>>SCHOOL FINANCE  >>USER FRIENDLY BUDGETS  >>OCEAN  >>SOUTHERN REGIONAL

User Friendly Budgets
2012-13

OCEAN - SOUTHERN REGIONAL

 

Advertised Enrollments
Enrollment CategoryOctober 15, 2010
Actual
October 15, 2011
Actual
October 15, 2012
Estimated
Pupils on Roll Regular Full-Time2,4502,4163,080
Pupils on Roll Regular Shared-Time52670
spacing
Pupils on Roll - Special Full-Time49451058
Pupils on Roll - Special Shared-Time56640
Private School Placements131417
spacing
Pupils Sent to Other Districts-Reg Prog008
Pupils Sent to Other Dists-Spec Ed Prog232
Pupils Received448437465
Pupils in State Facilities111

 

Advertised Revenues
Budget CategoryAccount2010-11
Actual
2011-12
Revised
2012-13
Anticipated
OPERATING BUDGET
Budgeted Fund Balance - Operating Budget 10-303 0 3,201,801 3,236,587
Transfers from Other Funds 10-5200 255,268 0 0
Revenues from Local Sources:
Local Tax Levy 10-1210 38,205,086 38,969,188 39,748,572
Tuition 10-1300 7,223,807 7,309,127 7,370,240
Transportation Fees from Other LEAs 10-1420-1440 743,064 833,100 849,516
Interest Earned on Capital Reserve Funds 10-1XXX 1,489 4,500 500
Unrestricted Miscellaneous Revenues 10-1XXX 414,236 116,781 120,000
SUBTOTAL  46,587,682 47,232,696 48,088,828
Revenues from State Sources:
Extraordinary Aid 10-3131 737,459 0 0
Other State Aids 10-3XXX 12,343 0 0
Categorical Special Education Aid 10-3132 485,499 1,009,043 1,431,948
Categorical Security Aid 10-3177 0 0 189,916
Categorical Transportation Aid 10-3121 0 0 255,885
SUBTOTAL  1,235,301 1,009,043 1,877,749
Revenues from Federal Sources:
Medicaid Reimbursement 10-4200 38,992 36,593 40,078
SUBTOTAL  38,992 142,551 40,078
Adjustment for Prior Year Encumbrances  0 90,678 0
Actual Revenues (Over)/Under Expenditures  843,582 0 0
TOTAL OPERATING BUDGET  48,960,825 51,676,769 53,243,242
GRANTS AND ENTITLEMENTS
Revenues from Local Sources 20-1XXX 20,879 18,500 0
Revenues from State Sources:
Other Restricted Entitlements 20-32XX 7,267 7,834 7,834
TOTAL REVENUES FROM STATE SOURCES  7,267 7,834 7,834
Revenues from Federal Sources:
Title I 20-4411-4416 154,465 190,910 190,910
Title II 20-4451-4455 87,404 78,852 78,852
Title IV 20-4471-4474 1,018 0 0
I.D.E.A. Part B (Handicapped) 20-4420-4429 682,646 536,194 536,194
TOTAL REVENUES FROM FEDERAL SOURCES  925,533 805,956 805,956
TOTAL GRANTS AND ENTITLEMENTS  953,679 832,290 813,790
REPAYMENT OF DEBT
Budgeted Fund Balance 40-303 0 406 0
Transfers from Capital Reserve 40-5210 0 5,707 0
Revenues from Local Sources:
Local Tax Levy 40-1210 2,172,874 2,081,700 1,999,925
Miscellaneous 40-1XXX 544 0 0
TOTAL REVENUES FROM LOCAL SOURCES  2,173,418 2,081,700 1,999,925
TOTAL LOCAL REPAYMENT OF DEBT  2,173,418 2,087,813 1,999,925
Actual Revenues (Over)/Under Expenditures  -393 0 0
TOTAL REPAYMENT OF DEBT  2,173,025 2,087,813 1,999,925
TOTAL REVENUES/SOURCES  52,087,529 54,596,872 56,056,957
DEDUCT REVENUES INCLUDED IN MULTIPLE FUNDS DUE TO TRANSFERS:
Transfers from Capital Reserve 40-5210 0 5,707 0
TOTAL REVENUES/SOURCES NET OF TRANSFERS  52,087,529 54,591,165 56,056,957

