>>SCHOOL FINANCE  >>USER FRIENDLY BUDGETS  >>MIDDLESEX  >>EDISON TWP

User Friendly Budgets
2010

MIDDLESEX - EDISON TWP

 

Advertised Enrollments
Enrollment CategoryOctober 15, 2008
Actual
October 15, 2009
Actual
October 15, 2010
Estimated
Pupils on Roll Regular Full-Time12,70912,83813,042
spacing
Pupils on Roll - Special Full-Time1,2911,3861,394
Pupils on Roll - Special Shared-Time282122
Private School Placements132118118
spacing
Pupils Sent to Contracted Preschool Prog100
Pupils Sent to Other Districts-Reg Prog450
Pupils Sent to Other Dists-Spec Ed Prog678183
Pupils Received15660
Pupils in State Facilities51111

 

Advertised Revenues
Budget CategoryAccount2008-09
Actual
2009-10
Revised
2010-11
Anticipated
OPERATING BUDGET
Revenues from Local Sources:
Local Tax Levy 10-1210 168,982,638 174,745,531 183,239,782
Tuition 10-1300 173,477 80,000 60,000
Transportation Fees from Individuals 10-1410 611,952 275,000 575,000
Interest Earned on Capital Reserve Funds 10-1XXX 0 1,000 1,000
Unrestricted Miscellaneous Revenues 10-1XXX 1,183,868 678,000 851,000
SUBTOTAL  170,951,935 175,779,531 184,726,782
Revenues from State Sources:
Extraordinary Aid 10-3131 2,190,373 1,791,531 0
Other State Aids 10-3XXX 93,536 0 0
Categorical Special Education Aid 10-3132 7,780,706 8,036,766 3,757,229
Equalization Aid 10-3176 4,545,194 3,683,012 3,970,409
Categorical Security Aid 10-3177 1,211,857 1,325,332 0
Categorical Transportation Aid 10-3121 2,536,378 3,609,798 0
SUBTOTAL  18,358,044 18,446,439 7,727,638
Revenues from Federal Sources:
Medicaid Reimbursement 10-4200 9,031 65,176 90,849
Equalization Aid - ARRA ESF 16-4520 0 785,975 0
Equalization Aid - ARRA GSF 17-4521 0 30,426 0
SUBTOTAL  9,031 881,577 90,849
Actual Revenues (Over)/Under Expenditures  -256,863 0 0
TOTAL OPERATING BUDGET  189,062,147 195,107,547 192,545,269
GRANTS AND ENTITLEMENTS
Revenues from Local Sources 20-1XXX 81,469 0 0
Revenues from State Sources:
Other Restricted Entitlements 20-32XX 1,283,856 854,875 683,899
TOTAL REVENUES FROM STATE SOURCES  1,283,856 854,875 683,899
Revenues from Federal Sources:
Title I 20-4411-4416 588,167 925,269 469,396
I.D.E.A. Part B (Handicapped) 20-4420-4429 3,309,953 2,773,244 2,614,815
Other 20-4XXX 443,354 396,801 335,615
TOTAL REVENUES FROM FEDERAL SOURCES  4,341,474 4,095,314 3,419,826
TOTAL GRANTS AND ENTITLEMENTS  5,706,799 4,950,189 4,103,725
REPAYMENT OF DEBT
Budgeted Fund Balance 40-303 0 9,009 0
Revenues from Local Sources:
Local Tax Levy 40-1210 1,726,306 1,688,900 1,841,249
TOTAL REVENUES FROM LOCAL SOURCES  1,726,306 1,688,900 1,841,249
Revenues from State Sources:
Debt Service Aid Type II 40-3160 325,093 319,524 148,537
TOTAL LOCAL REPAYMENT OF DEBT  2,051,399 2,017,433 1,989,786
Actual Revenues (Over)/Under Expenditures  336 0 0
TOTAL REPAYMENT OF DEBT  2,051,735 2,017,433 1,989,786
TOTAL REVENUES/SOURCES  196,820,681 202,075,169 198,638,780
DEDUCT REVENUES INCLUDED IN MULTIPLE FUNDS DUE TO TRANSFERS:
TOTAL REVENUES/SOURCES NET OF TRANSFERS  196,820,681 202,075,169 198,638,780

 

