School Budget for Susan E. Wagner High School (31R460)
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 | $ 200,929 |
ASST HEAD OF SCHOOL | 3.00 | $ 472,460 |
AP - ORGANIZATION | 0.00 | $ 93,026 |
AP - PUPIL PERSONNEL | 1.00 | $ 140,193 |
AP - SUPERVISION | 7.00 | $ 1,040,704 |
AP-Security/Safety | 1.00 | $ 155,038 |
Leadership Total | 13.00 | $ 2,102,350 |
Coordinator/Supervisor/Dean
Assignment | Positions | Budget |
---|---|---|
COORDINATOR-ATTENDANCE | 1.00 | $ 43,171 |
PARENT COORDINATOR | 1.00 | $ 54,811 |
Coordinator/Supervisor/Dean Total | 2.00 | $ 97,982 |
Secretary
Title | Positions | Budget |
---|---|---|
School Secretary | 10.00 | $ 679,470 |
High School Departments
Subject | Type of Class/Service | Positions | Budget |
---|---|---|---|
ARTS | SUBJECT SPECIFIC | 3.00 | $ 331,593 |
ARTS-VISUAL | SUBJECT SPECIFIC | 1.00 | $ 110,531 |
ARTS-VISUAL | WHOLE CLASS | 1.00 | $ 110,531 |
ARTS-VISUAL | Sub-Total | 2.00 | $ 221,062 |
BUSINESS | SUBJECT SPECIFIC | 1.00 | $ 110,531 |
Carpentry | SUBJECT SPECIFIC | 1.00 | $ 128,816 |
DANCE ALL OTHER | SUBJECT SPECIFIC | 1.00 | $ 89,232 |
DRAMA/THEATER | SUBJECT SPECIFIC | 2.00 | $ 221,062 |
ENGLISH LANGUAGE ARTS | ICT - Special Ed Teacher | 1.00 | $ 110,531 |
ENGLISH LANGUAGE ARTS | SUBJECT SPECIFIC | 16.00 | $ 1,814,974 |
ENGLISH LANGUAGE ARTS | WHOLE CLASS | 3.00 | $ 331,593 |
ENGLISH LANGUAGE ARTS | Sub-Total | 20.00 | $ 2,257,098 |
ESL | SUBJECT SPECIFIC | 2.00 | $ 221,062 |
FL - FRENCH | SUBJECT SPECIFIC | 2.00 | $ 221,062 |
FL - ITALIAN | SUBJECT SPECIFIC | 2.00 | $ 221,062 |
FL - SPANISH | SUBJECT SPECIFIC | 7.00 | $ 773,717 |
FL - SPANISH | WHOLE CLASS | 2.00 | $ 221,062 |
FL - SPANISH | Sub-Total | 9.00 | $ 994,779 |
HEALTH | SUBJECT SPECIFIC | 2.00 | $ 221,062 |
LANGUAGE | SUBJECT SPECIFIC | 1.00 | $ 110,531 |
LIBRARY | SUBJECT SPECIFIC | 1.00 | $ 110,531 |
LIBRARY | WHOLE CLASS | 1.00 | $ 110,531 |
LIBRARY | Sub-Total | 2.00 | $ 221,062 |
LITERACY | SUBJECT SPECIFIC | 2.00 | $ 221,062 |
MATH | SUBJECT SPECIFIC | 16.00 | $ 1,838,395 |
MATH | WHOLE CLASS | 2.00 | $ 221,062 |
MATH | Sub-Total | 18.00 | $ 2,059,457 |
Military Sciences | SUBJECT SPECIFIC | 2.00 | $ 251,583 |
MUSIC | SUBJECT SPECIFIC | 2.00 | $ 221,062 |
MUSIC | WHOLE CLASS | 2.00 | $ 221,062 |
MUSIC | Sub-Total | 4.00 | $ 442,124 |
PHYSICAL EDUCATION | SUBJECT SPECIFIC | 12.00 | $ 1,295,158 |
PHYSICAL EDUCATION | WHOLE CLASS | 2.00 | $ 221,062 |
PHYSICAL EDUCATION | Sub-Total | 14.00 | $ 1,516,220 |
SCIENCE - BIOLOGY | WHOLE CLASS | 2.00 | $ 221,062 |
SCIENCE - CHEMISTRY | SUBJECT SPECIFIC | 1.00 | $ 110,531 |
SCIENCE - CHEMISTRY | WHOLE CLASS | 2.00 | $ 221,062 |
SCIENCE - CHEMISTRY | Sub-Total | 3.00 | $ 331,593 |
SCIENCE - EARTH SCIENCE | SUBJECT SPECIFIC | 3.00 | $ 331,593 |
SCIENCE - GENERAL SCIENCE | SUBJECT SPECIFIC | 8.00 | $ 930,726 |
SCIENCE - GENERAL SCIENCE | WHOLE CLASS | 1.00 | $ 110,531 |
SCIENCE - GENERAL SCIENCE | Sub-Total | 9.00 | $ 1,041,257 |
SOCIAL STUDIES | SUBJECT SPECIFIC | 14.00 | $ 1,640,391 |
SOCIAL STUDIES | WHOLE CLASS | 3.00 | $ 331,593 |
SOCIAL STUDIES | Sub-Total | 17.00 | $ 1,971,984 |
SPECIAL EDUCATION | ICT - Special Ed Teacher | 24.00 | $ 2,699,222 |
SPECIAL EDUCATION | PUSH IN/PULL OUT | 1.00 | $ 110,531 |
SPECIAL EDUCATION | PUSH-IN -special ed | 1.00 | $ 110,531 |
SPECIAL EDUCATION | SELF-CONTAINED SP ED | 12.00 | $ 1,326,372 |
SPECIAL EDUCATION | SUBJECT SPECIFIC | 5.00 | $ 552,655 |
SPECIAL EDUCATION | SUPPLEMENTARY | 1.00 | $ 110,531 |
SPECIAL EDUCATION | WHOLE CLASS | 3.00 | $ 378,071 |
SPECIAL EDUCATION | Sub-Total | 47.00 | $ 5,287,913 |
