School Budget for A School Without Walls: Hybrid Pathway
Fiscal Year 2025 Budget
Data Source: Galaxy Tables of Organization as of 10/30/2024
Main School
Leadership
Assignment | Positions | Budget |
---|---|---|
HEAD OF SCHOOL | 1.00 | $ 198,564 |
AP - ORGANIZATION | 1.00 | $ 150,349 |
Leadership Total | 2.00 | $ 348,913 |
Coordinator/Supervisor/Dean
Assignment | Positions | Budget |
---|---|---|
PARENT COORDINATOR | 1.00 | $ 49,645 |
High School Departments
Subject | Type of Class/Service | Positions | Budget |
---|---|---|---|
ESL | PUSH IN/PULL OUT | 1.00 | $ 100,216 |
FL - SPANISH | SUBJECT SPECIFIC | 1.00 | $ 100,216 |
MATH | SUBJECT SPECIFIC | 3.00 | $ 318,710 |
PHYSICAL EDUCATION | SUBJECT SPECIFIC | 1.00 | $ 100,216 |
SCIENCE - CHEMISTRY | SUBJECT SPECIFIC | 1.00 | $ 100,216 |
SOCIAL STUDIES | SUBJECT SPECIFIC | 4.00 | $ 418,921 |
SPECIAL EDUCATION | SUBJECT SPECIFIC | 2.00 | $ 206,749 |
High School Departments Total | Total | 13.00 | $ 1,345,244 |
Guidance/Social Workers
Title | Positions | Budget |
---|---|---|
Guidance Counselor | 1.00 | $ 85,008 |
Paraprofessionals
Assignment | Positions | Budget |
---|---|---|
504 | 1.00 | $ 39,121 |
Per Diem
Assignment | Budget |
---|---|
Absence Coverage | $ 80,153 |
IEP-CRISIS MANAGEMENT(CIT) | $ 49,113 |
Per Diem Total | $ 129,266 |
Per Session - After/Before School
Organizational Category | Budget |
---|---|
AFTER/BEFORE SCHOOL STUDENT PROGRAMS | $ 26,674 |
Per Session - Professional Development
Organizational Category | Budget |
---|---|
PROFESSIONAL DEVELOPMENT | $ 15,378 |
OTPS
Title | Budget |
---|---|
Curriculum & Staff Development Contracts | $ 29,856 |
Data Processing Repair - Contractual | $ 2,016 |
Educational Consultants | $ 92,912 |
Educational Software | $ 19,750 |
Furniture Object 300 | $ 7,702 |
Library Books | $ 1,354 |
Non-Contractual Services | $ 16,571 |
Professional Services Other | $ 6,246 |
Supplies - General | $ 73,795 |
Telephone and Other Communications | $ 4,560 |
Textbooks | $ 6,145 |
Transportation of Pupils - Contractual | $ 29,831 |
Transportation of Pupils - Other | $ 13,530 |
Transportation of Staff - Non-Contract | $ 7,961 |
OTPS Total | $ 312,229 |
Setasides
Title | Budget |
---|---|
Register Loss Reserve Set Aside | $ 2,352 |
Rollover Deficit Set Aside Schools | $ 100,000 |
Setasides Total | $ 102,352 |
People Working Partial Year
Total | Budget |
---|---|
People Working Partial Year | $ 2,536 |
School Site
02M395 - A School Without Walls Hy | Positions | Budget |
---|---|---|
Main School | 18.00 | $ 2,456,366 |
This data was gathered from the NYC DOE's Galaxy Budget Reports: https://www.nycenet.edu/offices/d_chanc_oper/budget/DBOR/galaxy/galaxybudgetsummaryto/default.aspx