>>OFFICE OF FISCAL POLICY AND PLANNING  >>USER FRIENDLY BUDGETS  >>WARREN  >>PHILLIPSBURG TOWN

User Friendly Budgets
2010

WARREN - PHILLIPSBURG TOWN

 

Advertised Enrollments
Enrollment CategoryOctober 15, 2008
Actual		October 15, 2009
Actual		October 15, 2010
Estimated
Pupils on Roll Regular Full-Time3,0283,0853,216
spacing
Pupils on Roll - Special Full-Time567486486
Private School Placements23319
spacing
Pupils Sent to Contracted Preschool Prog164117117
Pupils Sent to Other Dists-Spec Ed Prog202421
Pupils Received9569491,104
Pupils in State Facilities1343

 

Advertised Revenues
Budget CategoryAccount2008-09
Actual		2009-10
Revised		2010-11
Anticipated
OPERATING BUDGET
Budgeted Fund Balance - Operating Budget 10-303 0 0 241,558
Transfers from Other Funds 10-5200 589,388 0 0
Revenues from Local Sources:
Local Tax Levy 10-1210 7,008,722 7,044,143 8,482,945
Tuition 10-1300 6,438,947 6,225,619 6,564,662
Transportation Fees from Other LEAs 10-1420-1440 0 25,000 25,000
Unrestricted Miscellaneous Revenues 10-1XXX 250,507 250,000 250,000
SUBTOTAL  13,698,176 13,544,762 15,322,607
Revenues from State Sources:
Extraordinary Aid 10-3131 29,102 29,102 29,102
Other State Aids 10-3XXX 76,667 0 0
Categorical Special Education Aid 10-3132 1,331,160 1,282,962 1,261,639
Equalization Aid 10-3176 24,958,243 24,921,385 24,265,699
Categorical Security Aid 10-3177 667,369 728,372 722,794
Adjustment Aid 10-3178 10,492,391 10,765,932 8,848,365
Categorical Transportation Aid 10-3121 148,209 164,884 191,660
SUBTOTAL  37,703,141 37,892,637 35,319,259
Revenues from Federal Sources:
IMPACT Aid 10-4100 23,387 22,000 20,000
Medicaid Reimbursement 10-4200 59,776 70,000 83,307
SUBTOTAL  83,163 92,000 103,307
Adjustment for Prior Year Encumbrances  0 357,546 0
Actual Revenues (Over)/Under Expenditures  -277,601 0 0
TOTAL OPERATING BUDGET  51,796,267 51,886,945 50,986,731
GRANTS AND ENTITLEMENTS
Revenues from Local Sources 20-1XXX 24,413 0 0
Revenues from State Sources:
Early Childhood Program Aid - Pr Year Carryover 20-3211 0 187,776 445,941
Preschool Education Aid 20-3218 0 4,565,304 4,471,549
Other Restricted Entitlements 20-32XX 4,935,863 595,129 595,129
TOTAL REVENUES FROM STATE SOURCES  4,935,863 5,348,209 5,512,619
Revenues from Federal Sources:
Title I 20-4411-4416 1,084,072 1,881,587 1,771,685
I.D.E.A. Part B (Handicapped) 20-4420-4429 725,257 760,036 760,036
Vocational Education 20-4430 36,126 41,616 41,616
Private Industry Council (JTPA) 20-4700 75,218 115,000 115,000
Other 20-4XXX 511,604 266,113 266,113
TOTAL REVENUES FROM FEDERAL SOURCES  2,432,277 3,064,352 2,954,450
TOTAL GRANTS AND ENTITLEMENTS  7,392,553 8,412,561 8,467,069
REPAYMENT OF DEBT
Budgeted Fund Balance 40-303 0 0 1,542
Revenues from Local Sources:
Local Tax Levy 40-1210 114,863 113,696 135,522
TOTAL REVENUES FROM LOCAL SOURCES  114,863 113,696 135,522
Revenues from State Sources:
Debt Service Aid Type II 40-3160 149,950 148,429 127,186
TOTAL LOCAL REPAYMENT OF DEBT  264,813 262,125 264,250
Actual Revenues (Over)/Under Expenditures  -163 0 0
TOTAL REPAYMENT OF DEBT  264,650 262,125 264,250
TOTAL REVENUES/SOURCES  59,453,470 60,561,631 59,718,050
DEDUCT REVENUES INCLUDED IN MULTIPLE FUNDS DUE TO TRANSFERS:
TOTAL REVENUES/SOURCES NET OF TRANSFERS  59,453,470 60,561,631 59,718,050

