURCES - 142,059 - - 142,059 - -
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 - 3,569,890
- - -- - - - - - -
- - 3,569,890 - -
Total Revenue - 3,569,890 - - 3,569,890 - -Total Expenses - 3,613,467 - - 3,613,467 - -Net Income - (43,577) - - (43,577) - -Actual Student Enrollment - 775 - - 775 - -
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 37 of 64�
- BED STUY 1
- 1/1 - 3/31
Total Revenue Total Expenses Net Income Actual Student Enrollment
- 3,569,890 -- 3,613,467 -- (43,577) -- 775 -
SUCCESS ACADEMY CHARTER SCHOOL Budget / Operating Plan
2018-19 - 3,569,890 - -- 3,613,467 - -- (43,577) - -- 775 - -
*NOTE: Enrollment, Revenue and Expediture Data IN the 'Total and Variance Analysis' Section is Based on LAST ACTUAL Quarter Completed
EXPENSES Quarter 0 ADMINISTRATIVE STAFF PERSONNEL COSTS No. of Positions
1st Quarter - 7/1 - 9/30
Actual Current Budget Variance
2nd Quarter - 10/1 - 12/31 3rd Quarter
Actual Current Budget Variance Actual
-------
- - - -251,653 - 251,653 -
82,500 - 82,500 -- - - -
61,188 - 61,188 -- - - -
- 395,340 - - 395,340 - -
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
---------
607,250 - 607,250 -292,700 - 292,700 -
- - - -112,500 - 112,500 -175,900 - 175,900 -
- - - -33,750 - 33,750 -
- - - -- 1,222,100 - - 1,222,100 - -
NON-INSTRUCTIONAL PERSONNEL COSTS Nurse Librarian Custodian Security Other
TOTAL NON-INSTRUCTIONAL
------
- - - -- - - -- - - -- - - -- - - -
- - - - - - -
- 1,617,440 - - 1,617,440 - -SUBTOTAL PERSONNEL SERVICE COSTS -
PAYROLL TAXES AND BENEFITS Payroll Taxes Fringe / Employee Benefits Retirement / Pension
TOTAL PAYROLL TAXES AND BENEFITS
143,091 - 143,091 -153,657 - 153,657 -
97,046 - 97,046 -- 393,795 - - 393,795 - -
TOTAL PERSONNEL SERVICE COSTS - - 2,011,235 - - 2,011,235 - -Page 38 of 64
- BED STUY 1
- 1/1 - 3/31
SUCCESS ACADEMY CHARTER SCHOOL�Budget / Operating Plan�
2018-19�
CONTRACTED SERVICES Accounting / Audit 326 - 326 -Legal - - - -Management Company Fee 444,860 - 444,860 -Nurse Services - - - -Food Service / School Lunch - - - -Payroll Services 10,266 - 10,266 -Special Ed Services - - - -Titlement Services (i.e. Title I) - - - -Other Purchased / Professional / Consulting 8,782 - 8,782 -
TOTAL CONTRACTED SERVICES - 464,235 - - 464,235 - -
Total Revenue - 3,569,890 - - 3,569,890 - -Total Expenses - 3,613,467 - - 3,613,467 - -Net Income - (43,577) - - (43,577) - -Actual Student Enrollment - 775 - - 775 - -
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 39 of 64�
- BED STUY 1
- 1/1 - 3/31
Total Revenue Total Expenses Net Income Actual Student Enrollment
- 3,569,890 -- 3,613,467 -- (43,577) -- 775 -
SUCCESS ACADEMY CHARTER SCHOOL Budget / Operating Plan
2018-19 - 3,569,890 - -- 3,613,467 - -- (43,577) - -- 775 - -
*NOTE: Enrollment, Revenue and Expediture Data IN the 'Total and Variance Analysis' Section is Based on LAST ACTUAL Quarter Completed
1st Quarter - 7/1 - 9/30
Actual Current Budget Variance
2nd Quarter - 10/1 - 12/31 3rd Quarter
Actual Current Budget Variance Actual
SCHOOL OPERATIONS Board Expenses Classroom / Teaching Supplies & Materials Special Ed Supplies & Materials Textbooks / Workbooks Supplies & Materials other Equipment / Furniture Telephone Technology Student Testing & Assessment Field Trips Transportation (student) Student Services - other Office Expense Staff Development Staff Recruitment Student Recruitment / Marketing School Meals / Lunch Travel (Staff) Fundraising Other
TOTAL SCHOOL OPERATIONS
- - - -136,740 - 136,740 -
- - - -- - - -
59,642 - 59,642 -58,205 - 58,205 -
- - - -106,250 - 106,250 -
7,269 - 7,269 -36,809 - 36,809 -23,658 - 23,658 -59,513 - 59,513 -53,395 - 53,395 -64,399 - 64,399 -12,031 - 12,031 -27,738 - 27,738 -
113,840 - 113,840 -12,188 - 12,188 -
- - - -4,954 - 4,954 -
- 776,631 - - 776,631 - -
FACILITY OPERATION & MAINTENANCE Insurance Janitorial Building and Land Rent / Lease / Facility Finance Interest Repairs & Maintenance Equipment / Furniture Security Utilities
TOTAL FACILITY OPERATION & MAINTENANCE
24,063 - 24,063 -- - - -
189 - 189 -33,524 - 33,524 -
- - - -- - - -- - - -
- 57,776 - - 57,776 - -
DEPRECIATION & AMORTIZATION RESERVES / CONTINGENCY DEFERRED RENT
303,592 - 303,592 -- - - -- - - -
Page 40 of 64
- BED STUY 1
- 1/1 - 3/31
SUCCESS ACADEMY CHARTER SCHOOL�Budget / Operating Plan�
2018-19�
TOTAL EXPENSES - 3,613,467 - - 3,613,467 - -
NET INCOME - (43,577) - - (43,577) - -
Total Revenue - 3,569,890 - - 3,569,890 - -Total Expenses - 3,613,467 - - 3,613,467 - -Net Income - (43,577) - - (43,577) - -Actual Student Enrollment - 775 - - 775 - -
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 41 of 64�
- BED STUY 1
- 1/1 - 3/31
- 1/1 - 3/31
Total Revenue Total Expenses Net Income Actual Student Enrollment
- 3,569,890 -- 3,613,467 -- (43,577) -- 775 -
SUCCESS ACADEMY CHARTER SCHOOL Budget / Operating Plan
2018-19
2018-19
- 3,569,890 - -- 3,613,467 - -- (43,577) - -- 775 - -3rd Quarter
*NOTE: Enrollment, Revenue and Expediture Data IN the 'Total and Variance Analysis' Section is Based on LAST ACTUAL Quarter Completed
1st Quarter - 7/1 - 9/30
Actual Current Budget Variance
2nd Quarter - 10/1 - 12/31 3rd Quarter
Actual Current Budget Variance Actual
ENROLLMENT - *School Districts Are Linked To Above Entries* NYC CHANCELLOR'S OFFICE - 775 - - 775 - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -ALL OTHER School Districts: ( Count = 0 ) - - - - - - -
TOTAL ENROLLMENT - 775 - - 775 - -
REVENUE PER PUPIL - 4,606 - - 4,606 - -
EXPENSES PER PUPIL - 4,663 - - 4,663 - -
Page 42 of 64
SUCCESS ACADEMY CHARTERBudget / Operating
2018-19
3rd
Page 43 of 64
3,569,890 - - 3,569,890 -3,613,467 - - 3,613,467 -
(43,577) - - (43,577) -775 - - 775 -
4th Quarter - 4/1 - 6/30
Current Budget Variance Actual
Current Budget Variance
2,965,731 - 2,965,731 -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -
2,965,731 - - 2,965,731 -361,931 - 361,931 -
- - - -- - - -
100,169 - 100,169 -- - - -- - - -
3,427,831 - - 3,427,831 -
- - - -75,782 - 75,782 -30,152 - 30,152 -
- - - -
36,125 - 36,125 -- - - -
SCHOOL - BED STUY 1 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 2018-19
Per Pupil Revenue 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
15,307 ---------------
15,307
SUCCESS ACADEMY CHARTERBudget / Operating
2018-19
3rd
- - - -142,059 - - 142,059 -
- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - - -
3,569,890 - - 3,569,890 -
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
3,569,890 - - 3,569,890 -3,613,467 - - 3,613,467 -
(43,577) - - (43,577) -775 - - 775 -
4th Quarter - 4/1 - 6/30
Current Budget Variance Actual
Current Budget Variance
SCHOOL - BED STUY 1 Plan
Quarter - 1/1 - 3/31
Page 44 of 64�
SUCCESS ACADEMY CHARTERBudget / Operating
2018-19
3rd
SCHOOL - BED STUY 1 Plan
Total Revenue 3,569,890 - - 3,569,890 -Total Expenses 3,613,467 - - 3,613,467 -Net Income (43,577) - - (43,577) -Actual Student Enrollment 775 - - 775 -
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
-------
- - - -251,653 - 251,653 -
82,500 - 82,500 -- - - -
61,188 - 61,188 -- - - -
395,340 - - 395,340 -
607,250 - 607,250 -292,700 - 292,700 -
- - - -112,500 - 112,500 -175,900 - 175,900 -
- - - -33,750 - 33,750 -
- - - -1,222,100 - - 1,222,100 -
- - - -- - - -- - - -- - - -- - - -- - - - -
1,617,440 - - 1,617,440 -
143,091 - 143,091 -153,657 - 153,657 -
97,046 - 97,046 -393,795 - - 393,795 -
2,011,235 - - 2,011,235 -
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 45 of 64
-
SUCCESS ACADEMY CHARTERBudget / Operating
2018-19
3rd
SUCCESS ACADEMY CHARTERBudget / Operating
2018-19
326 - 326 -- - - -
444,860 - 444,860 -- - - -- - - -
10,266 - 10,266 -- - - -- - - -
8,782 - 8,782 -464,235 - - 464,235 -
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
3,569,890 - - 3,569,890 -3,613,467 - - 3,613,467 -
(43,577) - - (43,577) -775 - - 775 -
4th Quarter - 4/1 - 6/30
Current Budget Variance Actual
Current Budget Variance
SCHOOL - BED STUY 1 Plan
Quarter - 1/1 - 3/31
SCHOOL - BED STUY 1 Plan
Page 46 of 64�
SUCCESS ACADEMY CHARTERBudget / Operating
2018-19
3rd
SCHOOL - BED STUY 1 Plan
Total Revenue 3,569,890 - - 3,569,890 -Total Expenses 3,613,467 - - 3,613,467 -Net Income (43,577) - - (43,577) -Actual Student Enrollment 775 - - 775 -
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 136,740 - 136,740 -Special Ed Supplies & Materials - - - -Textbooks / Workbooks - - - -Supplies & Materials other 59,642 - 59,642 -Equipment / Furniture 58,205 - 58,205 -Telephone - - - -Technology 106,250 - 106,250 -Student Testing & Assessment 7,269 - 7,269 -Field Trips 36,809 - 36,809 -Transportation (student) 23,658 - 23,658 -Student Services - other 59,513 - 59,513 -Office Expense 53,395 - 53,395 -Staff Development 64,399 - 64,399 -Staff Recruitment 12,031 - 12,031 -Student Recruitment / Marketing 27,738 - 27,738 -School Meals / Lunch 113,840 - 113,840 -Travel (Staff) 12,188 - 12,188 -Fundraising - - - -Other 4,954 - 4,954 -
TOTAL SCHOOL OPERATIONS 776,631 - - 776,631 -