Advertised Appropriations
Budget CategoryAccount2008-09
Expenditures
2009-10
Rev. Approp.
2010-11
Appropriations
GENERAL CURRENT EXPENSE
Instruction:
Regular Programs 11-1XX-100-XXX69,679,20673,600,58471,298,733
Special Education 11-2XX-100-XXX19,252,01220,518,78418,765,728
Bilingual Education 11-240-100-XXX1,542,4751,710,4251,617,472
School-Spon. Co/Extra-Curr. Activities 11-401-100-XXX516,241473,770418,395
School Sponsored Athletics 11-402-100-XXX1,210,7741,225,7691,129,910
Other Instructional Programs 11-4XX-100-XXX77,46275,00075,000
Community Services Programs/Operations 11-800-330-XXX1,166,78600
Support Services:
Tuition 11-000-100-XXX11,589,93110,742,55711,521,399
Attendance and Social Work Services 11-000-211-XXX175,797178,449187,952
Health Services 11-000-213-XXX4,339,6941,923,6971,921,830
Speech, OT, PT, Related & Extraordinary Services 11-000-216,2172,057,3542,960,7075,570,402
Guidance 11-000-218-XXX4,742,0344,955,2804,021,172
Child Study Teams 11-000-219-XXX3,886,6654,075,1193,764,474
Improvement of Instructional Services 11-000-221-XXX2,357,4522,715,1432,132,039
Educational Media Services - School Library 11-000-222-XXX1,146,9841,179,634846,386
Instructional Staff Training Services 11-000-223-XXX549,600429,149343,332
General Administration 11-000-230-XXX3,115,1533,231,1403,044,724
School Administration 11-000-240-XXX6,037,1726,162,9865,918,076
Central Svcs & Admin Info Technology 11-000-25X-XXX1,518,6111,676,2161,989,292
Operation and Maintenance of Plant Services 11-000-26X-XXX16,744,41415,559,52915,659,135
Student Transportation Services 11-000-270-XXX10,459,10110,177,8189,715,000
Personal Services - Employee Benefits 11-XXX-XXX-2XX23,984,48626,779,19330,647,652
Total Support Services Expenditures 92,704,44892,746,61797,282,865
TOTAL GENERAL CURRENT EXPENSE 186,149,404190,350,949190,588,103
CAPITAL EXPENDITURES
Interest Earned on Capital Reserve 10-60401,0001,000
Equipment 12-XXX-XXX-73X726,970740,000350,000
Facilities Acquisition and Construction Services 12-000-4XX-XXX1,806,5943,547,3201,375,048
TOTAL CAPITAL EXPENDITURES 2,533,5644,288,3201,726,048
Summer School:
Instruction 13-422-100-XXX137,285151,0000
Support Services 13-422-200-XXX27,43043,8000
Total Summer School 164,715194,8000
Other Special Schools:
Instruction 13-4XX-100-XXX179,591155,000155,000
Support Services 13-4XX-200-XXX023,18023,180
Total Other Special Schools 179,591178,180178,180
TOTAL SPECIAL SCHOOLS 344,306372,980178,180
Transfer of Funds to Charter Schools 10-000-100-56X34,87395,29852,938
OPERATING BUDGET GRAND TOTAL 189,062,147195,107,547192,545,269
SPECIAL GRANTS AND ENTITLEMENTS
Local Projects 20-XXX-XXX-XXX81,46900
Other State Projects:
Nonpublic Textbooks 20-XXX-XXX-XXX143,375121,86997,495
Nonpublic Auxiliary Services 20-XXX-XXX-XXX208,266222,299177,839
Nonpublic Handicapped Services 20-XXX-XXX-XXX278,202260,960208,768
Nonpublic Nursing Services 20-XXX-XXX-XXX193,540164,509131,607
Nonpublic Technology Initiative 20-XXX-XXX-XXX100,28085,23868,190
Other Special Projects 20-XXX-XXX-XXX360,19300
Total State Projects 1,283,856854,875683,899
Federal Projects:
Title I 20-XXX-XXX-XXX588,167925,269469,396
I.D.E.A. Part B (Handicapped) 20-XXX-XXX-XXX3,309,9532,773,2442,614,815
Other Special Projects 20-XXX-XXX-XXX443,354396,801335,615
Total Federal Projects 4,341,4744,095,3143,419,826
TOTAL GRANTS AND ENTITLEMENTS 5,706,7994,950,1894,103,725
REPAYMENT OF DEBT
Repayment of Debt - Regular 40-701-510-XXX2,051,7352,017,4331,989,786
TOTAL REPAYMENT OF DEBT 2,051,7352,017,4331,989,786
Total Expenditures 196,820,681202,075,169198,638,780
DEDUCT AMOUNTS INCLUDED IN MULTIPLE FUNDS DUE TO TRANSFERS:
TOTAL EXPENDITURES NET OF TRANSFERS 196,820,681202,075,169198,638,780

