>>SCHOOL FINANCE  >>USER FRIENDLY BUDGETS  >>MIDDLESEX  >>OLD BRIDGE TWP

User Friendly Budgets
2010

MIDDLESEX - OLD BRIDGE TWP

 

Advertised Enrollments
Enrollment CategoryOctober 15, 2008
Actual
October 15, 2009
Actual
October 15, 2010
Estimated
Pupils on Roll Regular Full-Time8,5288,4178,411
Pupils on Roll Regular Shared-Time011
Pupils on Roll Reg Accr. Adult High Sch484485484
spacing
Pupils on Roll - Special Full-Time1,0991,0891,088
Pupils on Roll - Special Shared-Time131111
Private School Placements626570
spacing
Pupils Sent to Other Districts-Reg Prog722
Pupils Sent to Other Dists-Spec Ed Prog354142
Pupils Received411
Pupils in State Facilities322

 

Advertised Revenues
Budget CategoryAccount2008-09
Actual
2009-10
Revised
2010-11
Anticipated
OPERATING BUDGET
Budgeted Fund Balance - Operating Budget 10-303 0 4,482,722 4,756,769
Revenues from Local Sources:
Local Tax Levy 10-1210 83,083,096 83,644,545 84,320,510
Tuition 10-1300 123,965 100,000 25,000
Interest Earned on Capital Reserve Funds 10-1XXX 0 2,501 3,084
Other Restricted Miscellaneous Revenues 10-1XXX 553,539 0 0
Unrestricted Miscellaneous Revenues 10-1XXX 0 430,000 430,000
SUBTOTAL  83,760,600 84,177,046 84,778,594
Revenues from State Sources:
Aid for Adult and Post-Graduate Programs 10-3191 551,304 0 0
Extraordinary Aid 10-3131 847,842 640,743 640,743
Other State Aids 10-3XXX 116,282 0 0
Categorical Special Education Aid 10-3132 5,142,502 5,269,948 3,206,032
Equalization Aid 10-3176 37,271,476 29,986,611 36,575,362
Categorical Security Aid 10-3177 880,345 940,362 0
Categorical Transportation Aid 10-3121 2,879,109 3,726,420 0
SUBTOTAL  47,688,860 40,564,084 40,422,137
Revenues from Federal Sources:
Medicaid Reimbursement 10-4200 0 71,799 71,993
Equalization Aid - ARRA ESF 16-4520 0 6,399,304 0
Equalization Aid - ARRA GSF 17-4521 0 247,727 0
SUBTOTAL  0 6,718,830 71,993
Adjustment for Prior Year Encumbrances  0 294,787 0
Actual Revenues (Over)/Under Expenditures  -1,261,336 0 0
TOTAL OPERATING BUDGET  130,188,124 136,237,469 130,029,493
GRANTS AND ENTITLEMENTS
Revenues from Local Sources 20-1XXX 123,743 528,453 0
Revenues from State Sources:
Other Restricted Entitlements 20-32XX 705,464 719,277 659,572
TOTAL REVENUES FROM STATE SOURCES  705,464 719,277 659,572
Revenues from Federal Sources:
Title I 20-4411-4416 804,906 675,658 464,343
I.D.E.A. Part B (Handicapped) 20-4420-4429 2,269,437 4,721,669 2,154,542
Other 20-4XXX 339,388 714,036 0
TOTAL REVENUES FROM FEDERAL SOURCES  3,413,731 6,111,363 2,618,885
TOTAL GRANTS AND ENTITLEMENTS  4,242,938 7,359,093 3,278,457
REPAYMENT OF DEBT
Revenues from Local Sources:
Local Tax Levy 40-1210 2,911,113 2,938,594 2,947,219
TOTAL REVENUES FROM LOCAL SOURCES  2,911,113 2,938,594 2,947,219
TOTAL LOCAL REPAYMENT OF DEBT  2,911,113 2,938,594 2,947,219
Actual Revenues (Over)/Under Expenditures  30,264 0 0
TOTAL REPAYMENT OF DEBT  2,941,377 2,938,594 2,947,219
TOTAL REVENUES/SOURCES  137,372,439 146,535,156 136,255,169
DEDUCT REVENUES INCLUDED IN MULTIPLE FUNDS DUE TO TRANSFERS:
TOTAL REVENUES/SOURCES NET OF TRANSFERS  137,372,439 146,535,156 136,255,169

 

