| 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 |