FACILITY OPERATION & MAINTENANCE Insurance 24,063 - 24,063 -Janitorial - - - -Building and Land Rent / Lease / Facility Finance Interest 189 - 189 -Repairs & Maintenance 33,524 - 33,524 -Equipment / Furniture - - - -Security - - - -Utilities - - - -
TOTAL FACILITY OPERATION & MAINTENANCE 57,776 - - 57,776 -
DEPRECIATION & AMORTIZATION 303,592 - 303,592 -RESERVES / CONTINGENCY - - - -DEFERRED RENT - - - -
Page 47 of 64
SUCCESS ACADEMY CHARTERBudget / Operating
2018-19
3rd
SUCCESS ACADEMY CHARTERBudget / Operating
2018-19
3rd
3,613,467 - - 3,613,467 -
(43,577) - - (43,577) -
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
TOTAL EXPENSES
NET INCOME
3,569,890 - - 3,569,890 -3,613,467 - - 3,613,467 -
(43,577) - - (43,577) -775 - - 775 -
4th Quarter - 4/1 - 6/30
Current Budget Variance Actual
Current Budget Variance
SCHOOL - BED STUY 1 Plan
Quarter - 1/1 - 3/31
SCHOOL - BED STUY 1 Plan
Quarter - 1/1 - 3/31
Page 48 of 64�
2018-19
3rd
SUCCESS ACADEMY CHARTERBudget / Operating
2018-19
3rd
SCHOOL - BED STUY 1 Plan
Total Revenue Total Expenses Net Income Actual Student Enrollment
3,569,890 3,613,467
(43,577) 775 Quarter - 1/1 - 3/31
----
----
3,569,890 3,613,467
(43,577) 775
----
*NOTE: Enrollment, Revenue and Expediture Data IN the 'Total and Variance Analysis' Section is Based on LAST ACTUAL Quarter Completed
Current Budget Variance
Quarter - 1/1 - 3/31 4th Quarter - 4/1 - 6/30
Actual Current Budget Variance
775 - - 775 -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -
775 - - 775 -
4,606 - - 4,606 -
4,663 - - 4,663 -
ENROLLMENT - *School Districts Are Linked To Above Entries* NYC CHANCELLOR'S OFFICE --------------ALL OTHER School Districts: ( Count = 0 )
TOTAL ENROLLMENT
REVENUE PER PUPIL
EXPENSES PER PUPIL
Page 49 of 64
1
596910)
TY
25---------------
2524
--
75--
24
-2808
-
00-
Page 50 of 64
SUCCESS ACADEMY CHARTER SCHOOL - BED STUY Budget / Operating Plan
2018-19 - - - 14,279,559 (14,279,559) - - 14,279,5 - - - 14,453,869 14,453,869 - - 14,453,8 - - - (174,310) 174,310 - - (174,3 - - - - -
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 -
- - - 11,862,925 (11,862,925 ) - - 11,862,9
- - - - - - -- - - - - - -- - - - - - -- - - - - - -- - - - - - -- - - - - - -- - - - - - -- - - - - - -- - - - - - -- - - - - - -- - - - - - -- - - - - - -- - - - - - -- - - - - - -- - - - - - -- - - 11,862,925 (11,862,925
) - - 11,862,9
- - - 1,447,724 (1,447,724) - - 1,447,7
- - - - - - -- - - - - - -- - - 400,675 (400,675) - - 400,6 - - - - - - -- - - - - - -- - - 13,711,324 (13,711,324
) - - 13,711,3
- - - - - - -- - - 303,128 (303,128) - - 303,1 - - - 120,608 (120,608) - - 120,6 - - - - - - -
- - - 144,500 (144,500) - - 144,5 - - - - - - -
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
REVENUE REVENUES FROM STATE SOURCES 2018-19
Per Pupil Revenue Per Pupil Rate NYC CHANCELLOR'S OFFICE 15,307 - -- -- -- -- -- -- -- -- -- -- -- -- -- -ALL OTHER School Districts: ( Count = 0 ) -
TOTAL Per Pupil Revenue (Weighted Average Per Pupil Funding) 15,307 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
-35
---------
59
1
596910)
TY
SUCCESS ACADEMY CHARTER SCHOOL - BED STUY Budget / Operating Plan
2018-19 Total Revenue - - - 14,279,559 (14,279,559) - - 14,279,5 Total Expenses - - - 14,453,869 14,453,869 - - 14,453,8 Net Income - - - (174,310) 174,310 - - (174,3 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 - - - - - - -
- - - 568,235 (568,235) - - 568,2 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
(14,279,559TOTAL REVENUE - - - 14,279,559 - - 14,279,5)
Page 51 of 64
-1000
-50
-60
0000
-0000
-00
-00
------
60
65278678
38
1
596910)
TY
- - - - - - -- - - 1,006,610 1,006,610 - - 1,006,6 - - - 330,000 330,000 - - 330,0 - - - - - - -- - - 244,750 244,750 - - 244,7 - - - - - - -- - - 1,581,360 1,581,360 - - 1,581,3
2,429,0 1,170,8
450,0 703,6
135,0
4,888,4
6,469,7
572,3 614,6 388,1
1,575,1
8,044,9
-------
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
EXPENSES Quarter 0 ADMINISTRATIVE STAFF PERSONNEL COSTS No. of Positions
Executive Management Instructional Management Deans, Directors & Coordinators CFO / Director of Finance Operation / Business Manager Administrative Staff
TOTAL ADMINISTRATIVE STAFF
SUCCESS ACADEMY CHARTER SCHOOL - BED STUY Budget / Operating Plan
2018-19 - - - 14,279,559 (14,279,559) - - 14,279,5 - - - 14,453,869 14,453,869 - - 14,453,8 - - - (174,310) 174,310 - - (174,3 - - - - -
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
---------
---------
---------
---------
2,429,000 1,170,800
-450,000 703,600
-135,000
-4,888,400
2,429,000 1,170,800
-450,000 703,600
-135,000
-4,888,400
---------
---------
NON-INSTRUCTIONAL PERSONNEL COSTS ------
Nurse�Librarian�Custodian�Security�Other�
TOTAL NON-INSTRUCTIONAL
------
------
------
------
------
------
------
- - - 6,469,760 6,469,760 - -SUBTOTAL PERSONNEL SERVICE COSTS -
PAYROLL TAXES AND BENEFITS - - - 572,365 572,365 - -Payroll Taxes
Fringe / Employee Benefits - - - 614,627 614,627 - -- - - 388,186 388,186 - -Retirement / Pension - - - 1,575,178 1,575,178 - -TOTAL PAYROLL TAXES AND BENEFITS
TOTAL PERSONNEL SERVICE COSTS - - - - 8,044,938 8,044,938 - -Page 52 of 64
06-
39--
65--
2939
1
596910)
TY
SUCCESS ACADEMY CHARTER SCHOOL - BED STUY Budget / Operating Plan
2018-19 Total Revenue - - - 14,279,559 (14,279,559) - - 14,279,5 Total Expenses - - - 14,453,869 14,453,869 - - 14,453,8 Net Income - - - (174,310) 174,310 - - (174,3 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
- - - 1,306 1,306 - - 1,3 Legal Accounting / Audit
- - - - - - -Management Company Fee - - - 1,779,439 1,779,439 - - 1,779,4 Nurse Services - - - - - - -Food Service / School Lunch - - - - - - -Payroll Services - - - 41,065 41,065 - - 41,0 Special Ed Services - - - - - - -Titlement Services (i.e. Title I) - - - - - - -Other Purchased / Professional / Consulting - - - 35,129 35,129 - - 35,1
- - - 1,856,939 1,856,939 - - 1,856,9 TOTAL CONTRACTED SERVICES
Page 53 of 64
-59
--
6819
-0077343352799825506250
-1622
50-
5697
---
03
67--
1
596910)
TY
SUCCESS ACADEMY CHARTER SCHOOL - BED STUY Budget / Operating Plan
2018-19 Total Revenue - - - 14,279,559 (14,279,559) - - 14,279,5 Total Expenses - - - 14,453,869 14,453,869 - - 14,453,8 Net Income - - - (174,310) 174,310 - - (174,3 Actual Student Enrollment - - - - -
TOTALS AND VARIANCE ANALYSIS *NOTE: Enrollment, Revenue and Expediture Data IN the 'Total and Variance
Analysis' Section is Based on LAST ACTUAL Quarter Completed Current Budget (Current
Actual vs.
Current Current
Budget - TY
Actual vs.
Current
Original Budget (Current
Actual vs.
Original Original
Budget -Actual Quarter) Budget Budget TY Quarter) Budget
SCHOOL OPERATIONS Board Expenses - - - - - - -Classroom / Teaching Supplies & Materials - - - 546,959 546,959 - - 546,9 Special Ed Supplies & Materials - - - - - - -Textbooks / Workbooks - - - - - - -Supplies & Materials other - - - 238,568 238,568 - - 238,5 Equipment / Furniture - - - 232,819 232,819 - - 232,8 Telephone - - - - - - -Technology - - - 425,000 425,000 - - 425,0 Student Testing & Assessment - - - 29,077 29,077 - - 29,0 Field Trips - - - 147,234 147,234 - - 147,2 Transportation (student) - - - 94,633 94,633 - - 94,6 Student Services - other - - - 238,052 238,052 - - 238,0 Office Expense - - - 213,579 213,579 - - 213,5 Staff Development - - - 257,598 257,598 - - 257,5 Staff Recruitment - - - 48,125 48,125 - - 48,1 Student Recruitment / Marketing - - - 110,950 110,950 - - 110,9 School Meals / Lunch - - - 455,362 455,362 - - 455,3 Travel (Staff) - - - 48,750 48,750 - - 48,7 Fundraising - - - - - - -Other - - - 19,816 19,816 - - 19,8
TOTAL SCHOOL OPERATIONS - - - 3,106,522 3,106,522 - - 3,106,5
FACILITY OPERATION & MAINTENANCE Insurance - - - 96,250 96,250 - - 96,2 Janitorial - - - - - - -Building and Land Rent / Lease / Facility Finance Interest - - - 756 756 - - 7 Repairs & Maintenance - - - 134,097 134,097 - - 134,0 Equipment / Furniture - - - - - - -Security - - - - - - -Utilities - - - - - - -
TOTAL FACILITY OPERATION & MAINTENANCE - - - 231,103 231,103 - - 231,1
DEPRECIATION & AMORTIZATION - - - 1,214,367 1,214,367 - - 1,214,3 RESERVES / CONTINGENCY - - - - - - -DEFERRED RENT - - - - - - -
Page 54 of 64
69
10)
1
596910)
TY
- - - 14,453,869 14,453,869 - - 14,453,8
- - - (174,310) 174,310 - - (174,3
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
TOTAL EXPENSES
NET INCOME
SUCCESS ACADEMY CHARTER SCHOOL - BED STUY Budget / Operating Plan
2018-19 - - - 14,279,559 (14,279,559) - - 14,279,5 - - - 14,453,869 14,453,869 - - 14,453,8 - - - (174,310) 174,310 - - (174,3 - - - - -
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 55 of 64�
1
596910)
TY
SUCCESS ACADEMY CHARTER SCHOOL - BED STUY 2018-19 Budget / Operating Plan
2018-19 Total Revenue - - - 14,279,559 (14,279,559) - - 14,279,5 Total Expenses - - - 14,453,869 14,453,869 - - 14,453,8 Net Income Actual Student Enrollment
--
--
--
(174,310) 174,310 - -- -TOTALS AND VARIANCE ANALYSIS
(174,3
TOTALS AND VARIANCE ANALYSIS *NOTE: Enrollment, Revenue and Expediture Data IN the 'Total and Variance
Analysis' Section is Based on LAST ACTUAL Quarter Completed Current Budget (Current
Actual vs.