 

Advertised Appropriations
Budget CategoryAccount2010-11
Expenditures
2011-12
Rev. Approp.
2012-13
Appropriations
GENERAL CURRENT EXPENSE
Instruction:
Regular Programs 11-1XX-100-XXX12,875,94513,863,06714,378,521
Special Education 11-2XX-100-XXX5,200,2735,355,6625,695,083
Basic Skills/Remedial 11-230-100-XXX88,29489,32293,615
Bilingual Education 11-240-100-XXX1,44578,1100
School-Spon. Co/Extra-Curr. Activities 11-401-100-XXX273,652269,955289,260
School Sponsored Athletics 11-402-100-XXX1,135,8891,107,6941,119,199
Support Services:
Tuition 11-000-100-XXX493,045540,974848,941
Attendance and Social Work Services 11-000-211-XXX131,097137,102140,784
Health Services 11-000-213-XXX209,246222,265230,498
Speech, OT, PT, Related & Extraordinary Services 11-000-216,217859,113977,608943,856
Guidance 11-000-218-XXX1,250,4581,257,6761,278,013
Child Study Teams 11-000-219-XXX970,7921,041,635984,939
Improvement of Instructional Services 11-000-221-XXX209,047231,642238,785
Educational Media Services - School Library 11-000-222-XXX344,284320,897330,338
Instructional Staff Training Services 11-000-223-XXX5789000
General Administration 11-000-230-XXX836,777848,649852,522
School Administration 11-000-240-XXX2,008,3772,001,1551,922,308
Central Svcs & Admin Info Technology 11-000-25X-XXX909,911899,588937,984
Operation and Maintenance of Plant Services 11-000-26X-XXX5,079,6215,439,1795,287,288
Student Transportation Services 11-000-270-XXX2,997,1172,892,9782,894,829
Personal Services - Employee Benefits 11-XXX-XXX-2XX12,256,75813,346,53213,947,523
Food Services 11-000-310-XXX7,60500
Total Support Services Expenditures 28,563,82630,158,78030,838,608
TOTAL GENERAL CURRENT EXPENSE 48,139,32450,922,59052,414,286
CAPITAL EXPENDITURES
Interest Earned on Capital Reserve 10-60404,500500
Equipment 12-XXX-XXX-73X788,513725,897803,650
Facilities Acquisition and Construction Services 12-000-4XX-XXX29,42918,07524,806
Capital Reserve-Transfer to Repayment of Debt 12-000-4XX-93305,7070
TOTAL CAPITAL EXPENDITURES 817,942754,179828,956
Adult Education - Local:
Support Services 13-602-200-XXX3,55900
Total Adult Education - Local 3,55900
TOTAL SPECIAL SCHOOLS 3,55900
OPERATING BUDGET GRAND TOTAL 48,960,82551,676,76953,243,242
SPECIAL GRANTS AND ENTITLEMENTS
Local Projects 20-XXX-XXX-XXX20,87918,5000
Other State Projects:
Nonpublic Textbooks 20-XXX-XXX-XXX3,0913,2263,226
Nonpublic Nursing Services 20-XXX-XXX-XXX4,1764,6084,608
Total State Projects 7,2677,8347,834
Federal Projects:
Title I 20-XXX-XXX-XXX154,465190,910190,910
Title II 20-XXX-XXX-XXX87,40478,85278,852
Title IV 20-XXX-XXX-XXX1,01800
I.D.E.A. Part B (Handicapped) 20-XXX-XXX-XXX682,646536,194536,194
Total Federal Projects 925,533805,956805,956
TOTAL GRANTS AND ENTITLEMENTS 953,679832,290813,790
REPAYMENT OF DEBT
Repayment of Debt - Regular 40-701-510-XXX2,173,0252,087,8131,999,925
TOTAL REPAYMENT OF DEBT 2,173,0252,087,8131,999,925
Total Expenditures 52,087,52954,596,87256,056,957
DEDUCT AMOUNTS INCLUDED IN MULTIPLE FUNDS DUE TO TRANSFERS:
TOTAL EXPENDITURES NET OF TRANSFERS 52,087,52954,591,16556,056,957

 

