Upload
others
View
4
Download
0
Embed Size (px)
Citation preview
1/9
Entry1SchoolInformationCreated:06/23/2017•Lastupdated:08/01/2017
a.SCHOOLNAMEANDBEDS#
(Selectnamefromthedropdownmenu)
DEMOCRACYPREPHARLEMCS(NYCCHANCELLOR)
b.CHARTERAUTHORIZER
(Fortechnicalreasons,pleasere-selectauthorizernamefromthedropdownmenu).
NYCDOE-AuthorizedCharterSchool
c.DISTRICT/CSDOFLOCATION NYCCSD5
e.SCHOOLWEBADDRESS(URL) http://dphms.democracyprep.org/
f.DATEOFINITIALCHARTER 02/2010
g.DATEFIRSTOPENEDFORINSTRUCTION
08/2010
Pleasebeadvisedthatyouwillneedtocompletethiscoverpage(includingsignatures)beforealloftheothertasksassignedtoyoubyyourauthorizerarevisibleonyourtaskpage.Whilecompletingthistask,pleaseensurethatyouselectthecorrectauthorizer(asofJune30,2017)oryoumaynotbeassignedthecorrecttasks.
d1.SCHOOLINFORMATION
PRIMARYADDRESS PHONENUMBER FAXNUMBER EMAILADDRESS
207West133rdStreetNewYork,NY10030
212-281-1248 212-283-4202 [email protected]
d2.PHONECONTACTNUMBERFORAFTERHOURSEMERGENCIES
ContactName BenjaminFeit
Title ChiefofStaff
EmergencyPhoneNumber(###-###-####)
2/9
h1.APPROVEDSCHOOLMISSION(Regents,NYCDOE,andBuffaloBOEauthorizedschoolsonly)
MISSIONSTATEMENT
ThemissionofDemocracyPrepHarlemCharterSchoolistoeducateresponsiblecitizen-scholarsforsuccessinthecollegeoftheirchoiceandalifeofactivecitizenship.
h2.KEYDESIGNELEMENTS(Regents,NYCDOE,andBuffaloBOEauthorizedschoolsonly)KEYDESIGNELEMENTS(BriefdescriptionofKeydesignelementsarethosegeneralaspectsoftheschoolthatareinnovativeoruniquetotheschool’smissionandgoals,arecoretotheschool’soveralldesign,andarecriticaltoitssuccess.Thedesignelementsmayincludeaspecificcontentareafocus;uniquestudentpopulationstobeserved;specificeducationalprogramsorpedagogicalapproaches;uniquecalendar,schedule,orconfigurationsofstudentsandstaff;and/orinnovativeorganizationalstructuresandsystems.
Variable1 Rigorouscollege-prepacademics.DemocracyPrepoperatesacademicallyrigorous,collegepreparatorycampuses.Low-incomechildren,oftennotasfullyexposedastheirmoreaffluentpeerstoabroadanddeeparrayoftopics,canenterschoolatadisadvantage:theirweaksubject-matterknowledgeleavesthemlesspreparedtoassimilatenewinformation.DPPS’scontent-richcurriculumprovidesthebasicknowledgethatmakeslow-incomestudentsmoreeffectivelearnerslaterintheiracademiccareers.
Variable2 Moretimetolearn.Bylengtheningtheschooldayandcalendaryear,DPPSprovidesextendedliteracyandmathinstructionalblockswhilebuildingcontent-richcoursesinmusic,speech,debate,art,physicaleducation,design,andKoreanintotheregularacademicprogram.Theschoolyearincludesapproximately190daysofinstruction,andstudentsinneedofadditionalindividualsupportorrequiredremediationreceiveafter-dismissaltutoringandattendschoolonadditionalSaturdays.
Variable3 Data-drivendecision-making.DPPSreliesonasophisticatedfeedbackloopoffrequentdatacollectionandanalysisincludinganetwork-widedashboardtool,interimassessments,andcomparativeacademicmeasurestodriveeffectiveinstructionatthestudent,class,teacher,grade,school,andnetworklevels.DPPSutilizesstudent-leveldata(includingnationallynormedassessmentsandindividuallyadministeredreadinginventories)toinformalldecisionsaroundinstruction,staffing,andspending.
Variable4 Safeandsupportiveschoolculture.DemocracyPrepisfoundedonthebeliefthatasafe,structured,andsupportiveschoolcommunityisessentialtoensuredramaticacademic
3/9
gainsforallstudents.Schoolcultureisbasedonthe“DREAMValues”:Discipline,Respect,Enthusiasm,Accountability,andMaturity.DPPSfocusesrelentlesslyonschoolcultureandmaintainshighexpectations,notjustforourstudents,butalsofortheadultschargedwithcreatingandmaintaininghighstandards.
Variable5 Exemplarytalent.DemocracyPrephasanextremelyselectivestaffapplicationprocess.Leadteachersreceiveabasesalarythatexceedsthelocalscaleandareeligibleforperformance-basedraisesandbenefitsdesignedtoincentivizeexcellenceandlongevity.Allstaffmembersreceiveweeklyprofessionaldevelopment(PD)duringtheschoolyearandareaffordedampleopportunitiesforgrowth.
Variable6 Educatingallstudents,inallsubjects,inallgrades.DPPSactivelyrecruitsstudentsatriskofacademicfailure—includingthosewithELLclassifications,IEPs,and504plans—andconsistentlyenrollsstudentsinhigh-needsubgroupsinnumbersgreaterthanorequaltothoseofzonedpublicschoolslocatedinthesurroundingdistricts.SpecialEducationstudentsandELLstudents(i.e.studentssupportedbyDPPS’sAcademicCollaborationTeam,or“ACTstudents”)benefitfromthesametransformationaleducationandsupportthatallstudentsreceive,includingallelectiveofferings.Inmanycharterschools,studentswhoexitthroughnaturalattritionarenotreplacedthroughapolicyof“backfill.”Bycontrast,DPPSwelcomesnewstudentsatvirtuallyallgradelevelseachyear.
Variable7 Authenticcivicleadershipandengagement.Uniqueamongitspeers,DPPSplacesanexplicitfocusonpreparingstudentstobecomecivicleaders.Throughcivicinitiatives,communityengagement,andauthenticstudentandfamilyadvocacy,DPPSremindseducators,policymakers,andallAmericansthatthefoundingpurposeofpubliceducationwastoprepareournation’syouthforself-governmentinourdemocracy,andthatrestoringthecivicmissionofeducationmustbeanationalpriority.
Variable8 RunningSchoolsonPublicFunds.DemocracyPrepfundsallofitsschoolswithonlythepublicmoneywereceivefromthecity,state,andfederalgovernment.Failingdistrictsoftenuseresourcesinamannerthatrunscountertotheevidenceaboutthepracticesthatmostimprovetheeffectivenessofteachingandlearningintheclassroom.DemocracyPrepefficientlyspendsmoneyasclosetothestudentaspossible,spendingthemostongreatteachersandmuchlessonitscomparativelyleanadministration.
Variable9 (Noresponse)
Variable10 (Noresponse)
4/9
i.TOTALENROLLMENTONJUNE30,2017
887
k1.DOESTHESCHOOLCONTRACTWITHACHARTEROREDUCATIONALMANAGEMENTORGANIZATION?
Yes
j.GRADESSERVEDINSCHOOLYEAR2016-17Checkallthatapply
GradesServed K,1,2,3,6,7,8,9,10,11,12
k2.NAMEOFCMO/EMOANDADDRESS
NAMEOFCMO/EMO DEMOCRACYPREPPUBLICSCHOOLS
PHYSICALSTREETADDRESS 1767PARKAVENUE,5THFLOOR
CITY NEWYORK
STATE NY
ZIPCODE 10035
EMAILADDRESS [email protected]
l1.FACILITIESDoestheschoolmaintainoroperatemultiplesites?
Yes,3sites
5/9
l2.SCHOOLSITESPleaselistthesiteswheretheschoolwilloperatefortheupcomingschoolyear.
PhysicalAddress
PhoneNumber
District/CSD GradesServedatSite
SchoolatFullCapacityatSite
FacilitiesAgreement
Site1(sameasprimarysite)
207West133rdStreetNewYork,NY10030
212-281-1248 CSD5 6-8 Yes Rent/Lease
Site2
2005MadisonAvenueNewYork,NY10035
212-348-3795 CSD5 K-3 No DOEspace
Site3212West120StreetNewYork,NY10027
212-932-7791 CSD3 9-12 Yes DOEspace
l2a.PleaseprovidethecontactinformationforSite1.
Name WorkPhone AlternatePhone EmailAddress
SchoolLeader
JonquilleEley-Richards
OperationalLeader
KamilKlimowicz [email protected]
ComplianceContact
BenjaminFeit [email protected]
ComplaintContact
BenjaminFeit [email protected]
6/9
m1.Istheschooloraretheschoolsitesco-located?
Yes
l3.PleaseprovidethecontactinformationforSite2.
Name WorkPhone AlternatePhone EmailAddress
SchoolLeader MiaBackon mbackon@democrac
yprep.org
OperationalLeader
ChristyBrown [email protected]
ComplianceContact
BenjaminFeit [email protected]
ComplaintContact
BenjaminFeit [email protected]
l4.PleaseprovidethecontactinformationforSite3.
Name WorkPhone AlternatePhone EmailAddress
SchoolLeader MatthewRooney mrooney@democracy
prep.org
OperationalLeader
AriBogotch [email protected]
ComplianceContact
BenjaminFeit [email protected]
ComplaintContact
BenjaminFeit [email protected]
7/9
n1.Werethereanyrevisionstotheschool’scharterduringthe2016-17schoolyear?(Pleaseincludeapprovedorpendingmaterialandnon-materialcharterrevisions).
Yes
m2.Pleaselistthetermsofyourcurrentco-location.
Dateschoolwillleavecurrentco-location
IsschoolworkingwithNYCDOEtoexpandintocurrentspace?
Ifso,listyearexpansionwilloccur.
IsschoolworkingwithNYCDOEtomovetoseparatespace?
Ifso,listtheproposedspaceandyearplannedformove
SchoolatFullCapacityatSite
Site1(primarysite)
N/A(privatespace) No No Yes
Site2 PermanentSiting No No No
Site3 N/A No No Yes
8/9
o.NameandPositionofIndividual(s)WhoCompletedthe2016-17AnnualReport.
SeunShokunbi,StaffWriter
n2.SummaryofCharterRevisions
Category(SelectBestDescription)
SpecificRevision(150wordlimit)
DateApprovedbyBOT(ifapplicable)
DateApprovedbyAuthorizer(ifapplicable)
1Changeinorganizationalstructure
BoardmembersapprovedamotiontoadoptaresolutionregardingapprovalofthemergerofDemocracyPreparatoryCharterSchool,DemocracyPrepHarlemCharterSchool,DemocracyPrepEnduranceCharterSchoolandHarlemPrepCharterSchoolintoBronxPrepCharterSchool,withBronxPrepCharterSchoolsurvivingthatMerger,pursuanttoEducationLaw§223.
12/5/2016 3/8/2017
2
3
4
5
p.Oursignaturesbelowattestthatalloftheinformationcontainedhereinistruthfulandaccurateandthatthischarterschoolisincompliancewithallaspectsofitscharter,andwithallpertinentFederal,State,andlocallaws,regulations,andrules.Weunderstandthatifanyinformationinanypartofthisreportisfoundtohavebeendeliberatelymisrepresented,thatwillconstitutegroundsfortherevocationofourcharter.CheckYESifyouagreeandthenusethemouseonyourPCorthestylistonyourmobiledevicetosignyourname).
Yes
9/9
Date 2017/07/10
Signature,HeadofCharterSchool
Signature,PresidentoftheBoardofTrustees
Thankyou.
1/1
Entry2NYSSchoolReportCardLinkCreated:07/10/2017•Lastupdated:07/20/2017
1.NEWYORKSTATEREPORTCARD
ProvideadirectURLorweblinktothemostrecentNewYorkStateSchoolReportCardforthecharterschool(Seehttps://reportcards.nysed.gov/).
(CharterschoolscompletingyearonewillnotyethaveaSchoolReportCardorlinktoone.Pleasetype"URLisnotavailable"inthespaceprovided).
https://data.nysed.gov/reportcard.php?year=2016&instid=800000067495
1/9
Entry3ProgressTowardGoalsLastupdated:11/01/2017
PROGRESSTOWARDCHARTERGOALS
ThefollowingtablesreflectformattingintheonlineportalrequiredforBoardofRegents-authorizedcharterschoolsandNYCDOE-authorizedcharterschoolsonly.SchoolsshouldlistProgressTowardCharterGoalsbyAugust1,2017.IfthegoalsarebasedonstudentperformancedatathattheschoolwillnothaveaccesstobeforeAugust1,2017(e.g.,theNYSAssessmentresults),pleasestatethisinthelastcolumn.Theinformationcanbeupdatedwhenavailable.PleasecompleteandsubmitnolaterthanNovember1,2017.
1.ACADEMICSTUDENTPERFORMANCEGOALS
2016-17ProgressTowardAttainmentofAcademicGoals
AcademicStudentPerformanceGoal
MeasureUsedtoEvaluateProgressTowardAttainmentofGoal
Goal-MetorNotMet IfNotMet,DescribeEffortsSchoolWillTake
AcademicGoal1
Eachyear,thepercentofstudentsperformingatorabovelevel3ontheNYStateELAExamineachtestedgradewill,inthemajorityofgrades,exceedtheaverageperformanceofstudentstestedinthesamegradesofCSD5.
MeasuredbyananalysisofperformanceofCSD5conductedbytheNYCDOE.
Met
AcademicGoal2
Eachyear,thepercentofstudentsperformingatorabovelevel3ontheNYStateMathexamIeachtestedgradewill,inthemajorityofgrades,exceedtheaverageperformanceofstudentstestedinthesamegradesofCSD5.
MeasuredbyananalysisofperformanceofCSD5conductedbytheNYCDOE.
Met
ELAcurriculumisbeingadjustedinthe2017-2018school
2/9
AcademicGoal3
Eachyear,75%of6th-8thgraderswhohavebeenattheschoolonBEDSdayforatleasttwoconsecutiveyearswillperformatorabovelevel3ontheNYStateELAexam.
NYSED:StateELAexam NotMet
yeartoincludemorespecificandtargetedCCSS-alignedquestions.DPPScurriculumspecialistsarehelpingteachersrefinelessonplanstoincludemoreopportunitiesfordirectinstructionandindependentpracticeforscholars.TheOfficeoftheSuperintendentwillmeetwithallschoolleaderstoensuretheyhavethoroughlyanalyzed16-17testresultsanddevelopedaschool-wideactionplantodemonstrategrowthinthisschoolyear.Theywillfocusonbestpracticesfromourschoolswiththestrongesttrackrecordsontheseassessments.
AcademicGoal4
Eachyear,75%of6th-8thgraderswhohavebeenattheschoolonBEDSdayforatleasttwoconsecutiveyearswillperformatorabovelevel3ontheNYStateMathexam.
NYSED:StateMathExam NotMet
DPHcontinuestorefineitscurriculumtoalignwithCommonCoreStateStandards(CCSS),withafocusonstudentgrowththroughouttheschoolyear.Goingforward,scholarswillhavealongerblockofmathinstruction,allowingteacherstoincorporategroupprojectsdesignedtoprovidescholarsabetterdepthofunderstanding.TheOfficeoftheSuperintendentwillmeetwithallschoolleaderstoensuretheyhavethoroughly
3/9
analyzed16-17testresultsanddevelopedaschool-wideactionplantodemonstrategrowthinthisschoolyear.Theywillfocusonbestpracticesfromourschoolswiththestrongesttrackrecordsontheseassessments.
AcademicGoal5
Eachyear,75%of8thgraderswhohavebeenattheschoolonBEDSdayforatleasttwoconsecutiveyearswillperformatorabovelevel3ontheNYStateScienceexam.
NYSED:StateScienceexam Met
AcademicGoal6
Eachyear,grade-levelcohortsofthesamestudents(i.e.studentswhoareintheschoolfortwoyearsinarow)willreducebyone-halfthegapbetweenthepercentatoraboveLevel3onthepreviousyear’sStateELAexamand75percentatoraboveLevel3onthecurrentyear’sStateELAexam.
NYSED:StateELAexam NotMet
Whilegrade-levelcohortsatDPHdidshowanincreaseinELAproficiencycomparedtolastyear,theydidnotreducethegapbyone-half.Asabove,DPHcontinuestobetterstructurelessonplanstomorecloselyaligntoCCSStoensuremeasuredimprovementsinstudentproficiencycontinueyearoveryear.
AcademicGoal7
Eachyear,grade-levelcohortsofthesamestudents(i.e.studentswhoareintheschoolfortwoyearsinarow)willreducebyone-halfthegapbetweenthepercentatoraboveLevel3onthepreviousyear’sState
NYSED:StateMathExam NotMet
Whilegrade-levelcohortsatDPHdidshowanincreaseinMathproficiencycomparedtolastyear,theydidnotreducethegapbyone-half.Asabove,DPHcontinuestobetterstructurelessonplanstomorecloselyaligntoCCSS
4/9
2.Dohavemoreacademicgoalstoadd?
Yes
mathexamand75percentatoraboveLevel3onthecurrentyear’sStateMathexam.
toensuremeasuredimprovementsinstudentproficiencycontinueyearoveryear.
AcademicGoal8
Eachyear,75%ofstudentsenrolledingrades9-12willaccumulate10ormorecreditstowardgraduation.
Internalacademicdata Met
2016-17ProgressTowardAttainmentofAcademicGoals
AcademicStudentPerformanceGoal
MeasureUsedtoEvaluateProgressTowardAttainmentofGoal
Goal-MetorNotMet IfNotMet,DescribeEffortsSchoolWillTake
AcademicGoal9
Eachyear,atleast75%ofstudentsinthehighschoolaccountabilitycohortpassinganEnglishRegentsexamwillhaveascoreof75orabovebytheendoftheirfourthyear.
NYStateRegentsexam Met
AcademicGoal10
Eachyear,atleast75%ofstudentsinthehighschoolaccountabilitycohortpassingaMathRegentsexamwillhaveascoreof75orabovebytheendoftheirfourthyear.
NYStateRegentsexam Met
AcademicGoal11
Eachyear,atleast75%ofstudentsinthehighschoolaccountabilitycohortpassingaScienceRegentsexamwillhaveascoreof75orabovebytheendoftheirfourthyear.
NYStateRegentsexam Met
5/9
3.Dohavemoreacademicgoalstoadd?
No
AcademicGoal12
Eachyear,atleast75%ofstudentsinthehighschoolaccountabilitycohortpassingaHistoryRegentsexamwillhaveascoreof75orabovebytheendoftheirfourthyear.
NYStateRegentsexam Met
AcademicGoal13
Eachyear,theaverageperformanceofstudentsinthe10thgradewillexceedthestateaverageonthePSATtestsinCriticalReadingandMathematics.
CollegeBoard;Itisexpectedthattheparticipationrateforthistestwillbe75%orgreater.
Met
AcademicGoal14
Eachyear,theaverageperformanceofstudentsinthe12thgradewillexceedthestateaverageontheSATorACTtestsinreadingandmathematics.
CollegeBoard;Itisexpectedthattheparticipationrateforthistestwillbe75%orgreater.
Met
AcademicGoal15
Eachyear,DemocracyPrepHarlemwillperformatthe60thpercentileorabovecomparedwithcitywideaveragesforits4-yearand6-yeargraduationrates.
InternalenrollmentdataandNYCDOEgraduationdata.
Met
AcademicGoal16
75%ofstudentswhograduatewithin5yearswillgraduatewithanAdvancedRegentsDiploma.
InternalenrollmentdataandNYCDOEgraduationdata.
Met
4.ORGANIZATIONALGOALS
6/9
2016-17ProgressTowardAttainmentofOrganizationalGoals
OrganizationalGoal
MeasureUsedtoEvaluateProgress
Goal-MetorNotMet
IfNotMet,DescribeEffortsSchoolWillTake
OrgGoal1
DemocracyPrepHarlemwillpreparestudentsforsuccessincollegeandalifeofactivedemocraticcitizenship.
Wemeasureourprogressbasedinacademicmetrics,earnedvisitstocolleges,demonstrationofmasteryinallareasofDemocracyPrepcurriculum,requiredpublicservice,advocacyefforts,summerinternships,andaCollegePreparationPortfolio(CPP)requiredforpromotiontothehighschool,amongothercivicactivities.TheCPPincludesatranscript,acompletecollegeapplicationwithessays,interviews,extracurricularactivities,recommendations,andanacademichonorsthesis.