 

Advertised Appropriations
Budget CategoryAccount2008-09
Expenditures		2009-10
Rev. Approp.		2010-11
Appropriations
GENERAL CURRENT EXPENSE
Instruction:
Regular Programs 11-1XX-100-XXX560,234754,963769,450
Special Education 11-2XX-100-XXX448,349424,484433,197
Bilingual Education 11-240-100-XXX2,4284,4604,515
School-Spon. Co/Extra-Curr. Activities 11-401-100-XXX1,0511,5441,575
School Sponsored Athletics 11-402-100-XXX430,365447,915453,032
Other Instructional Programs 11-4XX-100-XXX0160,000134,600
Support Services:
Tuition 11-000-100-XXX2,237,6581,856,4281,222,938
Attendance and Social Work Services 11-000-211-XXX8636,4006,571
Health Services 11-000-213-XXX57,00866,86468,787
Speech, OT, PT, Related & Extraordinary Services 11-000-216,217612,885626,132643,065
Guidance 11-000-218-XXX79,82687,76189,676
Child Study Teams 11-000-219-XXX999,980858,640834,356
Improvement of Instructional Services 11-000-221-XXX350,073393,498402,572
Educational Media Services - School Library 11-000-222-XXX98,934127,208116,461
Instructional Staff Training Services 11-000-223-XXX909,5903,590
General Administration 11-000-230-XXX1,383,6491,344,8901,321,194
School Administration 11-000-240-XXX644,613462,812393,599
Central Svcs & Admin Info Technology 11-000-25X-XXX961,0311,209,3591,176,980
Operation and Maintenance of Plant Services 11-000-26X-XXX5,089,5096,063,2395,387,456
Student Transportation Services 11-000-270-XXX1,577,1191,458,6551,356,565
Personal Services - Employee Benefits 11-XXX-XXX-2XX3,538,1903,694,1333,779,706
Total Support Services Expenditures 17,631,42818,265,60916,803,516
TOTAL GENERAL CURRENT EXPENSE 19,073,85520,058,97518,599,885
CAPITAL EXPENDITURES
Equipment 12-XXX-XXX-73X61,80177,24860,000
Facilities Acquisition and Construction Services 12-000-4XX-XXX241,15400
TOTAL CAPITAL EXPENDITURES 302,95577,24860,000
Transfer of Funds to Charter Schools 10-000-100-56X35,51932,54537,521
General Fund Contribution to SBB 10-000-520-93032,383,93831,718,17732,289,325
OPERATING BUDGET GRAND TOTAL 51,796,26751,886,94550,986,731
SPECIAL GRANTS AND ENTITLEMENTS
Local Projects 20-XXX-XXX-XXX24,41300
Preschool Education Aid:
Instruction 20-218-100-XXX1,666,5971,809,2361,796,834
Support Services 20-218-200-XXX2,669,0112,918,8443,062,596
Facilities Acquisition and Construction Services 20-218-400-XXX025,00058,060
TOTAL PRESCHOOL EDUCATION AID 4,335,6084,753,0804,917,490
Other State Projects:
Nonpublic Textbooks 20-XXX-XXX-XXX11,60212,68712,687
Nonpublic Auxiliary Services 20-XXX-XXX-XXX036,55536,555
Nonpublic Handicapped Services 20-XXX-XXX-XXX8,75913,05613,056
Nonpublic Nursing Services 20-XXX-XXX-XXX25,87117,52417,524
Nonpublic Technology Initiative 20-XXX-XXX-XXX09,0809,080
Other Special Projects 20-XXX-XXX-XXX554,023506,227506,227
Total State Projects 4,935,8635,348,2095,512,619
Federal Projects:
Title I 20-XXX-XXX-XXX1,084,0721,221,7261,111,824
I.D.E.A. Part B (Handicapped) 20-XXX-XXX-XXX725,257760,036760,036
Vocational Education 20-XXX-XXX-XXX36,12641,61641,616
Private Industry Council (JTPA) 20-XXX-XXX-XXX75,218115,000115,000
Other Special Projects 20-XXX-XXX-XXX511,604266,113266,113
Total Federal Projects 2,432,2772,404,4912,294,589
Grant & Entitlements Cont to SBB 20-XXX-XXX-9300659,861659,861
TOTAL GRANTS AND ENTITLEMENTS 7,392,5538,412,5618,467,069
REPAYMENT OF DEBT
Repayment of Debt - Regular 40-701-510-XXX264,650262,125264,250
TOTAL REPAYMENT OF DEBT 264,650262,125264,250
Total Expenditures 59,453,47060,561,63159,718,050
DEDUCT AMOUNTS INCLUDED IN MULTIPLE FUNDS DUE TO TRANSFERS:
TOTAL EXPENDITURES NET OF TRANSFERS 59,453,47060,561,63159,718,050