Current Current
Budget - TY
Actual vs.
Current
Original Budget (Current
Actual vs.
Original Original
Budget -Actual Quarter) Budget Budget TY Quarter) Budget
ENROLLMENT - *School Districts Are Linked To Above Entries* * Enrollment Data Based on Last Actual Quarter Completed NYC CHANCELLOR'S OFFICE - - - - -- - - - - -- - - - - -- - - - - -- - - - - -- - - - - -- - - - - -- - - - - -- - - - - -- - - - - -- - - - - -- - - - - -- - - - - -- - - - - -- - - - - -ALL OTHER School Districts: ( Count = 0 ) - - - - -
TOTAL ENROLLMENT - - - - -
REVENUE PER PUPIL - - - - -
EXPENSES PER PUPIL - - - - -
Page 56 of 64
SUCCESS ACADEMY CHARTER SCHOOL - BEDBudget / Operating Plan
2018-19
TOTALS AND VARIANCE ANALYSIS
STUY 1�
Total Revenue (14,279,559) - -Total Expenses 14,453,869 - -Net Income 174,310 - -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 2018-19
Per Pupil Revenue Per Pupil Rate NYC CHANCELLOR'S OFFICE --------------ALL OTHER School Districts: ( Count = 0 )
TOTAL Per Pupil Revenue (Weighted Average Per Pupil Funding)
15,307 ---------------
15,307 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 57 of 64
Actual�vs.�
Original�Budget TY�
(11,862,925 )
---------------
(11,862,925 )(1,447,724)
--
(400,675) --
(13,711,324 )
-(303,128) (120,608)
-
(144,500) -
PY Actual (PY TY / No. of
COMPLETED Actual CY Quarters
------------------
------
----
--
Actual CY�vs.�
Actual PY�
------------------
------
----
--
Quarters
SUCCESS ACADEMY CHARTER SCHOOL - BEDBudget / Operating Plan
2018-19
TOTALS AND VARIANCE ANALYSIS
STUY 1�
- - -(568,235) - -
- - -- - -- - -- - -- - -- - -- - -- - -- - -
(14,279,559 ) - -
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
(14,279,559) - -14,453,869 - -
174,310 - --
Actual vs.
Original Budget TY
PY Actual (PY TY / No. of
COMPLETED Actual CY
Actual CY vs.
Actual PY
Page 58 of 64�
Quarters
SUCCESS ACADEMY CHARTER SCHOOL - BEDBudget / Operating Plan
2018-19
TOTALS AND VARIANCE ANALYSIS
STUY 1�
Total Revenue Total Expenses Net Income Actual Student Enrollment
(14,279,559) - -14,453,869 - -
174,310 - --
*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
- - -1,006,610 - -
330,000 - -- - -
244,750 - -- - -
1,581,360 - -
2,429,000 - -1,170,800 - -
- - -450,000 - -703,600 - -
- - -135,000 - -
- - -4,888,400 - -
- - -- - -- - -- - -- - -- - -
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
------
6,469,760 - -
572,365 - -614,627 - -388,186 - -
1,575,178 - -
8,044,938 - -
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 59 of 64
-
-
Quarters
SUCCESS ACADEMY CHARTER SCHOOL - BEDBudget / Operating Plan
2018-19
TOTALS AND VARIANCE ANALYSIS
SUCCESS ACADEMY CHARTER SCHOOL - BEDBudget / Operating Plan
2018-19
STUY 1�
1,306 - -- - -
1,779,439 - -- - -- - -
41,065 - -- - -- - -
35,129 - -1,856,939 - -
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
(14,279,559) - -14,453,869 - -
174,310 - --
Actual vs.
Original Budget TY
PY Actual (PY TY / No. of
COMPLETED Actual CY
Actual CY vs.
Actual PY
STUY 1
Page 60 of 64�
Quarters
SUCCESS ACADEMY CHARTER SCHOOL - BEDBudget / Operating Plan
2018-19
TOTALS AND VARIANCE ANALYSIS
STUY 1�
- - -546,959 - -
- - -- - -
238,568 - -232,819 - -
- - -425,000 - -
29,077 - -147,234 - -
94,633 - -238,052 - -213,579 - -257,598 - -
48,125 - -110,950 - -455,362 - -
48,750 - -- - -
19,816 - -3,106,522 - -
96,250 - -- - -
756 - -134,097 - -
- - -- - -- - -
231,103 - -
1,214,367 - -- - -- - -
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 DEFERRED RENT
(14,279,559) - -14,453,869 - -
174,310 - --
Actual vs.
Original Budget TY
PY Actual (PY TY / No. of
COMPLETED Actual CY
Actual CY vs.
Actual PY
Page 61 of 64�
Quarters
SUCCESS ACADEMY CHARTER SCHOOL - BEDBudget / Operating Plan
2018-19
TOTALS AND VARIANCE ANALYSIS
SUCCESS ACADEMY CHARTER SCHOOL - BEDBudget / Operating Plan
2018-19
TOTALS AND VARIANCE ANALYSIS
- -
STUY 1�
STUY 1 Total Revenue (14,279,559) - -Total Expenses 14,453,869 - -Net Income 174,310 - -Actual Student Enrollment -
Actual PY Actual (PY TY Analysis' Section is Based on LAST ACTUAL Quarter Completed
*NOTE: Enrollment, Revenue and Expediture Data IN the 'Total and Variance vs. / No. of Actual CY
Original COMPLETED vs. Budget TY Actual CY Actual PY
TOTAL EXPENSES 14,453,869
NET INCOME 174,310 - -
Page 62 of 64
Quarters
2018-19
TOTALS AND VARIANCE ANALYSIS
SUCCESS ACADEMY CHARTER SCHOOL - BEDBudget / Operating Plan
2018-19
TOTALS AND VARIANCE ANALYSIS
STUY 1 ---
Total Revenue (14,279,559) - -Total Expenses 14,453,869 - -Net Income 174,310 - -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 63 of 64
Annual Report Requirement for SUNY Authorized Charter Schools
SUCCESS ACADEMY CHARTER SCHOOL - BED STUY 1 2018-19
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 64 of 64
FOR INSTITUTE USE ONLY
FILING FOR SCHOOL YEAR: __________________
DATE RECEIVED: _______ 2/20/18#
# # # #
DISCLOSURE#OF#FINANCIAL#INTEREST# BY#A#NOT3FOR3PROFIT#CHARTER#SCHOOL# EDUCATION#CORPORATION#TRUSTEE#
# 1. Name%of%education%corporation:%%Success#Academy#Charter#Schools#–#NYC## %
andrew stone2. Trustee’s%name%(print):___________________________________________________________% %
n/a3. Position(s)%on%board,%if%any:%(e.g.,%chair,%treasurer,%committee%chair,%etc.):__________________% %
______________________________________________________________________________% % 4. Home%address:%%On%file%with%SUNY%Charter%Schools%Institute% # 5. Business%Address:%%On%file%with%SUNY%Charter%Schools%Institute% % 6. Daytime%phone:%%On%file%with%SUNY%Charter%Schools%Institute% % 7. EQmail:%%On%file%with%SUNY%Charter%Schools%Institute% %
✔8. Is%Trustee%an%employee%of%the%education%corporation?%%____Yes.%%____No.%%If%you%checked%yes,% please%provide%a%description%of%the%position%you%hold,%your%salary%and%your%start%date.%% _____________________________________________________________________________%
% 9. Identify%each% interest/transaction% (and%provide% the% requested% information)% that% you%or%any%of%
your%immediate%family%members%have%held%or%engaged%in%with%the%education%corporation%during% the%prior%school%year.% % If% there%has%been%no%such%financial% interest%or%transaction,%please%write# “None.”%%Please%note%that%if%you%answered%yes%to%Question%8,%you%need%not%disclose%again%your% employment%status,%salary,%etc.%
%
# Date(s)#
# Nature#of#Financial# Interest/Transaction#
# Steps#Taken#to#Avoid#a# Conflict#of#Interest,#(e.g.,# did#not#vote,#did#not#
participate#in#discussion)# #
Identity#of#Person#Holding# Interest#or#Engaging#in#
Transaction#(e.g.,#you#and/or# immediate#family#member#
(name))#
%
% % % % % %
P l ea s e .w
%
r i t e . “None ” . i f . a p p l i c a
none %
b l e . . . D o . no t . l e a v e . t
%
h i s . s p a ce . b l a nk . .
Page%1%of%2%
% % 10. Identify%each%individual,%business,%corporation,%union%association,%firm,%partnership,%committee%
proprietorship,% franchise%holding%company,% joint% stock% company,%business%or% real%estate% trust,% nonQprofit% organization,% or% other% organization% or% group% of% people% doing% business% with% the% education%corporation%and%in%which%such%entity,%during%the%preceding%school%year%(July%1%–%June% 30),%you%and/or%your%immediate%family%member(s)%had%a%financial%interest%or%other%relationship.%% If%you%are%a%member,%director,%officer%or%employee%of%an%organization%formally%partnered%with% the% education% corporation% that% is% doing% business% with% the% education% corporation% through% a% management%or% services% agreement,% you%need%not% list% every% transaction%between% such%entity% and%the%education%corporation%that%is%pursuant%to%such%agreement;%rather,%please%identify%only% the% name% of% the% entity,% your% position% in% the% entity% as% well% as% the% relationship% between% such% entity%and%the%education%corporation.%%If%there%was%no%financial%interest,%please%write#“None.”%%%
% #
Entity# Conducting# Business#with# the#Education# Corporation%
# Nature#of# Business# Conducted#
# Approximate# Value#of#the# Business# Conducted#
Name#of#Trustee#and/or# Immediate#Family#Holding#an#
Interest#in#the#Entity# Conducting#Business#with#the# Education#Corporation#and# the#Nature#of#the#Interest#
Steps#Taken#to# Avoid#Conflict# of#Interest#
%
P l e a s e .