Met
OrgGoal2
Eachyear,DemocracyPrepHarlemwillmaintainawaitinglistofatleast25%ofavailableseats.
Internalenrollmentdata. Met
OrgGoal3
Eachyear,DemocracyPrepHarlemwillhaveanaveragedailystudentattendancerateof95%orbetter.
Internalenrollmentdata-SIS;reportedfromanattendancetrackingsystem(ATS)
Met
7/9
5.Doyouhavemoreorganizationalgoalstoadd?
Yes
OrgGoal4
Eachyear,DemocracyPrepHarlemwillhaveaparentsatisfactionratethatmeetsorexceedscitywideaverage.
NYCDOESchoolSurvey;theschoolwillonlyhavemetthisgoalif50%ormoreparentsparticipateinthesurvey
Met
OrgGoal5
Eachyear,DemocracyPrepHarlemwillhaveastaffsatisfactionratethatmeetsorexceedscitywideaverage.
NYCDOESchoolSurvey;theschoolwillonlyhavemetthisgoalif50%ormorestaffparticipateinthesurvey
NotMet
DPHreceiveda78%teachersatisfactionrating,comparedtoan83%citywideaveragerating.Networkstaffwillcontinuetoworkwithschoolleadersandstafftofosterpositiveandcohesiveschoolculture,aswellastogrowtrustandcollaborationamongstaff.
2016-17ProgressTowardAttainmentofOrganizationalGoals
OrganizationalGoal
MeasureUsedtoEvaluateProgress
Goal-MetorNotMet
IfNotMet,DescribeEffortsSchoolWillTake
OrgGoal6
Eachyear,DemocracyPrepHarlemwillhaveastudentsatisfactionratethatmeetsorexceedscitywideaverage.
NYCDOESchoolSurvey;theschoolwillonlyhavemetthisgoalif50%ormorestudentsparticipateinthesurvey
NotMet
DPHreceiveda72%studentsatisfactionrating,comparedtoa78%citywideaveragerating.DPPSwillcontinuetoprovidetargetedprofessionaldevelopmentandtrainingtoteachersandschoolleaderstoensurestudentsfeelsupportedand
8/9
empoweredbystafftoachievetheirgoals.
OrgGoal7
Eachyear,95%ofallstudentsenrolledonthelastdayoftheschoolyearwillreturnthefollowingschoolyear.
Internalenrollmentdata NotMet
DPHcontinuestorefineitsretentionpractices,particularlyforhigh-needscholars.Duringtheschoolyear,theAcademicCollaborationTeam,teachers,andleadershipactivelymonitortheprogressofIEPandELLstudentstoensuretheyaresupportedtomeettheirgoals.Teachersmeetwithfamiliestwiceeachtrimestertototouchbaseonscholarprogressandofferadditionalsupport.
OrgGoal8
OrgGoal9
OrgGoal10
OrgGoal11
OrgGoal12
OrgGoal13
OrgGoal14
OrgGoal15
6.FINANCIALGOALS
9/9
2016-17ProgressTowardAttainmentofFinancialGoals
FinancialGoals MeasureUsedtoEvaluateProgress
Goal-MetorNotMet
IfNotMet,DescribeEffortsSchoolWillTake
FinancialGoal1
Eachyear,DemocracyPrepHarlemwilloperateonabalancedbudgetandmaintainastablecashflow.
Thebudgetwillbeconsidered“balanced”ifrevenuesequalorexceedexpenditures.
FinancialGoal2
FinancialGoal3
FinancialGoal4
FinancialGoal5
1/2
Entry4ExpendituresperChildCreated:06/30/2017•Lastupdated:08/01/2017
FinancialInformation
ThisinformationisrequiredofALLcharterschools.Providethefollowingmeasuresoffiscal
performanceofthecharterschoolinAppendixB(TotalExpendituresandAdministrativeExpenditures
PerChild):
1.TotalExpendituresPerChildTocalculate‘TotalExpendituresperChild’taketotalexpenditures(fromtheunaudited2016-17ScheduleofFunctionalExpenses)anddividebytheyearendFTEstudentenrollment.(IntegersOnly.Nodollarsignsorcommas).
Note:TheinformationontheScheduleofFunctionalExpensesonpages41–43oftheAuditGuidecanhelpschoolslocatetheamountstouseinthetwoperpupilcalculations:http://www.p12.nysed.gov/psc/AuditGuide.html
Line1:TotalExpenditures 13362122
Line2:YearEndFTEstudentenrollment 887
Line3:DivideLine1byLine2 15068
2/2
2.AdministrativeExpendituresperChild
Tocalculate‘AdministrativeExpendituresperChild'Tocalculate“AdministrativeExpendituresperChild”firstaddtogetherthefollowing:
1.Taketherelevantportionfromthe‘personnelservicescost’rowandthe‘managementandgeneral’column(fromtheunaudited2016-17ScheduleofFunctionalExpenses)
2.Anycontractedadministrative/managementfeepaidtootherorganizationsorcorporations
3.Takethetotalfromaboveanddivideitbytheyear-endFTEenrollment.Therelevantportionthatmustbeincludedinthiscalculationisdefinedasfollows:
AdministrativeExpenditures:Administrationandmanagementofthecharterschoolincludestheactivitiesandpersonneloftheofficesofthechiefschoolofficer,thefinanceorbusinessoffices,schooloperationspersonnel,datamanagementandreporting,humanresources,technology,etc.Italsoincludesthoseadministrativeandmanagementservicesprovidedbyotherorganizationsorcorporationsonbehalfofthecharterschoolforwhichthecharterschoolpaysafeeorothercompensation.DonotincludetheFTEofpersonnelwhoseroleistodirectlysupporttheinstructionalprogram.
Notes:TheinformationontheScheduleofFunctionalExpensesonpages41–43oftheAuditGuidecanhelpschoolslocatetheamountstouseinthetwoperpupilcalculations:http://www.p12.nysed.gov/psc/AuditGuide.html.Employeebenefitcostsorexpendituresshouldnotbereportedintheabovecalculations.
Line1:RelevantPersonnelServicesCost(Row) 1197350
Line2:ManagementandGeneralCost(Column) 2206229
Line3:SumofLine1andLine2 3403579
Line5:DivideLine3bytheYearEndFTEstudentenrollment 3838
Thankyou.
Democracy PreparatoryHarlem Charter School
Financial Statements
June 30, 2017 and 2016
Independent Auditors’ Report
Board of Trustees Democracy Preparatory Harlem Charter School
We have audited the accompanying financial statements of Democracy Preparatory Harlem Charter School (the “School”), which comprise the statement of financial position as of June 30, 2017, and the related statements of activities, functional expenses, and cash flows for the year then ended, and the related notes to the financial statements.
Management’s Responsibility for the Financial Statements
Management is responsible for the preparation and fair presentation of these financial statements in accordance with accounting principles generally accepted in the United States of America; this includes the design, implementation, and maintenance of internal control relevant to the preparation and fair presentation of financial statements that are free from material misstatement, whether due to fraud or error.
Auditors’ Responsibility
Our responsibility is to express an opinion on these financial statements based on our audit. We conducted our audit in accordance with auditing standards generally accepted in the United States of America and the standards applicable to financial audits contained in Government Auditing Standards, issued by the Comptroller General of the United States. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free from material misstatement.
An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the financial statements. The procedures selected depend on the auditors’judgment, including the assessment of the risks of material misstatement of the financial statements, whether due to fraud or error. In making those risk assessments, the auditor considers internal control relevant to the School’s preparation and fair presentation of the financial statements in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the School’s internal control. Accordingly, we express no such opinion. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluating the overall presentation of the financial statements.
We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.
PKF O’CONNOR DAVIES, LLP500 Mamaroneck Avenue, Harrison, NY 10528 I Tel: 914.381.8900 I Fax: 914.381.8910 I www.pkfod.com
PKF O’Connor Davies, LLP is a member firm of the PKF International Limited network of legally independent firms and does not accept any responsibility or liability for the actions or inactions on the part of any other individual member firm or firms.
Board of Trustees Democracy Preparatory Harlem Charter SchoolPage 2
Opinion
In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of the School as of June 30, 2017, and the changes in its net assets and its cash flows for the year then ended in accordance with accounting principles generally accepted in the United States of America.
Prior Period Financial Statements
The summarized comparative financial statements as of June 30, 2016 and for the year then ended, were audited by other auditors who ceased operations. Those auditors expressed an unmodified opinion on those financial statements in their report dated October 31, 2016.
Other Reporting Required by Government Auditing Standards
In accordance with Government Auditing Standards, we have also issued our report dated October 27, 2017, on our consideration of the School’s internal control over financial reporting and on our tests of its compliance with certain provisions of laws, regulations, contracts, and grant agreements and other matters. The purpose of that report is solely to describe the scope of our testing of internal control over financial reporting and compliance and the results of that testing, and not to provide an opinion on the effectiveness of the School’s internal control over financial reporting or on compliance. That report is an integral part of an audit performed in accordance with Government Auditing Standards in considering the School’s internal control over financial reporting and compliance.
Harrison, New YorkOctober 27, 2017
2017 2016
ASSETS
Current Assets
Cash and cash equivalents 2,459,612$ 2,938,117$
Grants and contracts receivable 845,375 584,692
Prepaid expenses and other current assets 29,535 29,910
Due from related parties 139,674 36,854
Total Current Assets 3,474,196 3,589,573
Property and equipment, net 1,245,119 746,650
Restricted cash 70,521 70,466
4,789,836$ 4,406,689$
LIABILITIES AND NET ASSETS
Current Liabilities
Accounts payable and accrued expenses 530,640$ 433,006$
Accrued payroll and payroll taxes 753,286 445,308
Capital lease obligation 96,660 40,231
Refundable advances 25,641 19,775
Total Current Liabilities 1,406,227 938,320
Capital lease obligation, less current portion 312,699 8,611
Total Liabilities 1,718,926 946,931
Net Assets
Unrestricted
Undesignated 2,570,633 2,959,460
Board-designated 481,902 481,902
Total Unrestricted 3,052,535 3,441,362
Temporarily restricted 18,375 18,396
Total Net Assets 3,070,910 3,459,758
4,789,836$ 4,406,689$
Democracy Preparatory Harlem Charter School
Statement of Financial Position
June 30, 2017
(with comparative amounts at June 30, 2016)
See notes to financial statements
3
2016
Temporarily
Unrestricted Restricted Total Total
REVENUE AND SUPPORT
State and local per pupil operating revenue 13,775,830$ -$ 13,775,830$ 11,722,972$
Federal grants 606,537 - 606,537 656,876
State and city grants 78,680 - 78,680 62,609
Contributions and grants 600 25,000 25,600 26,647
Interest and other income 4,755 - 4,755 1,262
Net assets released from restriction 25,021 (25,021) - -
Total Revenue and Support 14,491,423 (21) 14,491,402 12,470,366
EXPENSES
Program Services
Regular education 10,701,623 - 10,701,623 9,163,725
Special education 2,078,000 - 2,078,000 1,424,537
Total Program Services 12,779,623 - 12,779,623 10,588,262
Supporting Services
Management and general 2,100,627 - 2,100,627 1,882,104
Total Expenses 14,880,250 - 14,880,250 12,470,366
Change in Net Assets (388,827) (21) (388,848) -
NET ASSETS
Beginning of Year 3,441,362 18,396 3,459,758 3,459,758
End of Year 3,052,535$ 18,375$ 3,070,910$ 3,459,758$
Democracy Preparatory Harlem Charter School
Statement of Activities
Year Ended June 30, 2017
2017
(with summarized totals for the year ended June 30, 2016)
See notes to financial statements
4
2016
Regular Special Management
Education Education Total and General Total Total
Salaries 6,137,440$ 1,220,237$ 7,357,677$ 978,481$ 8,336,158$ 7,121,270$
Employee benefits and payroll taxes 1,157,490 230,130 1,387,620 184,536 1,572,156 1,337,799
Professional fees 82,089 14,454 96,543 41,375 137,918 90,211
Management fees 1,050,011 184,878 1,234,889 529,238 1,764,127 1,172,286
Audit fees - - - 23,000 23,000 20,250
Professional development 153,279 30,475 183,754 24,436 208,190 113,233
Marketing and recruiting - - - 24,035 24,035 31,943
Instructional materials and office supplies 1,034,789 182,199 1,216,988 - 1,216,988 1,279,322
Food services 17,313 3,048 20,361 - 20,361 30,874
Insurance 53,766 10,690 64,456 8,572 73,028 61,934
Repairs and maintenance 157,150 31,244 188,394 25,054 213,448 39,352
Facility expense 424,399 84,378 508,777 67,661 576,438 549,370
Printing and postage - - - 4,333 4,333 3,722
Telephone and communication 175,010 34,795 209,805 27,901 237,706 273,598
Travel - - - 83,869 83,869 71,633
Depreciation and amortization 258,887 51,472 310,359 41,274 351,633 218,392 Miscellaneous - - - 36,862 36,862 55,177
Total 10,701,623$ 2,078,000$ 12,779,623$ 2,100,627$ 14,880,250$ 12,470,366$
2017
Democracy Preparatory Harlem Charter School
Statement of Functional Expenses
Program Services
Year Ended June 30, 2017
(with summarized totals for the year ended June 30, 2016)
See notes to financial statements
5
2017 2016
CASH FLOWS FROM OPERATING ACTIVITIES
Change in net assets (388,848)$ -$
Adjustments to reconcile change in net assets
to net cash from operating activities
Depreciation and amortization 351,633 218,392
Changes in operating assets and liabilities
Grants and contracts receivable (260,683) (296,133)
Prepaid expenses and other current assets 375 (6,794)
Due from related parties (102,820) 300,931
Accounts payable and accrued expenses 97,634 (42,384)
Accrued payroll and payroll taxes 307,978 73,834
Refundable advances 5,866 (9,942)
Net Cash from Operating Activities 11,135 237,904
CASH FLOWS FROM INVESTING ACTIVITIES
Purchases of property and equipment (369,321) (399,365)
Restricted cash (55) (71)
Net Cash from Investing Activities (369,376) (399,436)
CASH FLOWS FROM FINANCING ACTIVITY
Payments made on capital lease obligation (120,264) (36,307)
Net Change in Cash and Cash Equivalents (478,505) (197,839)
CASH AND CASH EQUIVALENTS
Beginning of year 2,938,117 3,135,956
End of year 2,459,612$ 2,938,117$
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
Cash paid during the year for interest 37,216$ 7,692$
Supplemental Schedule of Noncash Investing and Financing Activities
Computers and equipment acquired under capital leases 480,780 13,935
Democracy Preparatory Harlem Charter School
Statement of Cash Flows
Year Ended June 30, 2017
(with summarized amounts for the year ended June 30, 2016)
See notes to financial statements 6
Democracy Preparatory Harlem Charter School
Notes to Financial StatementsJune 30, 2017 and 2016
7
1. Organization and Tax Status
Democracy Preparatory Harlem Charter School (the “School”) is a New York State, not-for-profit educational corporation that was incorporated to operate a charter school pursuant to Article 56 of the Education Law of the State of New York. The School was granted a provisional charter on February 9, 2010 valid for a term of five years and renewable upon expiration by the Board of Regents of the University of the State of New York. During 2015, the Board of Regents extended the School’s charter for an additional four term expiring on June 30, 2019. The School’s purpose is to educate students by providing them with a demanding academic program that prepares them for success in college and citizenship.Classes commenced in Harlem, New York, in September 2010, and the School providededucation to approximately 887 students in kindergarten through third and sixth through twelfth grades during the 2016-2017 academic year.
The New York City Department of Education provides free lunches and transportation directly to some of the School’s students. Such costs are not included in these financial statements. The School covers a portion of the cost of lunches for children not entitled to the free lunches.
Except for taxes that may be due for unrelated business income, the School is exempt from federal income taxes under Section 501(c)(3) of the Internal Revenue Code and from state and local income taxes under comparable laws.
2. Summary of Significant Accounting Policies
Basis of Presentation and Use of Estimates
The accompanying financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”), which requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Accordingly actual results could differ from those estimates.
Democracy Preparatory Harlem Charter School
Notes to Financial StatementsJune 30, 2017 and 2016
8
2. Summary of Significant Accounting Policies (continued)
Net Asset Presentation
Resources for various purposes are classified for accounting and reporting purposes into net asset categories established according to nature and purpose as follows:
Unrestricted - consist of resources available for the general support of the School’s operations. Unrestricted net assets may be used at the discretion of the School’s management and Board of Trustees. Board designated net assets was established by the Board of Trustees for the Dream Dollar Scholarship Fund which is a college scholarship fund for students who graduate from the School.
Temporarily Restricted - represent amounts restricted by donors for specific activities of the School or to be used at some future date. The School records contributions as temporarily restricted if they are received with donor stipulations that limit their use either through purpose or time restrictions. When a donor restriction expires, that is, when a time restriction ends or a purpose restriction is fulfilled, temporarily restricted net assets are reclassified to unrestricted net assets and reported in the statement of activities as net assets released from restrictions. However, when restrictions on donor-restricted contributions are met in the same accounting period in which they are received, such amounts are reported as unrestricted net assets.
Permanently Restricted - consist of net assets that are subject to donor imposed restrictions that require the School to maintain them permanently, including funds that are subject to restrictions of gift instruments requiring that the principal be invested in perpetuity and the income be used for specific or general purposes. Income and gains earned on endowment fund investments are available to be used in the unrestricted or temporarily restricted net asset classes based upon stipulations by the donors.
The School had no permanently restricted net assets at June 30, 2017 and 2016.
Cash and Cash Equivalents
Cash and cash equivalents include cash balances held in bank accounts and highly liquid financial instruments with maturities of three months or less at the time of purchase.
Restricted Cash
Under the provisions of its charter, the School established an escrow account to pay for legal and audit expenses that would be associated with a dissolution should it occur.
Democracy Preparatory Harlem Charter School
Notes to Financial StatementsJune 30, 2017 and 2016
9
2. Summary of Significant Accounting Policies (continued)
Property and Equipment
The School follows the practice of capitalizing all expenditures for property and equipment with costs in excess of $1,000 and a useful life in excess of one year. Leasehold improvements are amortized over the shorter of the term of the lease, inclusive of all renewal periods, which are reasonably assured, or the estimated useful life of the asset. Purchased property and equipment are recorded at cost at the date of acquisition. Minor costs of maintenance and repairs are expensed as incurred. All property and equipment purchased with government funding is capitalized, unless the government agency retains legal title to such assets, whereby such assets are expensed as incurred.
Depreciation and amortization is recognized on the straight-line method over the estimated useful lives of such assets as follows:
Furniture and fixtures 7 yearsComputers and Equipment 3 and 5 yearsSoftware 3 years
Property and equipment are reviewed for impairment if the use of the asset significantly changes or another indicator of possible impairment is identified. If the carrying amount for the asset is not recoverable, the asset is written down to the fair value. There were no asset impairments for the years ended June 30, 2017 and 2016.
Refundable Advances
The School records certain government operating revenue as refundable advances until related services are performed, at which time they are recognized as revenue.
Revenue and Support
Revenue from the state and local governments resulting from the School’s charter status and based on the number of students enrolled is recorded when services are performed in accordance with the charter agreement. Federal and other state and local funds are recorded when expenditures are incurred and billable to the government agency.
Contributions are recognized when the donor makes a promise to give to the School that is, in substance, unconditional. Grants and other contributions of cash are reported as temporarily restricted support if they are received with donor stipulations. Restricted contributions and grants that are made to support the School’s current year activities are recorded as unrestricted revenue. Contributions of assets other than cash are recorded at their estimated fair value at the date of donation.
Democracy Preparatory Harlem Charter School
Notes to Financial StatementsJune 30, 2017 and 2016
10
2. Summary of Significant Accounting Policies (continued)
Functional Expense Allocation
The majority of expenses can generally be directly identified with the program or supporting service to which they relate and are charged accordingly. Other expenses by function have been allocated among program and supporting services classifications on the basis of periodic time and expense studies and other basis as determined by management of the School to be appropriate.
Accounting for Uncertainty in Income Taxes
The School recognizes the effect of income tax positions only if those positions are more likely than not to be sustained. Management has determined that the School had no uncertain tax positions that would require financial statement recognition or disclosure. The School is no longer subject to examinations by the applicable taxing jurisdictions for years prior to June 30, 2014.
