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 February 28, 2025
FEB 2024 FEB 2025
OBJECT ACCOUNT DESCRIPTION
AMOUNT PERCENTAGE AMOUNT PERCENTAGE
40111 CERTIFIED PERSONNEL SALARIES 20,842,340.82 99.80% 21,772,975.78 98.58%
40111 CERTIFIED DAILY SUBSTITUTES 142,985.00 95.32% 147,685.00 98.46%
40111 STIPENDS 214,715.34 40.04% 227,156.46 42.98%
40112 CLASSIFIED PERSONNEL SALARIES 5,635,377.23 94.73% 6,165,854.80 97.53%
40112 CLASSIFIED DAILY SUBSTITUTES 114,722.16 127.47% 137,340.14 85.84%
40113 ADDITIONAL STAFF HOURS 21,563.00 55.90% 26,842.73 67.89%
40130 CLASSIFIED OVERTIME 31,508.27 65.92% 36,874.61 84.19%
41210 EMPLOYEE RELATED INSURANCE 3,904,098.86 98.98% 3,583,039.54 98.63%
41220 SOCIAL SECURITY 260,351.49 55.87% 277,027.08 59.06%
41221 MEDICARE 213,881.36 50.13% 219,753.79 50.14%
41230 PENSION 117,855.82 44.11% 114,220.26 52.13%
41250 UNEMPLOYMENT 3,361.35 7.54% 1,360.00 3.05%
41260 WORKERS' COMPENSATION INSURANCE 224,159.00 100.00% 172,060.53 74.52%
41290 OTHER EMPLOYEE BENEFITS 174,349.15 78.36% 66,324.97 62.22%
42323 PROTECTIVE CLOTHING & SAFETY EQUIPMENT 0.00 0.00% 0.00 0.00%
42535 POSTAGE 8,433.80 48.47% 6,442.42 39.28%
42611 INSTRUCTIONAL SUPPLIES 200,864.37 74.68% 215,776.93 71.42%
42613 MAINTENANCE SUPPLIES 37,288.05 49.98% 62,731.01 81.10%
42614 GROUNDS MAINTENANCE SUPPLIES 6,179.29 15.45% 27,711.16 69.28%
42641 TEXTBOOKS 57,047.34 90.14% 31,349.46 64.82%
42642 LIBRARY BOOKS 13,741.01 96.97% 12,037.37 84.95%
42643 PERIODICALS 821.49 71.37% 1,336.62 99.45%
42690 OTHER SUPPLIES/MATERIALS 464,169.52 85.37% 500,695.92 84.04%
43320 PROFESSIONAL DEVELOPMENT 23,057.83 35.02% 21,330.78 38.60%
43322 INSTRUCTIONAL PROGRAM IMPROVEMENTS 7,627.62 58.79% 7,085.27 36.38%
43323 PUPIL SERVICES 83,622.89 44.30% 98,286.80 55.52%
43326 PUPIL SERVICES - PUBLIC 195,865.43 58.31% 199,250.49 99.72%
43327 PUPIL SERVICES - PRIVATE 508,292.84 100.82% 581,835.57 215.77%
43510 PUPIL TRANSPORTATION - REGULAR EDUC 1,347,079.34 98.30% 1,418,934.31 98.62%
43510 PUPIL TRANSPORTATION - SPECIAL EDUC 1,344,084.47 107.17% 1,141,541.58 90.79%
43510 PUPIL TRANSPORTATION - ALT ED 0.00 0.00% 0.00 0.00%
43511 TECH TRANSPORTATION 12,401.30 11.33% 47,854.94 35.73%
43580 TRAVEL 31,547.53 60.75% 45,221.93 72.20%
43810 DUES AND FEES 44,098.71 82.74% 39,651.18 71.64%
44203 LEGAL 33,322.50 22.22% 60,477.18 50.40%
44215 FACILITY RENTAL 6,442.25 28.01% 0.00 0.00%
44330 OTHER PROFESSIONAL TECHNICAL SERVICES 418,966.51 88.84% 354,906.20 70.28%
44340 FINANCIAL MANAGEMENT SERVICES 62,472.52 100.00% 65,596.15 100.00%
44520 PROPERTY INSURANCE 161,892.80 100.00% 137,765.24 75.45%
44521 LIABILITY INSURANCE GENERAL 89,492.57 99.36% 82,134.20 83.67%
44522 LIABILITY INSURANCE TRANSPORTATION 1,557.00 100.00% 1,374.03 63.82%
44540 ADVERTISING 0.00 0.00% 2,221.00 212.33%
44550 PRINTING 12,887.62 73.91% 11,972.41 66.72%
44561 TUITION - VO-AG 102,345.00 75.00% 67,274.78 54.78%
44561 TUITION - PUBLIC 796,119.03 84.24% 616,139.66 90.06%
44562 TUITION - PRIVATE 1,500,103.80 160.73% 1,698,392.12 102.43%
44563 TUITION - SAP OTHER 0.00 0.00% 0.00 0.00%
44566 TUITION - MAGNET SCHOOLS 112,562.00 121.89% 42,808.50 41.33%
44590 OTHER PURCHASED SERVICES 38,700.20 90.44% 44,248.08 87.99%
44610 CURRICULUM IMPLEMENTATION 4,564.42 22.82% 28,557.43 71.39%
44815 SOFTWARE LICENSING & SUPPORT 263,030.22 77.33% 374,664.09 76.37%
45411 WATER/SEWER 33,026.27 52.26% 31,003.20 46.28%
45530 TELEPHONES 70,452.41 77.09% 72,473.49 83.55%
45620 HEAT ENERGY SUPPLIES 296,706.56 64.98% 301,674.52 74.02%
45622 ELECTRICITY 454,033.90 55.30% 583,320.87 70.78%
45623 PROPANE 0.00 0.00% 37.66 5.02%
45626 GASOLINE - MAINTENANCE VEHICLES 1,102.64 70.28% 779.37 57.52%
45627 TRANSPORTATION SUPPLIES 86,482.73 49.70% 76,489.12 49.52%
46410 RECYCLING 24,503.74 58.41% 24,177.81 54.89%
46420 CLEANING/REPAIRING MAINTENANCE 168,170.63 77.54% 134,990.49 66.21%
46430 EQUIPMENT CONTRACTS - OFFICE 83,964.00 83.13% 88,697.25 89.60%
46430 EQUIPMENT CONTRACTS - FACILITIES 148,281.42 95.39% 117,007.44 71.96%
46431 VEHICLE MAINTENANCE 58.93 2.95% 1,747.81 58.26%
48730 INSTRUCTIONAL EQUIPMENT 6,460.00 94.79% 0.00 0.00%
48731 NON-INSTRUCTIONAL EQUIPMENT 0.00 0.00% 0.00 0.00%
48733 FURNITURE & FIXTURES 3,811.29 25.75% 15,137.72 77.93%
48734 OTHER CAPITAL OUTLAY 60.00 0.00% 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% 0.00 0.00%
50700 TRANSFER TO DEBT SERVICE FUND 0.00 0.00% 0.00 0.00%
50900 CONTINGENCY 0.00 0.00% 0.00 0.00%
TOTAL 41,309,064.64 93.93% 42,443,657.25 93.13%