Fiscal Year 2027 Budget
Data Source: Galaxy Tables of Organization as of 10/17/2026
1120 East 10 Street, Brooklyn, NY 11230
Hrysoula Niarhos, Principal
Main School
Leadership
| Assignment | Positions | Budget |
|---|
| HEAD OF SCHOOL | 1.00 | $ 212,350 |
| ASST HEAD OF SCHOOL | 3.00 | $ 458,755 |
| INTERIM ACTING - ASST. PRINCIPAL | 1.00 | $ 144,190 |
| Leadership Total | 5.00 | $ 815,295 |
Coordinator/Supervisor/Dean
| Assignment | Positions | Budget |
|---|
| PARENT COORDINATOR | 1.00 | $ 73,941 |
Secretary
| Title | Positions | Budget |
|---|
| School Secretary | 1.00 | $ 73,856 |
| Sub Assigned - School Secretary | 1.00 | $ 53,441 |
| Secretary Total | 2.00 | $ 127,297 |
Classroom Teacher
| Grade | Type of Class/Service | Positions | Budget |
|---|
| Pre K | WHOLE CLASS | 2.00 | $ 322,244 |
| K | ICT - Special Ed Teacher | 1.00 | $ 111,557 |
| K | SELF-CONTAINED SP ED | 1.00 | $ 111,557 |
| K | WHOLE CLASS | 3.00 | $ 334,671 |
| K | Sub-Total | 5.00 | $ 557,785 |
| 1 | ICT - General Ed Teacher | 1.00 | $ 111,557 |
| 1 | ICT - Special Ed Teacher | 1.00 | $ 111,557 |
| 1 | WHOLE CLASS | 2.00 | $ 225,463 |
| 1 | Sub-Total | 4.00 | $ 448,577 |
| 2 | ICT - General Ed Teacher | 1.00 | $ 161,122 |
| 2 | ICT - Special Ed Teacher | 1.00 | $ 90,071 |
| 2 | REDUCED CLASS SIZE | 1.00 | $ 139,706 |
| 2 | SELF-CONTAINED SP ED | 1.00 | $ 111,557 |
| 2 | WHOLE CLASS | 2.00 | $ 223,114 |
| 2 | Sub-Total | 6.00 | $ 725,570 |
| 3 | ICT - General Ed Teacher | 1.00 | $ 119,849 |
| 3 | ICT - Special Ed Teacher | 1.00 | $ 111,557 |
| 3 | WHOLE CLASS | 3.00 | $ 334,671 |
| 3 | Sub-Total | 5.00 | $ 566,077 |
| 4 | ICT - General Ed Teacher | 1.00 | $ 111,557 |
| 4 | ICT - Special Ed Teacher | 1.00 | $ 111,557 |
| 4 | REDUCED CLASS SIZE | 1.00 | $ 139,706 |
| 4 | WHOLE CLASS | 2.00 | $ 223,114 |
| 4 | Sub-Total | 5.00 | $ 585,934 |
| 4, 5 | SELF-CONTAINED SP ED | 1.00 | $ 111,557 |
| 5 | ICT - Special Ed Teacher | 1.00 | $ 111,557 |
| 5 | REDUCED CLASS SIZE | 2.00 | $ 233,389 |
| 5 | WHOLE CLASS | 4.00 | $ 478,495 |
| 5 | Sub-Total | 7.00 | $ 823,441 |
| 6 | ICT - Special Ed Teacher | 1.00 | $ 111,557 |
| 6 | WHOLE CLASS | 1.00 | $ 111,557 |
| 6 | Sub-Total | 2.00 | $ 223,114 |
| 6, 7 | SELF-CONTAINED SP ED | 1.00 | $ 111,557 |
| 6,7 | SELF-CONTAINED SP ED | 1.00 | $ 111,557 |
| 7 | ICT - Special Ed Teacher | 1.00 | $ 111,557 |
| 8 | ICT - Special Ed Teacher | 1.00 | $ 111,557 |
| 8 | WHOLE CLASS | 1.00 | $ 111,557 |
| 8 | Sub-Total | 2.00 | $ 223,114 |
| Classroom Teacher Total | Total | 42.00 | $ 4,922,084 |
Elementary Cluster/Quota
| Subject | Type of Class/Service | Positions | Budget |
|---|
| ARTS | WHOLE CLASS | 2.00 | $ 214,446 |
| COMPUTER | WHOLE CLASS | 1.00 | $ 111,557 |
| EARLY INTERVENTION | WHOLE CLASS | 1.00 | $ 111,557 |
| ESL | REDUCED CLASS SIZE | 1.00 | $ 161,122 |
| ESL | WHOLE CLASS | 4.00 | $ 552,609 |
| ESL | Sub-Total | 5.00 | $ 713,731 |
| HEALTH | WHOLE CLASS | 1.00 | $ 111,557 |
| MUSIC | WHOLE CLASS | 2.00 | $ 243,302 |
| PHYSICAL EDUCATION | WHOLE CLASS | 1.00 | $ 111,557 |