Advertised Recapitulation of Balances
Budget CategoryAudited
Balance
6/30/10
Audited
Balance
6/30/11
Estimated
Balance
6/30/12
Estimated
Balance
6/30/13
Unassigned:
  General Operating Budget1,769,7453,129,0191,729,019963,805
  Repayment of Debt1340600
Reserved for Specific Purposes:
  General Operating Budget:
      Capital Reserve484,168813,513812,306812,806
      Adult Education Programs0000
      Maintenance Reserve0000
      Legal Reserve6,565,7304,273,1742,471,3730
      Tuition Reserve0000
      Current Expense Emergency Reserve0000
  Restricted for Repayment of Debt0000

 

Advertised Per Pupil Cost Calculations
 2009-10
Actual
2010-11
Actual
2011-12
Original
Budget
2011-12
Revised
Budget
2012-13
Proposed
Budget
Total Budgetary Comparative Per Pupil Cost14,70314,43816,06215,87515,005
Total Classroom Instruction8,2768,2749,2789,1458,932
Classroom-Salaries and Benefits7,8878,0358,8618,7338,547
Classroom-General Supplies and Textbooks254179248246236
Classroom-Purchased Services and Other13560169166148
Total Support Services1,9131,8572,0141,9851,889
Support Services-Salaries and Benefits1,8421,8131,9451,9171,840
Total Administrative Costs1,5271,6311,7231,7091,558
Administration-Salaries and Benefits1,3301,4311,5171,4951,355
Legal Costs0971314
Total Operations and Maintenance of Plant2,3282,1052,1542,1522,104
Operations & Maintenance of Plant-Salary & Ben.1,1851,1021,1111,0951,133
Board Contribution to Food Services03000
Total Extracurricular Costs593506614609476
Total Equipment Costs266263224243256
Employee Benefits as a % of Salaries38.741.544.443.944.8

The information presented in columns 1 through 3 as well as the related descriptions of the per pupil cost calculations are contained in the 2012 Taxpayers Guide to Education Spending (formerly Comparative Spending Guide) and can be found on the Department of Education's Internet address: http://www.state.nj.us/education under Finance. This publication is available in the board office and public libraries. The same calculations were performed using the 2011-12 revised appropriations and 2012-13 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
  • 1. Purchase of supplies through Educational Data cooperative bid.
  • 2. Use of Monmouth Ocean Educational Services Commission for special
  • education transportation that the district can't provide itself.
  • 3. Provide transportation services to Ocean Township school district
  • for grades PreK-12.
  • 4. Purchase fuel through the Stafford Township Cooperative.
  • 5. Member of ACES for cooperative bid for the purchase of electricity
  • and natural gas.
  • 6. Use Ocean County Roads Department for all district paving.
  • 7. Partner with Stafford Township for recycling.
  • 8. Provide technology support services to Long Beach Island schools.
  • 9. Member of Middlesex Regional Ed Services Commission for cooperative
  • purchasing.
  • 10.Member of School Alliance Insurance Fund for pooled workers
  • compensation, property and liability insurance coverage.

 

