p1232.nysed.govp1232.nysed.gov › psc › csdirectory › ambercharterschool › ... ·...
TRANSCRIPT
EFGHIJKJLMNOOPJQFROHSTGUOFJTFVJWOXYHJZT[Y CDEFGEHIJ6789:896;:J<J=F>GJ?@HFGEHIJ6A8B6896;:
:EEF>EJ8EJFHVO>EHJGKFGJWJ?JLOEEJGEEHJGJJFJH@EEGEJGKO>JFJVEDJ@F9EJCOGFE?HOG9J>O9GFG?DE>MJ8EIJDEJFEEJJIJGKE
JGKEDJGF>X>JF>>O9GEHJGJJWJ?J8WJWJ?DJF?GKJDO4EDJFDEJVO>O8EEJJGJWJ?DJGF>XJ@F9E5JYKOEEJFJH@EEGOG9JGKO>JGF>Xz @EEF>EJEG>?DEJGKFGJWJ?J>EEEFGJGKEJFJDDEFGJF?GKJDO4EDJhTiJORJjkFYJlmnJomKpqJJDJWJ?JHFWJGJGJ8EJF>>O9GEH
GKEJFJDDEFGJGF>X>5
T\JLW]^^_J`abE NOPQRJCDJCDSTUJMRSDMQQDM
CDEEEFGJGFHEJIDJHJGKEJHDJ@JHJLGJHEG?M
c\JW]adeEdJafe]^dQgEdJhaiJOR DSTU{N?GKJDO4EHJCKFDGEDJDFKJJE jkFYJlmGNnJomKpq
CNJDJGEFKGOFFEJDEF>JG>zJ@EEF>EJDE{>EEEFG F?GKJDO4EDJGFHEJIDJHJGKEJHDJ@JHJLG
HEG?M5
M\JrQLedQWeJWJWLrJ^XJ_^WaeQ^` TUCJCD6J7
VK\JLW]^^_JQ`X^dbaeQ^`
:RZONRUJN66RQDD :[\TQJTSOPQR NN]JTSOPQR QONZ=JN66RQDD
996JQF>GJ;67GK DGDEEG TELJUJDXzJTUJ;669^
Vo\JZ]^`EJW^`eaWeJ`fbZEdJX^dJaXeEdJ]^fdLJEbEd[E`WQEL
CJGGFFGJTFHE 6D5JaF>GKOJNFJ>GF
MOGEE QGEF?GOVEJ6ODEFGJD
QHED9EGFWJ:KJGEJT?H8EDJCHHH{HHH{HHHHM
Y\JLW]^^_JYEZJarrdELLJhfd_q KGG@>I88LLL5FH8EDFKFDGED5JD9
R\JraeEJ^XJQ`QeQa_JW]adeEd 6789666
[\JraeEJXQdLeJ^ZE`ErJX^d 6789666
Q`LedfWeQ^`
12324
U\Je^ea_JE`d^__bE`eJ^`Jjf`E 7:B
lmnJomKp
^\J[darELJLEd_ErJQ`JLW]^^_J`EadJomKabKp
CKEFXJFEEJGKFGJF@@EW
IDFHE>JDEDVEH JzJ;zJ9zJBzJ7zJ_
\K\Jr^ELJe]EJLW]^^_ TJ
W^`edaWeJYQe]JaJW]adeEdJ^d
ErfWaeQ^`a_Jba`a[EbE`e
^d[a`QgaeQ^`]
J
PK\JXaWQ_QeQEL
6JE>JGKEJ>FKJJEJHFOGGFOGJJDJJ@EDFGEJH?EGO@EEJ>OGE>U
TJzJa?>GJJGEJ>OGE5
Po\JLW]^^_JLQeEL
:EEF>EJEO>GJGKEJ>OGE>JLKEDEJGKEJ>FKJJEJLOEEJJ@EDFGEJIJDJGKEJ?@FJHOG9J>FKJJEJWEFD5
DOGEJ; C>FHE F> @DOHFDW >OGEM
DOGEJ9
DOGEJB
:KW>OFFE NHHDE>>
996JQF>G ;67GKJDGDEEGz TELJUJDXzJTU ;669^
:KJGE T?H8ED
6O>GDOFG8CD6 IDFHE> DEDVEHJFG DOGEJCJ{_zJ7{^zEGF5M
REFEOVE> REGGFE N>>O>GFGFE
REGGFE N>>O>GFGFE IJDJYKOFK IDFHE>JCLDOGE T8NJOI F@@EOFF8EEM
TUCJCD6J7 J{_ TJ T8N
52324
PoT\JZPYTiYJcHOXUVYJGNYJMOFGTMGJUFROHSTGUOFJROHJLUGYJK\
DFKJJE =EFHED
\@EDFGO JGFE =EFHED
CJH@EOF GFE CJGGFFG
CJH@EFO GG CJGGFFG
6NDN CJJDHOG FGJD
TFHE YJDXJ:KJGE NEGEDGFGEJ:KJGE
DF>KEHFGOJQEEOJGG
OFWDEGOJNDOF>
6D5JaF>GKOJNFJ>GF
[EOHOJ[FHOEGJG
NDFFOGFJUFL{CJ>GEEEJ
QHFOEJNHHDE>>
SK\JaHYJTFIJiUGYiJUFJMObPOMTGYV TJ
icTMY]JQRJIYinJcPYTiYJcHOMYYVJGO
GNYJFYdGJekYiGUOF\
QXJ_^WaeErJQ`JZdQ_aeEJLZaWEJQ`J``WJ^dJrQLedQWeLJ^feLQrEJ``W
Sl\JfcPOTVJTJMkHHYFGJWYHGURUMTGYJORJ^MMkcTFMIJhW^^qJROHJYTMNJiMNOOPJiUGYJGNTG UiJPOMTGYVJUFJcHUXTGYJicTMYJUFJ``WJOHJPOMTGYVJOkGiUVYJORJ``W\JEdMYcGJROHJiMNOOPiJUF
VUiGHUMGJicTMYJhMObPOMTGUOFJicTMYqnJiMNOOPJSkiGJcHOXUVYJTJMOcIJORJGNYJTFFkTPJRUHY
UFicYMGUOFJHYcOHG\
LUGYJKJWYHGURUMTGYJORJ^MMkcTFMIJhW^^q
CTJJDE>@JG>EM
LUGYJKJXUHYJQFicYMGUOFJdYcOHG
CTJJDE>@JG>EM
LUGYJoJWYHGURUMTGYJORJ^MMkcTFMI
CTJJDE>@JG>EM
62324
LUGYJoJXUHYJQFicYMGUOFJdYcOHG
CTJJDE>@JG>EM
LUGYJlJWYHGURUMTGYJORJ^MMkcTFMI
CTJJDE>@JG>EM
LUGYJlJXUHYJQFicYMGUOFJdYcOHG
CTJJDE>@JG>EM
FK\JYYHYJGNYHYJTFIJHYXUiUOFiJGO TJ
GNYJiMNOOPfiJMNTHGYHJVkHUF[JGNY
omKabKpJiMNOOPJIYTH]JhZPYTiY
UFMPkVYJTccHOXYVJOHJcYFVUF[
STGYHUTPJTFVJFOFbSTGYHUTP MNTHGYHJHYXUiUOFiq\
O\J`TSYJTFVJZOiUGUOFJOR aFEEGGOGFJR?8OJ{6?HJDGFWzJQGEF?GOVEJN>>O>GFGG QFVUXUVkTPhiqJYNOJWOScPYGYVJGNUi
aFFkTPJdYcOHG\
c\J^kHJiU[FTGkHYiJh]YTVJORJLMNOOPJTFVJZOTHVJZHYiUVYFGqJcYPOVJTGGYiGJGNTGJTPPJORJGNY
UFROHSTGUOFJMOFGTUFYVJNYHYUFJUiJGHkGNRkPJTFVJTMMkHTGYJTFVJGNTGJGNUiJMNTHGYHJiMNOOPJUi
UFJMOScPUTFMYJVUGNJTPPJTicYMGiJORJUGiJMNTHGYHnJTFVJVUGNJTPPJcYHGUFYFGJXYVYHTPnJLGTGYnJTFV
POMTPJPTVinJHY[kPTGUOFinJTFVJHkPYi\JYYJkFVYHiGTFVJGNTGJURJTFIJUFROHSTGUOFJUFJTFIJcTHG ORJGNUiJHYcOHGJUiJROkFVJGOJNTXYJcYYFJVYPUcYHTGYPIJSUiHYcHYiYFGYVnJGNTGJVUPPJMOFiGUGkGY
[HOkFViJROHJGNYJHYXOMTGUOFJORJOkHJMNTHGYH\JWNYM\J`ELJURJIOkJT[HYYJTFVJGNYFJkiYJGNY
SOkiYJOFJIOkHJZWJOHJGNYJiGIPUiGJOFJIOkHJSOcUPYJVYXUMYJGOJiU[FJIOkHJFTSYq\
UE>
LU[FTGkHYnJ]YTVJORJWNTHGYHJLMNOOP
72324
LU[FTGkHYnJZHYiUVYFGJORJGNYJZOTHVJORJeHkiGYYi
rTGY 96;:86A8B;
eNTF\JIOk\
42324
EFGHIJKJLMNJNOPQQRJSTUQHGJVWHXJYZF[ LMNOPQRSMOpSqPrstuvturwv
\]JV^_S`ESJ_a`^bScdESJe_fJQg hiFTJjkGPlJKk\mn
xyz{POp|}~�|M�P{pMNz~N�PR�pMNpP{p�Np�p|OMQO}z{��p{P~M�pP�{z�PO}pPS{zRPSz�~
�p~Q��
K]JLEoJMbSpJN`_`EJSEqbS`
V_Sr
qHQsZXTJWJXZHTOGJaSYJQHJtTuJRZF[
GQJGPTJvQfGJHTOTFGJLTtJMQH[
NGWGTJNOPQQRJSTUQHGJVWHXJgQHJGPT
OPWHGTHJfOPQQRJeNTT
PGGUfwxxHTUQHGOWHXf]FIfTX]yQsxn]
eVPWHGTHJfOPQQRfJOQvURTGZFyJITWH QFTJtZRRJFQGJITGJPWsTJWJNOPQQR STUQHGJVWHXJQHJRZF[JGQJQFT]JqRTWfT
GIUTJzaSYJZfJFQGJWsWZRWuRTzJZFJGPT
fUWOTJUHQsZXTXn]
������QO}z{��pSP�}M{Op{P�|}zz�
}OORNqttSMOM�~oNpS�SzTt{pRz{O|M{S�R}RU
opM{VurwWX�~NO�SVvrrrrrrvWrww
12321
EFGHIJKJELMNFOPGQHNRJMNHJSTPUO LMNOPQRSMOpSqPrstrutvrus
VWXEYJSZJ[Z\]^J_Y\Z_EEZ`ZNaGPbFJcNdOPFe
FGHIHJGIKLMHNOPQIRGOHL STGULGHNOPQIRGOHLGULPVWXGPVYLONLZ[[LJTIPRVPLUJTOOKU\L]PO^GYVLRTVLNOKKO_GH`LQVIUXPVULONLNGUJIK aVPNOPQIHJVLONLRTVLJTIPRVPLUJTOOKLGHLZaaVHYGbLcLdSORIKLebaVHYGRXPVULIHYLZYQGHGURPIRG^VLebaVHYGRXPVU
]VPLfTGKYgh J
fgJ_bGdUJELMNFOPGQHNRJhNHJSTPUO
wxPyMzyQzMOpPi_bGdUJELMNFOPGQHNRJMNHJSTPUOjPOM{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 �r��u�s
L~}pPvqP�pM�P�}SP�w�PNOQSp}OPp}�xzz�p}O �ss
L~}pP�qPg~�~SpPL~}pPuP��PL~}pPv u����
12324
kgJVONPFPRGHdGPONJELMNFOPGQHNRJMNHJSTPUO
wxPyMzyQzMOpPiVONPFPRGHdGPONJELMNFOPGQHNRJMNHJSTPUOPPwxPyMzyQzMOpPhiS�~}~NO�MO~�pP�|Rp}S~OQ�pNPRp� j�~zSkP�~�NOPabbPOx�pO�p�PO�pP�xzzxD~}�q
u�PwM{pPO�pP�pzp�M}OPRx�O~x}P��x�PO�pPERp�Nx}}pzPNp��~ypNPyxNOFP�xDPM}SPO�pPE�M}M�p�p}OPM}SP�p}p�MzF yxzQ�}P���x�PO�pPQ}MQS~OpSPvru��usP�y�pSQzpPx�P�Q}yO~x}MzP�|Rp}NpN�
v�Pi}�Pyx}O�MyOpSPMS�~}~NO�MO~�pt�M}M�p�p}OP�ppPRM~SPOxPxO�p�Px��M}~GMO~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�xzzxDNq
iS�~}~NO�MO~�pP�|Rp}S~OQ�pNqPPiS�~}~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�HPO�pP�~}M}ypPx�P�QN~}pNNPx��~ypNHPNy�xxzxRp�MO~x}NPRp�Nx}}pzHPSMOMP�M}M�p�p}OPM}SP�pRx�O~}�HP�Q�M}P�pNxQ�ypNHPOpy�}xzx��HPpOy�P�OPMzNx~}yzQSpNPO�xNpPMS�~}~NO�MO~�pPM}SP�M}M�p�p}OPNp��~ypNPR�x�~SpSP��PxO�p�Px��M}~GMO~x}NPx�Pyx�Rx�MO~x}Nx}P�p�Mz�Px�PO�pPy�M�Op�PNy�xxzP�x�PD�~y�PO�pPy�M�Op�PNy�xxzPRM�NPMP�ppPx�PxO�p�Pyx�Rp}NMO~x}�PPgxP}xO~}yzQSpPO�pP�w�Px�PRp�Nx}}pzPD�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 ENMUbINNJQNFNRPGJabRGRJbHJNLMNFOPGQHNRJRTbQUOJFbGJQNJHNMbHGNOJPFJGTNJdQbONJadUaQUdGPbFRg
L~}pPuqPIpzp�M}OPJp�Nx}}pzP�p��~ypNjxNOP�IxD� �s�uuu
L~}pPvqPKM}M�p�p}OPM}SPLp}p�MzPjxNO�jxzQ�}� M��s��
L~}pP�qP�Q�Px�PL~}pPuPM}SPL~}pPv u�N�Oss
L~}pPMqPg~�~SpPL~}pP�P��PO�pP�pM�P�}S�w�PNOQSp}OPp}�xzz�p}O v�O�
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. 20180531
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�
Amber Charter School East Harlem�
SCHOOL Name: Amber Charter School East Harlem
CONTACT INFORMATION Contact Name: Kirsys Gomez Contact Title: Human Resources/Finance Officer 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) →
AMBER CHARTER SCHOOL EAST HARLEM�2018-19�
ENROLLMENT BY GRADES
GRADES K 1 2 3 4 5 6 7 INITIAL BUDGETED ENROLLMENT TOTAL ENROLLMENT =
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: 0 480 0 480 0 480 0 480
*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 480 480 480 480 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
AMBER CHARTER SCHOOL EAST HARLEM2018-19
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
QUARTER 1 Revised Actual
0 0 0 0
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
ACTUAL QUARTERLY�TOTAL DISTRICTS/ENROLLMENT�
QUARTER 2 Actual�
0�0�
QUARTER 3 QUARTER 4 Actual Actual
0 0 0 0
ACTUAL ENROLLMENT BY QUARTER
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
("FTE")
AMBER CHARTER SCHOOL EAST HARLEM AMBER CHARTER SCHOOL EAST HARLEM�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 0.6 0.6 0.6 0.6 Instructional Management Instructional Management 2.0 2.0 2.0 2.0 Deans, Directors & Coordinators Deans, Directors & Coordinators 5.8 5.8 5.8 5.8 CFO / Director of Finance CFO / Director of Finance 0.6 0.6 0.6 0.6 Operation / Business Manager Operation / Business Manager 2.2 2.2 2.2 2.2 Administrative Staff Administrative Staff 6.0 6.0 6.0 6.0 TOTAL ADMINISTRATIVE STAFF TOTAL ADMINISTRATIVE STAFF 0.0 17.2 0.0 17.2 0.0 17.2 0.0 17.2 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 21.0 21.0 21.0 21.0 Teachers - SPED Teachers - SPED 2.0 2.0 2.0 2.0 Substitute Teachers Substitute Teachers Teaching Assistants Teaching Assistants 12.0 12.0 12.0 12.0 Specialty Teachers Specialty Teachers 6.0 6.0 6.0 6.0 Aides Aides Therapists & Counselors Therapists & Counselors 1.0 1.0 1.0 1.0 Other Other 10.0 10.0 10.0 10.0 TOTAL INSTRUCTIONAL TOTAL INSTRUCTIONAL 0.0 52.0 0.0 52.0 0.0 52.0 0.0 52.0 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 Librarian Librarian Custodian Custodian 1.0 1.0 1.0 1.0 Security Security 2.0 2.0 2.0 2.0 Other Other 4.0 4.0 4.0 4.0 TOTAL NON-INSTRUCTIONAL TOTAL NON-INSTRUCTIONAL 0.0 7.0 0.0 7.0 0.0 7.0 0.0 7.0 0.0
0.0 76.2 0.0 76.2 0.0 76.2 0.0 76.2 0.0TOTAL PERSONNEL SERVICE FTE TOTAL PERSONNEL SERVICE FTE
Page 9 of 64
AMBER CHARTER SCHOOL EAST HARLEM2018-19
STAFFING PLAN - FULL TIME EQUIVALENT ("FTE")
*NOTE: Each quarter, the actual FTE
ACTUAL QUARTERLY FTE
ACTUAL QUARTERLY FTE
ACTUAL QUARTERLY FTE
("FTE")
AMBER CHARTER SCHOOL EAST HARLEM�2018-19�
*NOTE: State the assumptions that are being made for personnel FTE levels.