Advertised Appropriations
Budget CategoryAccount2008-09
Expenditures
2009-10
Rev. Approp.
2010-11
Appropriations
GENERAL CURRENT EXPENSE
Instruction:
Regular Programs 11-1XX-100-XXX38,337,01339,748,69238,105,290
Special Education 11-2XX-100-XXX9,842,54210,414,25910,620,625
Basic Skills/Remedial 11-230-100-XXX2,943,8843,209,3623,426,436
Bilingual Education 11-240-100-XXX987,749980,101960,484
School-Spon. Co/Extra-Curr. Activities 11-401-100-XXX245,928279,420209,982
School Sponsored Athletics 11-402-100-XXX1,087,1951,121,189974,988
Community Services Programs/Operations 11-800-330-XXX4,9035,1505,253
Support Services:
Tuition 11-000-100-XXX4,566,1893,945,3484,702,817
Attendance and Social Work Services 11-000-211-XXX178,558187,841184,405
Health Services 11-000-213-XXX1,378,0901,407,2081,317,129
Speech, OT, PT, Related & Extraordinary Services 11-000-216,2171,962,8921,777,7211,823,865
Guidance 11-000-218-XXX2,513,1022,629,7432,750,501
Child Study Teams 11-000-219-XXX2,178,0642,875,2402,232,443
Improvement of Instructional Services 11-000-221-XXX1,377,2321,451,1031,477,250
Educational Media Services - School Library 11-000-222-XXX1,211,9911,326,5651,059,715
Instructional Staff Training Services 11-000-223-XXX90,458116,250100,500
General Administration 11-000-230-XXX2,118,6682,281,5632,266,473
School Administration 11-000-240-XXX5,229,4445,426,7035,367,058
Central Svcs & Admin Info Technology 11-000-25X-XXX1,610,4911,585,0401,575,708
Operation and Maintenance of Plant Services 11-000-26X-XXX14,589,72215,764,71514,951,932
Student Transportation Services 11-000-270-XXX8,555,5479,485,6039,129,707
Personal Services - Employee Benefits 11-XXX-XXX-2XX22,404,19924,123,16325,134,244
Total Support Services Expenditures 69,964,64774,383,80674,073,747
TOTAL GENERAL CURRENT EXPENSE 123,413,861130,141,979128,376,805
CAPITAL EXPENDITURES
Interest Earned on Capital Reserve 10-60402,5013,084
Equipment 12-XXX-XXX-73X481,707957,326184,400
Facilities Acquisition and Construction Services 12-000-4XX-XXX5,546,5804,333,9601,327,657
TOTAL CAPITAL EXPENDITURES 6,028,2875,293,7871,515,141
Other Special Schools:
Instruction 13-4XX-100-XXX00100,000
Total Other Special Schools 00100,000
Accredited Evening/Adult High School/Post-Graduate:
Instruction 13-601-100-XXX421,842445,3600
Support Services 13-601-200-XXX286,947304,3110
Total Accredited Evening/Adult HS/Post-Grad. 708,789749,6710
TOTAL SPECIAL SCHOOLS 708,789749,671100,000
Transfer of Funds to Charter Schools 10-000-100-56X37,18752,03237,547
OPERATING BUDGET GRAND TOTAL 130,188,124136,237,469130,029,493
SPECIAL GRANTS AND ENTITLEMENTS
Local Projects 20-XXX-XXX-XXX123,743528,4530
Other State Projects:
Nonpublic Textbooks 20-XXX-XXX-XXX70,62886,12886,128
Nonpublic Auxiliary Services 20-XXX-XXX-XXX0252,768252,768
Nonpublic Handicapped Services 20-XXX-XXX-XXX0218,540218,540
Nonpublic Nursing Services 20-XXX-XXX-XXX95,343102,136102,136
Nonpublic Technology Initiative 20-XXX-XXX-XXX49,40000
Other Special Projects 20-XXX-XXX-XXX490,09359,7050
Total State Projects 705,464719,277659,572
Federal Projects:
Title I 20-XXX-XXX-XXX804,906675,658464,343
I.D.E.A. Part B (Handicapped) 20-XXX-XXX-XXX2,269,4374,721,6692,154,542
Other Special Projects 20-XXX-XXX-XXX339,388714,0360
Total Federal Projects 3,413,7316,111,3632,618,885
TOTAL GRANTS AND ENTITLEMENTS 4,242,9387,359,0933,278,457
REPAYMENT OF DEBT
Repayment of Debt - Regular 40-701-510-XXX2,941,3772,938,5942,947,219
TOTAL REPAYMENT OF DEBT 2,941,3772,938,5942,947,219
Total Expenditures 137,372,439146,535,156136,255,169
DEDUCT AMOUNTS INCLUDED IN MULTIPLE FUNDS DUE TO TRANSFERS:
TOTAL EXPENDITURES NET OF TRANSFERS 137,372,439146,535,156136,255,169