%none
w r i t e . “ No n e ” . i
%
f . a p p l i c a b l e . . . D
% % % % % % % % % % %
o . n o t . l e a v e . t h i s . s p a c e . b l a
%
nk . .
# % % % %andrew stone 02/20/2018andrew stone (Feb 20, 2018) _______________________________________________" " _____________________" Signature%% % % % % % % % Date% % % . . . . . Form.Revised.November.16,.2015. %
Page%2%of%2%
FOR INSTITUTE USE ONLY
FILING FOR SCHOOL YEAR: __________________
DATE RECEIVED: _______ 02/20/18
# # # # #
DISCLOSURE#OF#FINANCIAL#INTEREST# BY#A#NOT3FOR3PROFIT#CHARTER#SCHOOL# EDUCATION#CORPORATION#TRUSTEE#
# 1. Name%of%education%corporation:%%Success#Academy#Charter#Schools#–#NYC## %
Brian T Levine2. Trustee’s%name%(print):___________________________________________________________% % 3. Position(s)%on%board,%if%any:%(e.g.,%chair,%treasurer,%committee%chair,%etc.):__________________%
% ______________________________________________________________________________%
% 4. Home%address:%%On%file%with%SUNY%Charter%Schools%Institute% # 5. Business%Address:%%On%file%with%SUNY%Charter%Schools%Institute% % 6. Daytime%phone:%%On%file%with%SUNY%Charter%Schools%Institute% % 7. EQmail:%%On%file%with%SUNY%Charter%Schools%Institute% %
✔8. Is%Trustee%an%employee%of%the%education%corporation?%%____Yes.%%____No.%%If%you%checked%yes,% please%provide%a%description%of%the%position%you%hold,%your%salary%and%your%start%date.%% _____________________________________________________________________________%
% 9. Identify%each% interest/transaction% (and%provide% the% requested% information)% that% you%or%any%of%
your%immediate%family%members%have%held%or%engaged%in%with%the%education%corporation%during% the%prior%school%year.% % If% there%has%been%no%such%financial% interest%or%transaction,%please%write# “None.”%%Please%note%that%if%you%answered%yes%to%Question%8,%you%need%not%disclose%again%your% employment%status,%salary,%etc.%
%
# Date(s)#
# Nature#of#Financial# Interest/Transaction#
# Steps#Taken#to#Avoid#a# Conflict#of#Interest,#(e.g.,# did#not#vote,#did#not#
participate#in#discussion)# #
Identity#of#Person#Holding# Interest#or#Engaging#in#
Transaction#(e.g.,#you#and/or# immediate#family#member#
(name))#
%
% % % % % %
P l ea s e .w
%
r i t e . “None ” . i f . a p p l i c a
none %
b l e . . . D o . no t . l e a v e . t
%
h i s . s p a ce . b l a nk . .
Page%1%of%2%
% % 10. Identify%each%individual,%business,%corporation,%union%association,%firm,%partnership,%committee%
proprietorship,% franchise%holding%company,% joint% stock% company,%business%or% real%estate% trust,% nonQprofit% organization,% or% other% organization% or% group% of% people% doing% business% with% the% education%corporation%and%in%which%such%entity,%during%the%preceding%school%year%(July%1%–%June% 30),%you%and/or%your%immediate%family%member(s)%had%a%financial%interest%or%other%relationship.%% If%you%are%a%member,%director,%officer%or%employee%of%an%organization%formally%partnered%with% the% education% corporation% that% is% doing% business% with% the% education% corporation% through% a% management%or% services% agreement,% you%need%not% list% every% transaction%between% such%entity% and%the%education%corporation%that%is%pursuant%to%such%agreement;%rather,%please%identify%only% the% name% of% the% entity,% your% position% in% the% entity% as% well% as% the% relationship% between% such% entity%and%the%education%corporation.%%If%there%was%no%financial%interest,%please%write#“None.”%%%
% #
Entity# Conducting# Business#with# the#Education# Corporation%
# Nature#of# Business# Conducted#
# Approximate# Value#of#the# Business# Conducted#
Name#of#Trustee#and/or# Immediate#Family#Holding#an#
Interest#in#the#Entity# Conducting#Business#with#the# Education#Corporation#and# the#Nature#of#the#Interest#
Steps#Taken#to# Avoid#Conflict# of#Interest#
%
P l e a s e .
%none
w r i t e . “ No n e ” . i
%
f . a p p l i c a b l e . . . D
% % % % % % % % % % %
o . n o t . l e a v e . t h i s . s p a c e . b l a
%
nk . .
# % % % %Brian T Levine 02/20/2018Brian T Levine (Feb 20, 2018) _______________________________________________" " _____________________" Signature%% % % % % % % % Date% % % . . . . . Form.Revised.November.16,.2015. %
Page%2%of%2%
FOR INSTITUTE USE ONLY
FILING FOR SCHOOL YEAR: __________________
DATE RECEIVED: _______ # # # # #
DISCLOSURE#OF#FINANCIAL#INTEREST# BY#A#NOT3FOR3PROFIT#CHARTER#SCHOOL# EDUCATION#CORPORATION#TRUSTEE#
# 1. Name%of%education%corporation:%%Success#Academy#Charter#Schools#–#NYC## %
Derrell Bradford2. Trustee’s%name%(print):___________________________________________________________% %
Trustee3. Position(s)%on%board,%if%any:%(e.g.,%chair,%treasurer,%committee%chair,%etc.):__________________% %
______________________________________________________________________________% % 4. Home%address:%%On%file%with%SUNY%Charter%Schools%Institute% # 5. Business%Address:%%On%file%with%SUNY%Charter%Schools%Institute% % 6. Daytime%phone:%%On%file%with%SUNY%Charter%Schools%Institute% % 7. EQmail:%%On%file%with%SUNY%Charter%Schools%Institute% %
✔8. Is%Trustee%an%employee%of%the%education%corporation?%%____Yes.%%____No.%%If%you%checked%yes,% please%provide%a%description%of%the%position%you%hold,%your%salary%and%your%start%date.%% _____________________________________________________________________________%
% 9. Identify%each% interest/transaction% (and%provide% the% requested% information)% that% you%or%any%of%
your%immediate%family%members%have%held%or%engaged%in%with%the%education%corporation%during% the%prior%school%year.% % If% there%has%been%no%such%financial% interest%or%transaction,%please%write# “None.”%%Please%note%that%if%you%answered%yes%to%Question%8,%you%need%not%disclose%again%your% employment%status,%salary,%etc.%
%
# Date(s)#
# Nature#of#Financial# Interest/Transaction#
# Steps#Taken#to#Avoid#a# Conflict#of#Interest,#(e.g.,# did#not#vote,#did#not#
participate#in#discussion)# #
Identity#of#Person#Holding# Interest#or#Engaging#in#
Transaction#(e.g.,#you#and/or# immediate#family#member#
(name))#
%
% % % % % %
P l ea s e .w
%
r i t e . “None ” . i f . a p p l i c a
none %
b l e . . . D o . no t . l e a v e . t
%
h i s . s p a ce . b l a nk . .
Page%1%of%2%
% % 10. Identify%each%individual,%business,%corporation,%union%association,%firm,%partnership,%committee%
proprietorship,% franchise%holding%company,% joint% stock% company,%business%or% real%estate% trust,% nonQprofit% organization,% or% other% organization% or% group% of% people% doing% business% with% the% education%corporation%and%in%which%such%entity,%during%the%preceding%school%year%(July%1%–%June% 30),%you%and/or%your%immediate%family%member(s)%had%a%financial%interest%or%other%relationship.%% If%you%are%a%member,%director,%officer%or%employee%of%an%organization%formally%partnered%with% the% education% corporation% that% is% doing% business% with% the% education% corporation% through% a% management%or% services% agreement,% you%need%not% list% every% transaction%between% such%entity% and%the%education%corporation%that%is%pursuant%to%such%agreement;%rather,%please%identify%only% the% name% of% the% entity,% your% position% in% the% entity% as% well% as% the% relationship% between% such% entity%and%the%education%corporation.%%If%there%was%no%financial%interest,%please%write#“None.”%%%
% #
Entity# Conducting# Business#with# the#Education# Corporation%
# Nature#of# Business# Conducted#
# Approximate# Value#of#the# Business# Conducted#
Name#of#Trustee#and/or# Immediate#Family#Holding#an#
Interest#in#the#Entity# Conducting#Business#with#the# Education#Corporation#and# the#Nature#of#the#Interest#
Steps#Taken#to# Avoid#Conflict# of#Interest#
%
P l e a s e .
%none
w r i t e . “ No n e ” . i
%
f . a p p l i c a b l e . . . D
% % % % % % % % % % %
o . n o t . l e a v e . t h i s . s p a c e . b l a
%
nk . .
# % % % %Derrell Bradford 02/22/2018Derrell Bradford (Feb 22, 2018) _______________________________________________" " _____________________" Signature%% % % % % % % % Date% % % . . . . . Form.Revised.November.16,.2015. %
Page%2%of%2%
FOR INSTITUTE USE ONLY
FILING FOR SCHOOL YEAR: __________________
DATE RECEIVED: _______ # # # # #
DISCLOSURE#OF#FINANCIAL#INTEREST# BY#A#NOT3FOR3PROFIT#CHARTER#SCHOOL# EDUCATION#CORPORATION#TRUSTEE#
# 1. Name%of%education%corporation:%%Success#Academy#Charter#Schools#–#NYC## %
Edwin Cespedes2. Trustee’s%name%(print):___________________________________________________________% % 3. Position(s)%on%board,%if%any:%(e.g.,%chair,%treasurer,%committee%chair,%etc.):__________________%
%Parent Representative______________________________________________________________________________%
% 4. Home%address:%%On%file%with%SUNY%Charter%Schools%Institute% # 5. Business%Address:%%On%file%with%SUNY%Charter%Schools%Institute% % 6. Daytime%phone:%%On%file%with%SUNY%Charter%Schools%Institute% % 7. EQmail:%%On%file%with%SUNY%Charter%Schools%Institute% %
✔8. Is%Trustee%an%employee%of%the%education%corporation?%%____Yes.%%____No.%%If%you%checked%yes,% please%provide%a%description%of%the%position%you%hold,%your%salary%and%your%start%date.%% _____________________________________________________________________________%
% 9. Identify%each% interest/transaction% (and%provide% the% requested% information)% that% you%or%any%of%
your%immediate%family%members%have%held%or%engaged%in%with%the%education%corporation%during% the%prior%school%year.% % If% there%has%been%no%such%financial% interest%or%transaction,%please%write# “None.”%%Please%note%that%if%you%answered%yes%to%Question%8,%you%need%not%disclose%again%your% employment%status,%salary,%etc.%
%
# Date(s)#
# Nature#of#Financial# Interest/Transaction#
# Steps#Taken#to#Avoid#a# Conflict#of#Interest,#(e.g.,# did#not#vote,#did#not#
participate#in#discussion)# #
Identity#of#Person#Holding# Interest#or#Engaging#in#
Transaction#(e.g.,#you#and/or# immediate#family#member#
(name))#
%
% % % % % %
P l ea s e .w
%
r i t e . “None ” . i f . a p p l i c a
none %
b l e . . . D o . no t . l e a v e . t
%
h i s . s p a ce . b l a nk . .