 

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 Budget-113,08229,329270,88729,329
  Repayment of Debt1,3791,5421,5420
Reserved for Specific Purposes:
  General Operating Budget:
      Capital Reserve84,157000
      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 Cost14,94214,18414,28114,75114,209
Total Classroom Instruction8,9518,7138,4998,7058,483
Classroom-Salaries and Benefits8,6698,5078,2178,3938,224
Classroom-General Supplies and Textbooks204139185210167
Classroom-Purchased Services and Other78679810291
Total Support Services2,3271,8091,9582,0112,001
Support Services-Salaries and Benefits2,1581,6271,7341,7581,757
Total Administrative Costs1,4791,6961,6001,6431,583
Administration-Salaries and Benefits1,1541,4091,2871,2831,253
Legal Costs00283932
Total Operations and Maintenance of Plant1,7951,6041,8732,0411,806
Operations & Maintenance of Plant-Salary & Ben.1,0352881,0041,001986
Total Food Services Costs00000
Total Extracurricular Costs378331338340324
Total Equipment Costs1717192932
Employee Benefits as a % of Salaries27.13132.13133.3

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.

 

Advertised Blended Resource SBB Statement
Budget CategoryAccount2008-092009-102010-11
Resources:
General Fund Contribution 15-520032,383,93831,718,17732,289,325
Restricted Federal Entitlements 15-44XX0659,861659,861
Total SBB Resources 32,383,93832,378,03832,949,186
Appropriations:
Instruction 15-XXX-100-XXX21,661,93920,915,70620,710,312
Support Services 15-XXX-2XX-XXX10,446,14910,436,12811,183,370
Total SBB Appropriations 32,383,93832,378,03832,949,186

 

Shared Services
  • The District shares services with the Town of Phillipsburg. We have 2
  • interlocal agreements-one for the purchase of gas and motor oil and one
  • for the use of the local armory for equipment housing. The town also pick
  • s up garbage and helps with snow removal, salting and cleanups and shares
  • heavy equipment usage with the school district. The BOE helps the town by
  • doing repair work at Town Hall, the youth and senior centers. We provide
  • internet access for the town and host their web-site and e-mail service.
  • We also provide assistance for the town's summer program "Movies in the
  • Park". We also utilize the Warren Cty Ed Services for Specila Education
  • transportation.

 

Estimated Tax Rate Information
A. Estimated 10-11 School Tax Rate
WITHOUT REPAYMENT OF DEBT OR ADJUSTMENTS
General Fund School Levy8,482,945 (A)
Estimated Net Taxable Valuation (as of 03/01/2010)984,531,145 (B)
Estimated 10-11 General Fund School Tax Rate=(A)/(B)x1000.8616 (C)
WITH REPAYMENT OF DEBT AND ADJUSTMENTS
Total School Levy8,618,467 (D)
Estimated Net Taxable Valuation (as of 03/01/2010)984,531,145 (E)
Estimated 10-11 Total School Tax Rate=(D)/(E)x1000.8754 (F)
B. Estimated 10-11 Equalized School Tax Rate
WITHOUT REPAYMENT OF DEBT OR ADJUSTMENTS
General Fund School Levy8,482,945 (G)
Estimated Equalized Valuation (as of 03/01/2010)1,060,196,311 (H)
Estimated 10-11 Equalized General Fund School Tax Rate=(G)/(H)x1000.8001 (I)
WITH REPAYMENT OF DEBT AND ADJUSTMENTS
Total School Levy8,618,467 (J)
Estimated Equalized Valuation (as of 03/01/2010)1,060,196,311 (K)
Estimated 10-11 Equalized Total School Tax Rate=(J)/(K)x1000.8129 (L)