Description of Assumptions Q4
Actual Executive Director - .60 FTE
CCO, CAO & Director of Special Projects - .60 FTE COO & Director of Technology - .60 FTE
0.0
Description of Assumptions Q4
Actual
Outsourced
Tutors 0.0
Description of Assumptions Q4
Actual
Bus Attendants & Meal Attendant 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
AMBER CHARTER SCHOOL EAST HARLEM Budget / Operating Plan
2018-19
Total Revenue - 2,118,997 - - 2,118,997 - - 2,118,997 Total Expenses - 2,024,543 - - 2,024,543 - - 2,024,543 Net Income - 94,454 - - 94,453 - - 94,453 Actual Student Enrollment - 480 - - 480 - - 480
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 1,836,840 - - 1,836,840 - - 1,836,840 - - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -ALL OTHER School Districts: ( Weighted Avg ) - - - - - - -
TOTAL Per Pupil Revenue (Weighted Average Per Pupil Funding) - 1,836,840 - - 1,836,840 - - 1,836,840
Special Education Revenue - -Grants
Stimulus - -DYCD (Department of Youth and Community Development) - -Other - -
NYC DoE Rental Assistance Other 55,678 - 55,678 - 55,678
TOTAL REVENUE FROM STATE SOURCES - 1,892,518 - - 1,892,518 - - 1,892,518
REVENUE FROM FEDERAL FUNDING IDEA Special Needs 17,658 - 17,658 - 17,658 Title I 61,064 - 61,064 - 61,064 Title Funding - Other 20,885 - 20,885 - 20,885 School Food Service (Free Lunch) 67,570 - 67,570 - 67,570 Grants
15,307 ---------------
15,307
- 1/1 - 3/31
AMBER CHARTER SCHOOL EAST HARLEM Budget / Operating Plan
2018-19
Total Revenue Total Expenses Net Income Actual Student Enrollment
- 2,118,997 - - 2,118,997 - -- 2,024,543 - - 2,024,543 - -- 94,454 - - 94,453 - -- 480 - - 480 - -
2,118,997 2,024,543
94,453 480
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
- -- -- -
- 167,176 - - 167,176 - - 167,176
4,625 - 4,625 - 4,625 - -
7,178 - 7,178 - 7,178 - -- -- -
9,350 - 9,350 - 9,350 38,150 - 38,150 - 38,150
- 59,303 - - 59,303 - - 59,303
- 2,118,997 - - 2,118,997 - - 2,118,997
Page 12 of 64
- 1/1 - 3/31
Page 13 of 64
EXPENSES
ADMINISTRATIVE STAFF PERSONNEL COSTS Avg. No. of Positions
Executive Management 0.60 30,750 - 30,750 - 30,750 Instructional Management 2.00 53,000 - 53,000 - 53,000 Deans, Directors & Coordinators 5.80 132,291 - 132,291 - 132,291 CFO / Director of Finance 0.60 12,672 - 12,672 - 12,672 Operation / Business Manager 2.20 54,801 - 54,801 - 54,801 Administrative Staff 6.00 59,382 - 59,382 - 59,382
TOTAL ADMINISTRATIVE STAFF 17.20 - 342,896 - - 342,896 - - 342,896
INSTRUCTIONAL PERSONNEL COSTS Teachers - Regular 21.00 399,352 - 399,352 - 399,352 Teachers - SPED 2.00 49,507 - 49,507 - 49,507 Substitute Teachers - 30,208 - 30,208 - 30,208 Teaching Assistants 12.00 134,805 - 134,805 - 134,805 Specialty Teachers 6.00 124,627 - 124,627 - 124,627 Aides - - -Therapists & Counselors 1.00 22,933 - 22,933 - 22,933 Other 10.00 71,570 - 71,570 - 71,570
TOTAL INSTRUCTIONAL 52.00 - 833,002 - - 833,002 - - 833,002
NON-INSTRUCTIONAL PERSONNEL COSTS Nurse - - -Librarian - - -Custodian 1.00 9,211 - 9,211 - 9,211 Security 2.00 23,142 - 23,142 - 23,142 Other 4.00 11,145 - 11,145 - 11,145
TOTAL NON-INSTRUCTIONAL 7.00 - 43,498 - - 43,498 - - 43,498
SUBTOTAL PERSONNEL SERVICE COSTS 76.20 - 1,219,395 - - 1,219,395 - - 1,219,395
PAYROLL TAXES AND BENEFITS Payroll Taxes 95,016 - 95,016 - 95,016 Fringe / Employee Benefits 263,748 - 263,748 - 263,748
AMBER CHARTER SCHOOL EAST HARLEM Budget / Operating Plan
2018-19
Total Revenue - 2,118,997 - - 2,118,997 - - 2,118,997 Total Expenses - 2,024,543 - - 2,024,543 - - 2,024,543 Net Income - 94,454 - - 94,453 - - 94,453 Actual Student Enrollment - 480 - - 480 - - 480
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
- 1/1 - 3/31
AMBER CHARTER SCHOOL EAST HARLEM Budget / Operating Plan
2018-19
Total Revenue Total Expenses Net Income Actual Student Enrollment
- 2,118,997 - - 2,118,997 - -- 2,024,543 - - 2,024,543 - -- 94,454 - - 94,453 - -- 480 - - 480 - -
2,118,997 2,024,543
94,453 480
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
76.20
53,107 - 53,107 - 53,107 - 411,871 - - 411,871 - - 411,871
- 1,631,266 - - 1,631,266 - - 1,631,266
4,170 - 4,170 - 4,170 1,250 - 1,250 - 1,250
- -- -
59,588 - 59,588 - 59,588 24,643 - 24,643 - 24,643
- -- -
66,541 - 66,541 - 66,541 - 156,192 - - 156,192 - - 156,192
Page 14 of 64
- 1/1 - 3/31
Page 15 of 64
AMBER CHARTER SCHOOL EAST HARLEM Budget / Operating Plan
2018-19
Total Revenue Total Expenses Net Income Actual Student Enrollment
- 2,118,997 - - 2,118,997 - -- 2,024,543 - - 2,024,543 - -- 94,454 - - 94,453 - -- 480 - - 480 - -
2,118,997 2,024,543
94,453 480
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
3,154 - 3,154 - 3,154 7,375 - 7,375 - 7,375
- -30,770 - 30,770 - 30,770
- -11,625 - 11,625 - 11,625
7,530 - 7,530 - 7,530 23,460 - 23,460 - 23,460
8,062 - 8,062 - 8,062 5,675 - 5,675 - 5,675
- -8,150 - 8,150 - 8,150
11,133 - 11,133 - 11,133 13,525 - 13,525 - 13,525
2,610 - 2,610 - 2,610 6,453 - 6,453 - 6,453 2,075 - 2,075 - 2,075 3,763 - 3,763 - 3,763
- -9,903 - 9,903 - 9,903
- 155,261 - - 155,262 - - 155,262
12,513 - 12,513 - 12,513 6,203 - 6,203 - 6,203
32,533.00 - 32,533 - 32,533 7,350 - 7,350 - 7,350
- -- -
23,224 - 23,224 - 23,224 - 81,823 - - 81,823 - - 81,823
- -- -
- 1/1 - 3/31
TOTAL EXPENSES - 2,024,543 - - 2,024,543 - - 2,024,543
NET INCOME - 94,454 - - 94,453 - - 94,453
AMBER CHARTER SCHOOL EAST HARLEM Budget / Operating Plan
2018-19
Total Revenue - 2,118,997 - - 2,118,997 - - 2,118,997 Total Expenses - 2,024,543 - - 2,024,543 - - 2,024,543 Net Income - 94,454 - - 94,453 - - 94,453 Actual Student Enrollment - 480 - - 480 - - 480
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
480.0--------------
-
AMBER CHARTER SCHOOL EAST HARLEM Budget / Operating Plan
2018-19
Total Revenue Total Expenses Net Income Actual Student Enrollment
- 2,118,997 - - 2,118,997 - -- 2,024,543 - - 2,024,543 - -- 94,454 - - 94,453 - -- 480 - - 480 - -
2,118,997 2,024,543
94,453 480
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 - 480 - - 480 - - 480 - - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- 480 - - 480 - - 480
- 4,415 - - 4,415 - - 4,415
- 4,218 - - 4,218 - - 4,218
Page 17 of 64
AMBER CHARTER SCHOOL EAST HARLEMBudget / 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
- - 2,118,997 -- - 2,024,543 -- - 94,453 -- - 480 -
----
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% - - 1,836,840 - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -
- - 1,836,840 - -
- -
- -- -- -
- 55,678 -- - 1,892,518 - -
- 17,658 -- 61,064 -- 20,885 -- 67,570 -
of 64
AMBER CHARTER SCHOOL EAST HARLEMBudget / Operating Plan
2018-19
3rd
Total Revenue Total Expenses Net Income Actual Student Enrollment
- -- -- -- -
2,118,997 - -2,024,543 - -
94,453 - -480 - -
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
- -- -- -
- - 167,176 - -
- 4,625 -- -- 7,178 -- -- -- -- 9,350 -- 38,150 -
- - 59,303 - -
- - 2,118,997 - -
Page 19 of 64
AMBER CHARTER SCHOOL EAST HARLEMBudget / Operating Plan
2018-19
3rd
Page 20 of 64
- 30,750 -- 53,000 -- 132,291 -- 12,672 -- 54,801 -- 59,382 -
- - 342,896 - -
- 399,352 -- 49,507 -- 30,208 -- 134,805 -- 124,627 -- -- 22,933 -- 71,570 -
- - 833,002 - -
- -- -- 9,211 -- 23,142 -- 11,145 -
- - 43,498 - -
- - 1,219,395 - -
- 95,016 -- 263,748 -
Total Revenue Total Expenses Net Income Actual Student Enrollment
EXPENSES
ADMINISTRATIVE STAFF PERSONNEL COSTS Avg. No. of Positions
Executive Management 0.60 Instructional Management 2.00 Deans, Directors & Coordinators 5.80 CFO / Director of Finance 0.60 Operation / Business Manager 2.20 Administrative Staff 6.00
TOTAL ADMINISTRATIVE STAFF 17.20
INSTRUCTIONAL PERSONNEL COSTS Teachers - Regular 21.00 Teachers - SPED 2.00 Substitute Teachers -Teaching Assistants 12.00 Specialty Teachers 6.00 Aides -Therapists & Counselors 1.00 Other 10.00
TOTAL INSTRUCTIONAL 52.00
NON-INSTRUCTIONAL PERSONNEL COSTS Nurse -Librarian -Custodian 1.00 Security 2.00 Other 4.00
TOTAL NON-INSTRUCTIONAL 7.00
SUBTOTAL PERSONNEL SERVICE COSTS 76.20
PAYROLL TAXES AND BENEFITS Payroll Taxes Fringe / Employee Benefits
- - 2,118,997 - -- - 2,024,543 - -- - 94,453 - -- - 480 - -
4th Quarter - 4/1 - 6/30
Revised Budget Variance
Original Budget
Revised Budget Variance
Quarter - 1/1 - 3/31
AMBER CHARTER SCHOOL EAST HARLEMBudget / Operating Plan
2018-19
3rd
Total Revenue Total Expenses Net Income Actual Student Enrollment
- -- -- -- -
2,118,997 - -2,024,543 - -
94,453 - -480 - -
Revised Budget Variance
Quarter - 1/1 - 3/31 4th Quarter - 4/1 - 6/30
Original Budget
Revised Budget Variance
Retirement / Pension TOTAL PAYROLL TAXES AND BENEFITS
TOTAL PERSONNEL SERVICE COSTS
CONTRACTED SERVICES Accounting / Audit Legal Management Company Fee Nurse Services Food Service / School Lunch Payroll Services Special Ed Services Titlement Services (i.e. Title I) Other Purchased / Professional / Consulting
TOTAL CONTRACTED SERVICES
76.20
- 53,107 -- - 411,871 - -
- - 1,631,266 - -
- 4,170 -- 1,250 -- -- -- 59,588 -- 24,643 -- -- -- 66,541 -
- - 156,192 - -
Page 21 of 64
AMBER CHARTER SCHOOL EAST HARLEMBudget / Operating Plan
2018-19
3rd
Page 22 of 64