High School Departments Total | Total | 171.00 | $ 19,245,862 |
Special Needs - Support Services
Assignment | Type of Class/Service | Positions | Budget |
---|---|---|---|
INTERVENTION / PREVENTION | PUSH IN/PULL OUT | 2.00 | $ 221,062 |
OCCUPATIONAL THERAPY | PULL-OUT -all students | 1.00 | $ 86,835 |
OCCUPATIONAL THERAPY | PUSH IN/PULL OUT | 1.00 | $ 86,835 |
OCCUPATIONAL THERAPY | Sub-Total | 2.00 | $ 173,670 |
SPEECH | PULL-OUT -all students | 1.00 | $ 112,298 |
SPEECH | PUSH IN/PULL OUT | 1.00 | $ 112,298 |
SPEECH | Sub-Total | 2.00 | $ 224,596 |
Special Needs - Support Services Total | Total | 6.00 | $ 619,328 |
SAPIS
Title | Positions | Budget |
---|---|---|
Substance Abuse Prevention & Interv Special Annual | 1.00 | $ 97,145 |
Guidance/Social Workers
Title | Positions | Budget |
---|---|---|
Guidance Counselor | 14.00 | $ 1,668,073 |
School Social Worker | 1.00 | $ 114,657 |
Teacher - Attendance | 1.00 | $ 110,531 |
Guidance/Social Workers Total | 16.00 | $ 1,893,261 |
SBST
Title | Positions | Budget |
---|---|---|
DC 37 Para More Than 20 Hrs | 0.00 | $ 34,621 |
F-Status - School Social Worker | 0.00 | $ 53,325 |
School Psychologist | 1.00 | $ 114,657 |
School Psychologist Mandated Services | 1.00 | $ 114,657 |
School Social Workers Mandated Services | 1.00 | $ 139,551 |
SBST Total | 3.00 | $ 456,811 |
Paraprofessionals
Assignment | Positions | Budget |
---|---|---|
504 | 1.00 | $ 43,132 |
IEP-ALTERNATE PLACEMENT | 10.00 | $ 460,921 |
IEP-CRISIS MANAGEMENT(CIT) | 18.00 | $ 897,017 |
IEP-HEALTH | 44.00 | $ 2,134,620 |
Paraprofessionals Total | 73.00 | $ 3,535,690 |
School Aides and Other Support Staff
Total | Positions | Budget |
---|---|---|
School Aides and Other Support Staff | 2.00 | $ 1,071,702 |
Family Workers
Assignment | Positions | Budget |
---|---|---|
OUTREACH | 0.00 | $ 49,380 |
Per Diem
Assignment | Budget |
---|---|
Absence Coverage | $ 571,302 |
Per Session - After/Before School
Organizational Category | Budget |
---|---|
AFTER/BEFORE SCHOOL STUDENT PROGRAMS | $ 664,778 |
Per Session - Professional Development
Organizational Category | Budget |
---|---|
PROFESSIONAL DEVELOPMENT | $ 1,839 |
Per Session - Summer School
Organizational Category | Budget |
---|---|
SUMMER STUDENT PROGRAMS | $ 369,845 |
Pro Rata
Assignment | Budget |
---|---|
Academic | $ 90,445 |
OTPS
Title | Budget |
---|---|
Curriculum & Staff Development Contracts | $ 34,800 |
Data Processing Repair - Contractual | $ 18,251 |
Education & Recreation - Youth Services Contracts | $ 5,000 |
Educational Consultants | $ 421,210 |
Educational Software | $ 149,961 |
Equipment - General | $ 163,405 |
Internal DOE Services | $ 20,300 |
Library Books | $ 17,609 |
Non-Contractual Services | $ 58,798 |
Non-DP Equipment Repair | $ 845 |
Office Temp Services - Contractual | $ 12,089 |
Supplies - General | $ 382,189 |
Textbooks | $ 101,738 |
Transportation of Pupils - Contractual | $ 46,400 |
Transportation of Staff - Non-Contract | $ 5,000 |
OTPS Total | $ 1,437,595 |
Setasides
Title | Budget |
---|---|
College Board Set Aside | $ 60,000 |
My Library NYC Set Aside | $ 700 |
Register Loss Reserve Set Aside | $ 98,713 |
School Funded Copier | $ 16,041 |
Setasides Total | $ 175,454 |
Sixth period coverage
Assignment | Budget |
---|---|
Not Available | $ 58,984 |
People Working Partial Year
Total | Budget |
---|---|
People Working Partial Year | $ 78,190 |
School Site
31R460 - SUSAN E. WAGNER HS | Positions | Budget |
---|---|---|
Main School | 297.00 | $ 33,297,413 |
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