Estimated Tax Rate Information
BEACH HAVEN
A. Estimated 12-13 School Tax Rate
WITHOUT REPAYMENT OF DEBT OR ADJUSTMENTS
General Fund School Levy4,053,641 (A)
Estimated Net Taxable Valuation (as of 10/01/2011)1,650,273,650 (B)
Estimated 12-13 General Fund School Tax Rate=(A)/(B)x1000.2456 (C)
WITH REPAYMENT OF DEBT AND ADJUSTMENTS
Total School Levy4,257,598 (D)
Estimated Net Taxable Valuation (as of 10/01/2011)1,650,273,650 (E)
Estimated 12-13 Total School Tax Rate=(D)/(E)x1000.2580 (F)
B. Estimated 12-13 Equalized School Tax Rate
WITHOUT REPAYMENT OF DEBT OR ADJUSTMENTS
General Fund School Levy4,053,641 (G)
Estimated Equalized Valuation (as of 10/01/2011)1,998,792,973 (H)
Estimated 12-13 Equalized General Fund School Tax Rate=(G)/(H)x1000.2028 (I)
WITH REPAYMENT OF DEBT AND ADJUSTMENTS
Total School Levy4,257,598 (J)
Estimated Equalized Valuation (as of 10/01/2011)1,998,792,973 (K)
Estimated 12-13 Equalized Total School Tax Rate=(J)/(K)x1000.2130 (L)
spacing
BARNEGAT LIGHT
A. Estimated 12-13 School Tax Rate
WITHOUT REPAYMENT OF DEBT OR ADJUSTMENTS
General Fund School Levy2,065,062 (A)
Estimated Net Taxable Valuation (as of 10/01/2011)997,689,666 (B)
Estimated 12-13 General Fund School Tax Rate=(A)/(B)x1000.2070 (C)
WITH REPAYMENT OF DEBT AND ADJUSTMENTS
Total School Levy2,168,964 (D)
Estimated Net Taxable Valuation (as of 10/01/2011)997,689,666 (E)
Estimated 12-13 Total School Tax Rate=(D)/(E)x1000.2174 (F)
B. Estimated 12-13 Equalized School Tax Rate
WITHOUT REPAYMENT OF DEBT OR ADJUSTMENTS
General Fund School Levy2,065,062 (G)
Estimated Equalized Valuation (as of 10/01/2011)1,095,612,001 (H)
Estimated 12-13 Equalized General Fund School Tax Rate=(G)/(H)x1000.1885 (I)
WITH REPAYMENT OF DEBT AND ADJUSTMENTS
Total School Levy2,168,964 (J)
Estimated Equalized Valuation (as of 10/01/2011)1,095,612,001 (K)
Estimated 12-13 Equalized Total School Tax Rate=(J)/(K)x1000.1980 (L)
spacing
HARVEY CEDARS
A. Estimated 12-13 School Tax Rate
WITHOUT REPAYMENT OF DEBT OR ADJUSTMENTS
General Fund School Levy2,063,157 (A)
Estimated Net Taxable Valuation (as of 10/01/2011)1,236,149,949 (B)
Estimated 12-13 General Fund School Tax Rate=(A)/(B)x1000.1669 (C)
WITH REPAYMENT OF DEBT AND ADJUSTMENTS
Total School Levy2,166,963 (D)
Estimated Net Taxable Valuation (as of 10/01/2011)1,236,149,949 (E)
Estimated 12-13 Total School Tax Rate=(D)/(E)x1000.1753 (F)
B. Estimated 12-13 Equalized School Tax Rate
WITHOUT REPAYMENT OF DEBT OR ADJUSTMENTS
General Fund School Levy2,063,157 (G)
Estimated Equalized Valuation (as of 10/01/2011)1,299,554,744 (H)
Estimated 12-13 Equalized General Fund School Tax Rate=(G)/(H)x1000.1588 (I)
WITH REPAYMENT OF DEBT AND ADJUSTMENTS
Total School Levy2,166,963 (J)
Estimated Equalized Valuation (as of 10/01/2011)1,299,554,744 (K)
Estimated 12-13 Equalized Total School Tax Rate=(J)/(K)x1000.1667 (L)
spacing
LONG BEACH TWP
A. Estimated 12-13 School Tax Rate
WITHOUT REPAYMENT OF DEBT OR ADJUSTMENTS
General Fund School Levy16,881,393 (A)
Estimated Net Taxable Valuation (as of 10/01/2011)7,535,093,755 (B)
Estimated 12-13 General Fund School Tax Rate=(A)/(B)x1000.2240 (C)
WITH REPAYMENT OF DEBT AND ADJUSTMENTS
Total School Levy17,730,770 (D)
Estimated Net Taxable Valuation (as of 10/01/2011)7,535,093,755 (E)
Estimated 12-13 Total School Tax Rate=(D)/(E)x1000.2353 (F)