Total Revenue Total Expenses Net Income Actual Student Enrollment
- -- -- -- -
2,118,997 - -2,024,543 - -
94,453 - -480 - -
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
- 3,154 -- 7,375 -- -- 30,770 -- -- 11,625 -- 7,530 -- 23,460 -- 8,062 -- 5,675 -- -- 8,150 -- 11,133 -- 13,525 -- 2,610 -- 6,453 -- 2,075 -- 3,763 -- -- 9,903 -
- - 155,262 - -
- 12,513 -- 6,203 -- 32,533 -- 7,350 -- -- -- 23,224 -
- - 81,823 - -
- -- -
AMBER CHARTER SCHOOL EAST HARLEMBudget / Operating Plan
2018-19
3rd
AMBER CHARTER SCHOOL EAST HARLEMBudget / Operating Plan
2018-19
- - 2,024,543 - -
- - 94,453 - -
Total Revenue Total Expenses Net Income Actual Student Enrollment
TOTAL EXPENSES
NET INCOME
- - 2,118,997 - -- - 2,024,543 - -- - 94,453 - -- - 480 - -
4th Quarter - 4/1 - 6/30
Revised Budget Variance
Original Budget
Revised Budget Variance
Quarter - 1/1 - 3/31
Page 23 of 64�
3rd
AMBER CHARTER SCHOOL EAST HARLEMBudget / Operating Plan
2018-19
3rd
480.0--------------
-
Total Revenue Total Expenses Net Income Actual Student Enrollment
- -- -- -- -
Quarter - 1/1 - 3/31 2,118,997 - -2,024,543 - -
94,453 - -480 - -
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 - -- - 480 - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - 480 - -
- - 4,415 - -
- - 4,218 - -
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�
AMBER CHARTER SCHOOL EAST HARLEM�Budget / Operating Plan
8,475,986 8,098,173
377,814
Original�Budget�
7,347,360 ---------------
7,347,360
-
----
222,711 7,570,071
70,632 244,255
83,538 270,279
8,475,986 8,098,173
377,814
Total Year�
Revised�Budget�
7,347,360 ---------------
7,347,360
-
----
222,711 7,570,071
70,632 244,255
83,538 270,279
Page 25 of 64
---
-
Variance
---------------
-
-
------
----
Original�Budget vs.�PY Budget�
7,347,360 ---------------
7,347,360
-
----
222,711 7,570,071
70,632 244,255
83,538 270,279
8,475,986 (8,098,173)
377,814
2018-19�
8,475,986 (8,098,173)
377,814
VARIANCE Revised�
Budget vs.�PY Budget�
7,347,360 ---------------
7,347,360
-
----
222,711 7,570,071
70,632 244,255
83,538 270,279
DESCRIPTION OF ASSUMPTIONS�
- - - - -- - - - -- - - - -
668,704 668,704 - 668,704 668,704
18,500 18,500 - 18,500 18,500 - - - - -
28,711 28,711 - 28,711 28,711 - - - - -- - - - -- - - - -
37,400 37,400 - 37,400 37,400 152,600 152,600 - 152,600 152,600 237,211 237,211 - 237,211 237,211
8,475,986 8,475,986 - 8,475,986 8,475,986
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
AMBER CHARTER SCHOOL EAST HARLEM Budget / Operating Plan
2018-19
8,475,986 8,475,986 - 8,475,986 8,475,986 8,098,173 8,098,173 - (8,098,173) (8,098,173)
377,814 377,814 - 377,814 377,814
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
123,000 123,000 - (123,000) (123,000) 212,000 212,000 - (212,000) (212,000) 529,164 529,164 - (529,164) (529,164)
50,688 50,688 - (50,688) (50,688) 219,204 219,204 - (219,204) (219,204) 237,526 237,526 - (237,526) (237,526)
1,371,582 1,371,582 - (1,371,582) (1,371,582)
1,597,410 1,597,410 - (1,597,410) (1,597,410) 198,028 198,028 - (198,028) (198,028) 120,832 120,832 - (120,832) (120,832) 539,221 539,221 - (539,221) (539,221) 498,506 498,506 - (498,506) (498,506)
- - - - -91,731 91,731 - (91,731) (91,731)
286,279 286,279 - (286,279) (286,279) 3,332,007 3,332,007 - (3,332,007) (3,332,007)
- - - - -- - - - -
36,842 36,842 - (36,842) (36,842) 92,569 92,569 - (92,569) (92,569) 44,580 44,580 - (44,580) (44,580)
173,992 173,992 - (173,992) (173,992)
4,877,581 4,877,581 - (4,877,581) (4,877,581)
380,064 380,064 - (380,064) (380,064) 1,054,993 1,054,993 - (1,054,993) (1,054,993)
Total Revenue Total Expenses Net Income Actual Student Enrollment
EXPENSES
ADMINISTRATIVE STAFF PERSONNEL COSTS Avg. No. of Positions
Executive Management 0.60 Instructional Management 2.00 Deans, Directors & Coordinators 5.80 CFO / Director of Finance 0.60 Operation / Business Manager 2.20 Administrative Staff 6.00
TOTAL ADMINISTRATIVE STAFF 17.20
INSTRUCTIONAL PERSONNEL COSTS Teachers - Regular 21.00 Teachers - SPED 2.00 Substitute Teachers -Teaching Assistants 12.00 Specialty Teachers 6.00 Aides -Therapists & Counselors 1.00 Other 10.00
TOTAL INSTRUCTIONAL 52.00
NON-INSTRUCTIONAL PERSONNEL COSTS Nurse -Librarian -Custodian 1.00 Security 2.00 Other 4.00
TOTAL NON-INSTRUCTIONAL 7.00
SUBTOTAL PERSONNEL SERVICE COSTS 76.20
PAYROLL TAXES AND BENEFITS Payroll Taxes Fringe / Employee Benefits
AMBER CHARTER SCHOOL EAST HARLEM Budget / Operating Plan
2018-19
8,475,986 8,475,986 - 8,475,986 8,475,986 8,098,173 8,098,173 - (8,098,173) (8,098,173)
377,814 377,814 - 377,814 377,814
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
212,427 212,427 - (212,427) (212,427) 1,647,484 1,647,484 - (1,647,484) (1,647,484)
6,525,064 6,525,064 - (6,525,064) (6,525,064)
16,680 16,680 - (16,680) (16,680) 5,000 5,000 - (5,000) (5,000)
- - - - -- - - - -
238,353 238,353 - (238,353) (238,353) 98,573 98,573 - (98,573) (98,573)
- - - - -- - - - -
266,162 266,162 - (266,162) (266,162) 624,768 624,768 - (624,768) (624,768)
Total Revenue Total Expenses Net Income Actual Student Enrollment
Retirement / Pension TOTAL PAYROLL TAXES AND BENEFITS
TOTAL PERSONNEL SERVICE COSTS 76.20
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
AMBER CHARTER SCHOOL EAST HARLEM Budget / Operating Plan
2018-19
8,475,986 8,475,986 - 8,475,986 8,475,986 8,098,173 8,098,173 - (8,098,173) (8,098,173)
377,814 377,814 - 377,814 377,814
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
8,475,986 8,098,173
377,814
Original�Budget�
12,614 12,614 - (12,614) (12,614) 29,500 29,500 - (29,500) (29,500)
- - - - -123,081
-46,500 30,120 93,840 32,249 22,700
-32,600 44,530 54,100 10,440 25,810
8,300 15,052
-39,612
621,047
50,053 24,812
130,132 29,400
--
92,896 327,293
--
AMBER CHARTER SCHOOL EAST HARLEM�Budget / Operating Plan
8,475,986 8,098,173
377,814
Total Year�
Revised�Budget�
123,081 -
46,500 30,120 93,840 32,249 22,700
-32,600 44,530 54,100 10,440 25,810
8,300 15,052
-39,612
621,047
50,053 24,812
130,132 29,400
--
92,896 327,293
--
Page 29 of 64
---
Variance
------------------
--------
--
Original�Budget vs.�PY Budget�
(123,081) -
(46,500) (30,120) (93,840) (32,249) (22,700)
-(32,600) (44,530) (54,100) (10,440) (25,810)
(8,300) (15,052)
-(39,612)
(621,047)
(50,053) (24,812)
(130,132) (29,400)
--
(92,896) (327,293)
--
8,475,986 (8,098,173)
377,814
2018-19�
8,475,986 (8,098,173)
377,814
VARIANCE Revised�
Budget vs.�PY Budget�
(123,081) -
(46,500) (30,120) (93,840) (32,249) (22,700)
-(32,600) (44,530) (54,100) (10,440) (25,810)
(8,300) (15,052)
-(39,612)
(621,047)
(50,053) (24,812)
(130,132) (29,400)
--
(92,896) (327,293)
--
DESCRIPTION OF ASSUMPTIONS�
8,098,173 8,098,173 - (8,098,173) (8,098,173)
377,814 377,814 - 377,814 377,814
Total Revenue Total Expenses Net Income Actual Student Enrollment
TOTAL EXPENSES
NET INCOME
AMBER CHARTER SCHOOL EAST HARLEM Budget / Operating Plan
2018-19
8,475,986 8,475,986 - 8,475,986 8,475,986 8,098,173 8,098,173 - (8,098,173) (8,098,173)
377,814 377,814 - 377,814 377,814
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�
480.0--------------
-
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
AMBER CHARTER SCHOOL EAST HARLEM�Budget / Operating Plan
2018-19
8,475,986 8,475,986 - 8,475,986 8,475,986 8,098,173 8,098,173 - (8,098,173) (8,098,173)
377,814 377,814 - 377,814 377,814
Total Year VARIANCE Original Revised
Original Revised Budget vs. Budget vs. Budget Budget Variance 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 - 94,454 - - 94,453 - - 94,453
Beginning Cash Balance - - - - 94,454 - - 188,907
ENDING CASH BALANCE - 94,454 - - 188,907 - - 283,361
AMBER CHARTER SCHOOL EAST HARLEM Budget / Operating Plan
2018-19
Total Revenue - 2,118,997 - - 2,118,997 - - 2,118,997 Total Expenses - 2,024,543 - - 2,024,543 - - 2,024,543 Net Income - 94,454 - - 94,453 - - 94,453 Actual Student Enrollment - 480 - - 480 - - 480
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�
AMBER CHARTER SCHOOL EAST HARLEMBudget / Operating Plan
2018-19
3rd
- - - - -- - - - -- - - - -
- - - - -- - - - -- - - - -
- - - - -- - - - -- - - - -
- - - - -
- - 94,453 - -
- - 283,361 - -
- - 377,814 - -
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
- - 2,118,997 - -- - 2,024,543 - -- - 94,453 - -- - 480 - -
4th Quarter - 4/1 - 6/30
Revised Budget Variance
Original Budget
Revised Budget Variance
Quarter - 1/1 - 3/31
Page 33 of 64�
- - - - -- - - - -- - - - -
- - - - -- - - - -- - - - -
- - - - -- - - - -- - - - -
- - - - -
377,814 377,814 - 377,814 377,814
- - - - -
377,814 377,814 - 377,814 377,814
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
AMBER CHARTER SCHOOL EAST HARLEM Budget / Operating Plan
2018-19
8,475,986 8,475,986 - 8,475,986 8,475,986 8,098,173 8,098,173 - (8,098,173) (8,098,173)
377,814 377,814 - 377,814 377,814
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
AMBER CHARTER SCHOOL EAST HARLEM�
Please enter balance sheet data forthe Ed Corp 2018-19Amber Charter School (Combined) only on thistemplate.
Prior Year Q1 Q2 Q3 Q4The balance sheet should include data for allcharter schools operated by the Ed Corp.