 

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 Budget2,742,6543,936,9111,062,6291,062,629
  Repayment of Debt30,264000
Reserved for Specific Purposes:
  General Operating Budget:
      Capital Reserve250,100255,685258,186261,270
      Adult Education Programs0000
      Maintenance Reserve0500,000500,000500,000
      Legal Reserve6,529,4176,006,1214,756,7690
      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 Cost10,67611,46011,98512,24812,036
Total Classroom Instruction6,4957,0787,2937,4217,399
Classroom-Salaries and Benefits6,3086,8667,0557,1677,194
Classroom-General Supplies and Textbooks161197217229184
Classroom-Purchased Services and Other2715212521
Total Support Services1,3291,4531,4911,5681,499
Support Services-Salaries and Benefits1,2221,3261,3701,3881,381
Total Administrative Costs1,0591,1401,1581,1861,204
Administration-Salaries and Benefits8639299589791,003
Legal Costs00212424
Total Operations and Maintenance of Plant1,5481,5181,7531,7801,678
Operations & Maintenance of Plant-Salary & Ben.4620507514416
Total Food Services Costs00000
Total Extracurricular Costs165175183185159
Total Equipment Costs33505210119
Employee Benefits as a % of Salaries27.631.831.331.233.6

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
  • 1) Fuel Depot-The Township shares its fuel depot with the Board of
  • Education at a savings to the district.
  • 2) Grant Writer-The Board of Education and Township split the cost of
  • salary and benefits for a grant writer, to actively seek outside funding
  • sources for district and township purposes.
  • 3) TV Studio-The township uses the services of district students to
  • assist in the operation of the District's Local Access Channel.
  • 4) Summer Programs/Camp Robin (special needs Student Camp)-The Township
  • uses the district schools for summer programs. The district provides
  • transportation and nursing services for Camp Robin(special needs)students
  • 5)Before and After School Care Programs-The Township uses the district
  • schools for before and after care school programs.
  • 6) Parks and Recreation Programs-The township uses the district schools
  • for after school activities. The township reimburses the district for
  • custodial costs.
  • 7) Ice Arena-The district's Ice Hockey Team uses the Township Ice Arena
  • at a savings of ice rental fees.
  • 8)Mercer/Middlesex Cooperative -The district participates in this coop
  • for purchasing supplies and equipment.
  • 9) State Contracts-The district utilizes the NJ State Contracts for
  • purchasing.
  • 10) ACES Cooperative -The district participates in the ACES Electricity
  • Cooperative.
  • 11) Middlesex Regional EnergyServices Collaborative. The district is part
  • of the Demand Response Program for Electricity Usage with the MRESC.
  • 12)Middlesex Regional Gas Cooperative -The district is part of the MRESC
  • Gas cooperative for Gas Usage.
  • 13) Transportation Jointures -The district participates in jointure
  • contracts with the Middlesex Regional Ed Services Commission and Monmouth
  • Ocean Ed Services Commission for transporting out of district students.

 

Estimated Tax Rate Information
A. Estimated 10-11 School Tax Rate
WITHOUT REPAYMENT OF DEBT OR ADJUSTMENTS
General Fund School Levy84,320,510 (A)
Estimated Net Taxable Valuation (as of 02/01/2010)3,395,973,211 (B)
Estimated 10-11 General Fund School Tax Rate=(A)/(B)x1002.4830 (C)
WITH REPAYMENT OF DEBT AND ADJUSTMENTS
Total School Levy87,267,729 (D)
Estimated Net Taxable Valuation (as of 02/01/2010)3,395,973,211 (E)
Estimated 10-11 Total School Tax Rate=(D)/(E)x1002.5697 (F)
B. Estimated 10-11 Equalized School Tax Rate
WITHOUT REPAYMENT OF DEBT OR ADJUSTMENTS
General Fund School Levy84,320,510 (G)
Estimated Equalized Valuation (as of 02/01/2010)7,844,705,962 (H)
Estimated 10-11 Equalized General Fund School Tax Rate=(G)/(H)x1001.0749 (I)
WITH REPAYMENT OF DEBT AND ADJUSTMENTS
Total School Levy87,267,729 (J)
Estimated Equalized Valuation (as of 02/01/2010)7,844,705,962 (K)
Estimated 10-11 Equalized Total School Tax Rate=(J)/(K)x1001.1124 (L)

 