Prior Year Summarized Comparative Financial Information
The financial statements include prior-year summarized comparative information in total but not by net asset class. Such information does not include sufficient detail to constitute a presentation in conformity with U.S. GAAP. Accordingly, such information should be read in conjunction with the School’s financial statements for the year ended June 30, 2016, from which the summarized information was derived.
Subsequent Events Evaluation by Management
Management has evaluated subsequent events for disclosure and/or recognition in the financial statements through the date that the financial statements were available to be issued, which date is October 27, 2017.
Effective July 1, 2017, The School, Democracy Preparatory Charter School and Harlem Prep Charter School merged into a single legal entity under Bronx Preparatory Charter School. The School, Democracy Preparatory Charter School and Harlem Prep Charter School were dissolved and ceased to exist as legal entities in conjunction with the merger effective date. The plan of merger was approved by the New York State Board of Regents on April 4, 2017.
3. Grants and Contracts Receivable
Grants and contracts receivable consists of federal, state, and city entitlements and grants. The School expects to collect these receivables within one year.
Democracy Preparatory Harlem Charter School
Notes to Financial StatementsJune 30, 2017 and 2016
11
4. Property and Equipment
Property and equipment consists of the following at June 30:
2017 2016
Furniture and fixtures 341,847$ 240,970$
Computers and equipment 1,684,702 995,097
Software 12,376 12,376 Leasehold improvements 251,668 192,049
2,290,593 1,440,492
Accumulated depreciationand amortization (1,045,474) (693,842)
1,245,119$ 746,650$
5. Related Party Transactions (not disclosed elsewhere)
Democracy Prep Harlem Charter School (“DPH”) is affiliated with five charter schools: Democracy Preparatory Charter School (“DPCS”), Democracy Preparatory EnduranceCharter School (“DPE”), Harlem Prep Charter School (“HPCS”), and Bronx Preparatory Charter School (“BPCS”), all New York State not-for-profit organizations. Democracy Prep Congress Heights (“DPCH”) is a Washington, DC not-for-profit organization. All are managed by Democracy Prep Public Schools (“DPPS”).
The School is an affiliate of DPPS, a New York State not-for-profit charter management organization. The School entered into a management agreement with DPPS to assume responsibility for the School’s educational process, management, and operations. As compensation to DPPS for these services rendered, the School shall pay to DPPS an annual fee equal to 15% of the School’s non-competitive public revenue in the initial term. The initial term is for one year beginning July 1, 2010 and ending June 30, 2011. The percentage will decrease by one-half percent (0.5%) in each renewal term until it reaches a minimum of 12% of the non-competitive public revenue of the School and will remain in effect for all subsequent renewal terms. Following the initial term, the agreement will automatically extend for successive one-year periods unless terminated by either party.The percentage will decrease by one-half percent (0.5%) in each renewal term until it reaches a minimum of 12% of the non-competitive public revenue of the School and will remain in effect for all subsequent renewal terms. Following the initial term, the agreement will automatically extend for successive one-year periods unless terminated by either party. For the years ended June 30, 2017 and 2016, DPPS charged an annual management fee to the School of 12% and 12.5%, respectively. On July 1, 2015, the School and DPPS amended the management agreement to include a provision which states that in the event the School incurs an operating deficit due to management fees charged, the management fees will be reduced to an amount that would result in a zero change in net assets. For the years ended June 30, 2017 and 2016, management fees charged by DPPS were reduced by $0 and $342,236 to reduce the operating deficit to zero. For the years ended June 30, 2017 and 2016, the School incurred $1,764,127 and $1,172,286 in management fees, respectively.
Democracy Preparatory Harlem Charter School
Notes to Financial StatementsJune 30, 2017 and 2016
12
5. Related Party Transactions (not disclosed elsewhere) (continued)
For operational efficiency and purchasing power, the School shares expenses with the related charter schools and charter management organization. The net balance due from (to) related parties consists of the following at June 30:
2017 2016HPCS 349$ 1,668$ DPE (145) (145) BPCS (309) - DPPS 389,902 270,710 DPCS (250,123) (235,379)
Net balance due from related parties 139,674$ 36,854$
6. Concentration of Credit Risk
Financial instruments that potentially subject the School to concentrations of credit and market risk consist principally of cash and cash equivalents on deposit with financial institutions, which from time to time may exceed the Federal Deposit Insurance Corporation (“FDIC’) limit. The School does not believe that a significant risk of loss due to the failure of a financial institution presently exists. As of June 30, 2017, approximately $2,210,000 of cash was maintained with an institution in excess of FDIC limits.
7. Concentration of Revenue and Support
The School receives a substantial portion of its support and revenue from the New York City Department of Education. For the years ended June 30, 2017 and 2016, the School received approximately 95% and 94% of total revenue and support from the New York City Department of Education. If the charter school laws were modified, reducing or eliminating these revenues, the School’s finances could be materially adversely affected.
8. Temporarily Restricted Net Assets
Temporarily restricted net assets consists of the following at June 30:
2017 2016Korean dual language program 18,375$ 17,796$ After school cooking classes - 600
18,375$ 18,396$
Democracy Preparatory Harlem Charter School
Notes to Financial StatementsJune 30, 2017 and 2016
13
8. Temporarily Restricted Net Assets (continued)
Net assets for the years ended June 30, 2017 and 2016, were released from donor restrictions by satisfying the purpose specified by donor as follows:
2017 2016Korean dual language program 9,421$ 8,947$
Field trips and classroom incentives - 3,450 Gym floor installation 15,000 - After school cooking classes 600 -
25,021$ 12,397$
9. Commitments
Effective July 1, 2012, the School entered into a sub-sublease agreement with Democracy Preparatory Charter School (“DPCS”) (a related party, see Note 5) for use of office and classroom facilities at St. Philips Church (207 West 133rd Street). The rent payments are based on a fraction, determined annually for each rent year and expressed as a percentage, the numerator of which is the number of students of the School during the rent year, and the denominator of which is the aggregate number of students at both the School and DPCS during the rent year. The number of students is determined by the New York City Department of Education as of the end of the Rent Year for purposes of reconciling school funding allocations. The School is also responsible for utilities and other building costs. The term shall end earlier of December 31, 2029, or the date on which the sub-sublease agreement is terminated by either party.
Rent expense under this sub-sublease agreement was $535,279 and $529,327 for the years ended June 30, 2017 and 2016, respectively.
The School does not recognize rent expense on a straight-line basis over the life of the sub-sublease and disclose the minimum future rent payments to be paid due to the undetermined number of future students served.
10. Capital Lease Obligation
The School leases computers and equipment under capital leases that expire at various dates through June 2021. The asset and liability under the capital lease are recorded at the present value of the minimum lease payments. The asset is being depreciated over its estimated useful life.
Following is a summary of property and equipment held under capital leases:
2017 2016
Computers and equipment 593,129$ 112,349$ Accumulated depreciation (198,005) (64,400)
395,124$ 47,949$
Democracy Preparatory Harlem Charter School
Notes to Financial StatementsJune 30, 2017 and 2016
14
10. Capital Lease Obligation (continued)
The future minimum lease payments are as follows:
For the year ending June 30, 2018 124,752$ 2019 116,703 2020 116,258 2021 116,258
Total minimum lease payments 473,971 Amounts representing interest (64,612)
Present value of minimum lease payments 409,359 Current portion (96,660)
Capital lease obligation, less current portion 312,699$
11. Employee Benefit Plan
The School maintains a retirement plan qualified under Internal Revenue Code 403(b) for the benefit of its eligible employees. Under the plan, the School provided matching contributions up to 5% of the participant’s annual compensation. Employer match for the years ended June 30, 2017 and 2016 amounted to $228,290 and $221,862.
12. Contingency
Certain grants and contracts may be subject to audit by the funding sources. Such audits might result in disallowances of costs submitted for reimbursements. Management is of the opinion that such cost disallowances, if any, will not have a material effect on the accompanying financial statements. Accordingly, no amounts have been provided in the accompanying financial statements for such potential claims.
*****
Report on Internal Control Over Financial Reporting and on Compliance and Other Matters Based on an Audit of Financial Statements Performed in Accordance with
Government Auditing Standards
Independent Auditors’ Report
Board of Trustees Democracy Preparatory Harlem Charter School
We have audited, in accordance with the auditing standards generally accepted in the United States of America and the standards applicable to financial audits contained in Government Auditing Standards issued by the Comptroller General of the United States, the financial statements of Democracy Preparatory Harlem Charter School (the “School”) (a not-for-profit corporation), which comprise the statement of financial position as of June 30, 2017, and the related statements of activities, functional expenses, and cash flows for the year ended, and the related notes to the financial statements, and have issued our report thereon dated October 27, 2017.
Internal Control Over Financial Reporting
In planning and performing our audit of the financial statements, we considered the School’s internal control over financial reporting (internal control) to determine the audit procedures that are appropriate in the circumstances for the purpose of expressing our opinion on the financial statements, but not for the purpose of expressing an opinion on the effectiveness of the School’s internal control. Accordingly, we do not express an opinion on the effectiveness of the School’s internal control.
A deficiency in internal control exists when the design or operation of a control does not allow management or employees, in the normal course of performing their assigned functions, to prevent, or detect and correct, misstatements on a timely basis. A material weakness is a deficiency, or a combination of deficiencies, in internal control, such that there is a reasonable possibility that a material misstatement of the School’s financial statements will not be prevented, or detected and corrected on a timely basis. A significant deficiency is a deficiency, or a combination of deficiencies, in internal control that is less severe than a material weakness, yet important enough to merit attention by those charged with governance.
Our consideration of internal control was for the limited purpose described in the first paragraph of this section and was not designed to identify all deficiencies in internal control that might be material weaknesses or significant deficiencies. Given these limitations, during our audit we did not identify any deficiencies in internal control that we consider to be material weaknesses. However, material weaknesses may exist that have not been identified.
PKF O’CONNOR DAVIES, LLP500 Mamaroneck Avenue, Harrison, NY 10528 I Tel: 914.381.8900 I Fax: 914.381.8910 I www.pkfod.com
PKF O’Connor Davies, LLP is a member firm of the PKF International Limited network of legally independent firms and does not accept any responsibility or liability for the actions or inactions on the part of any other individual member firm or firms.
Board of Trustees Democracy Preparatory Harlem Charter SchoolPage 2
Compliance and Other Matters
As part of obtaining reasonable assurance about whether the School’s financial statements are free from material misstatement, we performed tests of its compliance with certain provisions of laws, regulations, contracts, and grant agreements, noncompliance with which could have a direct and material effect on the determination of financial statement amounts. However, providing an opinion on compliance with those provisions was not an objective of our audit, and accordingly, we do not express such an opinion. The results of our tests disclosed no instances of noncompliance or other matters that are required to be reported under Government Auditing Standards.
We noted certain matters that were reported to the management of the School in a separate letter dated October 27, 2017.
Purpose of this Report
The purpose of this report is solely to describe the scope of our testing of internal control and compliance and the results of that testing, and not to provide an opinion on the effectiveness of the School’s internal control or on compliance. This report is an integral part of an audit performed in accordance with Government Auditing Standards in considering the School’s internal control and compliance. Accordingly, this communication is not suitable for any other purpose.
Harrison, New YorkOctober 27, 2017
1/2
Entry6dAdditionalFinancialDocsCreated:10/30/2017•Lastupdated:11/01/2017
ExplanationfornotuploadingtheManagementLetter.
(Noresponse)
ExplanationfornotuploadingtheForm990.
N/A
ExplanationfornotuploadingtheFederalSingleAudit.
AFederalSingleAuditwasnotrequiredbecausetheschooldidnotexpendfederalfundsinexcessofthethresholdof$750,000.
Explanationfornotuploadingtheprocedurereport.
N/A
Theadditionalitemslistedbelowshouldbeuploadedifapplicable.Pleaseexplainthereason(s)iftheitemsarenotincluded.Examplesmightinclude:awrittenmanagementletterwasnotissued;theschooldidnotexpendfederalfundsinexcessoftheSingleAuditThresholdof$750,000;thecorrectiveactionplanwillbesubmittedbythefollowingdate(shouldbenolaterthan30daysfromthesubmissionofthereport);etc.
1.ManagementLetter
https://nysed-cso-reports.fluidreview.com/resp/11973691/8mMIunnVv3/
2.Form990
(Noresponse)
3.FederalSingleAudit
Note:AcopyoftheFederalSingleAuditmustbefiledwiththeFederalAuditClearinghouse.PleaserefertoOMBUniformGuidelinesforthefederalfilingrequirements.
(Noresponse)
4.CSPAgreedUponProcedureReport
(Noresponse)
5.EvidenceofRequiredEscrowAccount
https://nysed-cso-reports.fluidreview.com/resp/11973691/pN6H0Nalce/
2/2
ExplanationfornotuploadingtheEscrowevidence.
(Noresponse)
ExplanationfornotuploadingtheCorrectiveActionPlan.
N/A
6.CorrectiveActionPlan
ACorrectiveActionPlanforAuditFindingsandManagementLetterRecommendations,whichmustinclude:
a.Thepersonresponsibleb.Thedateactionwastaken,orwillbetakenc.Descriptionoftheactiontakend.Evidenceofimplementation(ifavailable)
(Noresponse)
1/1
Entry5dFinancialServicesContactInformationLastupdated:10/30/2017
Regents,NYCDOEandBuffaloBOEauthorizedschoolsshouldenterthefinancialcontactinformationrequestedanduploadtheindependentauditor'sreportandinternalcontrolsreportsasonecombinedfile.
1.SchoolBasedFiscalContactInformation
SchoolBasedFiscalContactName
SchoolBasedFiscalContactEmail
SchoolBasedFiscalContactPhone
GregSpreeman [email protected]
2.AuditFirmContactInformation
SchoolAuditContactName
SchoolAuditContactEmail
SchoolAuditContactPhone
YearsWorkingWithThisAuditFirm
GusSaliba [email protected] 1
3.Ifapplicable,pleaseprovidecontactinformationfortheschool'soutsourcedfinancialservicesfirm.
FirmName ContactPerson
MailingAddress
Email Phone YearswithFirm
PKFO'ConnorDavies,LLP
665FifthAvenue,NewYork,NY10022
GENERAL INSTRUCTIONS FORANNUAL BUDGET/QUARTERLY REPORT
TEMPLATE TABS
1- GRAY tab contains the InstructionsInstructions Provides description of tabs and input requirements.Funding by District Charter School Tuition Rates
2- BLUE tabs require input of information1.) 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) andQuarterly 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 Actualsare being submitted. (Note: Quarterly Revenue allocation may be set)>Budgeted Enrollment data and Per Pupil Revenue for the currentyear 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'sBoard of Directors, should be submitted when submitting QuarterlyActuals.
5.) Balance Sheet Enter Balance Sheet information for EdCorps. Separate schoolsmerged 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 Actualsare being submitted.
6.) Quarterly Report Enter Actual Quarterly Report information . Includes:>Actual Enrollment data and Per Pupil Revenue for the current yearare populated based upon input on tab "2.) Enrollment.">Actual FTE for current year is populated based upon input on tab"3.) Staffing Plan.">All other sources of revenue>All expenses
7.) Annual Report Requirement Complete when submitting Actual Quarter 4.
CELL COLORS & GUIDANCE COMMENTS
= Enter information into the light BLUE shaded cells. = Cells labeled in ORANGE containe guidance regarding the input of information.
= Cells containing RED triangles in the upper right corner contain "guidance comments" on that particular line item.Please "mouse-over" the triangle to reveal each comment.
Ver. 20170606
Page 3 of 61
Charter Funding Alphabetical By NYS School District* (Sum of Charter School Basic Tuition and Supplemental Basic Tuition)
Page 4 of 61
ANNUAL BUDGET & QUARTERLY REPORT TEMPLATE
Democracy Preparatory Charter School - Harlem
SCHOOLName: Democracy Preparatory Charter School - Harlem
CONTACT INFORMATIONContact Name: Greg SpreemanContact Title: Chief Financial OfficerContact Email: [email protected] Phone: 347-504-5811
REPORT PERIODCurrent Academic Year: 2017-18Prior Academic Year: 2016-17
Page 5 of 61
DEMOCRACY PREPARATORY CHARTER SCHOOL - HARLEM2017-18
ENROLLMENT BY GRADES
GRADES K 1 2 3 4 5 6INITIAL BUDGETED ENROLLMENT 60 60 90 92 92 108TOTAL ENROLLMENT = 1019
ENROLLMENT BY DISTRICTFunding by District
PRIOR YEARANNUAL BUDGET
TOTAL DISTRICTS/ENROLLMENT BY QUARTERACTUAL QUARTER 1 QUARTER 2 QUARTER 3
Original Revised Original Revised Original RevisedNUMBER OF SCHOOL DISTRICTS ENROLLED: 1 1 0 1 0 1 0NUMBER OF STUDENTS ENROLLED: 904 1019 0 1019 0 1019 0
*NOTE: If there are NO budget revisions at the time of quarterly submittal leave the 'REVISED' Column(s)COMPLETELY BLANK. If budget revisions ARE made, the entire "REVISED" budget columns for theaffected quarter(s) must be completed on tabs 2, 3 and 4.
PRIOR YEAR ANNUAL BUDGETENROLLMENT BY QUARTER2016-17 QUARTER 1 QUARTER 2 QUARTER 3
PRIMARY/OTHER DISTRICT NAME(S)Actual
Enrollment
OriginalBudgetedEnrollment
RevisedBudgetedEnrollment
OriginalBudgetedEnrollment
RevisedBudgetedEnrollment
OriginalBudgetedEnrollment
RevisedBudgetedEnrollment
1 PRIMARY District NYC CHANCELLOR'S OFFICE 904 1019 1019 10192 SECONDARY District (Select from drop-down list) →
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) →
Page 6 of 61
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 BUDGETENROLLMENT BY QUARTER2016-17 QUARTER 1 QUARTER 2 QUARTER 3
PRIMARY/OTHER DISTRICT NAME(S)Actual
Enrollment
OriginalBudgetedEnrollment
RevisedBudgetedEnrollment
OriginalBudgetedEnrollment
RevisedBudgetedEnrollment
OriginalBudgetedEnrollment
RevisedBudgetedEnrollment
Page 7 of 61
7 8 9 10 11 12106 106 120 90 65 30
ACTUAL QUARTERLYTOTAL DISTRICTS/ENROLLMENT
QUARTER 4 QUARTER 1 QUARTER 2 QUARTER 3 QUARTER 4Original Revised Actual Actual Actual Actual
1 0 0 0 0 01019 0 0 0 0 0
ACTUAL ENROLLMENT BY QUARTERQUARTER 4 QUARTER 1 QUARTER 2 QUARTER 3 QUARTER 4
OriginalBudgetedEnrollment
RevisedBudgetedEnrollment
ActualEnrollment
ActualEnrollment
ActualEnrollment
ActualEnrollment
1019
DEMOCRACY PREPARATORY CHARTER SCHOOL - HARLEM2017-18
ENROLLMENT BY GRADES
ENROLLMENT BY DISTRICTFunding by DistrictANNUAL BUDGET
TOTAL DISTRICTS/ENROLLMENT BY QUARTER
*NOTE: If there are NO budget revisions at the time of quarterly submittal leave the 'REVISED' Column(s)COMPLETELY BLANK. If budget revisions ARE made, the entire "REVISED" budget columns for theaffected quarter(s) must be completed on tabs 2, 3 and 4.
ANNUAL BUDGETENROLLMENT BY QUARTER
Page 8 of 61
ACTUAL ENROLLMENT BY QUARTERQUARTER 4 QUARTER 1 QUARTER 2 QUARTER 3 QUARTER 4
OriginalBudgetedEnrollment
RevisedBudgetedEnrollment
ActualEnrollment
ActualEnrollment
ActualEnrollment
ActualEnrollment
ANNUAL BUDGETENROLLMENT BY QUARTER
Page 9 of 61
DEMOCRACY PREPARATORY CHARTER SCHOOL - HARLEM2017-18
STAFFING PLAN - FULL TIME EQUIVALENT ("FTE")
*NOTE: Enter the number of FTEpositions in the "blue" cells.
*NOTE: If there are NO budget revisions at the time of quarterly submittal leave the 'REVISED' Column(s) COMPLETELYBLANK.If budget revisions ARE made, the entire "REVISED" budget columns for the affected quarter(s) must be completed on tabs 2, 3and 4.