| Elementary Cluster/Quota Total | Total | 13.00 | $ 1,617,707 |
Cluster/Quota Teacher
| Subject | Type of Class/Service | Positions | Budget |
|---|
| ENGLISH LANGUAGE ARTS | WHOLE CLASS | 2.00 | $ 250,082 |
| ESL | WHOLE CLASS | 2.00 | $ 261,886 |
| FL - ITALIAN | WHOLE CLASS | 1.00 | $ 111,557 |
| LIBRARY | WHOLE CLASS | 1.00 | $ 111,557 |
| LITERACY | WHOLE CLASS | 1.00 | $ 113,525 |
| MATH | WHOLE CLASS | 3.00 | $ 334,671 |
| MUSIC | WHOLE CLASS | 1.00 | $ 111,557 |
| PHYSICAL EDUCATION | WHOLE CLASS | 2.00 | $ 223,114 |
| SCIENCE - GENERAL SCIENCE | WHOLE CLASS | 1.00 | $ 111,557 |
| SOCIAL STUDIES | WHOLE CLASS | 1.00 | $ 111,557 |
| Cluster/Quota Teacher Total | Total | 15.00 | $ 1,741,063 |
Special Needs - Support Services
| Assignment | Type of Class/Service | Positions | Budget |
|---|
| INTERVENTION / PREVENTION | PULL-OUT -all students | 1.00 | $ 111,557 |
| OCCUPATIONAL THERAPY | PULL-OUT -all students | 1.00 | $ 94,003 |
| SPEECH | PULL-OUT -all students | 2.00 | $ 242,002 |
| Special Needs - Support Services Total | Total | 4.00 | $ 447,562 |
Guidance/Social Workers
| Title | Positions | Budget |
|---|
| Guidance Counselor | 1.00 | $ 107,902 |
SBST
| Title | Positions | Budget |
|---|
| DC 37 Para More Than 20 Hrs | 0.00 | $ 69,919 |
| School Psychologist | 1.00 | $ 125,115 |
| School Social Worker | 1.00 | $ 125,115 |
| SBST Total | 2.00 | $ 320,149 |
Paraprofessionals
| Assignment | Positions | Budget |
|---|
| CLASSROOM - Special Ed | 1.00 | $ 71,646 |
| IEP-BILINGUAL | 1.00 | $ 61,619 |
| IEP-HEALTH | 3.00 | $ 175,409 |
| PRE-K | 2.00 | $ 158,863 |
| TRANSLATION/INTERPRETATION | 1.00 | $ 41,559 |
| Paraprofessionals Total | 8.00 | $ 509,096 |
School Aides and Other Support Staff
| Total | Positions | Budget |
|---|
| School Aides and Other Support Staff | 0.00 | $ 197,363 |
Per Diem
| Assignment | Budget |
|---|
| 504 | $ 46,073 |
| Absence Coverage | $ 164,172 |
| Per Diem Total | $ 210,245 |
Per Session - After/Before School
| Organizational Category | Budget |
|---|
| AFTER/BEFORE SCHOOL STUDENT PROGRAMS | $ 68,391 |
Per Session - Summer School
| Organizational Category | Budget |
|---|
| SUMMER STUDENT PROGRAMS | $ 7,024 |
OTPS
| Title | Budget |
|---|
| Curriculum & Staff Development Contracts | $ 59,295 |
| Data Processing Repair - Contractual | $ 16,040 |
| Educational Software | $ 150,218 |
| Furniture Object 300 | $ 10,000 |
| Library Books | $ 4,961 |
| Non-Contractual Services | $ 48,413 |
| Office Temp Services - Contractual | $ 15,000 |
| Supplies - General | $ 291,835 |
| Telephone and Other Communications | $ 384 |
| Transportation of Staff - Non-Contract | $ 1,500 |
| OTPS Total | $ 597,646 |
Setasides
| Title | Budget |
|---|
| Register Loss Reserve Set Aside | $ 52,761 |
| School Funded Copier | $ 8,520 |
| Setasides Total | $ 61,281 |
People Working Partial Year
| Total | Budget |
|---|
| People Working Partial Year | $ 12,264 |
School Site
| 21K099 - PS 099 ISAAC ASIMOV SCH O | Positions | Budget |
|---|
| Main School | 93.00 | $ 11,836,310 |