2017-18 As of 9/30 As of 12/31 As of 3/31 As of 6/30 ASSETS
CURRENT ASSETS Cash and cash equivalents�Grants and contracts receivable�Accounts receivables�Prepaid Expenses�
Contributions and other receivables
-----
- - - -- - - -- - - -- - - -- - - -
TOTAL CURRENT ASSETS - - - - -
-PROPERTY, BUILDING AND EQUIPMENT, net - - - -
-OTHER ASSETS - - - -
TOTAL ASSETS - - - - -
LIABILITIES AND NET ASSETS
CURRENT LIABILITIES Accounts payable and accrued expenses�Accrued payroll and benefits�Deferred Revenue�Current maturities of long-term debt�Short Term Debt - Bonds, Notes Payable�
Other
------
- - - -- - - -- - - -- - - -- - - -- - - -
TOTAL CURRENT LIABILITIES - - - - -
-LONG-TERM DEBT and NOTES PAYABLE, net current maturities - - - -
TOTAL LIABILITIES - - - - -
NET ASSETS Unrestricted Temporarily restricted
--
- - - -- - - -
TOTAL NET ASSETS - - - - -
TOTAL LIABILITIES AND NET ASSETS - - - - -
Page 35 of 64
HARLEM
- 1/1 - 3/31
AMBER CHARTER SCHOOL EAST Budget / Operating Plan
2018-19 Total Revenue - 2,118,997 - - 2,118,997 - -Total Expenses Net Income Actual Student Enrollment
---
2,024,543 94,454
480
---
---
2,024,543 94,453
480
---
---
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
1,836,840 - 1,836,840 -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -
- 1,836,840 - - 1,836,840 - -- - - -
Grants Stimulus DYCD (Department of Youth and Community Development) Other
NYC DoE Rental Assistance Other
TOTAL REVENUE FROM STATE SOURCES
- - - -- - - -- - - -- - - -
55,678 - 55,678 -- 1,892,518 - - 1,892,518 - -
REVENUE FROM FEDERAL FUNDING IDEA Special Needs Title I Title Funding - Other School Food Service (Free Lunch)
17,658 - 17,658 -61,064 - 61,064 -20,885 - 20,885 -67,570 - 67,570 -
Grants Charter School Program (CSP) Planning & Implementation Other
- - - -- - - -
HARLEM
- 1/1 - 3/31
AMBER CHARTER SCHOOL EAST Budget / Operating Plan
2018-19�
4,625 - 4,625 -- - - -
7,178 - 7,178 -- - - -- - - -- - - -
9,350 - 9,350 -3
Other - - - -TOTAL REVENUE FROM FEDERAL SOURCES - 167,176 - - 167,176 - -
LOCAL and OTHER REVENUE Contributions and Donations Fundraising Erate Reimbursement Earnings on Investments Interest Income Food Service (Income from meals) Text Book OTHER
TOTAL REVENUE FROM LOCAL and OTHER SOURCES
TOTAL REVENUE - 2,118,997
8,150 - 38,150 -- 59,303 - - 59,303 - -
- - 2,118,997 - -
Total Revenue - 2,118,997 - - 2,118,997 - -Total Expenses - 2,024,543 - - 2,024,543 - -Net Income - 94,454 - - 94,453 - -Actual Student Enrollment - 480 - - 480 - -
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�
HARLEM
- 1/1 - 3/31
Total Revenue Total Expenses Net Income Actual Student Enrollment
- 2,118,997 -- 2,024,543 -- 94,454 -- 480 -
AMBER CHARTER SCHOOL EAST Budget / Operating Plan
2018-19 - 2,118,997 - -- 2,024,543 - -- 94,453 - -- 480 - -
*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
-------
30,750 - 30,750 -53,000 - 53,000 -
132,291 - 132,291 -12,672 - 12,672 -54,801 - 54,801 -59,382 - 59,382 -
- 342,896 - - 342,896 - -
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
---------
399,352 - 399,352 -49,507 - 49,507 -30,208 - 30,208 -
134,805 - 134,805 -124,627 - 124,627 -
- - - -22,933 - 22,933 -71,570 - 71,570 -
- 833,002 - - 833,002 - -
NON-INSTRUCTIONAL PERSONNEL COSTS Nurse Librarian Custodian Security Other
TOTAL NON-INSTRUCTIONAL
------
- - - -- - - -
9,211 - 9,211 -23,142 - 23,142 -11,145 - 11,145 -
- 43,498 - - 43,498 - -
- 1,219,395 - - 1,219,395 - -SUBTOTAL PERSONNEL SERVICE COSTS -
PAYROLL TAXES AND BENEFITS Payroll Taxes Fringe / Employee Benefits Retirement / Pension
TOTAL PAYROLL TAXES AND BENEFITS
95,016 - 95,016 -263,748 - 263,748 -
53,107 - 53,107 -- 411,871 - - 411,871 - -
TOTAL PERSONNEL SERVICE COSTS - - 1,631,266 - - 1,631,266 - -Page 38 of 64
HARLEM
- 1/1 - 3/31
AMBER CHARTER SCHOOL EAST�Budget / Operating Plan�
2018-19�
CONTRACTED SERVICES Accounting / Audit 4,170 - 4,170 -Legal 1,250 - 1,250 -Management Company Fee - - - -Nurse Services - - - -Food Service / School Lunch 59,588 - 59,588 -Payroll Services 24,643 - 24,643 -Special Ed Services - - - -Titlement Services (i.e. Title I) - - - -Other Purchased / Professional / Consulting 66,541 - 66,541 -
TOTAL CONTRACTED SERVICES - 156,192 - - 156,192 - -
Total Revenue - 2,118,997 - - 2,118,997 - -Total Expenses - 2,024,543 - - 2,024,543 - -Net Income - 94,454 - - 94,453 - -Actual Student Enrollment - 480 - - 480 - -
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�
HARLEM
- 1/1 - 3/31
Total Revenue Total Expenses Net Income Actual Student Enrollment
- 2,118,997 -- 2,024,543 -- 94,454 -- 480 -
AMBER CHARTER SCHOOL EAST Budget / Operating Plan
2018-19 - 2,118,997 - -- 2,024,543 - -- 94,453 - -- 480 - -
*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
3,154 - 3,154 -7,375 - 7,375 -
- - - -30,770 - 30,770 -
- - - -11,625 - 11,625 -
7,530 - 7,530 -23,460 - 23,460 -
8,062 - 8,062 -5,675 - 5,675 -
- - - -8,150 - 8,150 -
11,133 - 11,133 -13,525 - 13,525 -
2,610 - 2,610 -6,453 - 6,453 -2,075 - 2,075 -3,763 - 3,763 -
- - - -9,903 - 9,903 -
- 155,261 - - 155,262 - -
FACILITY OPERATION & MAINTENANCE Insurance Janitorial Building and Land Rent / Lease / Facility Finance Interest Repairs & Maintenance Equipment / Furniture Security Utilities
TOTAL FACILITY OPERATION & MAINTENANCE
12,513 - 12,513 -6,203 - 6,203 -
32,533 - 32,533 -7,350 - 7,350 -
- - - -- - - -
23,224 - 23,224 -- 81,823 - - 81,823 - -
DEPRECIATION & AMORTIZATION RESERVES / CONTINGENCY DEFERRED RENT
- - - -- - - -
Page 40 of 64
HARLEM
- 1/1 - 3/31
AMBER CHARTER SCHOOL EAST�Budget / Operating Plan�
2018-19�
TOTAL EXPENSES - 2,024,543 - - 2,024,543 - -
NET INCOME - 94,454 - - 94,453 - -
Total Revenue - 2,118,997 - - 2,118,997 - -Total Expenses - 2,024,543 - - 2,024,543 - -Net Income - 94,454 - - 94,453 - -Actual Student Enrollment - 480 - - 480 - -
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�
HARLEM
- 1/1 - 3/31
- 1/1 - 3/31
Total Revenue Total Expenses Net Income Actual Student Enrollment
- 2,118,997 -- 2,024,543 -- 94,454 -- 480 -
AMBER CHARTER SCHOOL EAST Budget / Operating Plan
2018-19
2018-19
- 2,118,997 - -- 2,024,543 - -- 94,453 - -- 480 - -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 - 480 - - 480 - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -ALL OTHER School Districts: ( Count = 0 ) - - - - - - -
TOTAL ENROLLMENT - 480 - - 480 - -
REVENUE PER PUPIL - 4,415 - - 4,415 - -
EXPENSES PER PUPIL - 4,218 - - 4,218 - -
Page 42 of 64
AMBER CHARTER SCHOOLBudget / Operating
2018-19
3rd
Page 43 of 64
2,118,997 - - 2,118,997 -2,024,543 - - 2,024,543 -
94,453 - - 94,453 -480 - - 480 -
4th Quarter - 4/1 - 6/30
Current Budget Variance Actual
Current Budget Variance
1,836,840 - 1,836,840 -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -
1,836,840 - - 1,836,840 -- - - -
- - - -- - - -- - - -- - - -
55,678 - 55,678 -1,892,518 - - 1,892,518 -
17,658 - 17,658 -61,064 - 61,064 -20,885 - 20,885 -67,570 - 67,570 -
- - - -- - - -
EAST HARLEM 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
AMBER CHARTER SCHOOLBudget / Operating
2018-19
3rd
- - - -167,176 - - 167,176 -
4,625 - 4,625 -- - - -
7,178 - 7,178 -- - - -- - - -- - - -
9,350 - 9,350 -38,150 - 38,150 -59,303 - - 59,303 -
2,118,997 - - 2,118,997 -
Total Revenue Total Expenses Net Income Actual Student Enrollment
*NOTE: Enrollment, Revenue and Expediture Data IN the 'Total and Variance Analysis' Section is Based on LAST ACTUAL Quarter Completed
Other TOTAL REVENUE FROM FEDERAL SOURCES
LOCAL and OTHER REVENUE Contributions and Donations Fundraising Erate Reimbursement Earnings on Investments Interest Income Food Service (Income from meals) Text Book OTHER
TOTAL REVENUE FROM LOCAL and OTHER SOURCES
TOTAL REVENUE
2,118,997 - - 2,118,997 -2,024,543 - - 2,024,543 -
94,453 - - 94,453 -480 - - 480 -
4th Quarter - 4/1 - 6/30
Current Budget Variance Actual
Current Budget Variance
EAST HARLEM Plan
Quarter - 1/1 - 3/31
Page 44 of 64�
AMBER CHARTER SCHOOLBudget / Operating
2018-19
3rd
EAST HARLEM Plan
Total Revenue 2,118,997 - - 2,118,997 -Total Expenses 2,024,543 - - 2,024,543 -Net Income 94,453 - - 94,453 -Actual Student Enrollment 480 - - 480 -
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
-------
30,750 - 30,750 -53,000 - 53,000 -
132,291 - 132,291 -12,672 - 12,672 -54,801 - 54,801 -59,382 - 59,382 -
342,896 - - 342,896 -
399,352 - 399,352 -49,507 - 49,507 -30,208 - 30,208 -
134,805 - 134,805 -124,627 - 124,627 -
- - - -22,933 - 22,933 -71,570 - 71,570 -
833,002 - - 833,002 -
- - - -- - - -
9,211 - 9,211 -23,142 - 23,142 -11,145 - 11,145 -43,498 - - 43,498 -
1,219,395 - - 1,219,395 -
95,016 - 95,016 -263,748 - 263,748 -
53,107 - 53,107 -411,871 - - 411,871 -
1,631,266 - - 1,631,266 -
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
-
AMBER CHARTER SCHOOLBudget / Operating
2018-19
3rd
AMBER CHARTER SCHOOLBudget / Operating
2018-19
4,170 - 4,170 -1,250 - 1,250 -
- - - -- - - -
59,588 - 59,588 -24,643 - 24,643 -
- - - -- - - -
66,541 - 66,541 -156,192 - - 156,192 -
Total Revenue Total Expenses Net Income Actual Student Enrollment
*NOTE: Enrollment, Revenue and Expediture Data IN the 'Total and Variance Analysis' Section is Based on LAST ACTUAL Quarter Completed
CONTRACTED SERVICES Accounting / Audit Legal Management Company Fee Nurse Services Food Service / School Lunch Payroll Services Special Ed Services Titlement Services (i.e. Title I) Other Purchased / Professional / Consulting
TOTAL CONTRACTED SERVICES
2,118,997 - - 2,118,997 -2,024,543 - - 2,024,543 -
94,453 - - 94,453 -480 - - 480 -
4th Quarter - 4/1 - 6/30
Current Budget Variance Actual
Current Budget Variance
EAST HARLEM Plan
Quarter - 1/1 - 3/31
EAST HARLEM Plan
Page 46 of 64�
AMBER CHARTER SCHOOLBudget / Operating
2018-19
3rd
EAST HARLEM Plan
Total Revenue 2,118,997 - - 2,118,997 -Total Expenses 2,024,543 - - 2,024,543 -Net Income 94,453 - - 94,453 -Actual Student Enrollment 480 - - 480 -
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 3,154 - 3,154 -Classroom / Teaching Supplies & Materials 7,375 - 7,375 -Special Ed Supplies & Materials - - - -Textbooks / Workbooks 30,770 - 30,770 -Supplies & Materials other - - - -Equipment / Furniture 11,625 - 11,625 -Telephone 7,530 - 7,530 -Technology 23,460 - 23,460 -Student Testing & Assessment 8,062 - 8,062 -Field Trips 5,675 - 5,675 -Transportation (student) - - - -Student Services - other 8,150 - 8,150 -Office Expense 11,133 - 11,133 -Staff Development 13,525 - 13,525 -Staff Recruitment 2,610 - 2,610 -Student Recruitment / Marketing 6,453 - 6,453 -School Meals / Lunch 2,075 - 2,075 -Travel (Staff) 3,763 - 3,763 -Fundraising - - - -Other 9,903 - 9,903 -
TOTAL SCHOOL OPERATIONS 155,262 - - 155,262 -
FACILITY OPERATION & MAINTENANCE Insurance 12,513 - 12,513 -Janitorial 6,203 - 6,203 -Building and Land Rent / Lease / Facility Finance Interest 32,533 - 32,533 -Repairs & Maintenance 7,350 - 7,350 -Equipment / Furniture - - - -Security - - - -Utilities 23,224 - 23,224 -
TOTAL FACILITY OPERATION & MAINTENANCE 81,823 - - 81,823 -
DEPRECIATION & AMORTIZATION - - - -RESERVES / CONTINGENCY - - - -DEFERRED RENT
Page 47 of 64
AMBER CHARTER SCHOOLBudget / Operating
2018-19
3rd
AMBER CHARTER SCHOOLBudget / Operating
2018-19
3rd
2,024,543 - - 2,024,543 -
94,453 - - 94,453 -
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
2,118,997 - - 2,118,997 -2,024,543 - - 2,024,543 -
94,453 - - 94,453 -480 - - 480 -
4th Quarter - 4/1 - 6/30
Current Budget Variance Actual
Current Budget Variance
EAST HARLEM Plan
Quarter - 1/1 - 3/31
EAST HARLEM Plan
Quarter - 1/1 - 3/31
Page 48 of 64�
2018-19
3rd
AMBER CHARTER SCHOOLBudget / Operating
2018-19
3rd
EAST HARLEM Plan
Total Revenue Total Expenses Net Income Actual Student Enrollment
2,118,997 2,024,543
94,453 480 Quarter - 1/1 - 3/31
----
----
2,118,997 2,024,543
94,453 480
----
*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
480 - - 480 -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -
480 - - 480 -
4,415 - - 4,415 -
4,218 - - 4,218 -
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
867314
TY
60---------------
60-
----
1171
32553879
--
Page 50 of 64
AMBER CHARTER SCHOOL EAST HARLEM Budget / Operating Plan
2018-19 - - - 8,475,986 (8,475,986) - - 8,475,9 - - - 8,098,173 8,098,173 - - 8,098,1 - - - 377,814 (377,814) - - 377,8 - - - - -
TOTALS AND VARIANCE ANALYSIS
Actual
Current Budget (Current Quarter)
Actual vs.
Current Budget
Current Budget - TY
Actual vs.
Current Budget TY
Original Budget (Current Quarter)
Actual vs.
Original Budget
Original Budget -
- - - 7,347,360 (7,347,360) - - 7,347,3 - - - - - - -- - - - - - -- - - - - - -- - - - - - -- - - - - - -- - - - - - -- - - - - - -- - - - - - -- - - - - - -- - - - - - -- - - - - - -- - - - - - -- - - - - - -- - - - - - -- - - - - - -- - - 7,347,360 (7,347,360) - - 7,347,3 - - - - - - -
- - - - - - -- - - - - - -- - - - - - -- - - - - - -- - - 222,711 222,7
7,570,0
70,6 244,2
83,5 270,2
(222,711) - -- - - 7,570,071 (7,570,071) - -
- - - 70,632 (70,632) - -- - - 244,255 (244,255) - -- - - 83,538 (83,538) - -- - - 270,279 (270,279) - -
- - - - - - -- - - - - - -
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
-04
00-
11---
000011
86
867314
TY
AMBER CHARTER SCHOOL EAST HARLEM�Budget / Operating Plan�
2018-19�Total Revenue - - - 8,475,986 (8,475,986) - - 8,475,9 Total Expenses - - - 8,098,173 8,098,173 - - 8,098,1 Net Income - - - 377,814 (377,814) - - 377,8 Actual Student Enrollment - - - - -
TOTALS AND VARIANCE ANALYSIS *NOTE: Enrollment, Revenue and Expediture Data IN the 'Total and Variance Current Actual Actual Original Actual
Analysis' Section is Based on LAST ACTUAL Quarter Completed Budget vs. Current vs. Budget vs. Original (Current Current Budget - TY Current (Current Original Budget -
Actual Quarter) Budget Budget TY Quarter) Budget Other - - - - - - -
- - - 668,704 (668,704) - - 668,7 TOTAL REVENUE FROM FEDERAL SOURCES
LOCAL and OTHER REVENUE Contributions and Donations - - - 18,500 (18,500) - - 18,5 Fundraising - - - - - - -Erate Reimbursement - - - 28,711 (28,711) - - 28,7 Earnings on Investments - - - - - - -Interest Income - - - - - - -Food Service (Income from meals) - - - - - - -Text Book - - - 37,400 (37,400) - - 37,4 OTHER - - - 152,600 (152,600) - - 152,6
- - - 237,211 (237,211) - - 237,2 TOTAL REVENUE FROM LOCAL and OTHER SOURCES
TOTAL REVENUE - - - 8,475,986 (8,475,986) - - 8,475,9
Page 51 of 64
00006488042682
1028322106
-317907
--
42698092
81
64932784
64
867314
TY
- - - 123,000 123,000 - - 123,0 - - - 212,000 212,000 - - 212,0 - - - 529,164 529,164 - - 529,1 - - - 50,688 50,688 - - 50,6 - - - 219,204 219,204 - - 219,2 - - - 237,526 237,526 - - 237,5 - - - 1,371,582 1,371,582 - - 1,371,5
1,597,4 198,0 120,8 539,2 498,5
91,7 286,2
3,332,0
36,8 92,5 44,5
173,9
4,877,5
380,0 1,054,9
212,4 1,647,4
6,525,0
-------
Total Revenue Total Expenses Net Income Actual Student Enrollment
*NOTE: Enrollment, Revenue and Expediture Data IN the 'Total and Variance Analysis' Section is Based on LAST ACTUAL Quarter Completed
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
AMBER CHARTER SCHOOL EAST HARLEM Budget / Operating Plan
2018-19 - - - 8,475,986 (8,475,986) - - 8,475,9 - - - 8,098,173 8,098,173 - - 8,098,1 - - - 377,814 (377,814) - - 377,8 - - - - -
TOTALS AND VARIANCE ANALYSIS
Actual
Current Budget (Current Quarter)
Actual vs.