*NOTE: Each quarter, the actual FTE should be input.
ADMINISTRATIVE PERSONNEL FTE PRIOR YEAR ANNUAL BUDGETED FTE ACTUAL QUARTERLY FTE2016-17 Q1 Q2 Q3 Q4 Q1 Q2 Q3ACTUAL Original Revised Original Revised Original Revised Original Revised Actual Actual Actual
Executive Management 3.0Instructional Management 1.0 6.0 6.0 6.0 6.0Deans, Directors & Coordinators 11.0 14.0 14.0 14.0 14.0CFO / Director of FinanceOperation / Business Manager 5.0 5.0 5.0 5.0 5.0Administrative Staff 3.0 3.0 3.0 3.0 3.0TOTAL ADMINISTRATIVE STAFF 23.0 28.0 0.0 28.0 0.0 28.0 0.0 28.0 0.0 0.0 0.0 0.0
INSTRUCTIONAL PERSONNEL FTE PRIOR YEAR ANNUAL BUDGETED FTE ACTUAL QUARTERLY FTE2016-17 Q1 Q2 Q3 Q4 Q1 Q2 Q3ACTUAL Original Revised Original Revised Original Revised Original Revised Actual Actual Actual
Teachers - Regular 65.0 72.0 72.0 72.0 72.0Teachers - SPED 8.0 14.0 14.0 14.0 14.0Substitute TeachersTeaching AssistantsSpecialty Teachers 8.0 9.0 9.0 9.0 9.0AidesTherapists & Counselors 5.0 5.0 5.0 5.0 5.0OtherTOTAL INSTRUCTIONAL 86.0 100.0 0.0 100.0 0.0 100.0 0.0 100.0 0.0 0.0 0.0 0.0
NON-INSTRUCTIONAL PERSONNEL FTE PRIOR YEAR ANNUAL BUDGETED FTE ACTUAL QUARTERLY FTE2016-17 Q1 Q2 Q3 Q4 Q1 Q2 Q3ACTUAL Original Revised Original Revised Original Revised Original Revised Actual Actual Actual
NurseLibrarian 1.0 1.0 1.0 1.0 1.0CustodianSecurityOtherTOTAL NON-INSTRUCTIONAL 1.0 1.0 0.0 1.0 0.0 1.0 0.0 1.0 0.0 0.0 0.0 0.0
TOTAL PERSONNEL SERVICE FTE 110.0 129.0 0.0 129.0 0.0 129.0 0.0 129.0 0.0 0.0 0.0 0.0
DEMOCRACY PREPARATORY CHARTER SCHOOL - HARLEM2017-18
STAFFING PLAN - FULL TIME EQUIVALENT ("FTE")
*NOTE: Enter the number of FTEpositions in the "blue" cells.
ADMINISTRATIVE PERSONNEL FTE
Executive ManagementInstructional ManagementDeans, Directors & CoordinatorsCFO / Director of FinanceOperation / Business ManagerAdministrative StaffTOTAL ADMINISTRATIVE STAFF
INSTRUCTIONAL PERSONNEL FTE
Teachers - RegularTeachers - SPEDSubstitute TeachersTeaching AssistantsSpecialty TeachersAidesTherapists & CounselorsOtherTOTAL INSTRUCTIONAL
NON-INSTRUCTIONAL PERSONNEL FTE
NurseLibrarianCustodianSecurityOtherTOTAL NON-INSTRUCTIONAL
TOTAL PERSONNEL SERVICE FTE
Page 10 of 61
*NOTE: State the assumptions that are beingmade for personnel FTE levels.
Description of AssumptionsQ4
Actual
0.0
Description of AssumptionsQ4
Actual
0.0
Description of AssumptionsQ4
Actual
0.0
0.0
DEMOCRACY PREPARATORY CHARTER SCHOOL - HARLEM2017-18
STAFFING PLAN - FULL TIME EQUIVALENT ("FTE")
*NOTE: Each quarter, the actual FTE should be input.
ACTUAL QUARTERLY FTE
ACTUAL QUARTERLY FTE
ACTUAL QUARTERLY FTE
DEMOCRACY PREPARATORY CHARTER SCHOOL - HARLEM2017-18
STAFFING PLAN - FULL TIME EQUIVALENT ("FTE")
*NOTE: Enter the number of FTEpositions in the "blue" cells.
ADMINISTRATIVE PERSONNEL FTE
Executive ManagementInstructional ManagementDeans, Directors & CoordinatorsCFO / Director of FinanceOperation / Business ManagerAdministrative StaffTOTAL ADMINISTRATIVE STAFF
INSTRUCTIONAL PERSONNEL FTE
Teachers - RegularTeachers - SPEDSubstitute TeachersTeaching AssistantsSpecialty TeachersAidesTherapists & CounselorsOtherTOTAL INSTRUCTIONAL
NON-INSTRUCTIONAL PERSONNEL FTE
NurseLibrarianCustodianSecurityOtherTOTAL NON-INSTRUCTIONAL
TOTAL PERSONNEL SERVICE FTE
Page 11 of 61
DEMOCRACY PREPARATORY CHARTER SCHOOL - HARLEMBudget / Operating Plan
2017-18
Total Revenue 12,763,603 4,137,333 - - 4,137,333 - - 4,137,333Total Expenses 13,012,510 4,104,863 - - 4,104,863 - - 4,104,863Net Income (248,906) 32,470 - - 32,470 - - 32,470Actual Student Enrollment 904 1,019 - - 1,019 - - 1,019
Prior Year Actual 1st Quarter - 7/1 - 9/30 2nd Quarter - 10/1 - 12/31 3rd Quarter - 1/1 - 3/312016-17
Revenue PerPupil
OriginalBudget
RevisedBudget Variance
OriginalBudget
RevisedBudget Variance
OriginalBudget
Allocate PerPupil Revenue
by Quarter*NOTE: If there are NO budget revisions at the time of quarterly submittal leave the 'REVISED' Column(s) COMPLETELY BLANK.
If budget revisions ARE made, the entire "REVISED" budget columns for the affected quarter(s) must be completed on tabs 2, 3 and 4.REVENUE
REVENUES FROM STATE SOURCES 2017-18Per Pupil Revenue Per Pupil Rate PPR %/Qtr-> 25.0% 25.0% 25.0% 25.0% 25.0%
NYC CHANCELLOR'S OFFICE 14,527 11,543,563 3,700,753 - - 3,700,753 - - 3,700,753
- - - - - - - - -- - - - - - - - -- - - - - - - - -- - - - - - - - -- - - - - - - - -- - - - - - - - -- - - - - - - - -- - - - - - - - -- - - - - - - - -- - - - - - - - -- - - - - - - - -- - - - - - - - -- - - - - - - - -- - - - - - - - -ALL OTHER School Districts: ( Weighted Avg ) - - - - - - - -
TOTAL Per Pupil Revenue (Weighted AveragePer Pupil Funding) 14,527 11,543,563 3,700,753 - - 3,700,753 - - 3,700,753
Special Education Revenue 814,747 268,412 - 268,412 - 268,412Grants
Stimulus - -DYCD (Department of Youth and Community Development) - -Other - -
NYC DoE Rental AssistanceOther - -
TOTAL REVENUE FROM STATE SOURCES 12,358,311 3,969,165 - - 3,969,165 - - 3,969,165
REVENUE FROM FEDERAL FUNDINGIDEA Special Needs 92,781 25,245 - 25,245 - 25,245Title I 278,960 77,489 - 77,489 - 77,489Title Funding - Other 6,576 843 - 843 - 843School Food Service (Free Lunch) - -
Page 12 of 61
GrantsCharter School Program (CSP) Planning & Implementation - -Other - -
Other - -TOTAL REVENUE FROM FEDERAL SOURCES 378,318 103,577 - - 103,577 - - 103,577
LOCAL and OTHER REVENUEContributions and Donations 25,600 - -Fundraising - -Erate Reimbursement 43,481 - 43,481 - 43,481Earnings on Investments - -Interest Income 1,375 862 - 862 - 862Food Service (Income from meals) - -Text Book 20,248 - 20,248 - 20,248OTHER - -
TOTAL REVENUE FROM LOCAL and OTHER SOURCES 26,975 64,590 - - 64,590 - - 64,590
TOTAL REVENUE 12,763,603 4,137,333 - - 4,137,333 - - 4,137,333
DEMOCRACY PREPARATORY CHARTER SCHOOL - HARLEMBudget / Operating Plan
2017-18
Total Revenue 12,763,603 4,137,333 - - 4,137,333 - - 4,137,333Total Expenses 13,012,510 4,104,863 - - 4,104,863 - - 4,104,863Net Income (248,906) 32,470 - - 32,470 - - 32,470Actual Student Enrollment 904 1,019 - - 1,019 - - 1,019
Prior Year Actual 1st Quarter - 7/1 - 9/30 2nd Quarter - 10/1 - 12/31 3rd Quarter - 1/1 - 3/312016-17
Revenue PerPupil
OriginalBudget
RevisedBudget Variance
OriginalBudget
RevisedBudget Variance
OriginalBudget
Page 13 of 61
EXPENSES
ADMINISTRATIVE STAFF PERSONNEL COSTS Avg. No.of Positions
Executive Management - - -Instructional Management 6.00 560,201 140,984 - 140,984 - 140,984Deans, Directors & Coordinators 14.00 242,489 189,860 - 189,860 - 189,860CFO / Director of Finance - - -Operation / Business Manager 5.00 173,149 75,000 - 75,000 - 75,000Administrative Staff 3.00 343,538 31,590 - 31,590 - 31,590
TOTAL ADMINISTRATIVE STAFF 28.00 1,319,378 437,433 - - 437,433 - - 437,433
INSTRUCTIONAL PERSONNEL COSTSTeachers - Regular 72.00 3,921,722 1,160,778 - 1,160,778 - 1,160,778Teachers - SPED 14.00 743,755 224,232 - 224,232 - 224,232Substitute Teachers - - -Teaching Assistants - - -Specialty Teachers 9.00 154,966 - 154,966 - 154,966Aides - - -Therapists & Counselors 5.00 605,549 95,295 - 95,295 - 95,295Other - - -
TOTAL INSTRUCTIONAL 100.00 5,271,027 1,635,271 - - 1,635,271 - - 1,635,271
NON-INSTRUCTIONAL PERSONNEL COSTSNurse - - -Librarian 1.00 42,753 12,243 - 12,243 - 12,243Custodian - - -Security - - -Other - 797,795 100,687 - 100,687 - 100,687
TOTAL NON-INSTRUCTIONAL 1.00 840,549 112,930 - - 112,930 - - 112,930
SUBTOTAL PERSONNEL SERVICE COSTS 129.00 7,430,954 2,185,634 - - 2,185,634 - - 2,185,634
PAYROLL TAXES AND BENEFITSPayroll Taxes 575,466 175,258 - 175,258 - 175,258Fringe / Employee Benefits 617,210 162,946 - 162,946 - 162,946
DEMOCRACY PREPARATORY CHARTER SCHOOL - HARLEMBudget / Operating Plan
2017-18
Total Revenue 12,763,603 4,137,333 - - 4,137,333 - - 4,137,333Total Expenses 13,012,510 4,104,863 - - 4,104,863 - - 4,104,863Net Income (248,906) 32,470 - - 32,470 - - 32,470Actual Student Enrollment 904 1,019 - - 1,019 - - 1,019
Prior Year Actual 1st Quarter - 7/1 - 9/30 2nd Quarter - 10/1 - 12/31 3rd Quarter - 1/1 - 3/312016-17
Revenue PerPupil
OriginalBudget
RevisedBudget Variance
OriginalBudget
RevisedBudget Variance
OriginalBudget
Page 14 of 61
Retirement / Pension 180,721 70,800 - 70,800 - 70,800TOTAL PAYROLL TAXES AND BENEFITS 1,373,398 409,004 - - 409,004 - - 409,004
TOTAL PERSONNEL SERVICE COSTS 129.00 8,804,352 2,594,638 - - 2,594,638 - - 2,594,638
CONTRACTED SERVICESAccounting / Audit 23,604 6,566 - 6,566 - 6,566Legal - -Management Company Fee 1,580,592 502,652 - 502,652 - 502,652Nurse Services - -Food Service / School Lunch - -Payroll Services 20,629 8,130 - 8,130 - 8,130Special Ed Services - -Titlement Services (i.e. Title I) - -Other Purchased / Professional / Consulting 72,945 3,940 - 3,940 - 3,940
TOTAL CONTRACTED SERVICES 1,697,771 521,288 - - 521,288 - - 521,288
DEMOCRACY PREPARATORY CHARTER SCHOOL - HARLEMBudget / Operating Plan
2017-18
Total Revenue 12,763,603 4,137,333 - - 4,137,333 - - 4,137,333Total Expenses 13,012,510 4,104,863 - - 4,104,863 - - 4,104,863Net Income (248,906) 32,470 - - 32,470 - - 32,470Actual Student Enrollment 904 1,019 - - 1,019 - - 1,019
Prior Year Actual 1st Quarter - 7/1 - 9/30 2nd Quarter - 10/1 - 12/31 3rd Quarter - 1/1 - 3/312016-17
Revenue PerPupil
OriginalBudget
RevisedBudget Variance
OriginalBudget
RevisedBudget Variance
OriginalBudget
Page 15 of 61
SCHOOL OPERATIONSBoard Expenses - -Classroom / Teaching Supplies & Materials 132,202 43,934 - 43,934 - 43,934Special Ed Supplies & Materials - -Textbooks / Workbooks 46,585 72,296 - 72,296 - 72,296Supplies & Materials other 169,228 41,180 - 41,180 - 41,180Equipment / Furniture 63,700 18,724 - 18,724 - 18,724Telephone 79,375 19,504 - 19,504 - 19,504Technology 64,681 89,032 - 89,032 - 89,032Student Testing & Assessment 20,927 5,680 - 5,680 - 5,680Field Trips 174,016 83,075 - 83,075 - 83,075Transportation (student) - -Student Services - other 154,952 45,881 - 45,881 - 45,881Office Expense 27,934 28,639 - 28,639 - 28,639Staff Development 187,812 92,311 - 92,311 - 92,311Staff Recruitment 5,902 1,053 - 1,053 - 1,053Student Recruitment / Marketing 17,379 8,168 - 8,168 - 8,168School Meals / Lunch 20,361 15,678 - 15,678 - 15,678Travel (Staff) 918 412 - 412 - 412Fundraising - -Other 60,021 26,912 - 26,912 - 26,912
TOTAL SCHOOL OPERATIONS 1,225,994 592,480 - - 592,480 - - 592,480
FACILITY OPERATION & MAINTENANCEInsurance 66,434 16,919 - 16,919 - 16,919Janitorial 203,631 44,075 - 44,075 - 44,075Building and Land Rent / Lease / Facility Finance Interest 492,631 146,746.88 - 146,747 - 146,747Repairs & Maintenance 10,638 5,805 - 5,805 - 5,805Equipment / Furniture - -Security 35,678 - -Utilities 8,055 - 8,055 - 8,055
TOTAL FACILITY OPERATION & MAINTENANCE 809,012 221,600 - - 221,600 - - 221,600
DEPRECIATION & AMORTIZATION 329,952 96,385 - 96,385 - 96,385RESERVES / CONTINGENCY 145,429 78,473 - 78,473 - 78,473
DEMOCRACY PREPARATORY CHARTER SCHOOL - HARLEMBudget / Operating Plan
2017-18
Total Revenue 12,763,603 4,137,333 - - 4,137,333 - - 4,137,333Total Expenses 13,012,510 4,104,863 - - 4,104,863 - - 4,104,863Net Income (248,906) 32,470 - - 32,470 - - 32,470Actual Student Enrollment 904 1,019 - - 1,019 - - 1,019
Prior Year Actual 1st Quarter - 7/1 - 9/30 2nd Quarter - 10/1 - 12/31 3rd Quarter - 1/1 - 3/312016-17
Revenue PerPupil
OriginalBudget
RevisedBudget Variance
OriginalBudget
RevisedBudget Variance
OriginalBudget
Page 16 of 61
TOTAL EXPENSES 13,012,510 4,104,863 - - 4,104,863 - - 4,104,863
NET INCOME (248,906) 32,470 - - 32,470 - - 32,470
DEMOCRACY PREPARATORY CHARTER SCHOOL - HARLEMBudget / Operating Plan
2017-18
Total Revenue 12,763,603 4,137,333 - - 4,137,333 - - 4,137,333Total Expenses 13,012,510 4,104,863 - - 4,104,863 - - 4,104,863Net Income (248,906) 32,470 - - 32,470 - - 32,470Actual Student Enrollment 904 1,019 - - 1,019 - - 1,019
Prior Year Actual 1st Quarter - 7/1 - 9/30 2nd Quarter - 10/1 - 12/31 3rd Quarter - 1/1 - 3/312016-17
Revenue PerPupil
OriginalBudget
RevisedBudget Variance
OriginalBudget
RevisedBudget Variance
OriginalBudget
Page 17 of 61
ENROLLMENT - *School Districts Are Linked To Above Entries*Number of Districts: 1 1 - - 1 - - 1
NYC CHANCELLOR'S OFFICE 1,019.0 904 1,019 - - 1,019 - - 1,019- - - - - - - - - -- - - - - - - - - -- - - - - - - - - -- - - - - - - - - -- - - - - - - - - -- - - - - - - - - -- - - - - - - - - -- - - - - - - - - -- - - - - - - - - -- - - - - - - - - -- - - - - - - - - -- - - - - - - - - -- - - - - - - - - -- - - - - - - - - -ALL OTHER School Districts: ( Weighted Avg ) - - - - - - - - -
TOTAL ENROLLMENT 904 1,019 - - 1,019 - - 1,019
REVENUE PER PUPIL 14,119 4,060 - - 4,060 - - 4,060
EXPENSES PER PUPIL 14,394 4,028 - - 4,028 - - 4,028
DEMOCRACY PREPARATORY CHARTER SCHOOL - HARLEMBudget / Operating Plan
2017-18
Total Revenue 12,763,603 4,137,333 - - 4,137,333 - - 4,137,333Total Expenses 13,012,510 4,104,863 - - 4,104,863 - - 4,104,863Net Income (248,906) 32,470 - - 32,470 - - 32,470Actual Student Enrollment 904 1,019 - - 1,019 - - 1,019
Prior Year Actual 1st Quarter - 7/1 - 9/30 2nd Quarter - 10/1 - 12/31 3rd Quarter - 1/1 - 3/312016-17
Revenue PerPupil
OriginalBudget
RevisedBudget Variance
OriginalBudget
RevisedBudget Variance
OriginalBudget
2017-18
3rd Quarter - 1/1 - 3/31
Page 18 of 61
- - 4,137,333 - -- - 4,104,863 - -- - 32,470 - -- - 1,019 - -
4th Quarter - 4/1 - 6/30
RevisedBudget Variance
OriginalBudget
RevisedBudget Variance
25.0% 25.0% 25.0%
- - 3,700,753 - -
- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -
- - 3,700,753 - -
- 268,412 -
- -- -- -
- -- - 3,969,165 - -
- 25,245 -- 77,489 -- 843 -- -
DEMOCRACY PREPARATORY CHARTER SCHOOL - HARLEMBudget / Operating Plan
2017-18
3rd Quarter - 1/1 - 3/31
*NOTE: If there are NO budget revisions at the time of quarterly submittal leave the 'REVISED' Column(s) COMPLETELY BLANK.If budget revisions ARE made, the entire "REVISED" budget columns for the affected quarter(s) must be completed on tabs 2, 3 and 4.