B. Estimated 12-13 Equalized School Tax Rate
WITHOUT REPAYMENT OF DEBT OR ADJUSTMENTS
General Fund School Levy16,881,393 (G)
Estimated Equalized Valuation (as of 10/01/2011)8,456,666,771 (H)
Estimated 12-13 Equalized General Fund School Tax Rate=(G)/(H)x1000.1996 (I)
WITH REPAYMENT OF DEBT AND ADJUSTMENTS
Total School Levy17,730,770 (J)
Estimated Equalized Valuation (as of 10/01/2011)8,456,666,771 (K)
Estimated 12-13 Equalized Total School Tax Rate=(J)/(K)x1000.2097 (L)
spacing
SHIP BOTTOM
A. Estimated 12-13 School Tax Rate
WITHOUT REPAYMENT OF DEBT OR ADJUSTMENTS
General Fund School Levy2,379,221 (A)
Estimated Net Taxable Valuation (as of 10/01/2011)1,111,331,888 (B)
Estimated 12-13 General Fund School Tax Rate=(A)/(B)x1000.2141 (C)
WITH REPAYMENT OF DEBT AND ADJUSTMENTS
Total School Levy2,498,931 (D)
Estimated Net Taxable Valuation (as of 10/01/2011)1,111,331,888 (E)
Estimated 12-13 Total School Tax Rate=(D)/(E)x1000.2249 (F)
B. Estimated 12-13 Equalized School Tax Rate
WITHOUT REPAYMENT OF DEBT OR ADJUSTMENTS
General Fund School Levy2,379,221 (G)
Estimated Equalized Valuation (as of 10/01/2011)1,296,729,219 (H)
Estimated 12-13 Equalized General Fund School Tax Rate=(G)/(H)x1000.1835 (I)
WITH REPAYMENT OF DEBT AND ADJUSTMENTS
Total School Levy2,498,931 (J)
Estimated Equalized Valuation (as of 10/01/2011)1,296,729,219 (K)
Estimated 12-13 Equalized Total School Tax Rate=(J)/(K)x1000.1927 (L)
spacing
SURF CITY
A. Estimated 12-13 School Tax Rate
WITHOUT REPAYMENT OF DEBT OR ADJUSTMENTS
General Fund School Levy3,395,937 (A)
Estimated Net Taxable Valuation (as of 10/01/2011)1,535,768,035 (B)
Estimated 12-13 General Fund School Tax Rate=(A)/(B)x1000.2211 (C)
WITH REPAYMENT OF DEBT AND ADJUSTMENTS
Total School Levy3,566,802 (D)
Estimated Net Taxable Valuation (as of 10/01/2011)1,535,768,035 (E)
Estimated 12-13 Total School Tax Rate=(D)/(E)x1000.2322 (F)
B. Estimated 12-13 Equalized School Tax Rate
WITHOUT REPAYMENT OF DEBT OR ADJUSTMENTS
General Fund School Levy3,395,937 (G)
Estimated Equalized Valuation (as of 10/01/2011)1,674,488,363 (H)
Estimated 12-13 Equalized General Fund School Tax Rate=(G)/(H)x1000.2028 (I)
WITH REPAYMENT OF DEBT AND ADJUSTMENTS
Total School Levy3,566,802 (J)
Estimated Equalized Valuation (as of 10/01/2011)1,674,488,363 (K)
Estimated 12-13 Equalized Total School Tax Rate=(J)/(K)x1000.2130 (L)
spacing
STAFFORD TWP
A. Estimated 12-13 School Tax Rate
WITHOUT REPAYMENT OF DEBT OR ADJUSTMENTS
General Fund School Levy8,910,161 (A)
Estimated Net Taxable Valuation (as of 10/01/2011)4,371,873,160 (B)
Estimated 12-13 General Fund School Tax Rate=(A)/(B)x1000.2038 (C)
WITH REPAYMENT OF DEBT AND ADJUSTMENTS
Total School Levy9,358,470 (D)
Estimated Net Taxable Valuation (as of 10/01/2011)4,371,873,160 (E)
Estimated 12-13 Total School Tax Rate=(D)/(E)x1000.2141 (F)
B. Estimated 12-13 Equalized School Tax Rate
WITHOUT REPAYMENT OF DEBT OR ADJUSTMENTS
General Fund School Levy8,910,161 (G)
Estimated Equalized Valuation (as of 10/01/2011)4,563,763,149 (H)
Estimated 12-13 Equalized General Fund School Tax Rate=(G)/(H)x1000.1952 (I)
WITH REPAYMENT OF DEBT AND ADJUSTMENTS
Total School Levy9,358,470 (J)
Estimated Equalized Valuation (as of 10/01/2011)4,563,763,149 (K)
Estimated 12-13 Equalized Total School Tax Rate=(J)/(K)x1000.2051 (L)