 

Administrative Salaries
Employee Name: Catherine Creteau 
Job TitleDir Math/Science 6-12 
Base Annual Salary93,339 
Full Time Equivalents (FTE)1.0 
Shared with another district?N 
Member of Collective Bargaining Unit?N 
Contract Terms: 
  Beginning Date of Contract07/01/2009 
  Ending Date of Contract06/30/2010 
  Contracted Number of Annual Work Days220 
  Contracted Number of Annual Vacation Days 5 
  Contracted Number of Annual Sick Days11 
  Contracted Number of Annual Personal Days 2 
  Contracted Number of Annual Consulting Days 0 
  Number of Other Contracted Non-working Days 0 
  Description of Other Contracted Non-working Days 
Benefits: 
Allowances750 
Bonuses0 
Stipends0 
District Contributions above Teacher Contract: 
  Insurance: Health, Dental, Life, Other0 
  Retirement Plans0 
Contractual Post-Employment Benefits Amount0 
  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 Remuneration0 
  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: George Chando 
Job TitleAssistant Superintendent 
Base Annual Salary162,225 
Full Time Equivalents (FTE)1.0 
Shared with another district?N 
Member of Collective Bargaining Unit?N 
Contract Terms: 
  Beginning Date of Contract07/01/2009 
  Ending Date of Contract06/30/2010 
  Contracted Number of Annual Work Days260 
  Contracted Number of Annual Vacation Days 24 
  Contracted Number of Annual Sick Days12 
  Contracted Number of Annual Personal Days 3 
  Contracted Number of Annual Consulting Days 0 
  Number of Other Contracted Non-working Days 0 
  Description of Other Contracted Non-working Days 
Benefits: 
Allowances2,000 
Bonuses0 
Stipends0 
District Contributions above Teacher Contract: 
  Insurance: Health, Dental, Life, Other0 
  Retirement Plans0 
Contractual Post-Employment Benefits Amount0 
  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 Remuneration0 
  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: Jason Magditch 
Job TitleDir Haelth/PE/Discip. PK-12 
Base Annual Salary88,174 
Full Time Equivalents (FTE)1.0 
Shared with another district?N 
Member of Collective Bargaining Unit?N 
Contract Terms: 
  Beginning Date of Contract07/01/2009 
  Ending Date of Contract06/30/2010 
  Contracted Number of Annual Work Days220 
  Contracted Number of Annual Vacation Days 5 
  Contracted Number of Annual Sick Days11 
  Contracted Number of Annual Personal Days 2 
  Contracted Number of Annual Consulting Days 0 
  Number of Other Contracted Non-working Days 0 
  Description of Other Contracted Non-working Days 
Benefits: 
Allowances1,250 
Bonuses0 
Stipends0 
District Contributions above Teacher Contract: 
  Insurance: Health, Dental, Life, Other0 
  Retirement Plans0 
Contractual Post-Employment Benefits Amount0 
  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 Remuneration0 
  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: Jeanene Stettner-Dutt 
Job TitleDir Social Studies/W Lang 6-12 
Base Annual Salary82,863 
Full Time Equivalents (FTE)1.0 
Shared with another district?N 
Member of Collective Bargaining Unit?N 
Contract Terms: 
  Beginning Date of Contract07/01/2009 
  Ending Date of Contract06/30/2010 
  Contracted Number of Annual Work Days220 
  Contracted Number of Annual Vacation Days 5 
  Contracted Number of Annual Sick Days11 
  Contracted Number of Annual Personal Days 2 
  Contracted Number of Annual Consulting Days 0 
  Number of Other Contracted Non-working Days 0 
  Description of Other Contracted Non-working Days 
Benefits: 
Allowances750 
Bonuses0 
Stipends0 
District Contributions above Teacher Contract: 
  Insurance: Health, Dental, Life, Other0 
  Retirement Plans0 
Contractual Post-Employment Benefits Amount0 
  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 Remuneration0 
  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 Troxell 
Job TitleDir Language Arts 6-12 
Base Annual Salary93,339 
Full Time Equivalents (FTE)1.0 
Shared with another district?N 
Member of Collective Bargaining Unit?N 
Contract Terms: 
  Beginning Date of Contract07/01/2009 
  Ending Date of Contract06/30/2010 