Total RevenueTotal ExpensesNet IncomeActual Student Enrollment
REVENUEREVENUES FROM STATE SOURCES 2017-18
Per Pupil Revenue Per Pupil Rate
NYC CHANCELLOR'S OFFICE 14,527
- -- -- -- -- -- -- -- -- -- -- -- -- -- -ALL OTHER School Districts: ( Weighted Avg ) -
TOTAL Per Pupil Revenue (Weighted AveragePer Pupil Funding) 14,527
Special Education RevenueGrants
StimulusDYCD (Department of Youth and Community Development)Other
NYC DoE Rental AssistanceOther
TOTAL REVENUE FROM STATE SOURCES
REVENUE FROM FEDERAL FUNDINGIDEA Special NeedsTitle ITitle Funding - OtherSchool Food Service (Free Lunch)
Page 19 of 61
- -- -- -
- - 103,577 - -
- -- -- 43,481 -- -- 862 -- -- 20,248 -- -
- - 64,590 - -
- - 4,137,333 - -
Total RevenueTotal ExpensesNet IncomeActual Student Enrollment
GrantsCharter School Program (CSP) Planning & ImplementationOther
Other TOTAL REVENUE FROM FEDERAL SOURCES
LOCAL and OTHER REVENUEContributions and DonationsFundraisingErate ReimbursementEarnings on InvestmentsInterest IncomeFood Service (Income from meals)Text BookOTHER
TOTAL REVENUE FROM LOCAL and OTHER SOURCES
TOTAL REVENUE
- - 4,137,333 - -- - 4,104,863 - -- - 32,470 - -- - 1,019 - -
4th Quarter - 4/1 - 6/30
RevisedBudget Variance
OriginalBudget
RevisedBudget Variance
DEMOCRACY PREPARATORY CHARTER SCHOOL - HARLEMBudget / Operating Plan
2017-18
3rd Quarter - 1/1 - 3/31
Page 20 of 61
- -- 140,984 -- 189,860 -- -- 75,000 -- 31,590 -
- - 437,433 - -
- 1,160,778 -- 224,232 -- -- -- 154,966 -- -- 95,295 -- -
- - 1,635,271 - -
- -- 12,243 -- -- -- 100,687 -
- - 112,930 - -
- - 2,185,634 - -
- 175,258 -- 162,946 -
Total RevenueTotal ExpensesNet IncomeActual Student Enrollment
EXPENSES
ADMINISTRATIVE STAFF PERSONNEL COSTS Avg. No.of Positions
Executive Management -Instructional Management 6.00Deans, Directors & Coordinators 14.00CFO / Director of Finance -Operation / Business Manager 5.00Administrative Staff 3.00
TOTAL ADMINISTRATIVE STAFF 28.00
INSTRUCTIONAL PERSONNEL COSTSTeachers - Regular 72.00Teachers - SPED 14.00Substitute Teachers -Teaching Assistants -Specialty Teachers 9.00Aides -Therapists & Counselors 5.00Other -
TOTAL INSTRUCTIONAL 100.00
NON-INSTRUCTIONAL PERSONNEL COSTSNurse -Librarian 1.00Custodian -Security -Other -
TOTAL NON-INSTRUCTIONAL 1.00
SUBTOTAL PERSONNEL SERVICE COSTS 129.00
PAYROLL TAXES AND BENEFITSPayroll TaxesFringe / Employee Benefits
- - 4,137,333 - -- - 4,104,863 - -- - 32,470 - -- - 1,019 - -
4th Quarter - 4/1 - 6/30
RevisedBudget Variance
OriginalBudget
RevisedBudget Variance
DEMOCRACY PREPARATORY CHARTER SCHOOL - HARLEMBudget / Operating Plan
2017-18
3rd Quarter - 1/1 - 3/31
Page 21 of 61
- 70,800 -- - 409,004 - -
- - 2,594,638 - -
- 6,566 -- -- 502,652 -- -- -- 8,130 -- -- -- 3,940 -
- - 521,288 - -
Total RevenueTotal ExpensesNet IncomeActual Student Enrollment
Retirement / PensionTOTAL PAYROLL TAXES AND BENEFITS
TOTAL PERSONNEL SERVICE COSTS 129.00
CONTRACTED SERVICESAccounting / Audit LegalManagement Company FeeNurse ServicesFood Service / School LunchPayroll ServicesSpecial Ed ServicesTitlement Services (i.e. Title I)Other Purchased / Professional / Consulting
TOTAL CONTRACTED SERVICES
- - 4,137,333 - -- - 4,104,863 - -- - 32,470 - -- - 1,019 - -
4th Quarter - 4/1 - 6/30
RevisedBudget Variance
OriginalBudget
RevisedBudget Variance
DEMOCRACY PREPARATORY CHARTER SCHOOL - HARLEMBudget / Operating Plan
2017-18
3rd Quarter - 1/1 - 3/31
Page 22 of 61
- -- 43,934 -- -- 72,296 -- 41,180 -- 18,724 -- 19,504 -- 89,032 -- 5,680 -- 83,075 -- -- 45,881 -- 28,639 -- 92,311 -- 1,053 -- 8,168 -- 15,678 -- 412 -- -- 26,912 -
- - 592,480 - -
- 16,919 -- 44,075 -- 146,747 -- 5,805 -- -- -- 8,055 -
- - 221,600 - -
- 96,385 -- 78,473 -
Total RevenueTotal ExpensesNet IncomeActual Student Enrollment
SCHOOL OPERATIONSBoard ExpensesClassroom / Teaching Supplies & MaterialsSpecial Ed Supplies & MaterialsTextbooks / WorkbooksSupplies & Materials otherEquipment / FurnitureTelephone TechnologyStudent Testing & AssessmentField TripsTransportation (student)Student Services - otherOffice ExpenseStaff DevelopmentStaff RecruitmentStudent Recruitment / MarketingSchool Meals / LunchTravel (Staff)FundraisingOther
TOTAL SCHOOL OPERATIONS
FACILITY OPERATION & MAINTENANCEInsuranceJanitorialBuilding and Land Rent / Lease / Facility Finance InterestRepairs & Maintenance Equipment / FurnitureSecurityUtilities
TOTAL FACILITY OPERATION & MAINTENANCE
DEPRECIATION & AMORTIZATIONRESERVES / CONTINGENCY
- - 4,137,333 - -- - 4,104,863 - -- - 32,470 - -- - 1,019 - -
4th Quarter - 4/1 - 6/30
RevisedBudget Variance
OriginalBudget
RevisedBudget Variance
DEMOCRACY PREPARATORY CHARTER SCHOOL - HARLEMBudget / Operating Plan
2017-18
3rd Quarter - 1/1 - 3/31
Page 23 of 61
- - 4,104,863 - -
- - 32,470 - -
Total RevenueTotal ExpensesNet IncomeActual Student Enrollment
TOTAL EXPENSES
NET INCOME
- - 4,137,333 - -- - 4,104,863 - -- - 32,470 - -- - 1,019 - -
4th Quarter - 4/1 - 6/30
RevisedBudget Variance
OriginalBudget
RevisedBudget Variance
DEMOCRACY PREPARATORY CHARTER SCHOOL - HARLEMBudget / Operating Plan
2017-18
3rd Quarter - 1/1 - 3/31
DEMOCRACY PREPARATORY CHARTER SCHOOL - HARLEMBudget / Operating Plan
2017-18
3rd Quarter - 1/1 - 3/31
Page 24 of 61
- - 1 - -- - 1,019 - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - 1,019 - -
- - 4,060 - -
- - 4,028 - -
Total RevenueTotal ExpensesNet IncomeActual Student Enrollment
ENROLLMENT - *School Districts Are Linked To Above Entries*Number of Districts:
NYC CHANCELLOR'S OFFICE 1,019.0- -- -- -- -- -- -- -- -- -- -- -- -- -- -ALL OTHER School Districts: ( Weighted Avg ) -
TOTAL ENROLLMENT
REVENUE PER PUPIL
EXPENSES PER PUPIL
- - 4,137,333 - -- - 4,104,863 - -- - 32,470 - -- - 1,019 - -
4th Quarter - 4/1 - 6/30
RevisedBudget Variance
OriginalBudget
RevisedBudget Variance
2017-18
3rd Quarter - 1/1 - 3/31
DEMOCRACY PREPARATORY CHARTER SCHOOL - HARLEMBudget / Operating Plan
2017-18
3rd Quarter - 1/1 - 3/31
Page 25 of 61
DEMOCRACY PREPARATORY CHARTER SCHOOL - HARLEMBudget / Operating Plan
2017-18
16,549,331 16,549,331 - 3,785,727 3,785,72716,419,452 16,419,452 - (3,406,943) (3,406,943)
129,878 129,878 - 378,785 378,785
Total Year VARIANCE
OriginalBudget
RevisedBudget Variance
OriginalBudget vs.PY Budget
RevisedBudget vs.PY Budget
DESCRIPTION OF ASSUMPTIONS
14,803,013 14,803,013 - 3,259,450 3,259,450
Please note that the prior year amounts are as of5/31/7. June amounts are not yet finalized and
entered.- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -
14,803,013 14,803,013 - 3,259,450 3,259,450
1,073,648 1,073,648 - 258,901 258,901
- - - - -- - - - -- - - - -- - - - -- - - - -
15,876,661 15,876,661 - 3,518,350 3,518,350
100,981 100,981 - 8,200 8,200309,956 309,956 - 30,996 30,996
3,372 3,372 - (3,205) (3,205)- - - - -
Total RevenueTotal ExpensesNet IncomeActual Student Enrollment
REVENUEREVENUES FROM STATE SOURCES 2017-18
Per Pupil Revenue Per Pupil Rate
NYC CHANCELLOR'S OFFICE 14,527
- -- -- -- -- -- -- -- -- -- -- -- -- -- -ALL OTHER School Districts: ( Weighted Avg ) -
TOTAL Per Pupil Revenue (Weighted AveragePer Pupil Funding) 14,527
Special Education RevenueGrants
StimulusDYCD (Department of Youth and Community Development)Other
NYC DoE Rental AssistanceOther
TOTAL REVENUE FROM STATE SOURCES
REVENUE FROM FEDERAL FUNDINGIDEA Special NeedsTitle ITitle Funding - OtherSchool Food Service (Free Lunch)
Page 26 of 61
- - - - -- - - - -- - - - -
414,309 414,309 - 35,991 35,991
- - - (25,600) (25,600)- - - - -
173,924 173,924 - 173,924 173,924- - - - -
3,447 3,447 - 2,072 2,072- - - - -
80,990 80,990 - 80,990 80,990- - - - -
258,361 258,361 - 231,386 231,386
16,549,331 16,549,331 - 3,785,727 3,785,727
Total RevenueTotal ExpensesNet IncomeActual Student Enrollment
GrantsCharter School Program (CSP) Planning & ImplementationOther
Other TOTAL REVENUE FROM FEDERAL SOURCES
LOCAL and OTHER REVENUEContributions and DonationsFundraisingErate ReimbursementEarnings on InvestmentsInterest IncomeFood Service (Income from meals)Text BookOTHER
TOTAL REVENUE FROM LOCAL and OTHER SOURCES
TOTAL REVENUE
DEMOCRACY PREPARATORY CHARTER SCHOOL - HARLEMBudget / Operating Plan
2017-18
16,549,331 16,549,331 - 3,785,727 3,785,72716,419,452 16,419,452 - (3,406,943) (3,406,943)
129,878 129,878 - 378,785 378,785
Total Year VARIANCE
OriginalBudget
RevisedBudget Variance
OriginalBudget vs.PY Budget
RevisedBudget vs.PY Budget
DESCRIPTION OF ASSUMPTIONS
Page 27 of 61
- - - - -563,935 563,935 - (3,734) (3,734)759,439 759,439 - (516,950) (516,950)
- - - - -299,999 299,999 - (126,849) (126,849)126,360 126,360 - 217,178 217,178
1,749,733 1,749,733 - (430,355) (430,355)
4,643,112 4,643,112 - (721,390) (721,390)896,927 896,927 - (153,172) (153,172)
- - - - -- - - - -
619,863 619,863 - (619,863) (619,863)- - - - -
381,182 381,182 - 224,368 224,368- - - - -
6,541,084 6,541,084 - (1,270,056) (1,270,056)
- - - - -48,972 48,972 - (6,219) (6,219)
- - - - -- - - - -
402,747 402,747 - 395,048 395,048451,719 451,719 - 388,829 388,829
8,742,536 8,742,536 - (1,311,582) (1,311,582)
701,030 701,030 - (125,564) (125,564)651,784 651,784 - (34,574) (34,574)
Total RevenueTotal ExpensesNet IncomeActual Student Enrollment
EXPENSES
ADMINISTRATIVE STAFF PERSONNEL COSTS Avg. No.of Positions
Executive Management -Instructional Management 6.00Deans, Directors & Coordinators 14.00CFO / Director of Finance -Operation / Business Manager 5.00Administrative Staff 3.00
TOTAL ADMINISTRATIVE STAFF 28.00
INSTRUCTIONAL PERSONNEL COSTSTeachers - Regular 72.00Teachers - SPED 14.00Substitute Teachers -Teaching Assistants -Specialty Teachers 9.00Aides -Therapists & Counselors 5.00Other -
TOTAL INSTRUCTIONAL 100.00
NON-INSTRUCTIONAL PERSONNEL COSTSNurse -Librarian 1.00Custodian -Security -Other -
TOTAL NON-INSTRUCTIONAL 1.00
SUBTOTAL PERSONNEL SERVICE COSTS 129.00
PAYROLL TAXES AND BENEFITSPayroll TaxesFringe / Employee Benefits
DEMOCRACY PREPARATORY CHARTER SCHOOL - HARLEMBudget / Operating Plan
2017-18
16,549,331 16,549,331 - 3,785,727 3,785,72716,419,452 16,419,452 - (3,406,943) (3,406,943)
129,878 129,878 - 378,785 378,785
Total Year VARIANCE
OriginalBudget
RevisedBudget Variance
OriginalBudget vs.PY Budget
RevisedBudget vs.PY Budget
DESCRIPTION OF ASSUMPTIONS
Page 28 of 61
283,199 283,199 - (102,478) (102,478)1,636,014 1,636,014 - (262,616) (262,616)
10,378,550 10,378,550 - (1,574,198) (1,574,198)
26,265 26,265 - (2,661) (2,661)- - - - -
2,010,609 2,010,609 - (430,017) (430,017)- - - - -- - - - -
32,519 32,519 - (11,890) (11,890)- - - - -- - - - -
15,759 15,759 - 57,186 57,1862,085,153 2,085,153 - (387,382) (387,382)
Total RevenueTotal ExpensesNet IncomeActual Student Enrollment
Retirement / PensionTOTAL PAYROLL TAXES AND BENEFITS
TOTAL PERSONNEL SERVICE COSTS 129.00
CONTRACTED SERVICESAccounting / Audit LegalManagement Company FeeNurse ServicesFood Service / School LunchPayroll ServicesSpecial Ed ServicesTitlement Services (i.e. Title I)Other Purchased / Professional / Consulting
TOTAL CONTRACTED SERVICES
DEMOCRACY PREPARATORY CHARTER SCHOOL - HARLEMBudget / Operating Plan
2017-18
16,549,331 16,549,331 - 3,785,727 3,785,72716,419,452 16,419,452 - (3,406,943) (3,406,943)
129,878 129,878 - 378,785 378,785
Total Year VARIANCE
OriginalBudget
RevisedBudget Variance
OriginalBudget vs.PY Budget
RevisedBudget vs.PY Budget
DESCRIPTION OF ASSUMPTIONS
Page 29 of 61
- - - - -175,735 175,735 - (43,534) (43,534)
- - - - -289,183 289,183 - (242,598) (242,598)164,721 164,721 - 4,507 4,507
74,898 74,898 - (11,197) (11,197)78,016 78,016 - 1,359 1,359
356,130 356,130 - (291,449) (291,449)22,718 22,718 - (1,791) (1,791)
332,300 332,300 - (158,284) (158,284)- - - - -
183,525 183,525 - (28,573) (28,573)114,554 114,554 - (86,620) (86,620)369,246 369,246 - (181,433) (181,433)
4,213 4,213 - 1,689 1,68932,672 32,672 - (15,292) (15,292)62,714 62,714 - (42,352) (42,352)
1,648 1,648 - (730) (730)- - - - -
107,647 107,647 - (47,626) (47,626)2,369,919 2,369,919 - (1,143,926) (1,143,926)
67,675 67,675 - (1,241) (1,241)176,300 176,300 - 27,331 27,331586,988 586,988 - (94,357) (94,357)
23,218 23,218 - (12,580) (12,580)- - - - -- - - 35,678 35,678
32,218 32,218 - (32,218) (32,218)886,398 886,398 - (77,386) (77,386)
385,542 385,542 - (55,590) (55,590)313,891 313,891 - (168,462) (168,462)
Total RevenueTotal ExpensesNet IncomeActual Student Enrollment
SCHOOL OPERATIONSBoard ExpensesClassroom / Teaching Supplies & MaterialsSpecial Ed Supplies & MaterialsTextbooks / WorkbooksSupplies & Materials otherEquipment / FurnitureTelephone TechnologyStudent Testing & AssessmentField TripsTransportation (student)Student Services - otherOffice ExpenseStaff DevelopmentStaff RecruitmentStudent Recruitment / MarketingSchool Meals / LunchTravel (Staff)FundraisingOther
TOTAL SCHOOL OPERATIONS
FACILITY OPERATION & MAINTENANCEInsuranceJanitorialBuilding and Land Rent / Lease / Facility Finance InterestRepairs & Maintenance Equipment / FurnitureSecurityUtilities
TOTAL FACILITY OPERATION & MAINTENANCE
DEPRECIATION & AMORTIZATIONRESERVES / CONTINGENCY
DEMOCRACY PREPARATORY CHARTER SCHOOL - HARLEMBudget / Operating Plan
2017-18
16,549,331 16,549,331 - 3,785,727 3,785,72716,419,452 16,419,452 - (3,406,943) (3,406,943)
129,878 129,878 - 378,785 378,785
Total Year VARIANCE
OriginalBudget
RevisedBudget Variance
OriginalBudget vs.PY Budget
RevisedBudget vs.PY Budget
DESCRIPTION OF ASSUMPTIONS
Page 30 of 61
16,419,452 16,419,452 - (3,406,943) (3,406,943)
129,878 129,878 - 378,785 378,785
Total RevenueTotal ExpensesNet IncomeActual Student Enrollment
TOTAL EXPENSES
NET INCOME
DEMOCRACY PREPARATORY CHARTER SCHOOL - HARLEMBudget / Operating Plan
2017-18
16,549,331 16,549,331 - 3,785,727 3,785,72716,419,452 16,419,452 - (3,406,943) (3,406,943)
129,878 129,878 - 378,785 378,785
Total Year VARIANCE
OriginalBudget
RevisedBudget Variance
OriginalBudget vs.PY Budget
RevisedBudget vs.PY Budget
DESCRIPTION OF ASSUMPTIONS
Page 31 of 61
Total RevenueTotal ExpensesNet IncomeActual Student Enrollment
ENROLLMENT - *School Districts Are Linked To Above Entries*Number of Districts:
NYC CHANCELLOR'S OFFICE 1,019.0- -- -- -- -- -- -- -- -- -- -- -- -- -- -ALL OTHER School Districts: ( Weighted Avg ) -
TOTAL ENROLLMENT
REVENUE PER PUPIL
EXPENSES PER PUPIL
DEMOCRACY PREPARATORY CHARTER SCHOOL - HARLEMBudget / Operating Plan
2017-18
16,549,331 16,549,331 - 3,785,727 3,785,72716,419,452 16,419,452 - (3,406,943) (3,406,943)
129,878 129,878 - 378,785 378,785
Total Year VARIANCE
OriginalBudget
RevisedBudget Variance
OriginalBudget vs.PY Budget
RevisedBudget vs.PY Budget
DESCRIPTION OF ASSUMPTIONS
Page 32 of 61
DEMOCRACY PREPARATORY CHARTER SCHOOL - HARLEMBALANCE SHEET
2017-18
Prior Year Q1 Q2 Q3 Q4
2016-17 As of 9/30 As of 12/31 As of 3/31 As of 6/30ASSETS
CURRENT ASSETSCash 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 LIABILITIESAccounts 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 ASSETSUnrestricted - - - - -Temporarily restricted - - - - -
TOTAL NET ASSETS - - - - -
TOTAL LIABILITIES AND NET ASSETS - - - - -
DO NOT ENTER BALANCE SHEET DATA ON THISTEMPLATE
Balance sheet data should forthe Ed Corp:Democracy Prep New York Charter Schools
should be entered on the template forBronx Preparatory Charter School.