Page%1%of%2%
% % 10. Identify%each%individual,%business,%corporation,%union%association,%firm,%partnership,%committee%
proprietorship,% franchise%holding%company,% joint% stock% company,%business%or% real%estate% trust,% nonQprofit% organization,% or% other% organization% or% group% of% people% doing% business% with% the% education%corporation%and%in%which%such%entity,%during%the%preceding%school%year%(July%1%–%June% 30),%you%and/or%your%immediate%family%member(s)%had%a%financial%interest%or%other%relationship.%% If%you%are%a%member,%director,%officer%or%employee%of%an%organization%formally%partnered%with% the% education% corporation% that% is% doing% business% with% the% education% corporation% through% a% management%or% services% agreement,% you%need%not% list% every% transaction%between% such%entity% and%the%education%corporation%that%is%pursuant%to%such%agreement;%rather,%please%identify%only% the% name% of% the% entity,% your% position% in% the% entity% as% well% as% the% relationship% between% such% entity%and%the%education%corporation.%%If%there%was%no%financial%interest,%please%write#“None.”%%%
% #
Entity# Conducting# Business#with# the#Education# Corporation%
# Nature#of# Business# Conducted#
# Approximate# Value#of#the# Business# Conducted#
Name#of#Trustee#and/or# Immediate#Family#Holding#an#
Interest#in#the#Entity# Conducting#Business#with#the# Education#Corporation#and# the#Nature#of#the#Interest#
Steps#Taken#to# Avoid#Conflict# of#Interest#
%
P l e a s e .
%none
w r i t e . “ No n e ” . i
%
f . a p p l i c a b l e . . . D
% % % % % % % % % % %
o . n o t . l e a v e . t h i s . s p a c e . b l a
%
nk . .
# % % % %Edwin Cespedes 02/24/2018Edwin Cespedes (Feb 24, 2018)_______________________________________________" " _____________________" Signature%% % % % % % % % Date% % %Edwin Cespedes.Edwin Cespedes (Feb 27, 2018)
.
.
.
. Form.Revised.November.16,.2015. %
Page%2%of%2%
FOR INSTITUTE USE ONLY
FILING FOR SCHOOL YEAR: __________________
DATE RECEIVED: _______ # # # # #
DISCLOSURE#OF#FINANCIAL#INTEREST# BY#A#NOT3FOR3PROFIT#CHARTER#SCHOOL# EDUCATION#CORPORATION#TRUSTEE#
# 1. Name%of%education%corporation:%%Success#Academy#Charter#Schools#–#NYC## %
Gregory R. Sawers2. Trustee’s%name%(print):___________________________________________________________% %
Secretary3. Position(s)%on%board,%if%any:%(e.g.,%chair,%treasurer,%committee%chair,%etc.):__________________% %
______________________________________________________________________________% % 4. Home%address:%%On%file%with%SUNY%Charter%Schools%Institute% # 5. Business%Address:%%On%file%with%SUNY%Charter%Schools%Institute% % 6. Daytime%phone:%%On%file%with%SUNY%Charter%Schools%Institute% % 7. EQmail:%%On%file%with%SUNY%Charter%Schools%Institute% %
✔8. Is%Trustee%an%employee%of%the%education%corporation?%%____Yes.%%____No.%%If%you%checked%yes,% please%provide%a%description%of%the%position%you%hold,%your%salary%and%your%start%date.%% _____________________________________________________________________________%
% 9. Identify%each% interest/transaction% (and%provide% the% requested% information)% that% you%or%any%of%
your%immediate%family%members%have%held%or%engaged%in%with%the%education%corporation%during% the%prior%school%year.% % If% there%has%been%no%such%financial% interest%or%transaction,%please%write# “None.”%%Please%note%that%if%you%answered%yes%to%Question%8,%you%need%not%disclose%again%your% employment%status,%salary,%etc.%
%
# Date(s)#
# Nature#of#Financial# Interest/Transaction#
# Steps#Taken#to#Avoid#a# Conflict#of#Interest,#(e.g.,# did#not#vote,#did#not#
participate#in#discussion)# #
Identity#of#Person#Holding# Interest#or#Engaging#in#
Transaction#(e.g.,#you#and/or# immediate#family#member#
(name))#
%
% % % % % %
P l ea s e .w
%
r i t e . “None ” . i f . a p p l i c a
none %
b l e . . . D o . no t . l e a v e . t
%
h i s . s p a ce . b l a nk . .
Page%1%of%2%
% % 10. Identify%each%individual,%business,%corporation,%union%association,%firm,%partnership,%committee%
proprietorship,% franchise%holding%company,% joint% stock% company,%business%or% real%estate% trust,% nonQprofit% organization,% or% other% organization% or% group% of% people% doing% business% with% the% education%corporation%and%in%which%such%entity,%during%the%preceding%school%year%(July%1%–%June% 30),%you%and/or%your%immediate%family%member(s)%had%a%financial%interest%or%other%relationship.%% If%you%are%a%member,%director,%officer%or%employee%of%an%organization%formally%partnered%with% the% education% corporation% that% is% doing% business% with% the% education% corporation% through% a% management%or% services% agreement,% you%need%not% list% every% transaction%between% such%entity% and%the%education%corporation%that%is%pursuant%to%such%agreement;%rather,%please%identify%only% the% name% of% the% entity,% your% position% in% the% entity% as% well% as% the% relationship% between% such% entity%and%the%education%corporation.%%If%there%was%no%financial%interest,%please%write#“None.”%%%
% #
Entity# Conducting# Business#with# the#Education# Corporation%
# Nature#of# Business# Conducted#
# Approximate# Value#of#the# Business# Conducted#
Name#of#Trustee#and/or# Immediate#Family#Holding#an#
Interest#in#the#Entity# Conducting#Business#with#the# Education#Corporation#and# the#Nature#of#the#Interest#
Steps#Taken#to# Avoid#Conflict# of#Interest#
%
P l e a s e .
%none
w r i t e . “ No n e ” . i
%
f . a p p l i c a b l e . . . D
% % % % % % % % % % %
o . n o t . l e a v e . t h i s . s p a c e . b l a
%
nk . .
# % % % %Gregory R. Sawers 02/22/2018Gregory R. Sawers (Feb 22, 2018)_______________________________________________" " _____________________" Signature%% % % % % % % % Date% % % . . . . . Form.Revised.November.16,.2015. %
Page%2%of%2%
# # # # #
FOR INSTITUTE USE ONLY
FILING FOR SCHOOL YEAR: __________________
DATE RECEIVED: _______ 2/26/18
DISCLOSURE#OF#FINANCIAL#INTEREST# BY#A#NOT3FOR3PROFIT#CHARTER#SCHOOL# EDUCATION#CORPORATION#TRUSTEE#
# 1. Name%of%education%corporation:%%Success#Academy#Charter#Schools#–#NYC## %
isela bahena2. Trustee’s%name%(print):___________________________________________________________% %
n/a3. Position(s)%on%board,%if%any:%(e.g.,%chair,%treasurer,%committee%chair,%etc.):__________________% %
______________________________________________________________________________% % 4. Home%address:%%On%file%with%SUNY%Charter%Schools%Institute% # 5. Business%Address:%%On%file%with%SUNY%Charter%Schools%Institute% % 6. Daytime%phone:%%On%file%with%SUNY%Charter%Schools%Institute% % 7. EQmail:%%On%file%with%SUNY%Charter%Schools%Institute% % 8. Is%Trustee%an%employee%of%the%education%corporation?%%____Yes.%%____No.%%If%you%checked%yes,%
please%provide%a%description%of%the%position%you%hold,%your%salary%and%your%start%date.%% _____________________________________________________________________________%
% 9. Identify%each% interest/transaction% (and%provide% the% requested% information)% that% you%or%any%of%
your%immediate%family%members%have%held%or%engaged%in%with%the%education%corporation%during% the%prior%school%year.% % If% there%has%been%no%such%financial% interest%or%transaction,%please%write# “None.”%%Please%note%that%if%you%answered%yes%to%Question%8,%you%need%not%disclose%again%your% employment%status,%salary,%etc.%
%
# Date(s)#
# Nature#of#Financial# Interest/Transaction#
# Steps#Taken#to#Avoid#a# Conflict#of#Interest,#(e.g.,# did#not#vote,#did#not#
participate#in#discussion)# #
Identity#of#Person#Holding# Interest#or#Engaging#in#
Transaction#(e.g.,#you#and/or# immediate#family#member#
(name))#
%
% % % % % %
P l ea s e .w
%
r i t e . “None ” . i f . a p p l i c a
none %
b l e . . . D o . no t . l e a v e . t
%
h i s . s p a ce . b l a nk . .
Page%1%of%2%
% % 10. Identify%each%individual,%business,%corporation,%union%association,%firm,%partnership,%committee%
proprietorship,% franchise%holding%company,% joint% stock% company,%business%or% real%estate% trust,% nonQprofit% organization,% or% other% organization% or% group% of% people% doing% business% with% the% education%corporation%and%in%which%such%entity,%during%the%preceding%school%year%(July%1%–%June% 30),%you%and/or%your%immediate%family%member(s)%had%a%financial%interest%or%other%relationship.%% If%you%are%a%member,%director,%officer%or%employee%of%an%organization%formally%partnered%with% the% education% corporation% that% is% doing% business% with% the% education% corporation% through% a% management%or% services% agreement,% you%need%not% list% every% transaction%between% such%entity% and%the%education%corporation%that%is%pursuant%to%such%agreement;%rather,%please%identify%only% the% name% of% the% entity,% your% position% in% the% entity% as% well% as% the% relationship% between% such% entity%and%the%education%corporation.%%If%there%was%no%financial%interest,%please%write#“None.”%%%
% #
Entity# Conducting# Business#with# the#Education# Corporation%
# Nature#of# Business# Conducted#
# Approximate# Value#of#the# Business# Conducted#
Name#of#Trustee#and/or# Immediate#Family#Holding#an#
Interest#in#the#Entity# Conducting#Business#with#the# Education#Corporation#and# the#Nature#of#the#Interest#
Steps#Taken#to# Avoid#Conflict# of#Interest#
%
P l e a s e .
%None
w r i t e . “ No n e ” . i
%
f . a p p l i c a b l e . . . D
% % % % % % % % % % %
o . n o t . l e a v e . t h i s . s p a c e . b l a
%
nk . .
# % % % % _______________________________________________" Signature%% % % % % % % % %
isela bahena (Feb 26, 2018) " %
_____________________" Date%
02/26/2018
.
.
.
.