 

Administrative Salaries
Employee Name: Craig Henry 
Job TitleSuperintendent 
Base Annual Salary188,039 
Full Time Equivalents (FTE)1.0 
Shared with another district?
Member of Collective Bargaining Unit?
Contract Terms: 
  Beginning Date of Contract07/01/2007 
  Ending Date of Contract06/30/2012 
  Contracted Number of Annual Work Days260 
  Contracted Number of Annual Vacation Days 20 
  Contracted Number of Annual Sick Days 15 
  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: 
Allowances2,641 
Bonuses
Stipends
District Contributions above Teacher Contract: 
  Insurance: Health, Dental, Life, Other1,030 
  Retirement Plans
Contractual Post-Employment Benefits Amount89,716 
  Description of: 
   Buyback of Sick Days at the End of ContractCalculated per NJSA 18A:30-3.5 
   Buyback of Vacation Days at the End of ContractCalculated per P.L.2007, C.92 
   Buyback of Personal Days at the End of ContractNone provided 
   Other Contractual Post-Employment BenefitsNone provided 
Other/In-Kind Remuneration
  Description of: 
   Annual Option to Buy Back Sick Time in CashNone provided 
   Annual Option to Buy Back Vacation Time in CashNone provided 
   Annual Option to Buy Back Personal Time in CashNone provided 
   All Other In-Kind or Other Remuneration 
Additional CommentsOther Insurance is Workers Comp which is based on a % of salary and is required by NJSA 34:15-1 to 142 
Employee Name: Daniel MacPhee 
Job TitleAssistant Superintendent 
Base Annual Salary164,441 
Full Time Equivalents (FTE)1.0 
Shared with another district?
Member of Collective Bargaining Unit?
Contract Terms: 
  Beginning Date of Contract07/01/2011 
  Ending Date of Contract06/30/2012 
  Contracted Number of Annual Work Days260 
  Contracted Number of Annual Vacation Days 20 
  Contracted Number of Annual Sick Days 15 
  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: 
Allowances2,326 
Bonuses
Stipends
District Contributions above Teacher Contract: 
  Insurance: Health, Dental, Life, Other830 
  Retirement Plans
Contractual Post-Employment Benefits Amount67,098 
  Description of: 
   Buyback of Sick Days at the End of ContractCalculated per NJSA 18A:30-3.5 
   Buyback of Vacation Days at the End of ContractCalculated per P.L.2007, C.92 
   Buyback of Personal Days at the End of ContractNone provided 
   Other Contractual Post-Employment BenefitsNone provided 
Other/In-Kind Remuneration
  Description of: 
   Annual Option to Buy Back Sick Time in CashNone provided 
   Annual Option to Buy Back Vacation Time in CashNone provided 
   Annual Option to Buy Back Personal Time in CashNone provided 
   All Other In-Kind or Other Remuneration 
Additional CommentsOther Insurance is Workers Comp which is based on a % of salary and is required by NJSA 34:15-1 to 142 
Employee Name: Steven Terhune 
Job TitleBusiness Administrator 
Base Annual Salary144,840 
Full Time Equivalents (FTE)1.0 
Shared with another district?
Member of Collective Bargaining Unit?
Contract Terms: 
  Beginning Date of Contract07/01/2011 
  Ending Date of Contract06/30/2012 
  Contracted Number of Annual Work Days260 
  Contracted Number of Annual Vacation Days 20 
  Contracted Number of Annual Sick Days 15 
  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: 
Allowances1,445 
Bonuses
Stipends
District Contributions above Teacher Contract: 
  Insurance: Health, Dental, Life, Other665 
  Retirement Plans
Contractual Post-Employment Benefits Amount25,962 
  Description of: 
   Buyback of Sick Days at the End of ContractCalculated per NJSA 18A:30-3.5 
   Buyback of Vacation Days at the End of ContractCalculated per P.L.2007, C.92 
   Buyback of Personal Days at the End of ContractNone provided 
   Other Contractual Post-Employment BenefitsNone provided 
Other/In-Kind Remuneration
  Description of: 
   Annual Option to Buy Back Sick Time in CashNone provided 
   Annual Option to Buy Back Vacation Time in CashNone provided 
   Annual Option to Buy Back Personal Time in CashNone provided 
   All Other In-Kind or Other Remuneration 
Additional CommentsOther Insurance is Workers Comp which is based on a % of salary and is required by NJSA 34:15-1 to 142