Organizational Chart FLACS I, II, III First Year - Newyorkcharters.org

More documents

Recommendations

Info

Family Life Academy <strong>Chart</strong>er School 3PROJECTED BUDGET / OPERATING PLAN FOR YEAR ONEJuly 1, 2014 to June 30, 2015DESCRIPTION OF ASSUMPTIONSTotal Revenue 1,859,700 62,340 6,000 - 75,000 2,003,040Total Expenses 1,089,650 60,000 58,800 - 789,000 1,997,450Net Income 770,050 2,340 (52,800) - (714,000) 5,590Actual Student Enrollment 100 - 100Total Paid Student Enrollment 100 - 100PROGRAM SERVICESSUPPORT SERVICESREGULAREDUCATIONSPECIALEDUCATION OTHER FUNDRAISINGMANAGEMENT &GENERALTOTALEXPENSESADMINISTRATIVE STAFF PERSONNEL COSTS No. of PositionsExecutive Management 0 0 0 - principalInstructional Management 2.00 0 0 0 0 200,000 200,000 it coach / asst princDeans, Directors & Coordinators 0.00 0 0 0 0 -CFO / Director of Finance 0.00 0 0 0 -Operation / Business Manager 1.00 0 21,000 21,000 day to day finance worker including payroll and hrAdministrative Staff 3.00 0 0 0 84,000 84,000 day to day adminTOTAL ADMINISTRATIVE STAFF 6.00 - - - - 305,000 305,000INSTRUCTIONAL PERSONNEL COSTSTeachers - Regular 4.00 200,000 0 0 0 0 200,000 1 teacher per class for 4 classes @50K per teacherTeachers - SPED 1.00 50,000 0 0 0 50,000 1 x 50KSubstitute Teachers 0.00 0 0 0 0 -Teaching Assistants 4.00 104,000 0 0 0 0 104,000 1 ta per class for 4 classes @25K per taSpecialty Teachers 2.00 50,000 0 49,000 0 0 99,000 phys ed 50k and ell 50kAides 1.00 25,000 0 0 0 0 25,000 school aide $30KTherapists & Counselors 0.00 0 0 0 0 -Other 0.00 10,000 0 0 0 10,000TOTAL INSTRUCTIONAL 12.00 389,000 50,000 49,000 - - 488,000NON-INSTRUCTIONAL PERSONNEL COSTSNurse - - - - - -Librarian - - - - - -Custodian 2.00 55,000 - - - - 55,000 1 custodianSecurity 1.00 24,000 - - - - 24,000 1 security guardOther 1.50 49,000 - - - - 49,000TOTAL NON-INSTRUCTIONAL 4.50 128,000 - - - - 128,000SUBTOTAL PERSONNEL SERVICE COSTS 22.50 517,000 50,000 49,000 - 305,000 921,000PAYROLL TAXES AND BENEFITSPayroll Taxes - - - - - -Fringe / Employee Benefits 103,400 10,000 9,800 0 61,000 184,200 at 20% per including fica sui and benefitsRetirement / Pension 0 0 0 0 - match up to 3% on salaries estimate 25% of personnel participateTOTAL PAYROLL TAXES AND BENEFITS 103,400 10,000 9,800 - 61,000 184,200TOTAL PERSONNEL SERVICE COSTS 22.50 620,400 60,000 58,800 - 366,000 1,105,200CONTRACTED SERVICESAccounting / Audit 0 0 0 -Legal 0 0 0 0 0 -Management Company Fee 0 0 0 0 0 -Nurse Services 0 0 0 0 0 -Food Service / School Lunch 0 0 0 0 -Payroll Services 0 0 0 0 -Special Ed Services 0 0 0 0 -Titlement Services (i.e. Title I) 0 0 0 0 -Other Purchased / Professional / Consulting 40,000 0 0 0 0 40,000 consultantsTOTAL CONTRACTED SERVICES 40,000 - - - - 40,000SCHOOL OPERATIONSBoard Expenses 0 0 0 0 0 -Classroom / Teaching Supplies & Materials 35,000 0 0 0 0 35,000 Classroom / Teaching Supplies & MaterialsSpecial Ed Supplies & Materials 0 0 0 - Special Ed Supplies & MaterialsTextbooks / Workbooks 90,000 0 0 0 0 90,000 400 per studentSupplies & Materials other 0 0 0 0 -Equipment / Furniture 70,000 0 0 0 0 70,000 Desks and chairs for 100 students @ $210, desks for classroom teachersTelephone 0 0 0 5,000 5,000 500 per month 90 % erate reimbTechnology 75,000 0 0 0 75,000 erate reimb at 80% as some costs are not reimbursable wiring smartboardsStudent Testing & Assessment 8,500 0 0 0 0 8,500Field Trips 3,500 0 0 0 0 3,500 various tripsTransportation (student) 0 0 0 0 -Student Services - other 0 0 0 0 -Office Expense 21,000 0 0 0 0 21,000 postage copy paperStaff Development 10,000 0 0 0 0 10,000 conferencesStaff Recruitment 0 0 0 0 - advertisingStudent Recruitment / Marketing 0 0 0 0 - advertisingSchool Meals / Lunch 79,000 0 0 0 0 79,000Travel (Staff) 750 0 0 0 0 750 meetingsFundraising 0 0 0 0 - fundraisingOther 2,000 0 0 2,000 repay half of Start Right Loan 60,000 plus other items such as memberships to nyscsaTOTAL SCHOOL OPERATIONS 394,750 - - - 5,000 399,750FACILITY OPERATION & MAINTENANCEInsurance 18,000 0 0 0 0 18,000 all required insurance including property and D&O etcJanitorial 5,000 0 0 0 0 5,000Building and Land Rent / Lease 0 0 0 348,000 348,000 annual leaseRepairs & Maintenance 6,500 0 0 0 6,500 variousEquipment / Furniture 0 0 0 - lease copier machine 400 month (4800)Security 5,000 0 0 0 0 5,000 install security camerasUtilities 0 0 0 0 45,000 45,000TOTAL FACILITY OPERATION & MAINTENANCE 34,500 - - - 393,000 427,500DEPRECIATION & AMORTIZATION - - - - - -DISSOLUTION ESCROW & RESERVES / CONTIGENCY - - - - 25,000 25,000TOTAL EXPENSES 1,089,650 60,000 58,800 - 789,000 1,997,450NET INCOME 770,050 2,340 (52,800) - (714,000) 5,590