. Form.Revised.November.16,.2015. %
Page%2%of%2%
FOR INSTITUTE USE ONLY
FILING FOR SCHOOL YEAR: __________________
DATE RECEIVED: _______ 2/23/18#
# # # #
DISCLOSURE#OF#FINANCIAL#INTEREST# BY#A#NOT3FOR3PROFIT#CHARTER#SCHOOL# EDUCATION#CORPORATION#TRUSTEE#
# 1. Name%of%education%corporation:%%Success#Academy#Charter#Schools#–#NYC## %
Lorenzo Smith III2. Trustee’s%name%(print):___________________________________________________________% %
Finance Committee3. Position(s)%on%board,%if%any:%(e.g.,%chair,%treasurer,%committee%chair,%etc.):__________________% %
______________________________________________________________________________% % 4. Home%address:%%On%file%with%SUNY%Charter%Schools%Institute% # 5. Business%Address:%%On%file%with%SUNY%Charter%Schools%Institute% % 6. Daytime%phone:%%On%file%with%SUNY%Charter%Schools%Institute% % 7. EQmail:%%On%file%with%SUNY%Charter%Schools%Institute% %
✔8. Is%Trustee%an%employee%of%the%education%corporation?%%____Yes.%%____No.%%If%you%checked%yes,% please%provide%a%description%of%the%position%you%hold,%your%salary%and%your%start%date.%% _____________________________________________________________________________%
% 9. Identify%each% interest/transaction% (and%provide% the% requested% information)% that% you%or%any%of%
your%immediate%family%members%have%held%or%engaged%in%with%the%education%corporation%during% the%prior%school%year.% % If% there%has%been%no%such%financial% interest%or%transaction,%please%write# “None.”%%Please%note%that%if%you%answered%yes%to%Question%8,%you%need%not%disclose%again%your% employment%status,%salary,%etc.%
%
# Date(s)#
# Nature#of#Financial# Interest/Transaction#
# Steps#Taken#to#Avoid#a# Conflict#of#Interest,#(e.g.,# did#not#vote,#did#not#
participate#in#discussion)# #
Identity#of#Person#Holding# Interest#or#Engaging#in#
Transaction#(e.g.,#you#and/or# immediate#family#member#
(name))#
%
% % % % % %
P l ea s e .w
%
r i t e . “None ” . i f . a p p l i c a
none %
b l e . . . D o . no t . l e a v e . t
%
h i s . s p a ce . b l a nk . .
Page%1%of%2%
% % 10. Identify%each%individual,%business,%corporation,%union%association,%firm,%partnership,%committee%
proprietorship,% franchise%holding%company,% joint% stock% company,%business%or% real%estate% trust,% nonQprofit% organization,% or% other% organization% or% group% of% people% doing% business% with% the% education%corporation%and%in%which%such%entity,%during%the%preceding%school%year%(July%1%–%June% 30),%you%and/or%your%immediate%family%member(s)%had%a%financial%interest%or%other%relationship.%% If%you%are%a%member,%director,%officer%or%employee%of%an%organization%formally%partnered%with% the% education% corporation% that% is% doing% business% with% the% education% corporation% through% a% management%or% services% agreement,% you%need%not% list% every% transaction%between% such%entity% and%the%education%corporation%that%is%pursuant%to%such%agreement;%rather,%please%identify%only% the% name% of% the% entity,% your% position% in% the% entity% as% well% as% the% relationship% between% such% entity%and%the%education%corporation.%%If%there%was%no%financial%interest,%please%write#“None.”%%%
% #
Entity# Conducting# Business#with# the#Education# Corporation%
# Nature#of# Business# Conducted#
# Approximate# Value#of#the# Business# Conducted#
Name#of#Trustee#and/or# Immediate#Family#Holding#an#
Interest#in#the#Entity# Conducting#Business#with#the# Education#Corporation#and# the#Nature#of#the#Interest#
Steps#Taken#to# Avoid#Conflict# of#Interest#
%
P l e a s e .
%none
w r i t e . “ No n e ” . i
%
f . a p p l i c a b l e . . . D
% % % % % % % % % % %
o . n o t . l e a v e . t h i s . s p a c e . b l a
%
nk . .
# % % % %Lorenzo Smith III 02/23/2018Lorenzo Smith III (Feb 23, 2018) _______________________________________________" " _____________________" Signature%% % % % % % % % Date% % % . . . . . Form.Revised.November.16,.2015. %
Page%2%of%2%
FOR INSTITUTE USE ONLY
FILING FOR SCHOOL YEAR: __________________
DATE RECEIVED: _______ 03/26/2018
# # # # #
DISCLOSURE#OF#FINANCIAL#INTEREST# BY#A#NOT3FOR3PROFIT#CHARTER#SCHOOL# EDUCATION#CORPORATION#TRUSTEE#
# 1. Name%of%education%corporation:%%Success#Academy#Charter#Schools#–#NYC## %
Scott J. Friedman2. Trustee’s%name%(print):___________________________________________________________% %
Treasurer3. Position(s)%on%board,%if%any:%(e.g.,%chair,%treasurer,%committee%chair,%etc.):__________________% %
______________________________________________________________________________% % 4. Home%address:%%On%file%with%SUNY%Charter%Schools%Institute% # 5. Business%Address:%%On%file%with%SUNY%Charter%Schools%Institute% % 6. Daytime%phone:%%On%file%with%SUNY%Charter%Schools%Institute% % 7. EQmail:%%On%file%with%SUNY%Charter%Schools%Institute% %
✔8. Is%Trustee%an%employee%of%the%education%corporation?%%____Yes.%%____No.%%If%you%checked%yes,% please%provide%a%description%of%the%position%you%hold,%your%salary%and%your%start%date.%% _____________________________________________________________________________%
% 9. Identify%each% interest/transaction% (and%provide% the% requested% information)% that% you%or%any%of%
your%immediate%family%members%have%held%or%engaged%in%with%the%education%corporation%during% the%prior%school%year.% % If% there%has%been%no%such%financial% interest%or%transaction,%please%write# “None.”%%Please%note%that%if%you%answered%yes%to%Question%8,%you%need%not%disclose%again%your% employment%status,%salary,%etc.%
%
# Date(s)#
# Nature#of#Financial# Interest/Transaction#
# Steps#Taken#to#Avoid#a# Conflict#of#Interest,#(e.g.,# did#not#vote,#did#not#
participate#in#discussion)# #
Identity#of#Person#Holding# Interest#or#Engaging#in#
Transaction#(e.g.,#you#and/or# immediate#family#member#
(name))#
%
% % % % % %
P l ea s e .w
%
r i t e . “None ” . i f . a p p l i c a
none %
b l e . . . D o . no t . l e a v e . t
%
h i s . s p a ce . b l a nk . .
Page%1%of%2%
% % 10. Identify%each%individual,%business,%corporation,%union%association,%firm,%partnership,%committee%
proprietorship,% franchise%holding%company,% joint% stock% company,%business%or% real%estate% trust,% nonQprofit% organization,% or% other% organization% or% group% of% people% doing% business% with% the% education%corporation%and%in%which%such%entity,%during%the%preceding%school%year%(July%1%–%June% 30),%you%and/or%your%immediate%family%member(s)%had%a%financial%interest%or%other%relationship.%% If%you%are%a%member,%director,%officer%or%employee%of%an%organization%formally%partnered%with% the% education% corporation% that% is% doing% business% with% the% education% corporation% through% a% management%or% services% agreement,% you%need%not% list% every% transaction%between% such%entity% and%the%education%corporation%that%is%pursuant%to%such%agreement;%rather,%please%identify%only% the% name% of% the% entity,% your% position% in% the% entity% as% well% as% the% relationship% between% such% entity%and%the%education%corporation.%%If%there%was%no%financial%interest,%please%write#“None.”%%%
% #
Entity# Conducting# Business#with# the#Education# Corporation%
# Nature#of# Business# Conducted#
# Approximate# Value#of#the# Business# Conducted#
Name#of#Trustee#and/or# Immediate#Family#Holding#an#
Interest#in#the#Entity# Conducting#Business#with#the# Education#Corporation#and# the#Nature#of#the#Interest#
Steps#Taken#to# Avoid#Conflict# of#Interest#
%
P l e a s e .
%none
w r i t e . “ No n e ” . i
%
f . a p p l i c a b l e . . . D
% % % % % % % % % % %
o . n o t . l e a v e . t h i s . s p a c e . b l a
%
nk . .
# % % % %Scott J. Friedman 03/26/2018Scott J. Friedman (Mar 26, 2018) _______________________________________________" " _____________________" Signature%% % % % % % % % Date% % % . . . . . Form.Revised.November.16,.2015. %
Page%2%of%2%
EFGHIJKJLMNJNOPQR LMNOPQRSMOpSqPrstuvtwrvx
STJ_]HHRFGJLXOH\J`RWPRHJaF[XHWOGbXFJcEFGRHJbF[XJ[XHJROdVJLMNJWRWPRHe
v
w
u
B
>
?
s
x
A
z{QNOpp|M}pM~S �}M���SS{pNN
�{4M~��~Sp{
;p{{p���{MS��{S
9M}P���p
9<�OO C{�pS}M~
9Q�p}M~LQ~MO
�S6�~ �pNRpSpN
FM{{pOO��N~p{
E���~�Gp~M
V{p�9M6p{N
��N�O��~�~PO�p��M{S
��<p��M�{
z{QNOppt�p}�p{
��M�{
z{pMNQ{p{
z{QNOppt�p}�p{
�M{p~OEpR
z{QNOppt�p}�p{
z{QNOppt�p}�p{
9p<{pOM{4
SOTJUHRJGVRHRJWXHRJGVOGJY
WRWPRHZJX[JGVRJLXOH\JX[ NH]ZGRRZ^
��}}�OO pp������MO��~ N
�=p<QO�:p
�<MSp}�<NP@ �Q�OQ{p
�=p<QO�:p
�=p<QO�:pDPC�~M~<p
C�~M~<p
C�~M~<p
�=p<QO�:p
ypN
��O�~� �p}�p{�p{P�45LM6N 7yt|8
ypN
ypN
ypN
ypN
ypN
|�
ypN
ypN
ypN
|Q}�p{��Pzp{}N9p{:pS
w
w
w
w
w
v
w
v
w
9OM{O;MOpP���Q{{p~Ozp{}7��t;;tyyyy8
rstrvtwr v>
rstrvtwr v?
rstrvtwr v?
rstrvtwr v?
rstrvtwr vs
rstrvtwr vs
rstrvtwr vs
rstrvtwr vs
rstrvtwr v>
�~SP;MOp�� �Q{{p~Ozp{}7��t;;tyyyy8
r?turtwr vx
r?turtwr vA
r?turtwr vA
r?turtwr vA
r?turtwr wr
r?turtwr wr
r?turtwr wr
r?turtwr wr
r?turtwr vx
��M{S�ppO�~�N�OOp~SpS;Q{�~�wrvs5vx
?
?
?
?
?
?
?
?
?
