Burlington School District RE-6J
Budget 2008-2009 - GF Expenses
Description Expenditures
YTD
BUDGET
2007-2008
BUDGET
2008-2009
E.s. Custodial Salary
55,855.00
72,725.00
60,897.00
E.s. Custodial Medicare
804.47
1,055.00
883.00
E.s. Custodial Pera
6,430.59
8,764.00
7,887.00
E.s. Custodial Health
9,362.06
12,456.00
11,580.00
E.s. Custodial Unemployment
12.08
50.00
50.00
E.s. Custodial Unused Sick
0.00
500.00
500.00
E.s. Water & Sewer
3,856.50
4,400.00
4,500.00
E.s. Trash Pick Up
2,878.00
2,900.00
2,900.00
E.s. Repairs/maintenance
1,257.10
7,500.00
7,500.00
E.s. Other Maint. Service
940.49
1,000.00
1,000.00
E.s. Telephone Service
824.88
3,800.00
1,500.00
E.S. Custodial Training
0.00
200.00
100.00
E.s. Maintenance Supplies
11,669.40
14,000.00
14,000.00
E.s. Natural Gas
10,149.46
20,500.00
15,000.00
E.s. Electricity
22,176.02
28,400.00
28,400.00
E.s. Non-capital Equipment
1,285.09
1,250.00
1,250.00
M.s. Custodial Salary
45,061.59
50,092.00
49,131.00
M.s. Custodial Medicare
653.36
727.00
713.00
M.s. Custodial Pera
5,197.33
6,036.00
6,363.00
M.s. Custodial Health
10,869.00
8,304.00
9,264.00
M.s. Custodial Unemployment
12.31
50.00
50.00
M.s. Custodial Unused Sick
0.00
500.00
500.00
M.s. Water And Sewer
2,912.70
6,050.00
4,400.00
M.s. Trash Pick Up
2,607.00
2,725.00
2,725.00
M.s. Repairs/maintenance
3,617.91
8,000.00
7,500.00
M.s. Other Maintenance
1,238.16
1,750.00
1,750.00
M.s. Telephone Service
877.15
4,000.00
1,500.00
M.S. Custodial Training
0.00
100.00
100.00
M.s. Maintenance Supplies
10,855.71
11,000.00
11,000.00
M.s. Natural Gas
13,232.95
31,300.00
18,000.00
M.s. Electricity
29,847.01
40,000.00
35,000.00
M.s. Non-capital Equipment
0.00
1,100.00
1,100.00
H.s. Custodial Salary
61,795.54
48,086.00
60,897.00
H.s. Custodial Medicare
840.47
698.00
883.00
H.s. Custodial Pera
6,717.24
5,794.00
7,887.00
H.s. Custodial Health
5,360.36
8,304.00
11,580.00
H.s. Custodial Unemployment
9.79
50.00
50.00
H.s. Custodial Unused Sick
12.50
500.00
500.00
H.s. Water & Sewer
6,273.71
7,200.00
7,200.00
H.s. Trash Pick Up
2,069.00
2,700.00
2,700.00
H.s. Repairs/maintenance
14,773.57
10,000.00
10,000.00
H.s. Other Maintenance Serv.
1,973.65
1,750.00
1,700.00
H.s. Telephone Service
1,768.19
5,000.00
2,000.00
H.S. Custodial Training
0.00
150.00
100.00
H.s. Maintenance Supplies
16,523.46
16,000.00
16,000.00
H.s. Natural Gas
23,451.60
37,700.00
27,000.00
H.s. Electricity
34,926.75
39,000.00
39,000.00
H.s. Non-capital Equipment
632.00
1,100.00
1,100.00
Dist Office Water & Sewer
264.00
350.00
350.00
Dist Office Trash Pick Up
231.00
250.00
250.00
Dist Office Repairs/maint.
691.25
1,000.00
1,000.00
Dist Office Telephone
989.66
3,200.00
800.00
Dist Office Maint. Supplies
234.04
300.00
300.00
Dist Office Natural Gas
857.69
2,000.00
1,400.00
Dist Office Electricity
1,897.95
2,150.00
2,100.00
Bus Garage Water & Sewer
264.00
350.00
350.00
Bus Garage Trash Pick Up
231.00
300.00
300.00
Bus Garage Repairs-maint.
225.00
1,000.00
1,000.00
Bus Garage Telephone Service
298.83
1,350.00
500.00
Bus Garage Natural Gas
3,488.85
7,900.00
4,500.00
Bus Garage Electricity
6,128.07
7,800.00
7,500.00
Act Bldg Natural Gas
3,175.05
5,600.00
4,000.00
Ground Maintenance Salary
39,191.56
41,176.00
42,355.00
Ground Maintenance Medicare
390.12
596.00
615.00
Ground Maintenance Pera
3,107.70
3,309.00
5,485.00
Ground Maintenance Health
3,804.13
4,152.00
4,632.00
Ground Maint Unemploymentt
7.75
25.00
25.00
Ground Maint Purch. Service
3,538.53
6,000.00
5,000.00
Ground Maint Cell Phone
523.31
250.00
600.00
Ground Maint Supplies
5,805.57
5,000.00
5,000.00
Ground Maint Fertilizer/chem
3,391.31
5,000.00
5,000.00
Ground Maint Fuel
4,136.32
3,500.00
6,000.00
Ground Maint Non-cap Equip
640.17
1,050.00
1,050.00
SUBTOTAL - Maintenance & Grounds
515,124.01
638,874.00
595,752.00