  Contracted Number of Annual Work Days220 
  Contracted Number of Annual Vacation Days 5 
  Contracted Number of Annual Sick Days11 
  Contracted Number of Annual Personal Days 2 
  Contracted Number of Annual Consulting Days 0 
  Number of Other Contracted Non-working Days 0 
  Description of Other Contracted Non-working Days 
Benefits: 
Allowances750 
Bonuses0 
Stipends0 
District Contributions above Teacher Contract: 
  Insurance: Health, Dental, Life, Other0 
  Retirement Plans0 
Contractual Post-Employment Benefits Amount0 
  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 Remuneration0 
  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: Marian Trapani 
Job TitleDir Planning/Research K-12 
Base Annual Salary132,355 
Full Time Equivalents (FTE)1.0 
Shared with another district?N 
Member of Collective Bargaining Unit?N 
Contract Terms: 
  Beginning Date of Contract07/01/2009 
  Ending Date of Contract06/30/2010 
  Contracted Number of Annual Work Days260 
  Contracted Number of Annual Vacation Days 23 
  Contracted Number of Annual Sick Days12 
  Contracted Number of Annual Personal Days 3 
  Contracted Number of Annual Consulting Days 0 
  Number of Other Contracted Non-working Days 0 
  Description of Other Contracted Non-working Days 
Benefits: 
Allowances1,512 
Bonuses0 
Stipends0 
District Contributions above Teacher Contract: 
  Insurance: Health, Dental, Life, Other0 
  Retirement Plans0 
Contractual Post-Employment Benefits Amount0 
  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 Remuneration0 
  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: Mark F. Miller 
Job TitleSuperintendent 
Base Annual Salary180,250 
Full Time Equivalents (FTE)1.0 
Shared with another district?N 
Member of Collective Bargaining Unit?N 
Contract Terms: 
  Beginning Date of Contract09/15/2008 
  Ending Date of Contract07/01/2012 
  Contracted Number of Annual Work Days260 
  Contracted Number of Annual Vacation Days 24 
  Contracted Number of Annual Sick Days12 
  Contracted Number of Annual Personal Days 3 
  Contracted Number of Annual Consulting Days 0 
  Number of Other Contracted Non-working Days 0 
  Description of Other Contracted Non-working Days 
Benefits: 
Allowances4,833 
Bonuses0 
Stipends0 
District Contributions above Teacher Contract: 
  Insurance: Health, Dental, Life, Other0 
  Retirement Plans0 
Contractual Post-Employment Benefits Amount0 
  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 Remuneration0 
  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: Maureen Broennle 
Job TitleAsst Business Administrator 
Base Annual Salary83,375 
Full Time Equivalents (FTE)1.0 
Shared with another district?N 
Member of Collective Bargaining Unit?N 
Contract Terms: 
  Beginning Date of Contract07/01/2009 
  Ending Date of Contract06/30/2010 
  Contracted Number of Annual Work Days260 
  Contracted Number of Annual Vacation Days 23 
  Contracted Number of Annual Sick Days12 
  Contracted Number of Annual Personal Days 3 
  Contracted Number of Annual Consulting Days 0 
  Number of Other Contracted Non-working Days 0 
  Description of Other Contracted Non-working Days 
Benefits: 
Allowances1,612 
Bonuses0 
Stipends0 
District Contributions above Teacher Contract: 
  Insurance: Health, Dental, Life, Other0 
  Retirement Plans0 
Contractual Post-Employment Benefits Amount0 
  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 Remuneration0 
  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: Rainie Roncoroni 
Job TitleDir Language Arts/Math PK-12 
Base Annual Salary103,937 
Full Time Equivalents (FTE)1.0 
Shared with another district?N 
Member of Collective Bargaining Unit?N 
Contract Terms: 
  Beginning Date of Contract07/01/2009 
  Ending Date of Contract06/30/2010 
  Contracted Number of Annual Work Days220 
  Contracted Number of Annual Vacation Days 5 
  Contracted Number of Annual Sick Days11 
  Contracted Number of Annual Personal Days 2 
  Contracted Number of Annual Consulting Days 0 
  Number of Other Contracted Non-working Days 0 
  Description of Other Contracted Non-working Days 