12324
SPTJ_]HHRFGJLXOH\J`RWPRHJaF[XHWOGbXF
vr
vv
vw
vu
vB
v>
z{QNOpp|M}pM~S �}M���SS{pNN
�MOp9�M�~Wp{
�{�M~Lp:�~p
L�{p~G�9}�O�
�~S4 9O�~p
��N�O��~�~PO�p��M{S
z{QNOppt�p}�p{
z{QNOppt�p}�p{
z{QNOppt�p}�p{
z{QNOppt�p}�p{
SdTJUHRJGVRHRJWXHRJGVOGJSf
WRWPRHZJX[JGVRJLXOH\JX[ NH]ZGRRZ^
��}}�OO pp������MO��~ N
�=p<QO�:pD �<MSp}�<NP@ �Q�OQ{p
�<MSp}�<NP@ �Q�OQ{p
C�~M~<p
C�~M~<p
|�
gTJNXGOQJF]WPRHJX[JWRWPRHZJXF vu
h]FRJijkJgjSK
iTJNXGOQJF]WPRHJX[JWRWPRHZ r
lXbFbFmJGVRJLXOH\J\]HbFmJGVR
gjSnoSKJZdVXXQJIROH
pTJNXGOQJF]WPRHJX[JWRWPRHZ u
\RqOHGbFmJGVRJLXOH\J\]HbFmJGVR
gjSnoSKJZdVXXQJIROH
��O�~� �p}�p{�p{P�45LM6N 7yt|8
ypN
ypN
ypN
ypN
|Q}�p{��Pzp{}N9p{:pS
w
w
v
v
9OM{O;MOpP���Q{{p~Ozp{}7��t;;tyyyy8
rstrvtwr v?
rstrvtwr v>
rstrvtwr v>
rstrvtwr v?
�~SP;MOp�� �Q{{p~Ozp{}7��t;;tyyyy8
r?turtwr vA
r?turtwr vx
r?turtwr vx
r?turtwr vA
��M{S�ppO�~�N�OOp~SpS;Q{�~�wrvs5vx
?
?
?
?
52324
fTJr]WPRHJX[JsXGbFmJWRWPRHZJbF vw
gjSnoSKkJOZJZRGJPIJGVRJPIoQOtZk HRZXQ]GbXFJXHJWbF]GRZ
uTJr]WPRHJX[JLXOH\JWRRGbFmZ
dXF\]dGR\J\]HbFmJGVRJgjSnoSK
3dVXXQJ4ROH
��5}�~O��4
nTJr]WPRHJX[JLXOH\JWRRGbFmZ
ZdVR\]QR\J[XHJGVRJdXWbFmJgjSKo SYJZdVXXQJIROH
��5}�~O��4
NVOFNJIX]T
42324
EFGHIJKLJEFHMNNOPFGJQFRJSPGPFGTMFJMUJVWPXTQN YMWZNQGTMF[ LMNOPQRSMOpSqPrstuvtwrvx
yzNO{Q|O}~zNP�~{P�pR~{O}z�P�z{~���pzOPMzSP�pOpzO}~zP�O{MOp�}pN �pN|{}�pPO�pPp��~{ONPO�pP|�M{Op{PN|�~~�P�MNP�MSpP}zPwrvs�vxPO~�M{SP�ppO}z�POM{�pONPO~PMOO{M|OPMzSP{pOM}z
pz{~���pzOP~�PNOQSpzONP�}O�PS}NM�}�}O}pN�P�z��}N�P�Mz�QM�pP�pM{zp{N�PMzSPNOQSpzONP��~PM{pPp|~z~�}|M���
S}NMS�MzOM�pS�PyzPMSS}O}~z�PSpN|{}�pPO�pPN|�~~�”NPR�MzNP�~{P�ppO}z�P~{P�M„}z�PR{~�{pNNPO~�M{SP�ppO}z�
}ONPpz{~���pzOPMzSP{pOpzO}~zPOM{�pONP}zPwrvx�v‟�
V\]]EVVJ^]^_J]VJ`JaE_JVb\cJKJdV\ecJbS\VbEEVfVPXGTMFJgPQRTFh
SPXHZTGOPFGi^GGHQXGTMFJEUUMHG[JbMjQHRJkPPGTFhJbQHhPG[
�pN|{}�pP�p|{Q}O�pzOP���~{ONP}zPwrvs�vx �pN|{}�pP�p|{Q}O�pzOP†�MzNP}zPwrvx�v‟‡
�Q||pNNP•|MSp��P‣�M{Op{P�|�~~�NPQNpP{~�QNO ~QO{pM|�Pp��~{ONPO~PpSQ|MOpP�M�}�}pNPM�~QO O�pP~RO}~zP~�PMRR��}z�PO~P�Q||pNNP•|MSp�� N|�~~�N�P�M|�P�|�~~�”NP~QO{pM|�P�~M�P}NPO�MO p�p{�P�M�}��P�}O�}zPO�pP�|�~~�”NP‣~��Qz}O� �|�~~�P�}NO{}|OP․‥‣��…P~{P‥}z�S}NO{}|O…‡P„z~�NM�~QOPO�pP�|�~~�PMzSP}ONP�~{�S�|�MNN pSQ|MO}~zM�PR{~�{M��PN~PO�MOPO�pP�M�}��P|Mz |�~~NpPO~PMRR���P‧�}NP�p�p�P~�P~QO{pM|�P}N |{}O}|M�PO~P{pM|�}z�PO�R}|M���PQzSp{Np{�pS �M�}�}pNP�}O�}zPO�pP|~��Qz}O��P}z|�QS}z� O�~NpPOM{�pOpSP��PO�pPpz{~���pzOPMzS {pOpzO}~zPOM{�pON�P
•��P�Q||pNNP•|MSp��PN|�~~�NPQzSp{OM„pzQ�p{~QNP~QO{pM|�PM|O}�}O}pNPO~P{p|{Q}OMRR�}|MzON�P�~�pP~�PO�pPM|O}�}O}pNPO�MOR{~�~OpPO�pP�|�~~�NPMzSP{p|{Q}OPMRR�}|MzON }z|�QSpqPM}�}z�NPMzSPS}NO{}�QO}~zNPO~P{pN}SpzONP~�O�pP�|�~~�”NP‣���P PM}�}z�NPMzSPS}NO{}�QO}~zNPO~P{pN}SpzONP}z �~��}z|~�pP}z�S}NO{}|OP|~��Qz}O}pN�PM}�}z�NPMzSPS}NO{}�QO}~zNPO~P{pN}SpzONP}z�}pS�}z|~�pP}z�S}NO{}|OP|~��Qz}O}pN�P‧M{�pOpSPS}NO{}�QO}~zP~�P�~{p}�z��Mz�QM�p �MOp{}M�NPO~P�~{p}�z��Mz�QM�p�NRpM„}z� }zS}�}SQM�NPMzSP|~��Qz}O}pNP�}O�}zPO�pP‣���MNPSpOp{�}zpSP��PpM|�P�|�~~��
�Q||pNNP•|MSp��P‣�M{Op{P�|�~~�NPQNpP{~�QNO ~QO{pM|�Pp��~{ONPO~PpSQ|MOpP�M�}�}pNPM�~QO O�pP~RO}~zP~�PMRR��}z�PO~P�Q||pNNP•|MSp�� N|�~~�N�P�M|�P�|�~~�”NP~QO{pM|�P�~M�P}NPO�MO p�p{�P�M�}��P�}O�}zPO�pP�|�~~�”NP‣~��Qz}O� �|�~~�P�}NO{}|OP․‥‣��…P~{P‥}z�S}NO{}|O…‡P„z~�NM�~QOPO�pP�|�~~�PMzSP}ONP�~{�S�|�MNN pSQ|MO}~zM�PR{~�{M��PN~PO�MOPO�pP�M�}��P|Mz |�~~NpPO~PMRR���P‧�}NP�p�p�P~�P~QO{pM|�P}N |{}O}|M�PO~P{pM|�}z�PO�R}|M���PQzSp{Np{�pS �M�}�}pNP�}O�}zPO�pP|~��Qz}O��P}z|�QS}z� O�~NpPOM{�pOpSP��PO�pPpz{~���pzOPMzS {pOpzO}~zPOM{�pON�P
•��P�Q||pNNP•|MSp��PN|�~~�NPQzSp{OM„pzQ�p{~QNP~QO{pM|�PM|O}�}O}pNPO~P{p|{Q}OMRR�}|MzON�P�~�pP~�PO�pPM|O}�}O}pNPO�MOR{~�~OpPO�pP�|�~~�NPMzSP{p|{Q}OPMRR�}|MzON }z|�QSpqPM}�}z�NPMzSPS}NO{}�QO}~zNPO~P{pN}SpzONP~�O�pP�|�~~�”NP‣���P PM}�}z�NPMzSPS}NO{}�QO}~zNPO~P{pN}SpzONP}z �~��}z|~�pP}z�S}NO{}|OP|~��Qz}O}pN�PM}�}z�NPMzSPS}NO{}�QO}~zNPO~P{pN}SpzONP}z�}pS�}z|~�pP}z�S}NO{}|OP|~��Qz}O}pN�P‧M{�pOpSPS}NO{}�QO}~zP~�P�~{p}�z��Mz�QM�p �MOp{}M�NPO~P�~{p}�z��Mz�QM�p�NRpM„}z� }zS}�}SQM�NPMzSP|~��Qz}O}pNP�}O�}zPO�pP‣���MNPSpOp{�}zpSP��PpM|�P�|�~~��
12324
2/3
EconomicallyDisadvantaged
•Advertisements,flyers,and/ormarketingmaterialspostedinlocalnewspapers,supermarkets,communitycenters,and/orapartmentcomplexes,and/or•OpenhousesattheSchoolsandinformationalsessionshostedatpublicandprivatevenuesfrequentedbyfamiliesofyoungchildren,includingdaycareandnurseryschools.
SuccessAcademy’soutreachprocessensuresenrollmentofstudentswhoqualifyforthefederalFreeandReducedPriceLunchprogram(“FRPL”).OutreachtofamilieswholikelyhaveFRPL-eligiblechildrenincludesflyersandapplicationsdeliveredtopublichousingapartmentcomplexes,informationsessionsincommunitycenters,andotherstrategieslistedabove.
EachSchooloffersabreakfast,snack(oneormoretimesperday),andlunchprogramtoallofitsstudentsfreeofcharge.TheSchools’leadershipandstaffalsoworkhardtohelpensurethatchallengesinthehomedonotimpactstudentlearningorpreventstudentsfromreceivingatop-notcheducation.TheseeffortsgoalongwaytowardensuringthatstudentswhoareeligibleforfreeandreducedpricelunchhaveanopportunitytoaccesstheeducationalprogramsofferedattheSchools.
•Advertisements,flyers,and/ormarketingmaterialspostedinlocalnewspapers,supermarkets,communitycenters,and/orapartmentcomplexes,and/or•OpenhousesattheSchoolsandinformationalsessionshostedatpublicandprivatevenuesfrequentedbyfamiliesofyoungchildren,includingdaycareandnurseryschools.
