Machine-extracted text of a publicly
posted document, provided for reference and search. The original document at
the link above is authoritative.
Colchester Public Schools
Monthly Two Year Comparison Report
Period Ending April 30, 2024
APRIL 2023 APRIL 2024
OBJECT ACCOUNT DESCRIPTION
AMOUNT PERCENTAGE AMOUNT PERCENTAGE
40111 CERTIFIED PERSONNEL SALARIES 20,155,578.27 99.96% 20,899,816.01 100.07%
40111 CERTIFIED DAILY SUBSTITUTES 76,593.75 42.55% 183,235.00 122.16%
40111 STIPENDS 277,321.44 57.12% 293,517.08 54.74%
40112 CLASSIFIED PERSONNEL SALARIES 5,967,371.10 95.93% 5,658,876.41 95.12%
40112 CLASSIFIED DAILY SUBSTITUTES 117,011.67 195.02% 146,384.06 162.65%
40113 ADDITIONAL STAFF HOURS 24,247.33 55.00% 22,141.44 57.40%
40130 CLASSIFIED OVERTIME 33,268.08 69.60% 42,147.08 88.17%
41210 EMPLOYEE RELATED INSURANCE 3,754,808.60 98.24% 3,914,423.08 99.88%
41220 SOCIAL SECURITY 344,787.01 75.13% 329,513.20 70.71%
41221 MEDICARE 283,821.89 69.15% 273,836.84 64.18%
41230 PENSION 188,579.80 70.82% 146,781.46 55.36%
41250 UNEMPLOYMENT 1,220.00 3.92% 3,361.35 7.54%
41260 WORKERS' COMPENSATION INSURANCE 206,136.30 87.18% 224,159.00 100.00%
41290 OTHER EMPLOYEE BENEFITS 122,890.65 68.47% 174,349.15 78.36%
42323 PROTECTIVE CLOTHING & SAFETY EQUIPMENT 0.00 0.00% 0.00 0.00%
42535 POSTAGE 9,144.71 52.56% 8,795.47 50.55%
42611 INSTRUCTIONAL SUPPLIES 218,671.79 95.17% 224,438.30 84.39%
42613 MAINTENANCE SUPPLIES 66,678.36 95.12% 57,285.55 76.79%
42614 GROUNDS MAINTENANCE SUPPLIES 28,691.47 71.73% 16,798.40 42.00%
42641 TEXTBOOKS 40,949.40 89.97% 59,968.79 94.76%
42642 LIBRARY BOOKS 13,453.23 97.83% 14,177.98 100.06%
42643 PERIODICALS 2,601.15 113.19% 821.49 71.37%
42690 OTHER SUPPLIES/MATERIALS 350,053.75 94.95% 481,414.58 87.73%
43320 PROFESSIONAL DEVELOPMENT 21,177.73 36.76% 32,523.12 49.40%
43322 INSTRUCTIONAL PROGRAM IMPROVEMENTS 5,521.56 28.82% 8,427.62 64.95%
43323 PUPIL SERVICES 91,391.91 69.78% 157,436.40 83.40%
43326 PUPIL SERVICES - PUBLIC 232,883.56 101.42% 201,427.43 59.97%
43327 PUPIL SERVICES - PRIVATE 260,932.52 1651.58% 514,807.84 102.12%
43510 PUPIL TRANSPORTATION - REGULAR EDUC 1,292,416.95 96.47% 1,378,960.96 100.63%
43510 PUPIL TRANSPORTATION - SPECIAL EDUC 1,174,426.11 124.47% 1,382,410.47 110.23%
43510 PUPIL TRANSPORTATION - ALT ED 0.00 0.00% 0.00 0.00%
43511 TECH TRANSPORTATION 255,585.78 106.02% 11,841.30 10.82%
43580 TRAVEL 35,027.25 77.06% 49,635.08 95.57%
43810 DUES AND FEES 39,673.66 84.68% 44,739.71 84.54%
44203 LEGAL 177,787.05 148.16% 47,747.00 31.83%
44215 FACILITY RENTAL 0.00 0.00% 6,442.25 28.01%
44330 OTHER PROFESSIONAL TECHNICAL SERVICES 169,214.47 87.60% 469,374.19 94.51%
44340 FINANCIAL MANAGEMENT SERVICES 59,497.63 104.67% 62,472.52 100.00%
44520 PROPERTY INSURANCE 137,773.00 106.86% 161,892.80 100.00%
44521 LIABILITY INSURANCE GENERAL 83,108.00 104.13% 89,492.57 99.36%
44522 LIABILITY INSURANCE TRANSPORTATION 1,333.00 104.96% 1,557.00 100.00%
44540 ADVERTISING 772.99 63.05% 0.00 0.00%
44550 PRINTING 13,788.93 85.54% 13,767.90 78.96%
44561 TUITION - VO-AG 102,345.00 107.14% 102,345.00 75.00%
44561 TUITION - PUBLIC 923,350.04 78.24% 774,216.91 81.93%
44562 TUITION - PRIVATE 901,495.11 160.66% 1,568,962.80 168.10%
44563 TUITION - SAP OTHER 0.00 0.00% 0.00 0.00%
44566 TUITION - MAGNET SCHOOLS 114,531.00 80.03% 112,562.00 121.89%
44590 OTHER PURCHASED SERVICES 31,205.33 93.96% 39,151.95 91.49%
44610 CURRICULUM IMPLEMENTATION 41,692.36 64.14% 4,564.42 22.82%
44815 SOFTWARE LICENSING & SUPPORT 280,612.78 94.73% 313,120.78 92.06%
45411 WATER/SEWER 48,063.44 77.40% 53,274.86 84.30%
45530 TELEPHONES 67,007.07 159.00% 87,175.78 95.40%
45620 HEAT ENERGY SUPPLIES 439,427.17 116.56% 429,407.69 94.04%
45622 ELECTRICITY 589,005.81 71.62% 555,534.32 67.67%
45623 PROPANE 0.00 0.00% 0.00 0.00%
45626 GASOLINE - MAINTENANCE VEHICLES 235.14 16.24% 1,359.71 86.66%
45627 TRANSPORTATION SUPPLIES 137,233.18 92.60% 125,325.51 72.03%
46410 RECYCLING 47,904.37 127.47% 30,735.42 73.27%
46420 CLEANING/REPAIRING MAINTENANCE 235,160.49 136.86% 172,027.97 81.33%
46430 EQUIPMENT CONTRACTS - OFFICE 89,872.79 96.17% 92,324.44 91.40%
46430 EQUIPMENT CONTRACTS - FACILITIES 150,481.13 109.05% 150,976.00 95.66%
46431 VEHICLE MAINTENANCE 0.00 0.00% 58.93 2.95%
48730 INSTRUCTIONAL EQUIPMENT 0.00 0.00% 10,198.40 100.00%
48731 NON-INSTRUCTIONAL EQUIPMENT 0.00 0.00% 0.00 0.00%
48733 FURNITURE & FIXTURES 3,890.33 46.87% 4,891.29 33.05%
48734 OTHER CAPITAL OUTLAY 153,382.00 96.04% 0.00 0.00%
50205 TRANSFER TO BOE CAPITAL RESERVE 0.00 0.00% 0.00 0.00%
50260 TRANSFER TO EDUCATION GRANTS FUND 40,000.00 100.00% 40,000.00 100.00%
50700 TRANSFER TO DEBT SERVICE FUND 212,336.00 100.00% 424,672.00 0.00%
50900 CONTINGENCY 0.00 0.00% 0.00 0.00%
TOTAL 40,945,422.39 70.05 42,904,084.06 96.62%