Administrative Salaries
Employee Name: Carylee A. Johnson 
Job TitleSuperintendent Asst Board Secretary 
Base Annual Salary92,700 
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 Days235 
  Contracted Number of Annual Vacation Days 20 
  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: 
Allowances3,462 
Bonuses
Stipends
District Contributions above Teacher Contract: 
  Insurance: Health, Dental, Life, Other
  Retirement Plans
Contractual Post-Employment Benefits Amount51,281 
  Description of: 
   Buyback of Sick Days at the End of Contract50%MAX200 DAYS 1/235 RETIREMENT SALARY 
   Buyback of Vacation Days at the End of ContractMAX 30 DAYS AT RETIREMENT 
   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: Denise Capasso 
Job TitleCoordinator/Dir./Mgr./Supvr. Director of Transportation 
Base Annual Salary90,000 
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 Days235 
  Contracted Number of Annual Vacation Days 20 
  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 Amount
  Description of: 
   Buyback of Sick Days at the End of Contract50%MAX200 DAYS 1/235 RETIREMENT SALARY 
   Buyback of Vacation Days at the End of ContractMAX 30 DAYS AT RETIREMENT AT 1/235 
   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: Francis M. Perrino 
Job TitleAssistant Superintendent for Human Resources 
Base Annual Salary172,000 
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 Days239 
  Contracted Number of Annual Vacation Days 20 
  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: 
Allowances1,920 
Bonuses
Stipends
District Contributions above Teacher Contract: 
  Insurance: Health, Dental, Life, Other
  Retirement Plans
Contractual Post-Employment Benefits Amount130,789 
  Description of: 
   Buyback of Sick Days at the End of ContractACC AS OF 6.8.07-200 DAYS AT 1/260TH 
   Buyback of Vacation Days at the End of ContractACC AS OF 6.8.07-30 DAYS AT 1/235TH 
   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: Frank Frazzitta 
Job TitleCoordinator/Dir./Mgr./Supvr. Director of Plant Services 
Base Annual Salary107,538 
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 Days235 
  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 Amount59,489 
  Description of: 
   Buyback of Sick Days at the End of Contract50%MAX200 DAYS AT 1/235 SALARY 
   Buyback of Vacation Days at the End of Contract30 MAX DAYS AT 1/235 SALARY 
   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: Kevin Canton 
Job TitleCoordinator/Dir./Mgr./Supvr. Supervisor of Custodians 
Base Annual Salary89,538 
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 Days235 
  Contracted Number of Annual Vacation Days 20 
  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 Amount
  Description of: 
   Buyback of Sick Days at the End of Contract50%MAX 200 DAYS 1/235 RETIREMENT SALAR 
   Buyback of Vacation Days at the End of ContractMAX 30 DAYS AT 1/235 RETIREMENT SALARY 
   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: Nancy M. Mongon 
Job TitleBusiness Administrator Board Secretary 
Base Annual Salary140,000 
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 Days239 
  Contracted Number of Annual Vacation Days 20 
  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: 
Allowances3,920 
Bonuses
Stipends
District Contributions above Teacher Contract: 
  Insurance: Health, Dental, Life, Other
  Retirement Plans
Contractual Post-Employment Benefits Amount80,769 
  Description of: 
   Buyback of Sick Days at the End of ContractACC SICK DAYS AS OF 6.8.07 1/260TH 
   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 Remuneration1,489 
  Description of: 
   Annual Option to Buy Back Sick Time in CashACC VAC DAYS AS OF 6.8.07 1/260TH 
   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: Simon M. Bosco 
Job TitleSuperintendent Chief School Administrator 
Base Annual Salary205,000 
Full Time Equivalents (FTE)1.0 
Shared with another district?
Member of Collective Bargaining Unit?
Contract Terms: 
  Beginning Date of Contract02/19/2008 
  Ending Date of Contract06/30/2012 
  Contracted Number of Annual Work Days244 
  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: 
Allowances6,372 
Bonuses
Stipends
District Contributions above Teacher Contract: 
  Insurance: Health, Dental, Life, Other
  Retirement Plans
Contractual Post-Employment Benefits Amount169,253 
  Description of: 
   Buyback of Sick Days at the End of Contract100% OF ACCRUED DAYS AT 1/235TH OF SAL 
   Buyback of Vacation Days at the End of Contract$31,423 ACCRUED FY03 THRU FY06 
   Buyback of Personal Days at the End of Contract100% OF ACCRUED DAYS AT 1/235TH OF SAL 
   Other Contractual Post-Employment Benefits 
Other/In-Kind Remuneration21,809 
  Description of: 
   Annual Option to Buy Back Sick Time in Cash 
   Annual Option to Buy Back Vacation Time in CashMAX 25 VAC DAYS AT 1/235TH OF SALARY 
   Annual Option to Buy Back Personal Time in Cash 
   All Other In-Kind or Other Remuneration 
Additional Comments