School Budget for High School for Youth and Community Development at Erasmus (17K537)
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 | $ 228,080 |
AP - ORGANIZATION | 1.00 | $ 160,240 |
AP - SPECIAL ED | 1.00 | $ 179,665 |
AP - SUPERVISION | 1.00 | $ 160,240 |
Leadership Total | 4.00 | $ 728,225 |
Coordinator/Supervisor/Dean
Assignment | Positions | Budget |
---|---|---|
PARENT COORDINATOR | 1.00 | $ 57,757 |
Secretary
Title | Positions | Budget |
---|---|---|
School Secretary | 1.00 | $ 68,767 |
High School Departments
Subject | Type of Class/Service | Positions | Budget |
---|---|---|---|
ENGLISH LANGUAGE ARTS | WHOLE CLASS | 3.00 | $ 332,430 |
FL - SPANISH | WHOLE CLASS | 1.00 | $ 110,810 |
MATH | REDUCED CLASS SIZE | 1.00 | $ 110,810 |
MATH | WHOLE CLASS | 4.00 | $ 443,240 |
MATH | Sub-Total | 5.00 | $ 554,050 |
PHYSICAL EDUCATION | WHOLE CLASS | 1.00 | $ 110,810 |
SCIENCE - BIOLOGY | WHOLE CLASS | 2.00 | $ 221,620 |
SOCIAL STUDIES | WHOLE CLASS | 4.00 | $ 480,889 |
SPECIAL EDUCATION | ICT - Special Ed Teacher | 2.00 | $ 221,620 |
SPECIAL EDUCATION | WHOLE CLASS | 3.00 | $ 332,430 |
SPECIAL EDUCATION | Sub-Total | 5.00 | $ 554,050 |
High School Departments Total | Total | 21.00 | $ 2,364,659 |
Special Needs - Support Services
Assignment | Type of Class/Service | Positions | Budget |
---|---|---|---|
SPEECH | PUSH IN/PULL OUT | 1.00 | $ 112,298 |
Guidance/Social Workers
Title | Positions | Budget |
---|---|---|
Guidance Counselor | 2.00 | $ 245,792 |
School Social Worker | 1.00 | $ 114,417 |
Guidance/Social Workers Total | 3.00 | $ 360,209 |
SBST
Title | Positions | Budget |
---|---|---|
School Psychologist | 1.00 | $ 114,657 |
School Social Workers Mandated Services | 1.00 | $ 114,657 |
SBST Total | 2.00 | $ 229,314 |
Paraprofessionals
Assignment | Positions | Budget |
---|---|---|
CLASSROOM - Special Ed | 1.00 | $ 43,132 |
IEP-CRISIS MANAGEMENT(CIT) | 5.00 | $ 257,342 |
IEP-HEALTH | 1.00 | $ 43,132 |
Paraprofessionals Total | 7.00 | $ 343,606 |
School Aides and Other Support Staff
Total | Positions | Budget |
---|---|---|
School Aides and Other Support Staff | 1.00 | $ 207,973 |
Family Workers
Assignment | Positions | Budget |
---|---|---|
PARENT INVOLVEMENT | 0.00 | $ 49,380 |
Per Diem
Assignment | Budget |
---|---|
Absence Coverage | $ 523,355 |
Per Session - After/Before School
Organizational Category | Budget |
---|---|
AFTER/BEFORE SCHOOL STUDENT PROGRAMS | $ 864,884 |
OTPS
Title | Budget |
---|---|
Curriculum & Staff Development Contracts | $ 50,000 |
Data Processing Repair - Contractual | $ 16,061 |
Educational Consultants | $ 1,017,822 |
Educational Software | $ 34,531 |
Equipment - General | $ 19,703 |
Furniture Object 300 | $ 31,000 |
Library Books | $ 3,089 |
Non-Contractual Services | $ 59,917 |
Non-DP Equipment Repair | $ 1,000 |
Office Temp Services - Contractual | $ 9,239 |
Overtime Admin | $ 1,000 |
Printing Services - Contractual | $ 16,000 |
Professional Services Other | $ 3,923 |
Supplies - General | $ 229,167 |
Telecommunication Contracts | $ 2,500 |
Telephone and Other Communications | $ 4,500 |
Textbooks | $ 3,000 |
Transportation of Pupils - Contractual | $ 20,000 |
Transportation of Staff - Non-Contract | $ 30,000 |
OTPS Total | $ 1,552,452 |
Setasides
Title | Budget |
---|---|
College Board Set Aside | $ 1,940 |
Register Loss Reserve Set Aside | $ 161,321 |
School Funded Copier | $ 16,128 |
Setasides Total | $ 179,389 |
Sixth period coverage
Assignment | Budget |
---|---|
Not Available | $ 141,570 |
People Working Partial Year
Total | Budget |
---|---|
People Working Partial Year | $ 12,612 |
School Site
17K537 - YOUTH AND COMMUNITY DEV | Positions | Budget |
---|---|---|
Main School | 41.00 | $ 7,796,450 |
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