 

Advertised Recapitulation of Balances
Budget CategoryAudited
Balance
6/30/08
Audited
Balance
6/30/09
Estimated
Balance
6/30/10
Estimated
Balance
6/30/11
Unassigned:
  General Operating Budget2,151,8892,406,8362,406,8362,406,836
  Repayment of Debt9,3459,00900
Reserved for Specific Purposes:
  General Operating Budget:
      Capital Reserve217,687219,603220,603221,603
      Adult Education Programs0000
      Maintenance Reserve0000
      Legal Reserve0000
      Tuition Reserve0000
      Current Expense Emergency Reserve0000
  Restricted for Repayment of Debt0000

 

Advertised Per Pupil Cost Calculations
 2007-08
Actual
2008-09
Actual
2009-10
Original
Budget
2009-10
Revised
Budget
2010-11
Proposed
Budget
Total Comparative Per Pupil Cost11,00611,70612,01211,87911,690
Total Classroom Instruction7,3137,6888,1838,0927,864
Classroom-Salaries and Benefits7,1067,5038,0307,9417,405
Classroom-General Supplies and Textbooks193173142140114
Classroom-Purchased Services and Other13121111345
Total Support Services1,4661,5741,5211,5041,540
Support Services-Salaries and Benefits1,2541,3341,4111,3961,291
Total Administrative Costs861871906896886
Administration-Salaries and Benefits670678710702691
Legal Costs00242423
Total Operations and Maintenance of Plant1,2861,3291,2451,2311,253
Operations & Maintenance of Plant-Salary & Ben.783818816807828
Total Food Services Costs00000
Total Extracurricular Costs37142140139129
Total Equipment Costs1752535224
Employee Benefits as a % of Salaries19.119.420.520.525.6

The information presented in columns 1 through 3 as well as the related descriptions of the per pupil cost calculations are contained in the 2010 Comparative Spending Guide and can be found on the Department of Education's Internet address: http://www.state.nj.us/education under Finance, when available. This publication is available in the board office and public libraries. The same calculations were performed using the 2009-10 revised appropriations and 2010-11 budgeted appropriations presented in this advertised budget. Total Comparative Per Pupil Cost is defined as current expense exclusive of tuition expenditures, transportation, residential costs, and judgments against the school district. For all years, it also includes the restricted entitlement aids. With the exception of Total Equipment Cost, each of the other per pupil cost calculations presented is a component of the total comparative per pupil cost, although all components are not shown.

 

Shared Services
  • THE DISTRICT HAS AN INTERLOCAL SERVICES AGREEMENT WITH THE MUNICIPALITY I
  • N WHICH THEY PICK UP THE DISTRICTS GARBAGE AND RECYCLABLES, PROVIDES LABO
  • R AND EQUIPMENT FOR NUMEROUS DISTRICT PAVING PROJECTS AND HAS PROVIDED A
  • UNIFORMED POLICE OFFICER AT EACH OF THE DISTRICTS TWO HIGH SCHOOLS. IN TU
  • RN, THE SCHOOL DISTRICT PROVIDES THE TOWNSHIP ACCESS TO THE SCHOOL FACILI
  • TES TO OPERATE THEIR BEFORE AND AFTER SCHOOL PROGRAM,AS WELL AS, THE GYMN
  • ASIUMS AND ATHLETIC FIELDS FOR THE TOWNSHIP RUN RECREATION DEPARTMENT. ED
  • ISON PARTICIPATES IN VARIOUS COOPERATIVE PURCHASING PROGRAMS SUCH AS EDUC
  • ATIONAL DATA, MIDDLESEX REGIONAL EDUCATIONAL SERVICES COMMISSION AND PITT
  • GROVE COPY PAPER COOP. THE DISTRICT ALSO PARTICIPATES IN NUMEROUS TRANSPO
  • RTATION JOINTURES WITH NEIGHBORING DISTRICTS.