Page 33 of 61
DEMOCRACY PREPARATORY CHARTER SCHOOL - HARLEMBudget / Operating Plan
2017-18Total Revenue - 4,137,333 - - 4,137,333 - -Total Expenses - 4,104,863 - - 4,104,863 - -Net Income - 32,470 - - 32,470 - -Actual Student Enrollment - 1,019 - - 1,019 - -
1st Quarter - 7/1 - 9/30 2nd Quarter - 10/1 - 12/31 3rd Quarter - 1/1 - 3/31*NOTE: Enrollment, Revenue and Expediture Data IN the 'Total and Variance
Analysis' Section is Based on LAST ACTUAL Quarter Completed
ActualCurrentBudget Variance Actual
CurrentBudget Variance Actual
REVENUEREVENUES FROM STATE SOURCES
Per Pupil Revenue CY Per Pupil RateNYC CHANCELLOR'S OFFICE 14,527 3,700,753 - 3,700,753 -- - - - - -- - - - - -- - - - - -- - - - - -- - - - - -- - - - - -- - - - - -- - - - - -- - - - - -- - - - - -- - - - - -- - - - - -- - - - - -- - - - - -ALL OTHER School Districts: ( Count = 0 ) - - - - -
TOTAL Per Pupil Revenue (Weighted Average Per Pupil Funding) 14,527 - 3,700,753 - - 3,700,753 - -Special Education Revenue 268,412 - 268,412 -Grants
Stimulus - - - -DYCD (Department of Youth and Community Development) - - - -Other - - - -
NYC DoE Rental Assistance - - - -Other - - - -
TOTAL REVENUE FROM STATE SOURCES - 3,969,165 - - 3,969,165 - -
REVENUE FROM FEDERAL FUNDINGIDEA Special Needs 25,245 - 25,245 -Title I 77,489 - 77,489 -Title Funding - Other 843 - 843 -School Food Service (Free Lunch) - - - -Grants
Charter School Program (CSP) Planning & Implementation - - - -Other - - - -
Page 34 of 61
Other - - - -TOTAL REVENUE FROM FEDERAL SOURCES - 103,577 - - 103,577 - -
LOCAL and OTHER REVENUEContributions and Donations - - - -Fundraising - - - -Erate Reimbursement 43,481 - 43,481 -Earnings on Investments - - - -Interest Income 862 - 862 -Food Service (Income from meals) - - - -Text Book 20,248 - 20,248 -OTHER - - - -
TOTAL REVENUE FROM LOCAL and OTHER SOURCES - 64,590 - - 64,590 - -
TOTAL REVENUE - 4,137,333 - - 4,137,333 - -
DEMOCRACY PREPARATORY CHARTER SCHOOL - HARLEMBudget / Operating Plan
2017-18Total Revenue - 4,137,333 - - 4,137,333 - -Total Expenses - 4,104,863 - - 4,104,863 - -Net Income - 32,470 - - 32,470 - -Actual Student Enrollment - 1,019 - - 1,019 - -
1st Quarter - 7/1 - 9/30 2nd Quarter - 10/1 - 12/31 3rd Quarter - 1/1 - 3/31*NOTE: Enrollment, Revenue and Expediture Data IN the 'Total and Variance
Analysis' Section is Based on LAST ACTUAL Quarter Completed
ActualCurrentBudget Variance Actual
CurrentBudget Variance Actual
Page 35 of 61
EXPENSES Quarter 0ADMINISTRATIVE STAFF PERSONNEL COSTS No. of Positions
Executive Management - - - - -Instructional Management - 140,984 - 140,984 -Deans, Directors & Coordinators - 189,860 - 189,860 -CFO / Director of Finance - - - - -Operation / Business Manager - 75,000 - 75,000 -Administrative Staff - 31,590 - 31,590 -
TOTAL ADMINISTRATIVE STAFF - - 437,433 - - 437,433 - -
INSTRUCTIONAL PERSONNEL COSTSTeachers - Regular - 1,160,778 - 1,160,778 -Teachers - SPED - 224,232 - 224,232 -Substitute Teachers - - - - -Teaching Assistants - - - - -Specialty Teachers - 154,966 - 154,966 -Aides - - - - -Therapists & Counselors - 95,295 - 95,295 -Other - - - - -
TOTAL INSTRUCTIONAL - - 1,635,271 - - 1,635,271 - -
NON-INSTRUCTIONAL PERSONNEL COSTSNurse - - - - -Librarian - 12,243 - 12,243 -Custodian - - - - -Security - - - - -Other - 100,687 - 100,687 -
TOTAL NON-INSTRUCTIONAL - - 112,930 - - 112,930 - -
SUBTOTAL PERSONNEL SERVICE COSTS - - 2,185,634 - - 2,185,634 - -
PAYROLL TAXES AND BENEFITSPayroll Taxes 175,258 - 175,258 -Fringe / Employee Benefits 162,946 - 162,946 -Retirement / Pension 70,800 - 70,800 -
TOTAL PAYROLL TAXES AND BENEFITS - 409,004 - - 409,004 - -
TOTAL PERSONNEL SERVICE COSTS - - 2,594,638 - - 2,594,638 - -
DEMOCRACY PREPARATORY CHARTER SCHOOL - HARLEMBudget / Operating Plan
2017-18Total Revenue - 4,137,333 - - 4,137,333 - -Total Expenses - 4,104,863 - - 4,104,863 - -Net Income - 32,470 - - 32,470 - -Actual Student Enrollment - 1,019 - - 1,019 - -
1st Quarter - 7/1 - 9/30 2nd Quarter - 10/1 - 12/31 3rd Quarter - 1/1 - 3/31*NOTE: Enrollment, Revenue and Expediture Data IN the 'Total and Variance
Analysis' Section is Based on LAST ACTUAL Quarter Completed
ActualCurrentBudget Variance Actual
CurrentBudget Variance Actual
Page 36 of 61
CONTRACTED SERVICESAccounting / Audit 6,566 - 6,566 -Legal - - - -Management Company Fee 502,652 - 502,652 -Nurse Services - - - -Food Service / School Lunch - - - -Payroll Services 8,130 - 8,130 -Special Ed Services - - - -Titlement Services (i.e. Title I) - - - -Other Purchased / Professional / Consulting 3,940 - 3,940 -
TOTAL CONTRACTED SERVICES - 521,288 - - 521,288 - -
DEMOCRACY PREPARATORY CHARTER SCHOOL - HARLEMBudget / Operating Plan
2017-18Total Revenue - 4,137,333 - - 4,137,333 - -Total Expenses - 4,104,863 - - 4,104,863 - -Net Income - 32,470 - - 32,470 - -Actual Student Enrollment - 1,019 - - 1,019 - -
1st Quarter - 7/1 - 9/30 2nd Quarter - 10/1 - 12/31 3rd Quarter - 1/1 - 3/31*NOTE: Enrollment, Revenue and Expediture Data IN the 'Total and Variance
Analysis' Section is Based on LAST ACTUAL Quarter Completed
ActualCurrentBudget Variance Actual
CurrentBudget Variance Actual
Page 37 of 61
SCHOOL OPERATIONSBoard Expenses - - - -Classroom / Teaching Supplies & Materials 43,934 - 43,934 -Special Ed Supplies & Materials - - - -Textbooks / Workbooks 72,296 - 72,296 -Supplies & Materials other 41,180 - 41,180 -Equipment / Furniture 18,724 - 18,724 -Telephone 19,504 - 19,504 -Technology 89,032 - 89,032 -Student Testing & Assessment 5,680 - 5,680 -Field Trips 83,075 - 83,075 -Transportation (student) - - - -Student Services - other 45,881 - 45,881 -Office Expense 28,639 - 28,639 -Staff Development 92,311 - 92,311 -Staff Recruitment 1,053 - 1,053 -Student Recruitment / Marketing 8,168 - 8,168 -School Meals / Lunch 15,678 - 15,678 -Travel (Staff) 412 - 412 -Fundraising - - - -Other 26,912 - 26,912 -
TOTAL SCHOOL OPERATIONS - 592,480 - - 592,480 - -
FACILITY OPERATION & MAINTENANCEInsurance 16,919 - 16,919 -Janitorial 44,075 - 44,075 -Building and Land Rent / Lease / Facility Finance Interest 146,747 - 146,747 -Repairs & Maintenance 5,805 - 5,805 -Equipment / Furniture - - - -Security - - - -Utilities 8,055 - 8,055 -
TOTAL FACILITY OPERATION & MAINTENANCE - 221,600 - - 221,600 - -
DEPRECIATION & AMORTIZATION 96,385 - 96,385 -RESERVES / CONTINGENCY 78,473 - 78,473 -
TOTAL EXPENSES - 4,104,863 - - 4,104,863 - -
DEMOCRACY PREPARATORY CHARTER SCHOOL - HARLEMBudget / Operating Plan
2017-18Total Revenue - 4,137,333 - - 4,137,333 - -Total Expenses - 4,104,863 - - 4,104,863 - -Net Income - 32,470 - - 32,470 - -Actual Student Enrollment - 1,019 - - 1,019 - -
1st Quarter - 7/1 - 9/30 2nd Quarter - 10/1 - 12/31 3rd Quarter - 1/1 - 3/31*NOTE: Enrollment, Revenue and Expediture Data IN the 'Total and Variance
Analysis' Section is Based on LAST ACTUAL Quarter Completed
ActualCurrentBudget Variance Actual
CurrentBudget Variance Actual
Page 38 of 61
NET INCOME - 32,470 - - 32,470 - -
DEMOCRACY PREPARATORY CHARTER SCHOOL - HARLEMBudget / Operating Plan
2017-18Total Revenue - 4,137,333 - - 4,137,333 - -Total Expenses - 4,104,863 - - 4,104,863 - -Net Income - 32,470 - - 32,470 - -Actual Student Enrollment - 1,019 - - 1,019 - -
1st Quarter - 7/1 - 9/30 2nd Quarter - 10/1 - 12/31 3rd Quarter - 1/1 - 3/31*NOTE: Enrollment, Revenue and Expediture Data IN the 'Total and Variance
Analysis' Section is Based on LAST ACTUAL Quarter Completed
ActualCurrentBudget Variance Actual
CurrentBudget Variance Actual
Page 39 of 61
ENROLLMENT - *School Districts Are Linked To Above Entries*NYC CHANCELLOR'S OFFICE - 1,019 - - 1,019 - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -ALL OTHER School Districts: ( Count = 0 ) - - - - - - -
TOTAL ENROLLMENT - 1,019 - - 1,019 - -
REVENUE PER PUPIL - 4,060 - - 4,060 - -
EXPENSES PER PUPIL - 4,028 - - 4,028 - -
DEMOCRACY PREPARATORY CHARTER SCHOOL - HARLEMBudget / Operating Plan
2017-18Total Revenue - 4,137,333 - - 4,137,333 - -Total Expenses - 4,104,863 - - 4,104,863 - -Net Income - 32,470 - - 32,470 - -Actual Student Enrollment - 1,019 - - 1,019 - -
1st Quarter - 7/1 - 9/30 2nd Quarter - 10/1 - 12/31 3rd Quarter - 1/1 - 3/31*NOTE: Enrollment, Revenue and Expediture Data IN the 'Total and Variance
Analysis' Section is Based on LAST ACTUAL Quarter Completed
ActualCurrentBudget Variance Actual
CurrentBudget Variance Actual
Budget / Operating Plan2017-18
3rd Quarter - 1/1 - 3/31
Page 40 of 61
4,137,333 - - 4,137,333 -4,104,863 - - 4,104,863 -
32,470 - - 32,470 -1,019 - - 1,019 -
4th Quarter - 4/1 - 6/30
CurrentBudget Variance Actual
CurrentBudget Variance
3,700,753 - 3,700,753 -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -- - - -
3,700,753 - - 3,700,753 -268,412 - 268,412 -
- - - -- - - -- - - -- - - -- - - -
3,969,165 - - 3,969,165 -
25,245 - 25,245 -77,489 - 77,489 -
843 - 843 -- - - -
- - - -- - - -
DEMOCRACY PREPARATORY CHARTER SCHOOL - HARLEMBudget / Operating Plan
2017-18
3rd Quarter - 1/1 - 3/31
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
REVENUEREVENUES FROM STATE SOURCES
Per Pupil Revenue CY Per Pupil RateNYC CHANCELLOR'S OFFICE 14,527- -- -- -- -- -- -- -- -- -- -- -- -- -- -ALL OTHER School Districts: ( Count = 0 ) -
TOTAL Per Pupil Revenue (Weighted Average Per Pupil Funding) 14,527Special Education RevenueGrants
StimulusDYCD (Department of Youth and Community Development)Other
NYC DoE Rental AssistanceOther
TOTAL REVENUE FROM STATE SOURCES
REVENUE FROM FEDERAL FUNDINGIDEA Special NeedsTitle ITitle Funding - OtherSchool Food Service (Free Lunch)Grants
Charter School Program (CSP) Planning & ImplementationOther
Page 41 of 61
- - - -103,577 - - 103,577 -
- - - -- - - -
43,481 - 43,481 -- - - -
862 - 862 -- - - -
20,248 - 20,248 -- - - -
64,590 - - 64,590 -
4,137,333 - - 4,137,333 -
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
Other TOTAL REVENUE FROM FEDERAL SOURCES
LOCAL and OTHER REVENUEContributions and DonationsFundraisingErate ReimbursementEarnings on InvestmentsInterest IncomeFood Service (Income from meals)Text BookOTHER
TOTAL REVENUE FROM LOCAL and OTHER SOURCES
TOTAL REVENUE
4,137,333 - - 4,137,333 -4,104,863 - - 4,104,863 -
32,470 - - 32,470 -1,019 - - 1,019 -
4th Quarter - 4/1 - 6/30
CurrentBudget Variance Actual
CurrentBudget Variance
DEMOCRACY PREPARATORY CHARTER SCHOOL - HARLEMBudget / Operating Plan
2017-18
3rd Quarter - 1/1 - 3/31
Page 42 of 61
- - - -140,984 - 140,984 -189,860 - 189,860 -
- - - -75,000 - 75,000 -31,590 - 31,590 -
437,433 - - 437,433 -
1,160,778 - 1,160,778 -224,232 - 224,232 -
- - - -- - - -
154,966 - 154,966 -- - - -
95,295 - 95,295 -- - - -
1,635,271 - - 1,635,271 -
- - - -12,243 - 12,243 -
- - - -- - - -
100,687 - 100,687 -112,930 - - 112,930 -
2,185,634 - - 2,185,634 -
175,258 - 175,258 -162,946 - 162,946 -
70,800 - 70,800 -409,004 - - 409,004 -
2,594,638 - - 2,594,638 -
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
EXPENSES Quarter 0ADMINISTRATIVE 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 -
INSTRUCTIONAL PERSONNEL COSTSTeachers - Regular -Teachers - SPED -Substitute Teachers -Teaching Assistants -Specialty Teachers -Aides -Therapists & Counselors -Other -
TOTAL INSTRUCTIONAL -
NON-INSTRUCTIONAL PERSONNEL COSTSNurse -Librarian -Custodian -Security -Other -
TOTAL NON-INSTRUCTIONAL -
SUBTOTAL PERSONNEL SERVICE COSTS -
PAYROLL TAXES AND BENEFITSPayroll TaxesFringe / Employee BenefitsRetirement / Pension
TOTAL PAYROLL TAXES AND BENEFITS
TOTAL PERSONNEL SERVICE COSTS -
4,137,333 - - 4,137,333 -4,104,863 - - 4,104,863 -
32,470 - - 32,470 -1,019 - - 1,019 -
4th Quarter - 4/1 - 6/30
CurrentBudget Variance Actual
CurrentBudget Variance
DEMOCRACY PREPARATORY CHARTER SCHOOL - HARLEMBudget / Operating Plan
2017-18
3rd Quarter - 1/1 - 3/31
Page 43 of 61
6,566 - 6,566 -- - - -
502,652 - 502,652 -- - - -- - - -
8,130 - 8,130 -- - - -- - - -
3,940 - 3,940 -521,288 - - 521,288 -
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
CONTRACTED SERVICESAccounting / Audit LegalManagement Company FeeNurse ServicesFood Service / School LunchPayroll ServicesSpecial Ed ServicesTitlement Services (i.e. Title I)Other Purchased / Professional / Consulting
TOTAL CONTRACTED SERVICES
4,137,333 - - 4,137,333 -4,104,863 - - 4,104,863 -
32,470 - - 32,470 -1,019 - - 1,019 -
4th Quarter - 4/1 - 6/30
CurrentBudget Variance Actual
CurrentBudget Variance
DEMOCRACY PREPARATORY CHARTER SCHOOL - HARLEMBudget / Operating Plan
2017-18
3rd Quarter - 1/1 - 3/31
DEMOCRACY PREPARATORY CHARTER SCHOOL - HARLEMBudget / Operating Plan
2017-18
Page 44 of 61
- - - -43,934 - 43,934 -
- - - -72,296 - 72,296 -41,180 - 41,180 -18,724 - 18,724 -19,504 - 19,504 -89,032 - 89,032 -
5,680 - 5,680 -83,075 - 83,075 -
- - - -45,881 - 45,881 -28,639 - 28,639 -92,311 - 92,311 -
1,053 - 1,053 -8,168 - 8,168 -
15,678 - 15,678 -412 - 412 -
- - - -26,912 - 26,912 -
592,480 - - 592,480 -
16,919 - 16,919 -44,075 - 44,075 -
146,747 - 146,747 -5,805 - 5,805 -
- - - -- - - -
8,055 - 8,055 -221,600 - - 221,600 -
96,385 - 96,385 -78,473 - 78,473 -
4,104,863 - - 4,104,863 -
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
SCHOOL OPERATIONSBoard ExpensesClassroom / Teaching Supplies & MaterialsSpecial Ed Supplies & MaterialsTextbooks / WorkbooksSupplies & Materials otherEquipment / FurnitureTelephone TechnologyStudent Testing & AssessmentField TripsTransportation (student)Student Services - otherOffice ExpenseStaff DevelopmentStaff RecruitmentStudent Recruitment / MarketingSchool Meals / LunchTravel (Staff)FundraisingOther
TOTAL SCHOOL OPERATIONS
FACILITY OPERATION & MAINTENANCEInsuranceJanitorialBuilding and Land Rent / Lease / Facility Finance InterestRepairs & Maintenance Equipment / FurnitureSecurityUtilities
TOTAL FACILITY OPERATION & MAINTENANCE
DEPRECIATION & AMORTIZATIONRESERVES / CONTINGENCY
TOTAL EXPENSES
4,137,333 - - 4,137,333 -4,104,863 - - 4,104,863 -
32,470 - - 32,470 -1,019 - - 1,019 -
4th Quarter - 4/1 - 6/30
CurrentBudget Variance Actual
CurrentBudget Variance
DEMOCRACY PREPARATORY CHARTER SCHOOL - HARLEMBudget / Operating Plan
2017-18
3rd Quarter - 1/1 - 3/31
Page 45 of 61
32,470 - - 32,470 -
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
NET INCOME
4,137,333 - - 4,137,333 -4,104,863 - - 4,104,863 -
32,470 - - 32,470 -1,019 - - 1,019 -
4th Quarter - 4/1 - 6/30
CurrentBudget Variance Actual
CurrentBudget Variance
DEMOCRACY PREPARATORY CHARTER SCHOOL - HARLEMBudget / Operating Plan
2017-18
3rd Quarter - 1/1 - 3/31
DEMOCRACY PREPARATORY CHARTER SCHOOL - HARLEMBudget / Operating Plan
2017-18
3rd Quarter - 1/1 - 3/31
Page 46 of 61
1,019 - - 1,019 -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -
1,019 - - 1,019 -
4,060 - - 4,060 -
4,028 - - 4,028 -
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
4,137,333 - - 4,137,333 -4,104,863 - - 4,104,863 -
32,470 - - 32,470 -1,019 - - 1,019 -
4th Quarter - 4/1 - 6/30
CurrentBudget Variance Actual
CurrentBudget Variance
Budget / Operating Plan2017-18
3rd Quarter - 1/1 - 3/31
DEMOCRACY PREPARATORY CHARTER SCHOOL - HARLEMBudget / Operating Plan
2017-18
3rd Quarter - 1/1 - 3/31
Page 47 of 61
DEMOCRACY PREPARATORY CHARTER SCHOOL - HARLEMBudget / Operating Plan
2017-18- - - 16,549,331 (16,549,331) - - 16,549,331- - - 16,419,452 16,419,452 - - 16,419,452- - - 129,878 (129,878) - - 129,878- - - - -
TOTALS AND VARIANCE ANALYSIS
Actual
CurrentBudget(CurrentQuarter)
Actualvs.
CurrentBudget
CurrentBudget - TY
Actualvs.
CurrentBudget TY
OriginalBudget(CurrentQuarter)
Actualvs.