Current Budget
Current Budget - TY
Actual vs.
Current Budget TY
Original Budget (Current Quarter)
Actual vs.
Original Budget
Original Budget -
INSTRUCTIONAL PERSONNEL COSTS Teachers - Regular Teachers - SPED Substitute Teachers Teaching Assistants Specialty Teachers Aides Therapists & Counselors Other
TOTAL INSTRUCTIONAL
---------
---------
---------
---------
1,597,410 198,028 120,832 539,221 498,506
-91,731
286,279 3,332,007
1,597,410 198,028 120,832 539,221 498,506
-91,731
286,279 3,332,007
---------
---------
NON-INSTRUCTIONAL PERSONNEL COSTS ------
Nurse�Librarian�Custodian�Security�Other�
TOTAL NON-INSTRUCTIONAL
------
------
------
--
36,842 92,569 44,580
173,992
--
36,842 92,569 44,580
173,992
------
------
- - - 4,877,581 4,877,581 - -SUBTOTAL PERSONNEL SERVICE COSTS -
PAYROLL TAXES AND BENEFITS - - - 380,064 380,064 - -Payroll Taxes
Fringe / Employee Benefits - - - 1,054,993 1,054,993 - -- - - 212,427 212,427 - -Retirement / Pension - - - 1,647,484 1,647,484 - -TOTAL PAYROLL TAXES AND BENEFITS
TOTAL PERSONNEL SERVICE COSTS - - - - 6,525,064 6,525,064 - -Page 52 of 64
8000
--
5373
--
6268
867314
TY
AMBER CHARTER SCHOOL EAST HARLEM�Budget / Operating Plan�
2018-19�Total Revenue - - - 8,475,986 (8,475,986) - - 8,475,9 Total Expenses - - - 8,098,173 8,098,173 - - 8,098,1 Net Income - - - 377,814 (377,814) - - 377,8 Actual Student Enrollment - - - - -
TOTALS AND VARIANCE ANALYSIS *NOTE: Enrollment, Revenue and Expediture Data IN the 'Total and Variance Current Actual Actual Original Actual
Analysis' Section is Based on LAST ACTUAL Quarter Completed Budget vs. Current vs. Budget vs. Original (Current Current Budget - TY Current (Current Original Budget -
Actual Quarter) Budget Budget TY Quarter) Budget CONTRACTED SERVICES
- - - 16,680 16,680 - - 16,6 Legal Accounting / Audit
- - - 5,000 5,000 - - 5,0 Management Company Fee - - - - - - -Nurse Services - - - - - - -Food Service / School Lunch - - - 238,353 238,353 - - 238,3 Payroll Services - - - 98,573 98,573 - - 98,5 Special Ed Services - - - - - - -Titlement Services (i.e. Title I) - - - - - - -Other Purchased / Professional / Consulting - - - 266,162 266,162 - - 266,1
- - - 624,768 624,768 - - 624,7 TOTAL CONTRACTED SERVICES
Page 53 of 64
1400
-81
-0020404900
-00300040100052
-1247
53123200
--
9693
--
867314
TY
AMBER CHARTER SCHOOL EAST HARLEM Budget / Operating Plan
2018-19 Total Revenue - - - 8,475,986 (8,475,986) - - 8,475,9 Total Expenses - - - 8,098,173 8,098,173 - - 8,098,1 Net Income - - - 377,814 (377,814) - - 377,8 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 - - - 12,614 12,614 - - 12,6 Classroom / Teaching Supplies & Materials - - - 29,500 29,500 - - 29,5 Special Ed Supplies & Materials - - - - - - -Textbooks / Workbooks - - - 123,081 123,081 - - 123,0 Supplies & Materials other - - - - - - -Equipment / Furniture - - - 46,500 46,500 - - 46,5 Telephone - - - 30,120 30,120 - - 30,1 Technology - - - 93,840 93,840 - - 93,8 Student Testing & Assessment - - - 32,249 32,249 - - 32,2 Field Trips - - - 22,700 22,700 - - 22,7 Transportation (student) - - - - - - -Student Services - other - - - 32,600 32,600 - - 32,6 Office Expense - - - 44,530 44,530 - - 44,5 Staff Development - - - 54,100 54,100 - - 54,1 Staff Recruitment - - - 10,440 10,440 - - 10,4 Student Recruitment / Marketing - - - 25,810 25,810 - - 25,8 School Meals / Lunch - - - 8,300 8,300 - - 8,3 Travel (Staff) - - - 15,052 15,052 - - 15,0 Fundraising - - - - - - -Other - - - 39,612 39,612 - - 39,6
TOTAL SCHOOL OPERATIONS - - - 621,047 621,047 - - 621,0
FACILITY OPERATION & MAINTENANCE Insurance - - - 50,053 50,053 - - 50,0 Janitorial - - - 24,812 24,812 - - 24,8 Building and Land Rent / Lease / Facility Finance Interest - - - 130,132 130,132 - - 130,1 Repairs & Maintenance - - - 29,400 29,400 - - 29,4 Equipment / Furniture - - - - - - -Security - - - - - - -Utilities - - - 92,896 92,896 - - 92,8
TOTAL FACILITY OPERATION & MAINTENANCE - - - 327,293 327,293 - - 327,2
DEPRECIATION & AMORTIZATION - - - - - - -RESERVES / CONTINGENCY - - - - - - -DEFERRED RENT
Page 54 of 64
73
14
867314
TY
- - - 8,098,173 8,098,173 - - 8,098,1
- - - 377,814 (377,814) - - 377,8
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
AMBER CHARTER SCHOOL EAST HARLEM Budget / Operating Plan
2018-19 - - - 8,475,986 (8,475,986) - - 8,475,9 - - - 8,098,173 8,098,173 - - 8,098,1 - - - 377,814 (377,814) - - 377,8 - - - - -
TOTALS AND VARIANCE ANALYSIS
Actual
Current Budget (Current Quarter)
Actual vs.
Current Budget
Current Budget - TY
Actual vs.
Current Budget TY
Original Budget (Current Quarter)
Actual vs.
Original Budget
Original Budget -
Page 55 of 64�
867314
TY
AMBER CHARTER SCHOOL EAST HARLEM 2018-19 Budget / Operating Plan
2018-19 Total Revenue - - - 8,475,986 (8,475,986) - - 8,475,9 Total Expenses - - - 8,098,173 8,098,173 - - 8,098,1 Net Income Actual Student Enrollment
--
--
--
377,814 (377,814) - -- -TOTALS AND VARIANCE ANALYSIS
377,8
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
AMBER CHARTER SCHOOL EAST HARLEMBudget / Operating Plan
2018-19
TOTALS AND VARIANCE ANALYSIS
Total Revenue (8,475,986) - -Total Expenses 8,098,173 - -Net Income (377,814) - -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�
(7,347,360) ---------------
(7,347,360) -
----
(222,711) (7,570,071)
(70,632) (244,255)
(83,538) (270,279)
--
PY Actual (PY TY / No. of
COMPLETED Actual CY Quarters
------------------
------
----
--
Actual CY�vs.�
Actual PY�
------------------
------
----
--
Quarters
AMBER CHARTER SCHOOL EAST HARLEMBudget / Operating Plan
2018-19
TOTALS AND VARIANCE ANALYSIS
- - -(668,704) - -
(18,500) - -- - -
(28,711) - -- - -- - -- - -
(37,400) - -(152,600) - -(237,211) - -
(8,475,986) - -
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
(8,475,986) - -8,098,173 - -(377,814) - -
-
Actual vs.
Original Budget TY
PY Actual (PY TY / No. of
COMPLETED Actual CY
Actual CY vs.
Actual PY
Page 58 of 64�
Quarters
AMBER CHARTER SCHOOL EAST HARLEMBudget / Operating Plan
2018-19
TOTALS AND VARIANCE ANALYSIS
Total Revenue Total Expenses Net Income Actual Student Enrollment
(8,475,986) - -8,098,173 - -(377,814) - -
-
*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
123,000 - -212,000 - -529,164 - -
50,688 - -219,204 - -237,526 - -
1,371,582 - -
1,597,410 - -198,028 - -120,832 - -539,221 - -498,506 - -
- - -91,731 - -
286,279 - -3,332,007 - -
- - -- - -
36,842 - -92,569 - -44,580 - -
173,992 - -
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
------
4,877,581 - -
380,064 - -1,054,993 - -
212,427 - -1,647,484 - -
6,525,064 - -
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
AMBER CHARTER SCHOOL EAST HARLEMBudget / Operating Plan
2018-19
TOTALS AND VARIANCE ANALYSIS
AMBER CHARTER SCHOOL EAST HARLEMBudget / Operating Plan
2018-19
16,680 - -5,000 - -
- - -- - -
238,353 - -98,573 - -
- - -- - -
266,162 - -624,768 - -
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
(8,475,986) - -8,098,173 - -(377,814) - -
-
Actual vs.
Original Budget TY
PY Actual (PY TY / No. of
COMPLETED Actual CY
Actual CY vs.
Actual PY
Page 60 of 64�
Quarters
AMBER CHARTER SCHOOL EAST HARLEMBudget / Operating Plan
2018-19
TOTALS AND VARIANCE ANALYSIS
12,614 - -29,500 - -
- - -123,081 - -
- - -46,500 - -30,120 - -93,840 - -32,249 - -22,700 - -
- - -32,600 - -44,530 - -54,100 - -10,440 - -25,810 - -
8,300 - -15,052 - -
- - -39,612 - -
621,047 - -
50,053 - -24,812 - -
130,132 - -29,400 - -
- - -- - -
92,896 - -327,293 - -
- - -- - -
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
(8,475,986) - -8,098,173 - -(377,814) - -
-
Actual vs.
Original Budget TY
PY Actual (PY TY / No. of
COMPLETED Actual CY
Actual CY vs.
Actual PY
Page 61 of 64�
Quarters
AMBER CHARTER SCHOOL EAST HARLEMBudget / Operating Plan
2018-19
TOTALS AND VARIANCE ANALYSIS
AMBER CHARTER SCHOOL EAST HARLEMBudget / Operating Plan
2018-19
TOTALS AND VARIANCE ANALYSIS
- -
Total Revenue (8,475,986) - -Total Expenses 8,098,173 - -Net Income (377,814) - -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 8,098,173
NET INCOME (377,814) - -
Page 62 of 64
Page 63 of 64
- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -
- -
- -
Total RevenueTotal ExpensesNet IncomeActual Student Enrollment
*NOTE: Enrollment, Revenue and Expediture Data IN the 'Total and VarianceAnalysis' Section is Based on LAST ACTUAL Quarter Completed
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
(8,475,986) - -8,098,173 - -(377,814) - -
-
Actualvs.
OriginalBudget TY
PY Actual (PY TY/ No. of
COMPLETEDActual CYQuarters
Actual CYvs.
Actual PY
2018-19
TOTALS AND VARIANCE ANALYSIS
AMBER CHARTER SCHOOL EAST HARLEMBudget / Operating Plan
2018-19
TOTALS AND VARIANCE ANALYSIS
---
Page 64 of 64
Annual Report Requirementfor SUNY Authorized Charter Schools
AMBER CHARTER SCHOOL EAST HARLEM2018-19
Administrativeexpenditures per pupil: $0.00
Per NYS Statute Administrative expenditures per pupil: the sum of allgeneral administration salaries and other generaladministration expenditures divided by the totalnumber of enrolled students. Employee benefitcosts or expenditures should not be reported here.
*NOTE: THIS TAB ONLY NEEDS TO BE COMPLETED FOR Q4
Charter Schools Institute The State University of New York
DISCLOSURE OF FINANCIAL INTEREST
BY A NOT-FOR-PROFIT CHARTER SCHOOL
EDUCATION CORPORATION TRUSTEE
1. Name of education corporation: A,Abt(L Ch�a,.\CR Scia?YL.
2. Trustee's name (print): AH�q� �9
FOR INSTITUTE USE ONLY
FTLJNG FOR SCHOOL YEAR: ____ _
DATE RECEIVED: __
3. Position(s) on board, if any: (e.g., chair, treasurer, committee chair, etc.): Se6P<,,to,°'7 /
\:ac:�t;,n<-,s 6-m��,r,k,t.- �c..j g.
8. Is Trustee an employee of the education corporation? __ Yes. 7:o. 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 ofyour immediate family members have held or engaged in with the education corporation duringthe 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 youremployment status, salary, etc.
Steps Taken to Avoid a Identity of Person Holding
Conflict of Interest, (e.g., Interest or Engaging in
Date(s) Nature of Financial
did not vote, did not Transaction (e.g., you and/or
Interest/Transaction participate in discussion)
immediate family member
(name))
µ9,0£.
Please � rite "No ne" if a pp/ice ble. Do not leave 1 his space blank.
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,
non-profit 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."
Name of Trustee and/or
Entity Nature of Approximate Immediate Family Holding an Steps Taken to
Conducting Business Value of the Interest in the Entity Avoid Conflict
Business with Conducted Business Conducting Business with the of Interest
the Education Conducted Education Corporation and
Corporation the Nature of the Interest
r:»,-)� Please w r i t e "N o n e" f applicable. iD o n o t I eave this space b I c �nk.
Signature Date
Form Revised November 16, 2015
Page 2 of 2
FOR INSTITUTE USE ONLY
FILING FOR SCHOOL
Charter Schools Institute YEAR: ____ _
The State University of New York
DISCLOSURE OF FINANCIAL INTEREST
BY A NOT-FOR-PROFIT CHARTER SCHOOL
EDUCATION CORPORATION TRUSTEE
DATE RECEfVED:
1. Name of education corporation: _ _,A'---------'---'-/_.!'.7�J ...... t-----'-,,., _ _,._{J_,/2'-'-=t/_._r-'--k ..... -...... /'_S------"-�-' 4-_o_o_( __ _
2. Trustee's name (print): __ s_tJ __ /e,��-a-�d__�s4�· _t_./_4._'/l_D _______ -r-----
3. Position(s) on board, if any: (e.g., chair, treasurer, committee chair, etc.): ___ C_✓_� __ /_r_· __
8. Is Trustee an employee of the education corporation? __ Yes. X 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 ofyour immediate family members have held or engaged in with the education corporation duringthe 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 youremployment status, salary, etc.