 

Estimated Tax Rate Information
A. Estimated 10-11 School Tax Rate
WITHOUT REPAYMENT OF DEBT OR ADJUSTMENTS
General Fund School Levy183,239,782 (A)
Estimated Net Taxable Valuation (as of 01/01/2010)7,305,565,860 (B)
Estimated 10-11 General Fund School Tax Rate=(A)/(B)x1002.5082 (C)
WITH REPAYMENT OF DEBT AND ADJUSTMENTS
Total School Levy185,081,031 (D)
Estimated Net Taxable Valuation (as of 01/01/2010)7,305,565,860 (E)
Estimated 10-11 Total School Tax Rate=(D)/(E)x1002.5334 (F)
B. Estimated 10-11 Equalized School Tax Rate
WITHOUT REPAYMENT OF DEBT OR ADJUSTMENTS
General Fund School Levy183,239,782 (G)
Estimated Equalized Valuation (as of 01/01/2010)16,048,358,515 (H)
Estimated 10-11 Equalized General Fund School Tax Rate=(G)/(H)x1001.1418 (I)
WITH REPAYMENT OF DEBT AND ADJUSTMENTS
Total School Levy185,081,031 (J)
Estimated Equalized Valuation (as of 01/01/2010)16,048,358,515 (K)
Estimated 10-11 Equalized Total School Tax Rate=(J)/(K)x1001.1533 (L)

 

