FY2026 Superintendents Preliminary Budget Final-1

Acton-Boxborough Regional School District Management’s Discussion and Analysis June 30, 2024

2024

2023

General Revenues: Member town assessments……………………… $

85,614,057$

82,946,929

Grants and contributions not restricted to specific programs……………………………… 19,525,262

20,325,521

Unrestricted investment income………………… Miscellaneous……………………………………

774,176 182,787

783,287 176,963

Program Revenues: Charges for services……………………………… 5,966,440

5,626,996 23,171,386 4,923,982 137,955,064 3,527,832 6,736,285 49,165,504 443,920 2,409,386 4,819,362 5,354,323 4,125,282 5,456,039 3,426,041 8,045,223 1,169,457 31,824,758 403,893 2,379,182 7,873,191 137,159,678

Operating grants and contributions……………… Capital grants and contributions………………… Total revenues………………………………… Expenses: District administration……………………………

24,870,128 1,122,897 138,055,747

3,494,694

Instructional leadership…………………………… 6,353,885 Classroom and specialist teachers………………… 50,082,961 Professional development………………………… 396,884 Pupil transportation services……………………… 5,478,232 Operations and maintenance……………………… 6,245,439 Instructional materials…………………………… 1,883,077

Guidance, counciling and testing………………… Other school services……………………………

4,231,889 6,157,137

Food services……………………………………… 4,115,530 Out of district tuition……………………………… 8,670,040

Community education……………………………

1,146,918

Employee benefits………………………………… 34,173,297

Insurance………………………………………… Interest……………………………………………

388,626 2,208,519

Depreciation……………………………………… 7,081,378

Total expenses…………………………………

142,108,506

Change in net position………………………………

(4,052,759)

795,386

22,239,791

21,444,405

Net position, beginning of year……………………

Net position, end of year…………………………… $

18,187,032 $

22,239,791

9

280

Made with FlippingBook Digital Publishing Software