Steps Taken to Avoid a Identity of Person Holding
Conflict of Interest, (e.g., Interest or Engaging in
Date(s) Nature of Financial
did not vote, did not Transaction (e.g., you and/or
Interest/Transaction participate in discussion)
immediate family member
(name))
Please \.<\I rite "N!J/4/l,�c, ble. Do not leave his space blank.
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,
non-profit 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
Co 1n m t, ., :1-7
.h (, ,ua:-1i,..,,, J/ /Jr;Jl'f}f�
Oorn/,1,,1ct....S.
1s;gnature
Nature of
Business
Conducted
Jr. u,nl)Jj
A/1-z, write "No ne" Se,,/LvP I
fl't)Y.Ji'r\J.
Form Revised November 16, 2015
Name of Trustee and/or
Approximate Immediate Family Holding an Steps Taken to
Value of the Interest in the Entity Avoid Conflict
Business Conducting Business with the of Interest
Conducted Education Corporation and
the Nature of the Interest
·IPJ? 600 s._,/ edt:Uf. #C/0
»<)/
f applicable. 1)0 not leave this space bl, •nk.
Datef /
Page 2 of 2
FOR INSTITUTE USE ONLY
FILING FOR SCHOOL
Charter Schools Institute YEAR: ____ _
The State University of New York DATE RECEIVED: __
DISCLOSURE OF FINANCIAL INTEREST
BY A NOT-FOR-PROFIT CHARTER SCHOOL
EDUCATION CORPORATION TRUSTEE
1. Name of education corporation :_--+-& __ ..:....b....:e:.....(<--_cfz_·.:...J...!.ttt1-'L...f-..,_'/�✓--�-'_;w::........:......:......:....._ __ _ 2. Trustee's name ( print): ___ )-'f.a,£..J..E;�A:.i._·..L174=.,.t;· z�_...J,,c;;(...LJ..t'.ILJ.N�?A:�.s..k.4,:'C...,2w<'------------
3. Position(s) on board, if any: (e.g., chair, treasurer, committee chair, etc.):�.,,J<,"L.J_,1;:;..,1 ..-:\:fl"--=;.,,__---
4. Home
5. Busine
6. Daytim
7. E-mail:
8. Is Trustplease 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 ofyour 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 youremployment status, salary, etc.
Steps Taken to Avoid a Identity of Person Holding
Conflict of Interest, (e.g., Interest or Engaging in
Date(s) Nature of Financial
did not vote, did not Transaction (e.g., you and/or
Interest/Transaction participate in discussion)
immediate family member
(name))
(p/13/t� /ti I) ;ve
Please v. r ite "No ne" if applic£ ble. Do not leave , his space blank
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,non-profit 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 entityand the education corporation that is pursuant to such agreement; rather, please identify onlythe name of the entity, your position in the entity as well as the relationship between suchentity and the education corporation. If there was no financial interest, please write "None."
Entity Nature of
Conducting Business
Business with Conducted
the Education
Corporation
;t)OIV( Please writ e "N one"
Signature� M
Form Revised November 16, 2015
Name of Trustee and/or
Approximate Immediate Family Holding an
Value of the Interest in the Entity
Business Conducting Business with the
Conducted Education Corporation and
the Nature of the Interest
� /
f applicable. d>o not leave this space b/1
Date
Page 2 of 2
; ,
Steps Taken to
Avoid Conflict
of Interest
•nk.
FOR INSTITUTE USE O LY
FILLNG FOR SCHOOL
Charter Schools Institute YEAR: ____ _
DATE RECEIVED: __ The State University of New York
DISCLOSURE OF FINANCIAL INTEREST
BY A NOT-FOR-PROFIT CHARTER SCHOOL
EDUCATION CORPORATION TRUSTEE
1. Name of education corporation: A M,,\.x( LY\ c{H.( Sc..V\t)t:>\
2. Trustee's name (print): 13cnJ'\ Q u..', l I;"'
3. Position(s) on board, if any: (e.g., chair, treasurer, committee chair, etc.): _______ _
4. Hom
5. Busi
6. Dayt
7. E-m
8. Is Trustee an employee of the education corporation? _){__ Yes. __ No. If you checked yes,please p�ovide a description of the position you hold, your salary and your start date.
t-Av..), l- '.'.T::tc.kWIY'. - lD $\c.. - 2-I io\":>
9. Identify each interest/transaction (and provide the requested information) that you or any ofyour immediate family members have held or engaged in with the education corporation duringthe 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 youremployment status, salary, etc.
Steps Taken to Avoid a Identity of Person Holding
Conflict of Interest, (e.g., Interest or Engaging in
Date(s) Nature of Financial
did not vote, did not Transaction (e.g., you and/or
Interest/Transaction participate in discussion)
immediate family member
(name))
NO N\�Please � rite "No ne" if app/icc ble. Do not leave his space blank.
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,
non-profit 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 amanagement or services agreement, you need not list every transaction between such entity andthe 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."
Name of Trustee and/or
Entity Nature of Approximate Immediate Family Holding an Steps Taken to
Conducting Business Value of the Interest in the Entity Avoid Conflict
Business with Conducted Business Conducting Business with the of Interest
the Education Conducted Education Corporation and
Corporation the Nature of the Interest
Please writ e "None"
ro�Jt,. 1>0 not leave this space bli ·nk.
s� Date
Form Revised November 16, 2015
Page 2 of 2
FOR l 'STlTUTE USE ONLY
FILING FOR SCHOOL
Charter Schools Institute YEAR: ____ _
The State University of New York DATE RECEIVED: __
DISCLOSURE OF FINANCIAL INTEREST
BY A NOT-FOR-PROFIT CHARTER SCHOOL
EDUCATION CORPORATION TRUSTEE
1. Name of education corporation: Q 01 ber: CtiaJer (Sc A()() I
2. Trustee's name (print): c5hn1 A) a\i Lo r:1. C, k., 3. Position(s) on board, if any: (e.g., chair, treasurer, committee chair, etc.):�h-� .... u ........... S ..... -k-=..,e�---
4. Hom
5. Busi
6. Day
7. E-m
8. Is Trustee an employee of the educat� corporation? __ Yes. _LNo. 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 ofyour immediate family members have held or engaged in with the education corporation duringthe 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 youremployment status, salary, etc.
Steps Taken to Avoid a Identity of Person Holding
Conflict of Interest, (e.g., Interest or Engaging in
Date(s) Nature of Financial
did not vote, did not Transaction (e.g., you and/or
Interest/Transaction participate in discussion)
immediate family member (name))
"10�
Please i1 rite "None" if a pp/ice ble. Do not leave his space blank.
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,
non-profit 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."
Name of Trustee and/or
Entity Nature of Approximate Immediate Family Holding an Steps Taken to
Conducting Business Value of the Interest in the Entity Avoid Conflict
Business with Conducted Business Conducting Business with the of Interest
the Education Conducted Education Corporation and
Corporation the Nature of the Interest
Nor)(,; Please w r i t e "N one" f applicable. . Do not leave this space bli nk.
Form Revised November 16, 2015
Page 2 of 2
FOR INSTITUTE USE ONLY
FILING FOR SCHOOL
Charter Schools Institute YEAR: _____ _
The State University of New York DA TE RECEIVED: __ _
DISCLOSURE OF FINANCIAL INTEREST
BY A NOT-FOR-PROFIT CHARTER SCHOOL
EDUCATION CORPORATION TRUSTEE
1. Name of education corporation: __ A_"'_l-� __ d __ ,...,.---t-k---�-"_l_,,_•_I _______ _2. Trustee's name (print):_-+-Jt---'--'.f4�,-"+Y-���.,.�,...-•·_., _________________ _
tr'/ 3. Position(s} on board, if any: (e.g., chair, treasurer, committee chair, etc.}: ___ i�n.
= ..... ,
+=�""=-----
4. Home
5. Busin
6. Dayti
7. E-mail
8. Is Trustee an employee of the education corporation? __ Yes. � 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 ofyour immediate family members have held or engaged in with the education corporation duringthe 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 youremployment status, salary, etc.
Steps Taken to Avoid a Identity of Person Holding
Interest or Engaging in Nature of Financial
Conflict of Interest, (e.g., Transaction (e.g., you and/or
Date(s) Interest/Transaction
did not vote, did not immediate family member
participate in discussion) (name))
_,; N"� ' � Please � rite "Non e" if a pp/ice ble. Do not leave , his space blank.
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,
non-profit organization, or other organization or group of people doing business with theeducation 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 withthe 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."
-
Name of Trustee and/or Entity Nature of Approximate Immediate Family Holding an
Steps Taken to Conducting Business Value of the Interest in the Entity
Avoid Conflict Business with Conducted Business Conducting Business with the
of Interest the Education Conducted Education Corporation and Corporation � the Nature of the Interest
<
Please w rit e "None" f applicable. • �o not leave this space bl, �nk
/V�" -' 11 ' 1
t · 1,. 7-,1&
Date
Form Revised November 16, 2015
Page 2 of 2
FOR I 'STITUTE USE ONLY
FILING FOR SCHOOL
Charter Schools Institute YEAR: ____ _
The State University of New York DATE RECEIVED: __
DISCLOSURE OF FINANCIAL INTEREST
BY A NOT-FOR-PROFIT CHARTER SCHOOL
EDUCATION CORPORATION TRUSTEE
1. Name of education corporation: Amt) o ( C_boAc-\-e..C2. Trustee's name (print): :S-o, .. "°'2.£'{\\_(\R , La,,� b-3. Position(s) on board, if any: (e.g., chair, treasurer, committee chair, etc.): :re� b)�
4. Home a
5. Busines
6. Oaytim
7. E-mail:
8. Is Trustee an employee of the education corporation? __ Yes. �o. 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 ofyour immediate family members have held or engaged in with the education corporation duringthe 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 youremployment status, salary, etc.
Steps Taken to Avoid a Identity of Person Holding
Conflict of Interest, (e.g., Interest or Engaging in
Date(s) Nature of Financial
did not vote, did not Transaction (e.g., you and/or
Interest/Transaction participate in discussion)
immediate family member
(name))
rJ D(\vPlease 1.1. r ite "No n e" if applicc ble. Do not leave his space blank.
Page 1 of 2
10. Identify each individual, business, corporation, union association, firm, partnership, committeeproprietorship, franchise holding company, joint stock company, business or real estate trust,non-profit organization, or other organization or group of people doing business with theeducation corporation and in which such entity, during the preceding school year (July 1 - June30), 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 withthe education corporation that is doing business with the education corporation through amanagement or services agreement, you need not list every transaction between such entityand the education corporation that is pursuant to such agreement; rather, please identify onlythe name of the entity, your position in the entity as well as the relationship between suchentity and the education corporation. If there was no financial interest, please write "None."
Name of Trustee and/or
Entity Nature of Approximate Immediate Family Holding an Steps Taken to
Conducting Business Value of the Interest in the Entity Avoid Conflict
Business with Conducted Business Conducting Business with the of Interest
the Education Conducted Education Corporation and
Corporation the Nature of the Interest
Nof\Jl. VPlease w r i t e "N one" f applicable. )o not leave thi s space bl1 nk.
Signature Date
Form Revised November 16, 2015
Page 2 of 2
Charter Schools Institute The State University of New York
DISCLOSURE OF FINANCIAL INTEREST
BY A NOT-FOR-PROFIT CHARTER SCHOOL
EDUCATION CORPORATION TRUSTEE
FOR [NSTITUTE USE ONLY
FILING FOR SCHOOL YEAR: _____ _
DATE RECEIVED: __
1. Name of education corporation : ___ -----',Am__._..
.......... hf'L�----=cw;.....;....a..---'-'-�""'-'----'5;;;__Jh.......:..;o_o_l __ _
2. Trustee's name (print): _____ \)...:..' -:C¼.=,c..�.,;___;_-;:_:_'-�---=-..:.•�A'-'-e=o'--s;;;.,.� ,.:.,\cl ______ _
3. Position{s) on board, if any: {e.g., chair, treasurer, committee chair, etc.): ________
4. Home address:. _
S. Business Address:. _
6. Daytime phone: _
7. E-mail: ___
8. Is Trustee an employ _please provide a description of the position you hold, your salary and your start date.
E >?ec 1A :t:, ,·t:£.) '\:) ,·v:e e-+-o, . ..
9. Identify each interest/transaction (and provide the requested information) that you or any ofyour immediate family members have held or engaged in with the education corporation duringthe 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 youremployment status, salary, etc.
Steps Taken to Avoid a Identity of Person Holding
Conflict of Interest, (e.g., Interest or Engaging in
Date(s) Nature of Financial
did not vote, did not Transaction (e.g., you and/or
Interest/Transaction participate in discussion)
immediate family member
(name))
Please \.1, rite 'None" if o�cc D �\L,� n,s space blank.
Page 1 of 2
I•
10. Identify each individual, business, corporation, union association, firm, partnership, committee
proprietorship, franchise holding company, joint stock company, business or real estate trust,
non-profit organization, or other organization or group of people doing business with the
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 amanagement 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."
Name of Trustee and/or
Entity Nature of Approximate Immediate Family Holding an Steps Taken to
Conducting Business Value of the Interest in the Entity Avoid Conflict
Business with Conducted Business Conducting Business with the of Interest
the Education Conducted Education Corporation and
Corporation the Nature of the Interest
Please write "No n e" fat)&!' � �eave this space b/c ink.
6· ;3 -1�Date
Form Revised November 16, 2015
Page 2 of 2
(
Charter Schools Institute The State University of New York
DISCLOSURE OF FINANCIAL INTEREST
BY A NOT-FOR-PROFIT CHARTER SCHOOL
EDUCATION CORPORATION TRUSTEE
FOR INSTITUTE USE ONLY
FlLlNG FOR SCHOOL YEAR: _____ _
DATE RECEIVED: __ _
1. Name of education corporation: l\,V\\)e r C Y\Ct l"-\-l / Schoo\
2. Trustee's name (print): [l-e_ V\A U\o\cl�e1 Ve_t;._�4e;-n-
3. Position(s) on board, if any: (e.g., chair, treasurer, committee chair, etc.): _______ _
-::S:: , �1. \ \ C. e C �\.C· / Ji;::: l.) .Q._ V C l , ,? � ,._� ( '-' "
4. Home ad
5. Business
6. Daytime
7. E-mail:
8. Is Trustee an employee of the education corporation? __ Yes. �ou 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 ofyour immediate family members have held or engaged in with the education corporation duringthe 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 youremployment status, salary, etc.
Steps Taken to Avoid a Identity of Person Holding
Conflict of Interest, (e.g., Interest or Engaging in
Date(s) Nature of Financial
did not vote, did not Transaction (e.g., you and/or
Interest/Transaction participate in discussion)
immediate family member
(name))
ff7!'�� Please \I\ rite "No ne" if applicc ble. Do not leave his space blank.
Page 1 of 2
10. Identify each individual, business, corporation, union association, firm, partnership, committeeproprietorship, franchise holding company, joint stock company, business or real estate trust,non-profit organization, or other organization or group of people doing business with theeducation 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 theeducation corporation that is doing business with the education corporation through amanagement 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 thename of the entity, your position in the entity as well as the relationship between such entity andthe education corporation. If there was no financial interest, please write "None."