Administrative Salaries
Employee Name: Carol A. Toth 
Job TitleSuperintendent 
Base Annual Salary189,042 
Full Time Equivalents (FTE)1.0 
Shared with another district?
Member of Collective Bargaining Unit?
Contract Terms: 
  Beginning Date of Contract04/01/2006 
  Ending Date of Contract06/30/2010 
  Contracted Number of Annual Work Days
  Contracted Number of Annual Vacation Days 23 
  Contracted Number of Annual Sick Days12 
  Contracted Number of Annual Personal Days
  Contracted Number of Annual Consulting Days
  Number of Other Contracted Non-working Days218 
  Description of Other Contracted Non-working DaysAdministrative Leave 
Benefits: 
Allowances1,990 
Bonuses
Stipends
District Contributions above Teacher Contract: 
  Insurance: Health, Dental, Life, Other
  Retirement Plans
Contractual Post-Employment Benefits Amount32,225 
  Description of: 
   Buyback of Sick Days at the End of Contract 
   Buyback of Vacation Days at the End of Contract 
   Buyback of Personal Days at the End of Contract 
   Other Contractual Post-Employment Benefits 
Other/In-Kind Remuneration
  Description of: 
   Annual Option to Buy Back Sick Time in Cash 
   Annual Option to Buy Back Vacation Time in Cash 
   Annual Option to Buy Back Personal Time in Cash 
   All Other In-Kind or Other Remuneration 
Additional Comments 
Employee Name: Daniel P. Michaud 
Job TitleBusiness Administrator 
Base Annual Salary160,980 
Full Time Equivalents (FTE)1.0 
Shared with another district?
Member of Collective Bargaining Unit?
Contract Terms: 
  Beginning Date of Contract07/01/2009 
  Ending Date of Contract06/30/2010 
  Contracted Number of Annual Work Days216 
  Contracted Number of Annual Vacation Days 25 
  Contracted Number of Annual Sick Days12 
  Contracted Number of Annual Personal Days
  Contracted Number of Annual Consulting Days
  Number of Other Contracted Non-working Days
  Description of Other Contracted Non-working Days 
Benefits: 
Allowances2,106 
Bonuses
Stipends
District Contributions above Teacher Contract: 
  Insurance: Health, Dental, Life, Other
  Retirement Plans
Contractual Post-Employment Benefits Amount30,479 
  Description of: 
   Buyback of Sick Days at the End of Contract 
   Buyback of Vacation Days at the End of Contract 
   Buyback of Personal Days at the End of Contract 
   Other Contractual Post-Employment Benefits 
Other/In-Kind Remuneration
  Description of: 
   Annual Option to Buy Back Sick Time in Cash 
   Annual Option to Buy Back Vacation Time in Cash 
   Annual Option to Buy Back Personal Time in Cash 
   All Other In-Kind or Other Remuneration 
Additional Comments 
Employee Name: Deborah Bredahl 
Job TitleCoordinator/Dir./Mgr./Supvr. NCLB Coordinator 
Base Annual Salary93,665 
Full Time Equivalents (FTE)1.0 
Shared with another district?
Member of Collective Bargaining Unit?
Contract Terms: 
  Beginning Date of Contract07/01/2009 
  Ending Date of Contract06/30/2010 
  Contracted Number of Annual Work Days216 
  Contracted Number of Annual Vacation Days 25 
  Contracted Number of Annual Sick Days12 
  Contracted Number of Annual Personal Days
  Contracted Number of Annual Consulting Days
  Number of Other Contracted Non-working Days
  Description of Other Contracted Non-working Days 
Benefits: 
Allowances
Bonuses
Stipends
District Contributions above Teacher Contract: 
  Insurance: Health, Dental, Life, Other
  Retirement Plans
Contractual Post-Employment Benefits Amount20,706 
  Description of: 
   Buyback of Sick Days at the End of Contract 
   Buyback of Vacation Days at the End of Contract 
   Buyback of Personal Days at the End of Contract 
   Other Contractual Post-Employment Benefits 
Other/In-Kind Remuneration
  Description of: 
   Annual Option to Buy Back Sick Time in Cash 
   Annual Option to Buy Back Vacation Time in Cash 
   Annual Option to Buy Back Personal Time in Cash 
   All Other In-Kind or Other Remuneration 
Additional Comments 
Employee Name: John A. Dimuzio 
Job TitleActing Superintendent 
Base Annual Salary177,480 
Full Time Equivalents (FTE)1.0 
Shared with another district?
Member of Collective Bargaining Unit?
Contract Terms: 
  Beginning Date of Contract07/01/2009 
  Ending Date of Contract06/30/2010 
  Contracted Number of Annual Work Days216 
  Contracted Number of Annual Vacation Days 25 
  Contracted Number of Annual Sick Days12 
  Contracted Number of Annual Personal Days
  Contracted Number of Annual Consulting Days
  Number of Other Contracted Non-working Days
  Description of Other Contracted Non-working Days 
Benefits: 
Allowances4,511 
Bonuses
Stipends
District Contributions above Teacher Contract: 
  Insurance: Health, Dental, Life, Other
  Retirement Plans
Contractual Post-Employment Benefits Amount32,065 
  Description of: 
   Buyback of Sick Days at the End of Contract 
   Buyback of Vacation Days at the End of Contract 
   Buyback of Personal Days at the End of Contract 
   Other Contractual Post-Employment Benefits 
Other/In-Kind Remuneration
  Description of: 
   Annual Option to Buy Back Sick Time in Cash 
   Annual Option to Buy Back Vacation Time in Cash 
   Annual Option to Buy Back Personal Time in Cash 
   All Other In-Kind or Other Remuneration 
Additional Comments 
Employee Name: John Fenimore 