Family Life Academy <strong>Chart</strong>er School 3PROJECTED BUDGET / OPERATING PLAN FOR YEAR ONEJuly 1, 2014 to June 30, 2015DESCRIPTION OF ASSUMPTIONSTotal Revenue 1,859,700 62,340 6,000 - 75,000 2,003,040Total Expenses 1,089,650 60,000 58,800 - 789,000 1,997,450Net Income 770,050 2,340 (52,800) - (714,000) 5,590Actual Student Enrollment 100 - 100Total Paid Student Enrollment 100 - 100PROGRAM SERVICESSUPPORT SERVICESREGULAREDUCATIONSPECIALEDUCATION OTHER FUNDRAISINGMANAGEMENT &GENERALTOTALENROLLMENT - *School Districts Are Linked To Above Entries*School District 1 (Enter Name) - - - -School District 2 (Enter Name) - - - -School District 3 (Enter Name) - - - -School District 4 (Enter Name) - - - -School District 5 (Enter Name) - - - -School District 6 (Enter Name) - - - -School District 7 (Enter Name) 100 - - 100 100School District 8 (Enter Name) - - -School District 9 (Enter Name) - - -School District 10 (Enter Name) - - - -School District 11 (Enter Name) - - - -School District 12 (Enter Name) - - - -School District 13 (Enter Name) - - - -School District 14 (Enter Name) - - - -School District 15 (Enter Name) - - - -School District - ALL OTHER - - - -TOTAL ENROLLMENT 100 - - 100REVENUE PER PUPIL 18,597 - - 20,030EXPENSES PER PUPIL 10,897 - - 19,975
Page 2:
1. Proposed Charter School NameFami
Page 5 and 6:
Page 4 of 4The FLACS schools are co
Page 7 and 8:
(b)Programmatic ImpactOperationalYe
Page 9 and 10:
o A forty-minute tutoring session f
Page 11 and 12:
MathTypeAbsoluteAbsoluteComparative
Page 13 and 14:
(b)Community OutreachThe applicants
Page 15 and 16:
Rev. Raymond Rivera, founder of FLA
Page 17 and 18:
Response 03(c) - 4Dissemination gra
Page 19 and 20:
School enrollment for FLACS - IIIGr
Page 21 and 22:
Response 05 - Curriculum and Instru
Page 23 and 24:
Figure 1 shows the school calendar,
Page 25 and 26:
) School SchedulesThe school day wi
Page 27 and 28:
9:00 Meeting Meeting Meeting Meetin
Page 29 and 30:
Response 7 - Specific PopulationsFL
Page 31 and 32:
Response 9 - Culture and Discipline
Page 33 and 34:
Response 9(c) - Special Education P
Page 35 and 36:
Response 10 - Organizational ChartA
Page 37 and 38:
Organizational ChartFLACS I, II, II
Page 39 and 40:
Response 11 - Personnel(a) Staffing
Page 41 and 42:
Response 11(d) - Personnel Policies
Page 44 and 45:
Response 13 - Governance(a)Educatio
Page 46 and 47:
established. The accountability com
Page 48 and 49:
d. Where FLACS has engaged a not-fo
Page 50 and 51:
. Keep a record of all receipts and
Page 52 and 53:
and well-defined set of transaction
Page 54 and 55:
Article XIVParliamentary AuthorityS
Page 56 and 57:
Response 13(g) - Board Member Infor
Page 58 and 59:
or others, including;• known oppo
Page 60 and 61:
Response 15 - Student Demand, Recru
Page 132 and 133:
Response 15(d) - Admissions PolicyF
Page 134 and 135:
Space requirements for administrati
Page 136 and 137:
CO-LOCATION BUDGETAll Family Life A
Page 138 and 139: (b) Facility Related Conflicts of I
Page 140 and 141: Response 17 - Food ServicesFLACS-II
Page 142 and 143: Response 19 -TransportationFLACS-II
Page 144 and 145: Response 21 - Programmatic AuditTo
Page 146 and 147: We will purchase supplies, text and
Page 148 and 149: (iii) to place Family Life Academy
Page 150 and 151: Charter Funding By NYS School Distr
Page 178 and 179: NewContact Name:Contact Title:Conta
Page 180 and 181: Family Life Academy Charter School
Page 186 and 187: Total RevenueTotal ExpensesNet Inco
Page 200 and 201: Response 23 - Action PlanAcademic P
Page 202 and 203: Organizational ViabilityProjectedSt
Page 204 and 205: Organizational ViabilityProjectedSt
Page 206 and 207: Response 24(a) - Supplemental Narra
show all

Organizational Chart FLACS I, II, III First Year - Newyorkcharters.org

You also want an ePaper? Increase the reach of your titles

Delete template?

Save as template?