Name of Trustee and/or
Entity Nature of Approximate Immediate Family Holding an Steps Taken to
Conducting Business Value of the Interest in the Entity Avoid Conflict
Business with Conducted Business Conducting Business with the of Interest
the Education Conducted Education Corporation and
Corporation the Nature of the Interest
[\Jo N t
Please w r i t e "No ne" f applicable. �o not leave thi s space bl1 nk.
Signa(6re Date
Form Revised November 16, 2015
Page 2 of 2
�1,
FOR INSTITUTE USE O 'LY
FILL 'G FOR SCHOOL
Charter Schools Institute YEAR: ____ _
DATE RECEIVED: __ The State University of New York
DISCLOSURE OF FINANCIAL INTEREST
BY A NOT-FOR-PROFIT CHARTER SCHOOL
EDUCATION CORPORATION TRUSTEE
1. Name of education corporation: .Af/1BE-e. CJ!A.(2.1f::(l, &CH:t>l>l,
2. Trustee's name (print}: K�ky' U>l:/1� :[� /Jb
3. Position(s) on board, if any: (e.g., chair, treasurer, committee chair, etc.): _______ _
4. Hom
5. Busi
6. Dayt
7. E-ma
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 ofyour immediate family members have held or engaged in with the education corporation duringthe 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 youremployment status, salary, etc.
Steps Taken to Avoid a Identity of Person Holding
Conflict of Interest, (e.g., Interest or Engaging in
Date(s) Nature of Financial
did not vote, did not Transaction (e.g., you and/or
Interest/Transaction immediate family member participate in discussion)
(name))
M �µ� Please \o\ r ite "No ne" if applicc ble. Do not leave i his space blank.
Page 1 of 2
10. Identify each individual, business, corporation, union association, firm, partnership, committeeproprietorship, franchise holding company, joint stock company, business or real estate trust,non-profit organization, or other organization or group of people doing business with theeducation corporation and in which such entity, during the preceding school year (July 1 - June30), 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 withthe education corporation that is doing business with the education corporation through amanagement or services agreement, you need not list every transaction between such entityand the education corporation that is pursuant to such agreement; rather, please identify onlythe name of the entity, your position in the entity as well as the relationship between suchentity and the education corporation. If there was no financial interest, please write "None."
Name of Trustee and/or
Entity Nature of Approximate Immediate Family Holding an Steps Taken to
Conducting Business Value of the Interest in the Entity Avoid Conflict
Business with Conducted Business Conducting Business with the of Interest
the Education Conducted Education Corporation and
Corporation the Nature of the Interest
� o,.Je.-Please write "None" f applicable. i)o not leave this space bl1 ·nk.
Date
Form Revised November 16, 2015
Page 2 of 2
Charter Schools Institute The State University of New York
DISCLOSURE OF FINANCIAL INTEREST
BY A NOT-FOR-PROFIT CHARTER SCHOOL
EDUCATION CORPORATION TRUSTEE
FOR INSTITUTE USE ONLY
FILING FOR SCHOOL
YEAR: ____ _
DATE RECEIVED: __
1. Name of education corporation: A /IV\ kJC-C C "1.arfc!..{
2. Trustee's name (print): __ B_. _r_oJ_(_'(y ___ o_· _(_-5_� __________ _3. Position(s) on board, if any: (e.g., chair, treasurer, committee chair, etc.): _______ _
4. Home ad
5. Business
6. Daytime
7. E-mail:-
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 ofyour immediate family members have held or engaged in with the education corporation duringthe 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 youremployment status, salary, etc.
Steps Taken to Avoid a Identity of Person Holding
Conflict of Interest, (e.g., Interest or Engaging in
Date(s) Nature of Financial
did not vote, did not Transaction (e.g., you and/or
Interest/Transaction participate in discussion)
immediate family member
(name))
{\;o t1f:
Please \.1. rite "None" if a pp/ice ble. Do not leave , his space blank.
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,
non-profit 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."
Name of Trustee and/or
Entity Nature of Approximate Immediate Family Holding an Steps Taken to
Conducting Business Value of the Interest in the Entity Avoid Conflict
Business with Conducted Business Conducting Business with the of Interest
the Education Conducted Education Corporation and
Corporation the Nature of the Interest
wo� I/�
Please write "None" f applicable. ID o no t I eave this space b I ( rnk.
Signature Date
Form Revised November 16, 2015
Page 2 of 2
1
2
Charter Scho01ls Institute ThC' Sta�e Uroi.1ers11y ol New Vork
OISClOSURE Of F'INA'NCIAL INTEREST
SY A NOl'-FOR·Pf'{OflT CHAR.TE'R S(HOOL (OUCAT1ION CORPORATION TROST£(
t,11.JN(:-FOR�"llOOI.
'i'Mtt,
N•me of edutatmn ,o,porauon: A /111. Y2 er,,,( (
n.is,,ec � name (pnnl,): _ _Jf�cwo�,_:,/_J'i t�--.J.!\-\,,.· -=-' J...C)'--,;..� \.:..,_"7)£..,;<!c::.::;.. ____ -=-
/ 1' pc ,vr:113 Po�it,on(s) o" board, ,f ariv· (e.g. cna,,. ueasurer. (omm,uee chair, etc.):_______ _
4 , om� a,d
s 6us1MSS
,6 Daytime
7. E-m••'
s ts Truste� an em�rovee or 1he education co,porauon '> _ Yes • ..K._No. If you checked yes, ple-a-se pro111de a de-s(n"tior� of the position you hold, your sa1ary and vovr start date.
9 Identify eoch 1ntera�l./lransacuon tai\d p,ov,de \he requested information) that vou or any or vour ,mmeo,atl" fam.tv meml:>eri have lle,ld or ,t)ngaged 1n with the education c-orporat1on dunog th!! puoc «hool y�:u H •here- na!> beeo no such f1nanc1.il unrerest Of tran.,,ac:t1on. ph�ase wnte , l\1orr� .. Plaa'!>(' note that if vou answ(.>red ver, to Question S. vou need not disclose again your Nnp1oym�nt !.liitvs. salar,,i. Ne
I'- 6 ' I V
N"3hl� ol f1n,:)nti;JI lnu,es,J:rr,ms�,tion
St(l,P!> lake:,; lo AYOid a Conflkl o·f lntere$,, (t!<,g.,
did not 1101.ii, did not p.trl!<1pale 111 dis.cunion)
(J ( I
lden\ltv of P�r son Holdin;-l lnttt�1-l o, tng,1glng in 11
lr;ansJ<1�on (1?,C., you .-nd/or Imm dial� family mtmb�f
(n.,mt))
10 lc!en1·1ry ,e.a,h mdw,dual, bus,ne�s, corporattcm, u,·uon ;,,ssoci�t.,on, U,m, pann:er.s.h1,pi c.omm,ne� propnemor)h•p. ·franchise hotding comparw. 1oin't stock company, bus.ln-ess or 1r-ea1 estate trust non-proft1 01g;:rnIi.a·uon. or o,1hN orgamzatI(.m ,o, group •Of people dojng bu-sh,ess wilh the eaucati.on c,orporaU<m ,pnd ,o whi,h $uch erititv. during che pre(ed•ng s<hool year (Jufv 1 - June )0). you and/or yo.ur immedi;m� farnilv mem'beFl(S) had a financial mteres:t or other �•at.on.ship, U yov ,nc :a membe-r, d•rec.tor. o'fficer or emplovee of an organization 'formall'yipannered with thr edt.icar,ion corporaltOn thal is doing busi,ness with the tdticaboni c.orpo,at�on, lhrough a m1tam.1gemeru onervices. agreement, you need nos h�t e·very trar,s.auion betw-een .soth entity and 'the edt1ca,t,on c<.>r,:iorat,on thctt I$ pursuant to suc::h agre.eMernt rather. pfe.a'Se ldentlfy only the name- o( 11-ll" entity. V0\lr P0Sttion ,n tlhe enl:it',' ai w,ell as the relationship between such entity and the educauon corporation. If lhete wa$ no linan<:ial ,ritere•St, please wrile '"fl/one."
Entity Niture ,of Conducting Business.
81.aine» with Conduued the EducationCorpor.atcoti
\' {; '! (2, -
Pl,•as,· "'· ', l "Nunt· 11
Name of Tr,ustee andfor ApptOJl'1 Mate Immediate �aml1y Holding an Steps Taken toV.alue of \he 1·nttrest ln the E"ltity
Business Conducting Businm witlh the Avoid Conflict
Conducted Edu,atio.n 1Cotpo,at:ion and of lfttetest
the Nat1ure of t'he lntere:St
.�
OPJ Jr,r:OI, 1 >o oot l�o.·t: ff,,. spoce tn, n K.
Page 2 or 2
711!:/_1 fl
"
1/4
Entry8BOTTableCreated:07/18/2018•Lastupdated:07/26/2018
1.CurrentBoardMemberInformation(EnterinfoforeachBOTmember)
TrusteeNameandEmailAddress
PositionontheBoard
CommitteeAffiliations
VotingMemberPerBy-Laws(Y/N)
NumberofTermsServed
StartDateofCurrentTerm(MM/DD/YYYY)
EndDateofCurrentTerm(MM/DD/YYYY)
BoardMeetingsAttendedDuring2017-18
1
Soledad
Chair
ExecutiveCommittee,DevelopmentCommittee,EducationCommittee,FacilitiesCommittee
Yes 18 09/09/2015
09/12/2018 10
2
AnnWiener(DeceasedMay2018)
ViceChair
ExecutiveCommittee,EducationCommittee,
Yes 6 09/09/2015
03/14/2018 5orless
3
FrankAldridge,
Treasurer
ExecutiveCommittee,FinanceCommittee
Yes 6 09/13/2017
9/13/2020 6
4
JohnGutierrez
ViceChair
ExecutiveCommitteeandEducationCommittee
Yes 3 09/09/2015
09/12/2018 5orless
Executive
2/4
1a.Aretheremorethat9membersoftheBoardofTrustees?
Yes
5
VasthiAcosta, Trustee/M
ember
Committee,DevelopmentCommittee,EducationCommittee,FacilitiesCommittee
No 4 09/09/2015
09/12/2018 11
6
AmadorCenteno,
Secretary
ExecutiveCommittee,FacilitiesCommittee
Yes 2 12/13/2015
12/15/2018 8
7
ElenaGoldbergVelazquez, Trustee/M
ember
DevelopmentCommittee
Yes 2 1/13/2016
1/15/2019 8
8
AnthonyHarris(resignedJune2018)
Trustee/Member
FacilitiesCommittee
Yes 2 1/13/2016
6/13/2018 6
9
BeatrizGonzalez, Trustee/M
emberFinanceCommittee
Yes 3 12/15/2015
12/12/2018 8
3/4
1c.Aretheremorethat15membersoftheBoardofTrustees?
No
2.TotalnumberofmembersonJune30,2018
13
1b.CurrentBoardMemberInformation
TrusteeNameandEmailAddress
PositionontheBoard
CommitteeAffiliations
VotingMemberPerBy-Laws(Y/N)
NumberofTermsServed
StartDateofCurrentTerm(MM/DD/YYYY)
EndDateofCurrentTerm(MM/DD/YYYY)
BoardMeetingsAttendedDuring2017-18
10
Jazmine
ParentRep
DevelopmentCommittee
Yes 1 11/14/2017
11/15/2020 5orless
11
JennaPantel, Trustee/M
ember
EducationCommittee
Yes 6 12/15/2015
12/15/2018 9
12
ShawnteLorick, Parent
Rep
DevelopmentCommittee
Yes 1 2/13/2018
2/15/2021 5orless
13
BradOlsen, Trustee/M
emberFinanceCommittee
Yes 1 6/13/2018
6/15/2021 5orless
14
KellyCombs, Trustee/M
emberFacilitiesCommittee
Yes 1 6/13/2018
6/15/2021 5orless
15
4/4
3.TotalnumberofmembersjoiningtheBoardduringthe2017-18schoolyear
5
4.TotalnumberofmembersdepartingtheBoardduringthe2017-18schoolyear
2
5.Numberofvotingmembersin2017-18,assetbytheby-laws,resolutionorminutes
12
6.NumberofBoardmeetingsconductedduringthe2017-18SchoolYear
11
7.NumberofBoardmeetingsscheduledforthecoming2018-19schoolyear
10
Thankyou.
1/3
Entry10EnrollmentandRetentionofSpecialPopulationsCreated:07/26/2018•Lastupdated:07/30/2018
InstructionsforReportingEnrollmentandRetentionStrategiesDescribetheeffortsthecharterschoolhasmadein2017-18towardmeetingtargetstoattractandretainenrollmentofstudentswithdisabilities,Englishlanguagelearners,andstudentswhoareeconomicallydisadvantaged.Inaddition,describetheschool’splansformeetingormakingprogresstowardmeetingitsenrollmentandretentiontargetsin2018-19.
AMBERCS(SUNYTRUSTEES)SectionHeading
Recruitment/AttractionEffortsTowardMeetingTargets
DescribeRecruitmentEffortsin2017-18 DescribeRecruitmentPlansin2018-19)
EconomicallyDisadvantaged
Effortstakenin2017-2018:EnrollmentStudentrecruitmenteffortswerefocusedonthelocalcommunitiesofWashingtonHeights,InwoodandKingsbridgeallofwhicharelowsocioeconomicareas.Therefore,themajorityofAmber’sapplicationsarefromfamiliesthatareindigentorfromloweconomicstanding.
Effortstobetakenfor2018-2019:EnrollmentStudentrecruitmentwillcontinuetobefocusedonthelocalcommunitiesofWashingtonHeights,InwoodandKingsbridge.
EnglishLanguageLearners
Effortstakenin2017-2018:EnrollmentDuringstudentrecruitment,theflyersandapplicationweretranslatedintoSpanishtoattractthispopulationtoAmber.Recruitmentadswereplacedinthelocalweeklynewspaper,ManhattanTimes.PostersinEnglishandSpanishweredistributedthroughoutthecommunitytolocalbusinesses,churches,communityoffices,socialmediachannels,anddaycarescenters.Anelectronicmailingwithrecruitmentmaterialsandapplicationswassentouttoover200headstartcentersanddaycarescentersinManhattanandtheBronx.Thelocalhousingprojectswerepaperedwithflyersinthetwolanguagesbyastreetteam.AbusshelterposterwaspurchasedinastrategicbusstopinKingsbridge.Amberparticipatedincharterschoolfairstoextendthereachtomore
•Effortstobetakenfor2018-2019:EnrollmentDuringstudentrecruitmenttheflyersandapplicationaretranslatedintoSpanishtoattractthispopulationtoAmber.Recruitmentadsareplacedinthelocalweeklynewspaper,ManhattanTimesandBronxFreePress.PostersinEnglishandSpanisharedistributedthroughoutthecommunitytolocalbusinesses,churches,communityoffices,socialmediachannels,anddaycarescenters.Amailingwithrecruitmentmaterialsandapplicationsissentouttoover200headstartcentersanddaycarescentersinManhattanandtheBronx.Thelocalhousingprojectwillbepaperedwithflyersinbothlanguagesbyastreetteam.Amberwillcontinuetoparticipateincharterschoolfairs
2/3
families. toextendthereachtomorefamilies.