OriginalBudget
OriginalBudget - TY
- - - 14,803,013 (14,803,013) - - 14,803,013
- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - 14,803,013 (14,803,013
)- - 14,803,013
- - - 1,073,648 (1,073,648) - - 1,073,648
- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - - - - - -- - - 15,876,661 (15,876,661
)- - 15,876,661
- - - 100,981 (100,981) - - 100,981- - - 309,956 (309,956) - - 309,956- - - 3,372 (3,372) - - 3,372- - - - - - - -
- - - - - - - -- - - - - - - -
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
REVENUEREVENUES FROM STATE SOURCES
Per Pupil Revenue CY Per Pupil RateNYC CHANCELLOR'S OFFICE 14,527- -- -- -- -- -- -- -- -- -- -- -- -- -- -ALL OTHER School Districts: ( Count = 0 ) -
TOTAL Per Pupil Revenue (Weighted Average Per Pupil Funding) 14,527Special Education RevenueGrants
StimulusDYCD (Department of Youth and Community Development)Other
NYC DoE Rental AssistanceOther
TOTAL REVENUE FROM STATE SOURCES
REVENUE FROM FEDERAL FUNDINGIDEA Special NeedsTitle ITitle Funding - OtherSchool Food Service (Free Lunch)Grants
Charter School Program (CSP) Planning & ImplementationOther
Page 48 of 61
- - - - - - - -- - - 414,309 (414,309) - - 414,309
- - - - - - - -- - - - - - - -- - - 173,924 (173,924) - - 173,924- - - - - - - -- - - 3,447 (3,447) - - 3,447- - - - - - - -- - - 80,990 (80,990) - - 80,990- - - - - - - -- - - 258,361 (258,361) - - 258,361
- - - 16,549,331 (16,549,331) - - 16,549,331
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
Other TOTAL REVENUE FROM FEDERAL SOURCES
LOCAL and OTHER REVENUEContributions and DonationsFundraisingErate ReimbursementEarnings on InvestmentsInterest IncomeFood Service (Income from meals)Text BookOTHER
TOTAL REVENUE FROM LOCAL and OTHER SOURCES
TOTAL REVENUE
DEMOCRACY PREPARATORY CHARTER SCHOOL - HARLEMBudget / Operating Plan
2017-18- - - 16,549,331 (16,549,331) - - 16,549,331- - - 16,419,452 16,419,452 - - 16,419,452- - - 129,878 (129,878) - - 129,878- - - - -
TOTALS AND VARIANCE ANALYSIS
Actual
CurrentBudget(CurrentQuarter)
Actualvs.
CurrentBudget
CurrentBudget - TY
Actualvs.
CurrentBudget TY
OriginalBudget(CurrentQuarter)
Actualvs.
OriginalBudget
OriginalBudget - TY
Page 49 of 61
- - - - - - - -- - - 563,935 563,935 - - 563,935- - - 759,439 759,439 - - 759,439- - - - - - - -- - - 299,999 299,999 - - 299,999- - - 126,360 126,360 - - 126,360- - - 1,749,733 1,749,733 - - 1,749,733
- - - 4,643,112 4,643,112 - - 4,643,112- - - 896,927 896,927 - - 896,927- - - - - - - -- - - - - - - -- - - 619,863 619,863 - - 619,863- - - - - - - -- - - 381,182 381,182 - - 381,182- - - - - - - -- - - 6,541,084 6,541,084 - - 6,541,084
- - - - - - - -- - - 48,972 48,972 - - 48,972- - - - - - - -- - - - - - - -- - - 402,747 402,747 - - 402,747- - - 451,719 451,719 - - 451,719
- - - 8,742,536 8,742,536 - - 8,742,536
- - - 701,030 701,030 - - 701,030- - - 651,784 651,784 - - 651,784- - - 283,199 283,199 - - 283,199- - - 1,636,014 1,636,014 - - 1,636,014
- - - 10,378,550 10,378,550 - - 10,378,550
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
EXPENSES Quarter 0ADMINISTRATIVE 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 -
INSTRUCTIONAL PERSONNEL COSTSTeachers - Regular -Teachers - SPED -Substitute Teachers -Teaching Assistants -Specialty Teachers -Aides -Therapists & Counselors -Other -
TOTAL INSTRUCTIONAL -
NON-INSTRUCTIONAL PERSONNEL COSTSNurse -Librarian -Custodian -Security -Other -
TOTAL NON-INSTRUCTIONAL -
SUBTOTAL PERSONNEL SERVICE COSTS -
PAYROLL TAXES AND BENEFITSPayroll TaxesFringe / Employee BenefitsRetirement / Pension
TOTAL PAYROLL TAXES AND BENEFITS
TOTAL PERSONNEL SERVICE COSTS -
DEMOCRACY PREPARATORY CHARTER SCHOOL - HARLEMBudget / Operating Plan
2017-18- - - 16,549,331 (16,549,331) - - 16,549,331- - - 16,419,452 16,419,452 - - 16,419,452- - - 129,878 (129,878) - - 129,878- - - - -
TOTALS AND VARIANCE ANALYSIS
Actual
CurrentBudget(CurrentQuarter)
Actualvs.
CurrentBudget
CurrentBudget - TY
Actualvs.
CurrentBudget TY
OriginalBudget(CurrentQuarter)
Actualvs.
OriginalBudget
OriginalBudget - TY
Page 50 of 61
- - - 26,265 26,265 - - 26,265- - - - - - - -- - - 2,010,609 2,010,609 - - 2,010,609- - - - - - - -- - - - - - - -- - - 32,519 32,519 - - 32,519- - - - - - - -- - - - - - - -- - - 15,759 15,759 - - 15,759- - - 2,085,153 2,085,153 - - 2,085,153
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
CONTRACTED SERVICESAccounting / Audit LegalManagement Company FeeNurse ServicesFood Service / School LunchPayroll ServicesSpecial Ed ServicesTitlement Services (i.e. Title I)Other Purchased / Professional / Consulting
TOTAL CONTRACTED SERVICES
DEMOCRACY PREPARATORY CHARTER SCHOOL - HARLEMBudget / Operating Plan
2017-18- - - 16,549,331 (16,549,331) - - 16,549,331- - - 16,419,452 16,419,452 - - 16,419,452- - - 129,878 (129,878) - - 129,878- - - - -
TOTALS AND VARIANCE ANALYSIS
Actual
CurrentBudget(CurrentQuarter)
Actualvs.
CurrentBudget
CurrentBudget - TY
Actualvs.
CurrentBudget TY
OriginalBudget(CurrentQuarter)
Actualvs.
OriginalBudget
OriginalBudget - TY
Page 51 of 61
- - - - - - - -- - - 175,735 175,735 - - 175,735- - - - - - - -- - - 289,183 289,183 - - 289,183- - - 164,721 164,721 - - 164,721- - - 74,898 74,898 - - 74,898- - - 78,016 78,016 - - 78,016- - - 356,130 356,130 - - 356,130- - - 22,718 22,718 - - 22,718- - - 332,300 332,300 - - 332,300- - - - - - - -- - - 183,525 183,525 - - 183,525- - - 114,554 114,554 - - 114,554- - - 369,246 369,246 - - 369,246- - - 4,213 4,213 - - 4,213- - - 32,672 32,672 - - 32,672- - - 62,714 62,714 - - 62,714- - - 1,648 1,648 - - 1,648- - - - - - - -- - - 107,647 107,647 - - 107,647- - - 2,369,919 2,369,919 - - 2,369,919
- - - 67,675 67,675 - - 67,675- - - 176,300 176,300 - - 176,300- - - 586,988 586,988 - - 586,988- - - 23,218 23,218 - - 23,218- - - - - - - -- - - - - - - -- - - 32,218 32,218 - - 32,218- - - 886,398 886,398 - - 886,398
- - - 385,542 385,542 - - 385,542- - - 313,891 313,891 - - 313,891
- - - 16,419,452 16,419,452 - - 16,419,452
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
SCHOOL OPERATIONSBoard ExpensesClassroom / Teaching Supplies & MaterialsSpecial Ed Supplies & MaterialsTextbooks / WorkbooksSupplies & Materials otherEquipment / FurnitureTelephone TechnologyStudent Testing & AssessmentField TripsTransportation (student)Student Services - otherOffice ExpenseStaff DevelopmentStaff RecruitmentStudent Recruitment / MarketingSchool Meals / LunchTravel (Staff)FundraisingOther
TOTAL SCHOOL OPERATIONS
FACILITY OPERATION & MAINTENANCEInsuranceJanitorialBuilding and Land Rent / Lease / Facility Finance InterestRepairs & Maintenance Equipment / FurnitureSecurityUtilities
TOTAL FACILITY OPERATION & MAINTENANCE
DEPRECIATION & AMORTIZATIONRESERVES / CONTINGENCY
TOTAL EXPENSES
DEMOCRACY PREPARATORY CHARTER SCHOOL - HARLEMBudget / Operating Plan
2017-18- - - 16,549,331 (16,549,331) - - 16,549,331- - - 16,419,452 16,419,452 - - 16,419,452- - - 129,878 (129,878) - - 129,878- - - - -
TOTALS AND VARIANCE ANALYSIS
Actual
CurrentBudget(CurrentQuarter)
Actualvs.
CurrentBudget
CurrentBudget - TY
Actualvs.
CurrentBudget TY
OriginalBudget(CurrentQuarter)
Actualvs.
OriginalBudget
OriginalBudget - TY
Page 52 of 61
- - - 129,878 (129,878) - - 129,878
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
NET INCOME
DEMOCRACY PREPARATORY CHARTER SCHOOL - HARLEMBudget / Operating Plan
2017-18- - - 16,549,331 (16,549,331) - - 16,549,331- - - 16,419,452 16,419,452 - - 16,419,452- - - 129,878 (129,878) - - 129,878- - - - -
TOTALS AND VARIANCE ANALYSIS
Actual
CurrentBudget(CurrentQuarter)
Actualvs.
CurrentBudget
CurrentBudget - TY
Actualvs.
CurrentBudget TY
OriginalBudget(CurrentQuarter)
Actualvs.
OriginalBudget
OriginalBudget - TY
Page 53 of 61
* Enrollment Data Based on Last Actual Quarter Completed- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -- - - - -
- - - - -
- - - - -
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
DEMOCRACY PREPARATORY CHARTER SCHOOL - HARLEMBudget / Operating Plan
2017-18- - - 16,549,331 (16,549,331) - - 16,549,331- - - 16,419,452 16,419,452 - - 16,419,452- - - 129,878 (129,878) - - 129,878- - - - -
TOTALS AND VARIANCE ANALYSIS
Actual
CurrentBudget(CurrentQuarter)
Actualvs.
CurrentBudget
CurrentBudget - TY
Actualvs.
CurrentBudget TY
OriginalBudget(CurrentQuarter)
Actualvs.
OriginalBudget
OriginalBudget - TY
Budget / Operating Plan2017-18
TOTALS AND VARIANCE ANALYSIS
Page 54 of 61
(16,549,331) - -16,419,452 - -
(129,878) - --
Actualvs.
OriginalBudget TY
PY Actual (PY TY/ No. of
COMPLETEDActual CYQuarters
Actual CYvs.
Actual PY
(14,803,013) - -
- - -- - -- - -- - -- - -- - -- - -- - -- - -- - -- - -- - -- - -- - -- - -
(14,803,013)
- -(1,073,648) - -
- - -- - -- - -- - -- - -
(15,876,661)
- -
(100,981) - -(309,956) - -
(3,372) - -- - -
- - -- - -
DEMOCRACY PREPARATORY CHARTER SCHOOL - HARLEMBudget / Operating Plan
2017-18
TOTALS AND VARIANCE ANALYSIS
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
REVENUEREVENUES FROM STATE SOURCES
Per Pupil Revenue CY Per Pupil RateNYC CHANCELLOR'S OFFICE 14,527- -- -- -- -- -- -- -- -- -- -- -- -- -- -ALL OTHER School Districts: ( Count = 0 ) -
TOTAL Per Pupil Revenue (Weighted Average Per Pupil Funding) 14,527Special Education RevenueGrants
StimulusDYCD (Department of Youth and Community Development)Other
NYC DoE Rental AssistanceOther
TOTAL REVENUE FROM STATE SOURCES
REVENUE FROM FEDERAL FUNDINGIDEA Special NeedsTitle ITitle Funding - OtherSchool Food Service (Free Lunch)Grants
Charter School Program (CSP) Planning & ImplementationOther
Page 55 of 61
- - -(414,309) - -
- - -- - -
(173,924) - -- - -
(3,447) - -- - -
(80,990) - -- - -
(258,361) - -
(16,549,331) - -
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
Other TOTAL REVENUE FROM FEDERAL SOURCES
LOCAL and OTHER REVENUEContributions and DonationsFundraisingErate ReimbursementEarnings on InvestmentsInterest IncomeFood Service (Income from meals)Text BookOTHER
TOTAL REVENUE FROM LOCAL and OTHER SOURCES
TOTAL REVENUE
(16,549,331) - -16,419,452 - -
(129,878) - --
Actualvs.
OriginalBudget TY
PY Actual (PY TY/ No. of
COMPLETEDActual CYQuarters
Actual CYvs.
Actual PY
DEMOCRACY PREPARATORY CHARTER SCHOOL - HARLEMBudget / Operating Plan
2017-18
TOTALS AND VARIANCE ANALYSIS
Page 56 of 61
- - -563,935 - -759,439 - -
- - -299,999 - -126,360 - -
1,749,733 - -
4,643,112 - -896,927 - -
- - -- - -
619,863 - -- - -
381,182 - -- - -
6,541,084 - -
- - -48,972 - -
- - -- - -
402,747 - -451,719 - -
8,742,536 - -
701,030 - -651,784 - -283,199 - -
1,636,014 - -
10,378,550 - -
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
EXPENSES Quarter 0ADMINISTRATIVE 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 -
INSTRUCTIONAL PERSONNEL COSTSTeachers - Regular -Teachers - SPED -Substitute Teachers -Teaching Assistants -Specialty Teachers -Aides -Therapists & Counselors -Other -
TOTAL INSTRUCTIONAL -
NON-INSTRUCTIONAL PERSONNEL COSTSNurse -Librarian -Custodian -Security -Other -
TOTAL NON-INSTRUCTIONAL -
SUBTOTAL PERSONNEL SERVICE COSTS -
PAYROLL TAXES AND BENEFITSPayroll TaxesFringe / Employee BenefitsRetirement / Pension
TOTAL PAYROLL TAXES AND BENEFITS
TOTAL PERSONNEL SERVICE COSTS -
(16,549,331) - -16,419,452 - -
(129,878) - --
Actualvs.
OriginalBudget TY
PY Actual (PY TY/ No. of
COMPLETEDActual CYQuarters
Actual CYvs.
Actual PY
DEMOCRACY PREPARATORY CHARTER SCHOOL - HARLEMBudget / Operating Plan
2017-18
TOTALS AND VARIANCE ANALYSIS
Page 57 of 61
26,265 - -- - -
2,010,609 - -- - -- - -
32,519 - -- - -- - -
15,759 - -2,085,153 - -
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
CONTRACTED SERVICESAccounting / Audit LegalManagement Company FeeNurse ServicesFood Service / School LunchPayroll ServicesSpecial Ed ServicesTitlement Services (i.e. Title I)Other Purchased / Professional / Consulting
TOTAL CONTRACTED SERVICES
(16,549,331) - -16,419,452 - -
(129,878) - --
Actualvs.
OriginalBudget TY
PY Actual (PY TY/ No. of
COMPLETEDActual CYQuarters
Actual CYvs.
Actual PY
DEMOCRACY PREPARATORY CHARTER SCHOOL - HARLEMBudget / Operating Plan
2017-18
TOTALS AND VARIANCE ANALYSIS
DEMOCRACY PREPARATORY CHARTER SCHOOL - HARLEMBudget / Operating Plan
2017-18
Page 58 of 61
- - -175,735 - -
- - -289,183 - -164,721 - -
74,898 - -78,016 - -
356,130 - -22,718 - -
332,300 - -- - -
183,525 - -114,554 - -369,246 - -
4,213 - -32,672 - -62,714 - -
1,648 - -- - -
107,647 - -2,369,919 - -
67,675 - -176,300 - -586,988 - -
23,218 - -- - -- - -
32,218 - -886,398 - -
385,542 - -313,891 - -
16,419,452 - -
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
SCHOOL OPERATIONSBoard ExpensesClassroom / Teaching Supplies & MaterialsSpecial Ed Supplies & MaterialsTextbooks / WorkbooksSupplies & Materials otherEquipment / FurnitureTelephone TechnologyStudent Testing & AssessmentField TripsTransportation (student)Student Services - otherOffice ExpenseStaff DevelopmentStaff RecruitmentStudent Recruitment / MarketingSchool Meals / LunchTravel (Staff)FundraisingOther
TOTAL SCHOOL OPERATIONS
FACILITY OPERATION & MAINTENANCEInsuranceJanitorialBuilding and Land Rent / Lease / Facility Finance InterestRepairs & Maintenance Equipment / FurnitureSecurityUtilities
TOTAL FACILITY OPERATION & MAINTENANCE
DEPRECIATION & AMORTIZATIONRESERVES / CONTINGENCY
TOTAL EXPENSES
(16,549,331) - -16,419,452 - -
(129,878) - --
Actualvs.
OriginalBudget TY
PY Actual (PY TY/ No. of
COMPLETEDActual CYQuarters
Actual CYvs.
Actual PY
DEMOCRACY PREPARATORY CHARTER SCHOOL - HARLEMBudget / Operating Plan
2017-18
TOTALS AND VARIANCE ANALYSIS
Page 59 of 61
(129,878) - -
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
NET INCOME
(16,549,331) - -16,419,452 - -
(129,878) - --
Actualvs.
OriginalBudget TY
PY Actual (PY TY/ No. of
COMPLETEDActual CYQuarters
Actual CYvs.
Actual PY
DEMOCRACY PREPARATORY CHARTER SCHOOL - HARLEMBudget / Operating Plan
2017-18
TOTALS AND VARIANCE ANALYSIS
DEMOCRACY PREPARATORY CHARTER SCHOOL - HARLEMBudget / Operating Plan
2017-18
TOTALS AND VARIANCE ANALYSIS
Page 60 of 61
- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -
- -
- -
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
(16,549,331) - -16,419,452 - -
(129,878) - --
Actualvs.
OriginalBudget TY
PY Actual (PY TY/ No. of
COMPLETEDActual CYQuarters
Actual CYvs.
Actual PY
Budget / Operating Plan2017-18
TOTALS AND VARIANCE ANALYSIS
DEMOCRACY PREPARATORY CHARTER SCHOOL - HARLEMBudget / Operating Plan
2017-18
TOTALS AND VARIANCE ANALYSIS
---
Page 61 of 61
Annual Report Requirementfor SUNY Authorized Charter Schools
DEMOCRACY PREPARATORY CHARTER SCHOOL - HARLEM2017-18
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
1/3
Entry9BOTTableCreated:07/10/2017•Lastupdated:08/01/2017
(tabacrossorusescrollbaratbottomoftable)
1.CurrentBoardMemberInformation
TrusteeName
EmailAddress
PositionontheBoard
CommitteeAffiliations
VotingMemberPerBy-Laws?(Y/N)
AreaofExpertise,and/orAdditionalRoleatSchool(parent,staffmember,etc.)
NumberofTermsServedandLengthofEach(Includeelectiondateandtermexpiration)
NumberofBoardMtgsAttendedduring2016-17?
1 RobertNorth
Chair/BoardPresident
Governance;Academic
Yeshealth,youthprograms
4terms;2010-2012;2012-2014;2014-2016;2016-2017
7
2StephenGordon
Trustee/Member
FamilyandCommunity;Development
Yesfinance,realestate
4terms;2010-2012;2012-2014;2014-2016;2016-2017
6
3 DerrickBryant
Trustee/Member
Finance Yes financ
e
2terms:2013-2015,2015-
5orless
2/3
2017
4 KentAnker
Trustee/Member
Finance,Academic
Yeslegal,education
2terms:2013-2015,2015-2017
7
5SeanWindsor
Treasurer
Finance Yes financ
e
2terms:2013-2015,2015-2017
7
6BrittanyMullings
Trustee/Member
Yeshumanresources
1term:2016-2018
7
7 KatieDuffy
Trustee/Member
Yeseducationmanagement
4terms;2010-2012;2012-2014;2014-2016;2016-2017
5orless
8
9
10
11
12
13
14
15
16
17
18
19
3/3
2.TotalNumberofMembersonJune30,2016
8
3.TotalNumberofMembersJoiningtheBoard2016-17SchoolYear
0
4.TotalNumberofMembersDepartingtheBoardduringthe2016-17SchoolYear
1
5.NumberofVotingMembers2016-17,assetbytheby-laws,resolutionorminutes
7
6.NumberofBoardMeetingsConductedinthe2016-17SchoolYear
7
7.NumberofBoardMeetingsScheduledforthe2017-18SchoolYear
10
20
Thankyou.
