Fiscal Year 2027 Budget
Data Source: Galaxy Tables of Organization as of 10/05/2026
104 SUTTER AVENUE, BROOKLYN, NY 11212
Naiyma Moore, Principal
Main School
Leadership
| Assignment | Positions | Budget |
| HEAD OF SCHOOL | 1.00 | $ 214,124 |
| ASST HEAD OF SCHOOL | 1.00 | $ 156,863 |
| AP - ORGANIZATION | 1.00 | $ 149,582 |
| CO-DIRECTOR | 0.00 | $ 16,519 |
| Leadership Total | 3.00 | $ 537,088 |
Coordinator/Supervisor/Dean
| Assignment | Positions | Budget |
| PARENT COORDINATOR | 1.00 | $ 37,007 |
Secretary
| Title | Positions | Budget |
| School Secretary | 1.00 | $ 54,730 |
Classroom Teacher
| Grade | Type of Class/Service | Positions | Budget |
| Pre K | ICT - Special Ed Teacher | 2.00 | $ 312,948 |
| Pre K | WHOLE CLASS | 2.00 | $ 312,948 |
| Pre K | Sub-Total | 4.00 | $ 625,896 |
| K | ICT - Special Ed Teacher | 1.00 | $ 108,339 |
| 1 | ICT - General Ed Teacher | 2.00 | $ 216,678 |
| 1 | WHOLE CLASS | 3.00 | $ 386,635 |
| 1 | Sub-Total | 5.00 | $ 603,313 |
| 2 | ICT - General Ed Teacher | 3.00 | $ 354,505 |
| 2 | ICT - Special Ed Teacher | 3.00 | $ 419,877 |
| 2 | WHOLE CLASS | 2.00 | $ 272,823 |
| 2 | Sub-Total | 8.00 | $ 1,047,205 |
| 3 | WHOLE CLASS | 2.00 | $ 216,678 |
| 3, 4, 5 | SELF-CONTAINED SP ED | 1.00 | $ 108,339 |
| 3-K | ICT - General Ed Teacher | 1.00 | $ 156,474 |
| 3-K | ICT - Special Ed Teacher | 1.00 | $ 156,474 |
| 3-K | Sub-Total | 2.00 | $ 312,948 |
| 4 | ICT - General Ed Teacher | 2.00 | $ 234,839 |
| 4 | ICT - Special Ed Teacher | 1.00 | $ 129,210 |
| 4 | Sub-Total | 3.00 | $ 364,049 |
| 4, 5 | ICT - General Ed Teacher | 1.00 | $ 142,034 |
| 5 | ICT - Special Ed Teacher | 2.00 | $ 220,226 |
| 5 | SELF-CONTAINED SP ED | 1.00 | $ 108,339 |
| 5 | WHOLE CLASS | 1.00 | $ 137,220 |
| 5 | Sub-Total | 4.00 | $ 465,785 |
| Classroom Teacher Total | Total | 31.00 | $ 3,994,586 |
Elementary Cluster/Quota
| Subject | Type of Class/Service | Positions | Budget |
| ARTS | WHOLE CLASS | 1.00 | $ 108,339 |
| DANCE ALL OTHER | WHOLE CLASS | 1.00 | $ 108,339 |
| ENGLISH LANGUAGE ARTS | WHOLE CLASS | 1.00 | $ 108,339 |
| ESL | PUSH IN/PULL OUT | 1.00 | $ 108,339 |
| PHYSICAL EDUCATION | WHOLE CLASS | 1.00 | $ 127,593 |
| SCIENCE - GENERAL SCIENCE | WHOLE CLASS | 1.00 | $ 146,847 |
| Elementary Cluster/Quota Total | Total | 6.00 | $ 707,796 |
Special Needs - Support Services
| Assignment | Type of Class/Service | Positions | Budget |
| OCCUPATIONAL THERAPY | PUSH IN/PULL OUT | 2.00 | $ 234,857 |
| PHYSICAL THERAPY | PUSH IN/PULL OUT | 1.00 | $ 94,866 |
| SETSS | PUSH IN/PULL OUT | 1.00 | $ 108,339 |
| SPEECH | PULL-OUT -all students | 1.00 | $ 121,001 |
| SPEECH | PUSH IN/PULL OUT | 4.00 | $ 484,004 |
| SPEECH | Sub-Total | 5.00 | $ 605,005 |
| Special Needs - Support Services Total | Total | 9.00 | $ 1,043,067 |
Guidance/Social Workers
| Title | Positions | Budget |
| Guidance Counselor | 1.00 | $ 141,100 |
| School Social Worker | 1.00 | $ 125,115 |
| Guidance/Social Workers Total | 2.00 | $ 266,215 |
SBST
| Title | Positions | Budget |
| School Psychologist | 1.00 | $ 180,353 |
Paraprofessionals
| Assignment | Positions | Budget |
| CLASSROOM - General Ed | 2.00 | $ 158,863 |
| CLASSROOM - Special Ed | 4.00 | $ 251,011 |
| IEP-CRISIS MANAGEMENT(CIT) | 6.00 | $ 289,670 |
| PRE-K | 2.00 | $ 158,863 |
| Paraprofessionals Total | 14.00 | $ 858,407 |
School Aides and Other Support Staff
| Total | Positions | Budget |
| School Aides and Other Support Staff | 2.00 | $ 252,099 |
Professional/Curriculum Development
| Assignment | Positions | Budget |
| STAFF DEVELOPMENT | 1.00 | $ 108,339 |
Per Diem
| Assignment | Budget |
| Absence Coverage | $ 128,462 |
Per Session - After/Before School
| Organizational Category | Budget |
| AFTER/BEFORE SCHOOL STUDENT PROGRAMS | $ 67,441 |
Per Session - Summer School
| Organizational Category | Budget |
| SUMMER STUDENT PROGRAMS | $ 99,070 |
OTPS
| Title | Budget |
| Curriculum & Staff Development Contracts | $ 77,400 |
| Data Processing Repair - Contractual | $ 15,296 |
| Educational Consultants | $ 77,005 |
| Educational Software | $ 51,150 |
| Equipment - General | $ 70,000 |
| Library Books | $ 2,286 |
| Non-Contractual Services | $ 33,932 |
| Supplies - General | $ 596,022 |
| Telecommunication Contracts | $ 1,573 |
| Textbooks | $ 19,978 |
| OTPS Total | $ 944,642 |
Setasides
| Title | Budget |
| Register Loss Reserve Set Aside | $ 5,066 |
| School Funded Copier | $ 11,400 |
| Setasides Total | $ 16,466 |
People Working Partial Year
| Total | Budget |
| People Working Partial Year | $ 6,581 |
School Site
| 23K156 - PS 156 WAVERLY | Positions | Budget |
| Main School | 71.00 | $ 9,302,349 |