Job TitleCoordinator/Dir./Mgr./Supvr. Director of Curriculum 
Base Annual Salary132,600 
Full Time Equivalents (FTE)1.0 
Shared with another district?
Member of Collective Bargaining Unit?
Contract Terms: 
  Beginning Date of Contract07/01/2009 
  Ending Date of Contract06/30/2010 
  Contracted Number of Annual Work Days216 
  Contracted Number of Annual Vacation Days 25 
  Contracted Number of Annual Sick Days12 
  Contracted Number of Annual Personal Days
  Contracted Number of Annual Consulting Days
  Number of Other Contracted Non-working Days
  Description of Other Contracted Non-working Days 
Benefits: 
Allowances2,175 
Bonuses
Stipends
District Contributions above Teacher Contract: 
  Insurance: Health, Dental, Life, Other
  Retirement Plans
Contractual Post-Employment Benefits Amount14,375 
  Description of: 
   Buyback of Sick Days at the End of Contract 
   Buyback of Vacation Days at the End of Contract 
   Buyback of Personal Days at the End of Contract 
   Other Contractual Post-Employment Benefits 
Other/In-Kind Remuneration
  Description of: 
   Annual Option to Buy Back Sick Time in Cash 
   Annual Option to Buy Back Vacation Time in Cash 
   Annual Option to Buy Back Personal Time in Cash 
   All Other In-Kind or Other Remuneration 
Additional Comments 
Employee Name: Kathleen French 
Job TitleCoordinator/Dir./Mgr./Supvr. Director of Special Services 
Base Annual Salary135,660 
Full Time Equivalents (FTE)1.0 
Shared with another district?
Member of Collective Bargaining Unit?
Contract Terms: 
  Beginning Date of Contract07/01/2009 
  Ending Date of Contract06/30/2010 
  Contracted Number of Annual Work Days216 
  Contracted Number of Annual Vacation Days 25 
  Contracted Number of Annual Sick Days12 
  Contracted Number of Annual Personal Days
  Contracted Number of Annual Consulting Days
  Number of Other Contracted Non-working Days
  Description of Other Contracted Non-working Days 
Benefits: 
Allowances1,839 
Bonuses
Stipends
District Contributions above Teacher Contract: 
  Insurance: Health, Dental, Life, Other
  Retirement Plans
Contractual Post-Employment Benefits Amount14,604 
  Description of: 
   Buyback of Sick Days at the End of Contract 
   Buyback of Vacation Days at the End of Contract 
   Buyback of Personal Days at the End of Contract 
   Other Contractual Post-Employment Benefits 
Other/In-Kind Remuneration
  Description of: 
   Annual Option to Buy Back Sick Time in Cash 
   Annual Option to Buy Back Vacation Time in Cash 
   Annual Option to Buy Back Personal Time in Cash 
   All Other In-Kind or Other Remuneration 
Additional Comments 
Employee Name: Michael Quinn 
Job TitleCoordinator/Dir./Mgr./Supvr. Director of Instruction 
Base Annual Salary137,315 
Full Time Equivalents (FTE)1.0 
Shared with another district?
Member of Collective Bargaining Unit?
Contract Terms: 
  Beginning Date of Contract07/01/2009 
  Ending Date of Contract06/30/2010 
  Contracted Number of Annual Work Days216 
  Contracted Number of Annual Vacation Days 25 
  Contracted Number of Annual Sick Days12 
  Contracted Number of Annual Personal Days
  Contracted Number of Annual Consulting Days
  Number of Other Contracted Non-working Days
  Description of Other Contracted Non-working Days 
Benefits: 
Allowances2,250 
Bonuses
Stipends
District Contributions above Teacher Contract: 
  Insurance: Health, Dental, Life, Other
  Retirement Plans
Contractual Post-Employment Benefits Amount24,903 
  Description of: 
   Buyback of Sick Days at the End of Contract 
   Buyback of Vacation Days at the End of Contract 
   Buyback of Personal Days at the End of Contract 
   Other Contractual Post-Employment Benefits 
Other/In-Kind Remuneration
  Description of: 
   Annual Option to Buy Back Sick Time in Cash 
   Annual Option to Buy Back Vacation Time in Cash 
   Annual Option to Buy Back Personal Time in Cash 
   All Other In-Kind or Other Remuneration 
Additional Comments 
Employee Name: Paul Jenney 
Job TitleCoordinator/Dir./Mgr./Supvr. Supervisor of Facilities 
Base Annual Salary93,665 
Full Time Equivalents (FTE)1.0 
Shared with another district?
Member of Collective Bargaining Unit?
Contract Terms: 
  Beginning Date of Contract07/01/2009 
  Ending Date of Contract06/30/2010 
  Contracted Number of Annual Work Days216 
  Contracted Number of Annual Vacation Days 25 
  Contracted Number of Annual Sick Days12 
  Contracted Number of Annual Personal Days
  Contracted Number of Annual Consulting Days
  Number of Other Contracted Non-working Days
  Description of Other Contracted Non-working Days 
Benefits: 
Allowances1,116 
Bonuses
Stipends
District Contributions above Teacher Contract: 
  Insurance: Health, Dental, Life, Other
  Retirement Plans
Contractual Post-Employment Benefits Amount24,006 
  Description of: 
   Buyback of Sick Days at the End of Contract 
   Buyback of Vacation Days at the End of Contract 
   Buyback of Personal Days at the End of Contract 
   Other Contractual Post-Employment Benefits 
Other/In-Kind Remuneration
  Description of: 
   Annual Option to Buy Back Sick Time in Cash 
   Annual Option to Buy Back Vacation Time in Cash 
   Annual Option to Buy Back Personal Time in Cash 
   All Other In-Kind or Other Remuneration 
Additional Comments