1/1
Entry10-BoardMeetingMinutesLastupdated:07/21/2017
A.ProvideaURLlinktotheMonthlyBoardMeetingMinuteswhicharepostedontheSchool'swebpage.
http://democracyprep.org/assets/uploads/downloads/DPH_Minutes_16-17.pdf
InstructionsforsubmittingminutesoftheBOTmonthlymeetingsRegents,NYCDOE,andBuffaloBOEauthorizedschoolsmusteitherprovidealinktoacompletesetofminutesthatarepostedonthecharterschoolwebsite,oruploadacompletesetofboardmeetingminutesfromJuly2016--June2017.
OR
B.UploadAllMonthlyBoardMeetingMinutes
Combineintoone.PDFfile
(Noresponse)
1/3
Entry11EnrollmentandRetentionofSpecialPopulationsCreated:07/10/2017•Lastupdated:08/01/2017
InstructionsforReportingEnrollmentandRetentionStrategiesDescribetheeffortsthecharterschoolhasmadein2016-2017towardmeetingtargetstoattractandretainenrollmentofstudentswithdisabilities,Englishlanguagelearners,andstudentswhoareeconomicallydisadvantaged.Inaddition,describetheschool’splansformeetingormakingprogresstowardmeetingitsenrollmentandretentiontargetsin2017-2018.
Recruitment/AttractionEffortsTowardMeetingTargets
DescribeEffortsTowardMeetingRecruitmentTargets2016-17)
DescribePlansTowardMeetingRecruitmentTargets2017-18)
EconomicallyDisadvantaged
DemocracyPrepHarlemisopentoanychildwhoiseligibleunderthelawsoftheStateofNewYorkforadmissiontoapublicschool,andtheschoolensurescompliancewithallapplicableanti-discriminationlawsgoverningpublicschools,includingTitleVIoftheCivilRightsActand§2854(2)oftheNewYorkEducationLaw,governingadmissiontoacharterschool.DPHusesvariousoutreacheffortstoattractandretainstudentswhoareatriskofacademicfailureandwillcontinuetoadoptandimplementnewmeasuresdesignedtosustainitscomparativelylargeproportionofsuchstudentsin2016-17andbeyond.Specifically,wecontactguidancecounselorsinelementary,middleandhighschoolsinCommunitySchoolDistrict5inordertoidentifyhigh-needsstudentswhocouldnaturallyfeedintoDemocracyPrepHarlemCharterSchool.BecausearelianceondatapervadesallaspectsofDemocracyPrep’snoexcusesculture,wealsodependonanalyticaltoolstoinformrecruitmentdecisions.Withsupportfromnetworkresources,ourschoolisinformedonneighborhooddemographictrends,applicationtoacceptanceconversionrates,andpreviousyear’sretentionrates.Thisequipscanvasserswithmoretargetedwalk-listsandrecruitmentstrategies.
Movingforward,DemocracyPrepHarlemCharterSchoolwillcontinuetoadvertiseopenregistrationinJanuaryeachyear.Interestedfamilieswillmeetwithstaffandreviewtheexpectationsoftheschool.Canvassingstaffwillvisit,withpermission,localelementaryschools,after-schoolprograms,andyouthcenters,organizenumerousopenhouses,attendschoolenrollmentfairs,canvassneighborhoodsdoor-to-doortofurtherreachinterestedfamilies,mailapplicationstoeveryeligiblefamilyinHarlem,andpostflyersandnoticesinlocalnewspapers,supermarketsandcommunitycenters.
2/3
EnglishLanguageLearners
DPHcontactsELLinstructors,andguidancecounselorsintheelementary,middleandhighschoolsinCommunitySchoolDistrict5inordertoidentifyhigh-needsstudentswhocouldnaturallyfeedintoDemocracyPrepHarlemCharterSchool.TheschooldirectlymailsapplicationstoallstudentsinUpperManhattanandtheBronxandcanvasseseachhousingdevelopmentinUpperManhattaninordertodropoffenrollmentapplicationsateachdoorirrespectiveofwhetheraschool-agedstudentresidesinthatapartment.NativeSpanishspeakers,andinsomecasesFrenchspeakers,accompanycanvassingeffortstoensurethatSpanishandFrancophonefamiliesarenotprecludedfromapplying.MostprintedmaterialalsoincludesaSpanishversion.
DPHwillprovidetranslationservices,ifnecessary,forallpromotionalmaterials(e.g.billboards,publictransportationadvertisements,andcanvassingfliers)andanyperson-to-personinteractionrequiringanEnglishtranslation.TheschoolwillcontinuetodirectlymailapplicationstoallstudentsinUpperManhattanandtheBronxandcanvasseachhousingdevelopmentinUpperManhattaninordertodropoffenrollmentapplicationsateachdoor,particularlyinareaswherealanguageotherthanEnglishisprimarilyspoken.
StudentswithDisabilities
DPHcontactsspecialeducationinstructorsandguidancecounselorsinelementary,middleandhighschoolsinCommunitySchoolDistrict5inordertoidentifyhigh-needsstudentswhocouldnaturallyfeedintoDemocracyPrepHarlemCharterSchool.DPHdoesnotcollectSPEDorELLdataduringtheapplicationphase.Instead,authenticcommunityengagementworksintandemwithdatametricstoformthecruxofDPH’senrollmentefforts.ThroughprogrammingsuchasDPHeartsHarlemandsummerfamilyicecreamsocials,ourschoolisabletoestablishafootprintinthecommunityweserveanddevelopmeaningfulrelationshipswithfamiliesbyprovidingopportunitiesforthemtomeetprincipalsandstaffmembersinpersontodiscussDPH'sspecialeducationservices.
DPHstronglyencouragesadiversecommunityofstudentsandfamiliesanddoesnotdiscriminateagainstorlimittheadmissionofanystudentonanyunlawfulbasisincludingonthebasisofdisabilityorintellectualability.DPHwillcontinuetocontactspecialeducationinstructorsandguidancecounselorsinelementary,middleandhighschoolsinCommunitySchoolDistrict5inordertoidentifyhigh-needsstudentswhocouldnaturallyfeedintoDemocracyPrepHarlemCharterSchool.DPHwasfoundedwiththeintentofrecruitingandservinganequalorhigherproportionofstudentswithdisabilitiesthanthesurroundingdistrictandwillmakeaspecificefforttorecruitintothelotteryapplicantpoolapproximately20%ofstudentswhohavedisabilities.
RetentionEffortsTowardMeetingTargets
DescribeEffortsTowardMeetingRetentionTargets2016-17)
DescribePlansTowardMeetingRetentionTargets2017-18)
Econom
LearningsupportforDPHscholarscomesthroughmultiplemeans,including:clear,engaging,high-qualitylessonsintheclassroomwithlowstudent-to-teacherratios;increasedlearningtimerelativetoschoolsinthesurroundingdistrict;pull-outandpush-ininstructionbyDPH'sAcademicCollaborationTeam(ACT)membersandrelatedservices
DPH'sinstructionalmodelwillcontinuetoincorporatesupportsforallstudentsstrugglingacademically.Allstudentsfallingsubstantiallybelowgradelevelinreadingandmath—regardlessofclassification—willreceiveincreasedattentionthroughsmall-groupinstruction,individualtutoring,and
3/3
icallyDisadvantaged
suchascounseling,speech,andoccupationalandphysicaltherapyforstudentwhorequireit;andmandatoryafter-schoolandSaturdayprogramtutoringforstudentswhorequireadditionalindividualandsmall-groupattention,asdeterminedbyassessmentdataregardlessofSpecialEducationorEnglishLanguageLearnerclassification.
otherintensiveacademicsupportsdesignedtoacceleratetheiracademicgrowth.DPHalsowillprovideappropriateaccommodationstoallstudentsprogressingthroughtheinitialevaluationprocesspriortoconfirmationthatthestudentisdisabledandeligibleforspecialeducationandrelatedservices.
EnglishLanguageLearners
Duringtheschoolyear,theAcademicCollaborationTeam(orACTTeam),teachers,andleadershipactivelyreviewtheprogressofELLstudentstoensurescholarsaresupportedtomeettheirgoals.Teachersmeetwithscholars’familiesatthemid-andend-pointsofeachtrimestertomonitortheprogresstowardstheirlanguagedevelopmentgoalsalongsidetheoverarchingpromotionalcriteria.Atthemiddleschoollevel,thiscriteriaincludesreadinglevel,mathproficiency,numberofclassespassed,andattendancerates;atthehighschool,thiscriteriaincludesmajorcoursesbeingpassed,cumulativeGPA,SATscores,andattendancerates.
Armedwithanawarenessofstudents’individualizedlearningplans,theACTteam,teachers,andleadershipwillworkwithscholarsandfamiliestoensuretheyareawareofboththeirindividualdevelopmentandprogresstowardspromotion.TheLAB-RtestwillbeusedtoidentifystudentswhoareentitledtoourStructuredEnglishImmersionprogramforEnglishLanguageLearners.
StudentswithDisabilities
Duringtheschoolyear,theAcademicCollaborationTeam(orACTTeam),teachers,andleadershipactivelyreviewtheprogressofIEPstudentstoensurescholarsaresupportedtomeettheirgoals.OutsideofIEPevaluations,teachersmeetwithscholars’familiesatthemid-andend-pointsofeachtrimestertomonitortheprogresstowardstheirIEPgoalsalongsidetheoverarchingpromotionalcriteria.Atthemiddleschoollevel,thiscriteriaincludesreadinglevel,mathproficiency,numberofclassespassed,andattendancerates;atthehighschool,thiscriteriaincludesmajorcoursesbeingpassed,cumulativeGPA,SATscores,andattendancerates.
Armedwithanawarenessofstudents’individualizedlearningplans,theACTteam,teachers,andleadershipwillworkwithscholarsandfamiliestoensuretheyareawareofboththeirindividualdevelopmentandprogresstowardspromotion.Theupfrontandtransparentcommunicationwillallowforaricheracademicdialoguearoundgrowthtobettersupporttheretentionofourhighestneedstudents.
1/1
Entry12ClassroomTeacherandAdministratorAttritionCreated:07/10/2017•Lastupdated:08/01/2017
Reportchangesinteacherandadministratorstaffing.
InstructionsforcompletingtheClassroomTeacherandAdministratorAttritionTablesCharterschoolsmustcompletethetwotablesnamed2016-2017ClassroomTeacherandAdministratorAttritiontoreportchangesinteacherandadministratorstaffingin2016-2017.Pleaseprovidethefulltimeequivalent(FTE)ofstaffonJune30,2016;theFTEforanydepartedstafffromJuly1,2016throughJune30,2017;theFTEforaddedstafffromJuly1,2016throughJune30,2017;andtheFTEofstaffaddedinnewlycreatedpositionsfromJuly1,2016throughJune30,2017usingthetwotablesprovided.
ClassroomTeacherAttritionTable
FTEClassroomTeachersonJune30,2016
FTEClassroomTeachersDeparted7/1/16–6/30/17
FTEClassroomTeachersFillingVacantPositions7/1/16–6/30/17
FTEClassroomTeachersAddedinNewPositions7/1/16-6/30/17
FTEofClassroomTeachersonJune30,2017
73 46 41 18 86
AdministratorPositionAttritionTable
FTEAdministrativePositionsonJune30,2016
FTEAdministratorsDeparted7/1/16–6/30/17
FTEAdministratorsFillingVacantPositions7/1/16–6/30/17
FTEAdministratorsAddedinNewPositions7/1/16-6/30/17
FTEAdministrativePositionsonJune30,2017
6 3 0 0 3
Thankyou
1/1
Entry13UncertifiedTeachersCreated:07/28/2017•Lastupdated:08/01/2017
FTECountofAllTeachers(CertifiedandUncertified)asofJune30,2017
85
FTECountofAllCertifiedTeachersasofJune30,2017
42
InstructionsforReportingPercentofUncertifiedTeachersThetablebelowisreflectiveoftheinformationcollectedthroughtheonlineportalforcompliancewithNewYorkStateEducationLaw2854(3)(a-1)forteachingstaffqualifications.Entertherelevantfulltimeequivalent(FTE)countofteachersineachcolumn.Forexample,aschoolwith20fulltimeteachersand5halftimeteacherswouldhaveanFTEcountof22.5.Ifmorethanonecolumnappliestoaparticularteacher,pleaseselectonecolumnfortheFTEcount.Pleasedonotincludeparaprofessionals,suchasteacherassistants.
FTEcountofuncertifiedteachersonJune30,2017,andeachuncertifiedteachershouldbecountedonlyonce.
1.TotalFTEcountofuncertifiedteachers(6-30-17) 43
2.FTEcountofuncertifiedteacherswithatleastthreeyearsofelementary,middleorsecondaryclassroomteachingexperience(6-30-17)
18
3.FTEcountofuncertifiedteacherswhoaretenuredortenuretrackcollegefaculty(6-30-17) 0
4.FTEcountofuncertifiedteacherswithtwoyearsofTeachforAmericaexperience(6-30-17) 0
5.FTEcountofuncertifiedteacherswithexceptionalbusiness,professional,artistic,athletic,ormilitaryexperience(6-30-17)
0
6.FTEcountofuncertifiedteacherswhodonotfitintoanyofthepriorfourcategories(6-30-17) 25
Thankyou.
��������������������������� � ��
��� ��������������������� �������������������������������������������
�������������������� ����������������������������
� � �!������������
� � ��� ����������������
����� �����������������"���� �������������!���������������������
�� ������� ������
���������������#������� ����
�� �$������� �����% ���� � �$�� ���&��� �'�$�� ���� �&��� ��$� ���$�'�$���$�(���� �% ���� ���&�����'�)�*�+�,�-�+�.���� � �/���(�0�1����0���( ���� �&��� �
��� �$����������������
����� �������������������������!� ��
�2�������������0����������������������������������
���������������������������������������� ��������
��������������������������� � ��
��� ��������������������� �������������������������������������������
�������������������3�����4�������� ���$��� ���-� ��������������
����� �������������������������!� ��
� � �!������������
� � ��� ����������������
����� �����������������"���� �������������!���������������������
�� ������� ����
���������������#������� ��
��� �$����������������� ��
�� �$������� �����% ���� � �$�� ���&��� �'�$�� ���� �&��� ��$� ���� �0�����'�$���� ���&�����'�)�*�+�,�-�+�.���� � �/���(�0�1����0���( ���� �&��� �
�2�������������0����������������������������������
��������������������������������������
��������������������������� � ��
��� ��������������������� �������������������������������������������
����������������������������� �5��� ������� ��
�� �$������� �����% ���� � �$�� ���&��� �'�$�� ���� �&��� ��$� ���&�0�/�&���� ���&�����'�)�*�+�,�-�+�.���� � �/���(�0�1����0���( ���� �&��� �
����� �������������������������!� ��
� � �!������������
� � ��� ����������������
����� �����������������"���� �������������!���������������������
��������� �!� ������������ ������
��������� �!� ������������ ������
��� ������������������� �!� ������������ ������
�2�������������0����������������������������������
�� ������� ������
���������������#������� ����
��� �$����������������� ��
��������������������������������������
1
NY REGIONAL CALENDAR
2017-2018 ACADEMIC YEARThe calendar below highlights certain events that are relevant to all DPPS schools located in NY. These dates are subject to change.
For the most up-to-date details about the events here, see the NY Regional Calendar located on Google Calendar.
2017 2018 JULY AUGUST SEPTEMBEREvent Date Event Date S M T W T F S S M T W T F S S M T W T F S
Independence Day 7/4 Full Staff PD Day: NY 1/2 1 1 2 3 4 5 1 2
Leader PD 7/5 - 7/7 Scholars Return 1/3 2 3 4 5 6 7 8 6 7 8 9 10 11 12 3 4 5 6 7 8 9
Operations PD 7/10 - 7/14 MS Network PD 1/5 - 1/6 9 10 11 12 13 14 15 13 14 15 16 17 18 19 10 11 12 13 14 15 16
NY Summer Academy 7/5 - 7/28 Civics Coordinator PD 1/11 16 17 18 19 20 21 22 20 21 22 23 24 25 26 17 18 19 20 21 22 23
Summer PD 8/7 - 9/1 Arts PD, Lincoln Center 1/12 23 24 25 26 27 28 29 27 28 29 30 31 24 25 26 27 28 29 30
HS Network PD 8/16 MLK Day- No School 1/15 30 31
MS Network PD 8/17 International Trip PD 1/19
Arts PD, Lincoln Center 8/17 Winter MAP Window 1/22 - 2/2
Civic Coordinator Training 8/22 Network Town Hall 2/9 OCTOBER NOVEMBER DECEMBERLabor Day- No School 9/4 February Break 2/16 - 2/23 S M T W T F S S M T W T F S S M T W T F S
First Day of School 9/5 Civics Coordinator PD 3/1 1 2 3 4 5 6 7 1 2 3 4 1 2
Fall MAP Window 9/18 - 9/29 Staff PD Day (No Scholars) 3/16 8 9 10 11 12 13 14 5 6 7 8 9 10 11 3 4 5 6 7 8 9
MS Network PD 9/29 T3 Begins 3/19 15 16 17 18 19 20 21 12 13 14 15 16 17 18 10 11 12 13 14 15 16
Doctor Day 10/6 T2 Gradebooks Locked 3/20 22 23 24 25 26 27 28 19 20 21 22 23 24 25 17 18 19 20 21 22 23
Columbus Day- No School 10/9 MS Network PD & Arts PD 3/23 29 30 31 26 27 28 29 30 24 25 26 27 28 29 30
Civics Coordinator PD 10/13 PT Conferences 3/26 - 3/29 31
Arts PD, Lincoln Center 10/13 Spring Recess 4/2 - 4/6
DP-YOU! 10/20 - 10/21 NYS ELA Exams 4/10 - 4/13 JANUARY FEBRUARY MARCHHalloween- 1pm Dismissal 10/31 Arts PD, Lincoln Center 4/20 S M T W T F S S M T W T F S S M T W T F S
MS Network PD 11/3 NYS Math Exams 5/3 - 5/8 1 2 3 4 5 6 1 2 3 1 2 3
Election Day 11/7 NYSESLAT Window 5/14 - 5/18 7 8 9 10 11 12 13 4 5 6 7 8 9 10 4 5 6 7 8 9 10
Veteran's Day- No School 11/10 Week of Service 5/14 - 5/18 14 15 16 17 18 19 20 11 12 13 14 15 16 17 11 12 13 14 15 16 17
Thanksgiving Break 11/22 - 11/24 NYS Science Exams 5/23, 6/4 21 22 23 24 25 26 27 18 19 20 21 22 23 24 18 19 20 21 22 23 24
Staff PD Day (No Scholars) 12/8 Memorial Day- No School 5/28 28 29 30 31 25 26 27 28 25 26 27 28 29 30 31
T2 Begins 12/11 Spring MAP Window 5/29 - 6/8
T1 Gradebooks Locked 12/12 Regents Scoring Day 6/22
MS Network PD 12/15 T3 Gradebooks Locked 6/22
Arts PD, Lincoln Center 12/15 HS Graduation Day 6/25 APRIL MAY JUNEPT Conferences 12/18 - 12/21 Last Day of School 6/26 S M T W T F S S M T W T F S S M T W T F S
Winter Break: NY 12/22 - 12/29 Last Day for All NY Staff 6/27 1 2 3 4 5 6 7 1 2 3 4 5 1 2
8 9 10 11 12 13 14 6 7 8 9 10 11 12 3 4 5 6 7 8 9
Professional Development 15 16 17 18 19 20 21 13 14 15 16 17 18 19 10 11 12 13 14 15 16
Civic Events 22 23 24 25 26 27 28 20 21 22 23 24 25 26 17 18 19 20 21 22 23
Days Off 29 30 27 28 29 30 31 24 25 26 27 28 29 30
Trimester Markers