Benefits: 
Allowances750 
Bonuses0 
Stipends0 
District Contributions above Teacher Contract: 
  Insurance: Health, Dental, Life, Other0 
  Retirement Plans0 
Contractual Post-Employment Benefits Amount0 
  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 Remuneration0 
  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: Staci Horne 
Job TitleDir of Technology 
Base Annual Salary108,842 
Full Time Equivalents (FTE)1.0 
Shared with another district?N 
Member of Collective Bargaining Unit?N 
Contract Terms: 
  Beginning Date of Contract07/01/2009 
  Ending Date of Contract06/30/2010 
  Contracted Number of Annual Work Days260 
  Contracted Number of Annual Vacation Days 23 
  Contracted Number of Annual Sick Days12 
  Contracted Number of Annual Personal Days 3 
  Contracted Number of Annual Consulting Days 0 
  Number of Other Contracted Non-working Days 0 
  Description of Other Contracted Non-working Days 
Benefits: 
Allowances1,512 
Bonuses0 
Stipends0 
District Contributions above Teacher Contract: 
  Insurance: Health, Dental, Life, Other0 
  Retirement Plans0 
Contractual Post-Employment Benefits Amount0 
  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 Remuneration0 
  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: Thomas Fisher 
Job TitleDir Athletics 
Base Annual Salary108,460 
Full Time Equivalents (FTE)1.0 
Shared with another district?N 
Member of Collective Bargaining Unit?N 
Contract Terms: 
  Beginning Date of Contract07/01/2009 
  Ending Date of Contract06/30/2010 
  Contracted Number of Annual Work Days220 
  Contracted Number of Annual Vacation Days 5 
  Contracted Number of Annual Sick Days11 
  Contracted Number of Annual Personal Days 2 
  Contracted Number of Annual Consulting Days 0 
  Number of Other Contracted Non-working Days 0 
  Description of Other Contracted Non-working Days 
Benefits: 
Allowances1,250 
Bonuses0 
Stipends0 
District Contributions above Teacher Contract: 
  Insurance: Health, Dental, Life, Other0 
  Retirement Plans0 
Contractual Post-Employment Benefits Amount0 
  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 Remuneration0 
  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: William A. Bauer 
Job TitleBusiness Administrator Board Secretary 
Base Annual Salary137,000 
Full Time Equivalents (FTE)1.0 
Shared with another district?N 
Member of Collective Bargaining Unit?N 
Contract Terms: 
  Beginning Date of Contract07/01/2009 
  Ending Date of Contract06/30/2010 
  Contracted Number of Annual Work Days260 
  Contracted Number of Annual Vacation Days 24 
  Contracted Number of Annual Sick Days12 
  Contracted Number of Annual Personal Days 3 
  Contracted Number of Annual Consulting Days 0 
  Number of Other Contracted Non-working Days 0 
  Description of Other Contracted Non-working Days 
Benefits: 
Allowances4,205 
Bonuses0 
Stipends0 
District Contributions above Teacher Contract: 
  Insurance: Health, Dental, Life, Other0 
  Retirement Plans0 
Contractual Post-Employment Benefits Amount0 
  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 Remuneration0 
  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: William Horn 
Job TitleDir School Base Youth Service 
Base Annual Salary83,711 
Full Time Equivalents (FTE)1.0 
Shared with another district?N 
Member of Collective Bargaining Unit?N 
Contract Terms: 
  Beginning Date of Contract07/01/2009 
  Ending Date of Contract06/30/2010 
  Contracted Number of Annual Work Days260 
  Contracted Number of Annual Vacation Days 23 
  Contracted Number of Annual Sick Days12 
  Contracted Number of Annual Personal Days 3 
  Contracted Number of Annual Consulting Days 0 
  Number of Other Contracted Non-working Days 0 
  Description of Other Contracted Non-working Days 
Benefits: 
Allowances500 
Bonuses0 
Stipends0 
District Contributions above Teacher Contract: 
  Insurance: Health, Dental, Life, Other0 
  Retirement Plans0 
Contractual Post-Employment Benefits Amount0 
  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 Remuneration0 
  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