StudentswithDisabilities
Studentswithdisabilities:•Effortstakenin2017-2018:EnrollmentAsinpastyears,duringstudentrecruitmenttheservicesthatAmberprovidesforstudentswithdisabilitiesarepublicized.StudentsthatapplytoAmberCharterSchoolforadmissiontokindergartenandfirstgradewhoself-identifyashavinganIndividualizedEducationPlan[IEP]aregiventhesameopportunitiesforadmittanceasotherstudents.Oncethesestudentsarechoseninthelotterytheyareaskedtoregister.In2017-2018,11studentsregisteredforKindergartenthathadanIEPoutofacohortof96students.Duringtheschoolyeartwostudentswereidentifiedasstudentswithdisabilities.Infirstgradeofthe8studentsnewlyregistered,nonehadanIEP.
•Effortstobetakenfor2018-2019:EnrollmentDuringstudentrecruitmenttheservicesandaccommodationsthatAmberCharterSchoolprovidesstudentswithdisabilitiescontinuetobepublicizedforbothschools,AmberEastHarlemandAmberKingsbridge.
Ofthe482studentsregisteredfortheincomingkindergartenclassesforAmberEastHarlem,67werestudentswithIEP’s,14%.Ofthe99studentsregisteredforfirstgrade18studenthadanIEPforAmberEastHarlem.
RetentionEffortsTowardMeetingTargets
DescribeRetentionEffortsin2017-18 DescribeRetentionPlansin2018-19)
EconomicallyDisadvantaged
Withan85%freeandreducedlunchstudentpopulationin2017-2018itisclearthatAmberretainsthisstudentpopulation.
With97%ofthestudentpopulation[notgraduates]returningin2018,weanticipateretainingofthispopulation.
EnglishLanguageLearners
Inthestudentregistrationfor2017-2018,35studentswereidentifiedfromtheHomeLanguageSurvey[HLS]asEnglishLanguageLearners[ELLs].ThirtyfivestudentsweretestedwithNewYorkStateIdentificationTestforEnglishLanguageLearners(NYSITELL).Ofthe35tested,9studentspassedtheNYSITELL,therefore26studentswereidentifiedasELLs.Ofthe15newfirstgradersregisterednonewerealsoidentifiedasanELLs.
AmberCharterSchoolEastHarlemhas10%ofitsstudentpopulationidentifiedasELL’s,48studentsingradeskindergartentofifth.Thebreakdownpergrades:Grade#ELLstudentsKDG261st152nd43rd04th0
Inthestudentregistrationfor2018-19,35studentswereidentifiedfromtheHomeLanguageSurvey[HLS]aspossibleELLsforAmberEastHarlem.ThesestudentsweretestedinSeptembertoconfirmiftheyareELLs.TheELLswereprovidedwithpull-outESLinstructionaswellasotherinterventionservicesasneeded.Theirprogresswasmonitoredthroughtheirperformanceon
3/3
5th1
MostAmberELLstudentspasstheNYSESLATinsecondgradeorbefore.ThereisastaffmemberassignedtooverseetheassessmentofELLsandassignmenttoEnglishasaSecondLanguageinstruction.SelectfacultymembersaresenttooutsideprofessionaldevelopmentonteachingELLsaspartoftheELLConsortium.DuringeverybenchmarkassessmenttheprogressofELLsismonitoredbyadministrationandteachersandreportedtotheBoard.DuringStatetestingELLsaregiventestingaccommodations.
benchmarkandformativeassessments.Alleffortsmadeduring2017-18willalsobemadeinthenewschoolyear.
StudentswithDisabilities
AmberCharterSchoolhas15%ofitsstudentpopulationidentifiedasstudentswithdisabilities,73studentsingradeskindergartentofifth.Thebreakdownpergrades:Grade#studentswithIEP’sKDG111st202nd123rd74th175th6Amberhasagoodhistoryofretainingstudentswithdisabilities,aswellasidentifyingnewstudentsthatmayneedspecialservicesandaccommodationsandacquiringthem.Duringtheschoolyear,foreverybenchmarkassessmenttheprogressofstudentswithdisabilitieswasmonitoredbyadministration,teachersandreportedtotheBoard.
Amberwillcontinuetoserveallofitsstudentswithdisabilitiespopulationandretainahighpercentage.Inaddition,otherstudentsmaybeidentifiedinneedofspecialservicesandaccommodationsandthesestudentsandfamilieswillbeusheredthroughthereferralprocessbyAmberstaff.
1/2
Entry11ClassroomTeacherandAdministratorAttritionCreated:07/26/2018•Lastupdated:08/01/2018
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
21 5 5 0 21
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 0 5 0 5
2/2
3.Tellyourschool'sstory
CharterschoolsmayprovideadditionalinformationinthissectionoftheAnnualReportabouttheirrespectiveteacherandadministratorattritionratesassometeacheroradministratordeparturesdonotreflectadvancementormovementwithinthecharterschoolnetworks.Schoolsmayprovideadditionaldetailtoreflectateacher’sadvancementuptheladdertoaleadershippositionwithinthenetworkoranadministrator’smovementtoleadanewnetworkcharterschool.
(Noresponse)
4.CharterschoolsmustensurethatallprospectiveemployeesreceiveclearancethroughtheNYSEDOfficeofSchoolPersonnelReviewandAccountability(OSPRA)priortoemployment.Afteranemployeehasbeencleared,schoolsarerequiredtomaintainproofofsuchclearanceinthefileofeachemployee.Forthesafetyofallstudents,charterschoolsmusttakeimmediatestepstoterminatetheemploymentofindividualswhohavebeendeniedclearance.Oncetheemployeeshavebeenterminated,theschoolmustterminatetherequestforclearanceintheTEACHsystem.HaveallemployeeshavebeenclearedthroughtheNYSEDTEACHsystem?
No
5.Forperspectiveorcurrentemployeeswhoseclearancehasbeendenied,haveyouterminatedtheiremploymentandremovedthemfromtheTEACHsystem?
No
Thankyou
July 2018
Sunday Monday Tuesday Wednesday Thursday Friday Saturday
1 2 Summer school starts
3
4 Independence Day
5
6
7
8
9
10
11
12
13
14
15 16 17
18 19
20
21
22 Board Dinner
23 Board Retreat
24 SST Retreat
25 SST Retreat
26
27 Summer Mailing to Parents - EH & KB
28
29
30 Summer School ends
31
August 2018
Sunday Monday Tuesday Wednesday Thursday Friday Saturday
1
2
3 a
4
5 6
7
8
9
10
11
12 13
14
15
16
17 Buildings are Ready
18
19 20
21
22 EH-New Hire lunch Onboarding
23 Cabinet Meeting KB KB-New hire lunch onboarding
24 New Hires PD
25 Welcome Picnic
26 27 New Hires PD Training joint schools
28 Summer Institute both schools together 8-12
29 Summer Institute
30 Summer Institute
31 Summer Institute
September 2018
Sunday Monday Tuesday Wednesday Thursday Friday Saturday
1
2 3 Labor Day
4 1st Day of School ½ day kinder NYSITELL Begins Development Com.
5 ½ day kinder Back to School 3-5
6 Back to school K-2 night Ed. Com.
7 After school Parent Orientation
8
9 10 Rosh Hashanah
No School
11 After School Starts MAP 3-5
12 Board Meeting Busing Starts MAP 3-5
13 Cabinet MAP 3-5 Back 2 school:2-3-KB Back 2 school:5,4,3-EH
14 MAP 3-5 PLGs Due Back 2 school:K-1-KB Back 2 school:K-2-EH
15
16 17 MAP K-2
18 MAP K-2
19 MAP K-2
20 MAP K-2
21 All staff outing MAP K-2
22
23 24 Baselines (non math/ELA)
25 Finance Com. Baselines(non math/ELA)
26 Facilities Com. Baselines (non math/ELA)
27 Cabinet Baselines (non math/ELA)
28 DDD LCLR Baselines (non math/ELA) Pacing Calendars due
29
30
October 2018
Sunday Monday Tuesday Wednesday Thursday Friday Saturday
1 Clubs/committees begin DRA 1st & 2nd gd
2 Development Com. DRA 1st & 2nd gd
3 DRA 1st & 2nd gd Beds Day
4 DRA 1st & 2nd gd Ed. Com.
5 DRA 1st & 2nd gd
6
7 8 Columbus Day
9 Academic Intervention begins
10 Board Meeting
11 Cabinet
12 13
14 15 After school
Tutoring begins Picture Day
16 Assembly EH
17 18 Parent Committees Title I meeting 5pm
19 20
21 22 23 Assembly KB
24 25 Cabinet
26 LCLR DDD Publishing Party
27
28 29 30 Finance Com.
31 Facilities Com.
November 2018
Sunday Monday Tuesday Wednesday Thursday Friday Saturday
1 Ed Com.
2 Family Day #1 @EH 4&5 grades
3
4 5 6 Development Com.
7 1st Trimester ends
8 Cabinet
9 10
11 12 Veteran’s Day
13 14 Board Meeting 504’s due to SLT
15 16 Publishing Party EH
17
18 19 EH 4-7 PTC
20 PTC-EH & KB No School for Students
21 22 Thanksgiving Day
23 Thanksgiving Break
24
25 26 27 Giving Tuesday Finance Com.
28 Board Open House EH Facilities Com.
29 Cabinet
30 LCLR DDD
December 2018
Sunday Monday Tuesday Wednesday Thursday Friday Saturday
1
2 3 Test prep planning
4 Development Com.
5 6 Education Com.
7
8
9 10 Summer School Letters sent home MAP 3-5
11 MAP 3-5
12 Board Meeting MAP 3-5
13 Cabinet MAP 3-5
14 Winter Family Event MAP 3-5
15
16 17 3rd & 5th grade vision screening MAP K-2
18 Assembly KB & EH Finance Com. MAP K-2
19 Submit PIDs to SLT Facilities Com. MAP K-2
20 MAP K-2 Staff Holiday Party
21 LCLR DDD MAP K-2
22
23 24 Winter Break
25 Winter Break Christmas Day
26 Winter Break
27 Winter Break
28 Winter Break
29
30 31 Winter Break
January 2019
Sunday Monday Tuesday Wednesday Thursday Friday Saturday
1 Winter Break
2 Return to School
3 Ed. Com.
4 3 Kings day parade EH-KB
5
6 Staff Preference Form
7 DRA K-2
8 DRA K-2
9 DRA K-2 Board Meeting
10 DRA K-2 Cabinet
11 DRA K-2 ½ Day for Students
12
13 14 15 16 17 18 Family Day KB#1 3-2 Family Day EH#2 3-2
19
20 21 Martin Luther King Day
22 23 24 Cabinet
25 LCLR DDD
26
27 28 29 Open House EH/KB Finance Com.
30 Facilities Com.
31 Summer School due date
February 2019
Sunday Monday Tuesday Wednesday Thursday Friday Saturday
1 End of Trimester
2
3 4 5 Development Com. Advocacy Day
6 7 Ed. Com. Deans present
8 Pep Rally EH to KB
9
10 11 Spirit Week
12 Family Day EH#3 K-1 Family Day KB#2 K-1 Spirit Week
13 Board Meeting Spirit Week
14 Cabinet Spirit Week
15 LCLR Spirit Week DDD
16
17 18 President’s Day
19 Winter recess
20 Winter recess
21 Winter recess
22 Winter recess
23
24 25 Student intent to return
26 Assembly EH/KB Finance Com. Open House EH/KB
27 Facilities Com.
28 Cabinet
March 2019
Sunday Monday Tuesday Wednesday Thursday Friday Saturday
1 End of Trimester
2
3 4 5 Dev. Com.
6 7 Ed. Com.
8 9
10 11 12 13 Board Meeting
14 Cabinet PTC EH (4-7)
15 PTC KB(830-630) EH (8-4) No School for students
16
17 18 19 Open House EH/KB
20 21 22 SST Retreat ½ Day for Students Publishing Party EH
23
24 25 26 Finance Com.
27 Facilities Com. Board Open House KB
28 Cabinet
29 LCLR DDD
30
31
April 2019
Sunday Monday Tuesday Wednesday Thursday Friday Saturday
1 Application Deadline
2 NYS ELA Dev. Com.
3 NYS ELA LOTTERY
4 NYS ELA
5
6
7 8 NYSESLAT Speaking (5/17) MAP K-2 Swim program starts
9 MAP K-2
10 Board Meeting MAP K-2
11 Cabinet MAP K-2
12 ½ day for registration ½ day for students
13
14 15 MAP 3-5
16 MAP 3-5 Assembly #4 EH & KB
17 MAP 3-5
18 MAP 3-5
19 Spring Break
20
21 22 Spring Break
23 Spring Break
24 Spring Break
25 Spring Break
26 Spring Break
27
28 29 MAP K-2
30 Finance Com. Registration MAP K-2
May 2019
Sunday Monday Tuesday Wednesday Thursday Friday Saturday
1 NYS Math
2 NYS Math Ed. Com.
3 NYS Math
4 Registration Tentative
5
6 NYSESLAT listening, rdg, wtg (5/17) Terra Nova K-2
7 Development Com. Terra Nova K-2
8 Board Meeting Terra Nova K-2
9 Cabinet Terra Nova K-2
10 Staff Appreciation Terra Nova K-2
11
12 Mother’s Day
13 Terra Nova 3-5
14 Terra Nova 3-5
15 Terra Nova 3-5
16 Terra Nova 3-5
17 EH Retreat Terra Nova 3-5
18 EH Retreat
19 20 Baselines
21 22 NYS Science Performance (5/31) Middle School Fair
23 Cabinet
24 KB Retreat
25 KB Retreat
26 27 Memorial Day
28 Finance Com. DRA
29 Facilities Com. DRA Spring Family Event
30 DRA
31 LCLR Amber Service Day DDD DRA
June 2019
Sunday Monday Tuesday Wednesday Thursday Friday Saturday
1
2 3 NYS Science written Career Week
4 Development Com. Career Week
5 Career Week
6 Cabinet Career Week Ed. Com.
7 Career Week Publishing party
8
9 10 11 Summer School parent orientation ½ day for Students
12 Board Meeting End of Trimester
13 Rehearsal KB
14 Rehearsal KB Publishing Party EH
15
16 Father’s Day
17 18 LCLR Dinner
19 20 21 Stepping Up K/4 & 5 EH
22
23 24 Stepping Up K-3 KB 1,2,3 EH
25 Olympic Day Finance Com.
26 Last day of school Facilities Com. ½ Day for Students
27 Staff end of year party
28 Last day for faculty
29
30
July 2019
Sunday Monday Tuesday Wednesday Thursday Friday Saturday
1 2 3 4 Independence Day
5 6
7 8 9 10 11 12 13
14 15 16 17 18 19 20
21 Board Dinner
22 Board Retreat
23 SST Retreat
24 SST Retreat
25 26 27
28 29 30 31
August 2019
Sunday Monday Tuesday Wednesday Thursday Friday Saturday
1 2 3
4 5 6 7 8 9 10
11 12 13 14 15 16 17
18 19 20 21 22 23 24
25 26 27 28 29 30 31