SuccessAcademy’soutreachprocessensuresenrollmentofstudentswhoqualifyforthefederalFreeandReducedPriceLunchprogram(“FRPL”).OutreachtofamilieswholikelyhaveFRPL-eligiblechildrenincludesflyersandapplicationsdeliveredtopublichousingapartmentcomplexes,informationsessionsincommunitycenters,andotherstrategieslistedabove.
EachSchooloffersabreakfast,snack(oneormoretimesperday),andlunchprogramtoallofitsstudentsfreeofcharge.TheSchools’leadershipandstaffalsoworkhardtohelpensurethatchallengesinthehomedonotimpactstudentlearningorpreventstudentsfromreceivingatop-notcheducation.TheseeffortsgoalongwaytowardensuringthatstudentswhoareeligibleforfreeandreducedpricelunchhaveanopportunitytoaccesstheeducationalprogramsofferedattheSchools.
EnglishLanguageLearners
Seeabove.Inaddition,SuccessAcademyCharterSchoolsrecentlyreinstatedalotterypreferenceforELLstudentsinitsadmissionspolicy.SuccessAcademy’sfocusonrobustoutreachanditshighlysuccessfulprogramsforenrolledELLstudentsalsoservetoattractandretainELLstudents.
Seeabove.Inaddition,SuccessAcademyCharterSchoolsrecentlyreinstatedalotterypreferenceforELLstudentsinitsadmissionspolicy.SuccessAcademy’sfocusonrobustoutreachanditshighlysuccessfulprogramsforenrolledELLstudentsalsoservetoattractandretainELLstudents.
StudentswithDisabilities
Seeabove.Inaddition,allSuccessAcademyschoolsarecommittedtoservingchildrenwithdisabilities.TheSchoolsseektoattractallstudents,includingspecialeducationstudents,bydirectingadvertisingandotherrecruitmenteffortsatabroadrangeofneighborhoods,pre-schoolprograms,andcommunitycentersthatservebothspecialeducationandnon-specialeducationstudents.Also,allschoolsoperatedbySuccessAcademyhavedetailedplansforservingstudentswithspecialeducation
Seeabove.Inaddition,allSuccessAcademyschoolsarecommittedtoservingchildrenwithdisabilities.TheSchoolsseektoattractallstudents,includingspecialeducationstudents,bydirectingadvertisingandotherrecruitmenteffortsatabroadrangeofneighborhoods,pre-schoolprograms,andcommunitycentersthatservebothspecialeducationandnon-specialeducationstudents.Also,allschoolsoperatedbySuccessAcademyhavedetailedplansforservingstudentswithspecialeducation
3/3
needsoncetheyareenrolled.Throughtheseoutreachandserviceefforts,eachSchoolseekstoensurethatenrollmentandretentionratesarecomparabletothoseofschoolswithinitsrespectiveCSDand/orthedistrict.
needsoncetheyareenrolled.Throughtheseoutreachandserviceefforts,eachSchoolseekstoensurethatenrollmentandretentionratesarecomparabletothoseofschoolswithinitsrespectiveCSDand/orthedistrict.
RetentionEffortsTowardMeetingTargets
DescribeRetentionEffortsin2017-18 DescribeRetentionPlansin2018-19)
EconomicallyDisadvantaged
TheSchoolsworktoretainalloftheirstudentsthroughthestrengthoftheirprograms,theirinspiringschoolculture,theireffortstomeetstudents’individualneeds,andthroughopencommunicationlineswithparents.Also,eachSchooloffersabreakfast,snack(oneormoretimesperday),andlunchprogramtoallofitsstudentsfreeofcharge.TheSchools’leadershipandstaffalsoworkhardtohelpensurethatchallengesinthehomedonotimpactstudentlearningorpreventstudentsfromreceivingatop-notcheducation.TheseeffortsgoalongwaytowardensuringthatstudentswhoareeligibleforfreeandreducedpricelunchhaveanopportunitytoaccesstheeducationalprogramsofferedattheSchools.
TheSchoolsworktoretainalloftheirstudentsthroughthestrengthoftheirprograms,theirinspiringschoolculture,theireffortstomeetstudents’individualneeds,andthroughopencommunicationlineswithparents.Also,eachSchooloffersabreakfast,snack(oneormoretimesperday),andlunchprogramtoallofitsstudentsfreeofcharge.TheSchools’leadershipandstaffalsoworkhardtohelpensurethatchallengesinthehomedonotimpactstudentlearningorpreventstudentsfromreceivingatop-notcheducation.TheseeffortsgoalongwaytowardensuringthatstudentswhoareeligibleforfreeandreducedpricelunchhaveanopportunitytoaccesstheeducationalprogramsofferedattheSchools.
EnglishLanguageLearners
TheSchoolsworktoretainalloftheirstudentsthroughthestrengthoftheirprograms,theirinspiringschoolculture,theireffortstomeetstudents’individualneeds,andthroughopencommunicationlineswithparents.SuccessAcademymaintainshighlysuccessfulprogramsforenrolledELLstudents.
TheSchoolsworktoretainalloftheirstudentsthroughthestrengthoftheirprograms,theirinspiringschoolculture,theireffortstomeetstudents’individualneeds,andthroughopencommunicationlineswithparents.SuccessAcademymaintainshighlysuccessfulprogramsforenrolledELLstudents.
StudentswithDisabilities
TheSchoolsworktoretainalloftheirstudentsthroughthestrengthoftheirprograms,theirinspiringschoolculture,theireffortstomeetstudents’individualneeds,andthroughopencommunicationlineswithparents.Also,allschoolsoperatedbySuccessAcademyhavedetailedplansforservingstudentswithspecialeducationneedsoncetheyareenrolled.
TheSchoolsworktoretainalloftheirstudentsthroughthestrengthoftheirprograms,theirinspiringschoolculture,theireffortstomeetstudents’individualneeds,andthroughopencommunicationlineswithparents.Also,allschoolsoperatedbySuccessAcademyhavedetailedplansforservingstudentswithspecialeducationneedsoncetheyareenrolled.
1/2
Entry11ClassroomTeacherandAdministratorAttritionLastupdated:07/31/2018
Reportchangesinteacherandadministratorstaffing.
InstructionsforcompletingtheClassroomTeacherandAdministratorAttritionTablesCharterschoolsmustcompletethetablestitled2017-2018ClassroomTeacherandAdministratorAttritiontoreportchangesinteacherandadministratorstaffingduringthe2017-2018schoolyear.Pleaseprovidethefulltimeequivalent(FTE)ofstaffonJune30,2017;theFTEforanydepartedstafffromJuly1,2017throughJune30,2018;theFTEforaddedstafffromJuly1,2017throughJune30,2018;andtheFTEofstaffaddedinnewlycreatedpositionsfromJuly1,2017throughJune30,2018usingthetablesprovided.
1.ClassroomTeacherAttritionTable
FTEClassroomTeacherson6/30/17
FTEClassroomTeachersDeparted7/1/17–6/30/18
FTEClassroomTeachersFillingVacantPositions7/1/17–6/30/18
FTEClassroomTeachersAddedinNewPositions7/1/17-6/30/18
FTEofClassroomTeacherson6/3018
66 9 8 11 75
2.AdministratorPositionAttritionTable
FTEAdministrativePositionson6/30/17
FTEAdministratorsDeparted7/1/17–6/30/18
FTEAdministratorsFillingVacantPositions7/1/17–6/30/18
FTEAdministratorsAddedinNewPositions7/1/17-6/30/18
FTEAdministrativePositionson6/30/18
5 3 1 0 4
2/2
3.Tellyourschool'sstory
CharterschoolsmayprovideadditionalinformationinthissectionoftheAnnualReportabouttheirrespectiveteacherandadministratorattritionratesassometeacheroradministratordeparturesdonotreflectadvancementormovementwithinthecharterschoolnetworks.Schoolsmayprovideadditionaldetailtoreflectateacher’sadvancementuptheladdertoaleadershippositionwithinthenetworkoranadministrator’smovementtoleadanewnetworkcharterschool.
(Noresponse)
4.CharterschoolsmustensurethatallprospectiveemployeesreceiveclearancethroughtheNYSEDOfficeofSchoolPersonnelReviewandAccountability(OSPRA)priortoemployment.Afteranemployeehasbeencleared,schoolsarerequiredtomaintainproofofsuchclearanceinthefileofeachemployee.Forthesafetyofallstudents,charterschoolsmusttakeimmediatestepstoterminatetheemploymentofindividualswhohavebeendeniedclearance.Oncetheemployeeshavebeenterminated,theschoolmustterminatetherequestforclearanceintheTEACHsystem.HaveallemployeeshavebeenclearedthroughtheNYSEDTEACHsystem?
Yes
5.Forperspectiveorcurrentemployeeswhoseclearancehasbeendenied,haveyouterminatedtheiremploymentandremovedthemfromtheTEACHsystem?
NotApplicable
Thankyou
2018-2019 ACADEMIC CALENDARSuccess Academy*All dates are subject to change
Date Event Grades
August 2018
Wednesday, August 8 - Friday, August 18 College Supplement Writing Workshops High School for the Liberal Arts - Manhattan - Grade 12 Only
Tuesday, August 14 Orientation Day - Elementary Schools All SA Elementary Schools
Friday, August 17 5th Grade Orientation - Middle Schools All SA Middle Schools
Monday, August 20 First Day of SchoolAll SA Elementary Schools
All SA Middle Schools & High Schools
September 2018
Monday, September 3 No School: Labor Day All Grades
Tuesday, September 4 No School: Teacher Training Grades K - 4
Tuesday, September 4 - Friday, September 7 No School: Teacher Training Grades 5 - 8
October 2018
Monday, October 8 No School: Columbus Day All Grades
Tuesday, October 9 - Wednesday, October 10 No School: Teacher Training Grades K - 8
November 2018
Monday, November 19 - Friday, November 23 No School: Thanksgiving Break All Grades
December 2018
Monday, December 24 - Monday, January 7 No School: Winter Break All Grades
January 2019
Monday, January 7 No School: Teacher Training All Grades
Monday, January 21 No School: Martin Luther King Jr. Day All Grades
Tuesday, January 22 No School: Teacher Training Grades K - 8
February 2019
Monday, February 18 No School: President's Day All Grades
Tuesday, February 19 No School: Teacher Training Grades K - 8
April 2019
Friday, April 5 No School: Teacher Training Grades K - 8
Monday, April 8 - Friday, April 12 No School: Spring Break All Grades
May 2019
Friday, May 3 No School Grades K - 8
Monday, May 6 No School: Teacher Training Grades K - 8
Monday, May 27 No School: Memorial Day All Grades
June 2019
Thursday, June 6 High School Graduation High School for the Liberal Arts - Manhattan - Grade 12 Only
Thursday, June 13 Graduation - K All SA Elementary Schools
Friday, June 14 Last Day of School - Elementary SchoolsGraduation - 4th Grade All SA Elementary Schools
Thursday, June 20 No School All SA Middle Schools
Friday, June 21 Last Day of School - Middle SchoolsGraduation - 8th Grade All SA Middle Schools
Wednesday, June 26 Last Day of School - High Schools High School for the Liberal Arts - Manhattan, High School for the Liberal Arts - Bronx