School budget, all funds

Unspent money by fund

Fees, lunch and the circuit breaker held $1,692,438 at the end of FY2023; by our count, $1,119,636 by FY2026.

Balances that carry, by fundour estimate
Value
School Choice$326,281
50/50 Grant Sped Tuitions$281,806
Chapter 658 School Athletics$152,281
After School Activities$125,989
School Gift Fund$101,418
School Lunch$75,039
School Facilities Use$70,839
Adult Education$12,894
Recovery for Lost Books$2,000
Greenthumb Revolving$1,391
Extended Day Revolving Fund-$2,569
Custodian Special Details-$27,732

Our roll-forward to the end of FY2026 from the town report’s FY2023 balance and the journal. FY2026 is not yet closed in this run.

1 · The facts

  • $1,692,438

    in fees, lunch and the circuit breaker, end of FY2023

  • $1,119,636

    the same funds, end of FY2026, our roll-forward

    our estimate

  • $326,281

    School Choice, end of FY2026

    our estimate

  • 9

    of 12 tie to the town report, FY2023

  • $1,868,592

    budget loaded for FY2023 and FY2024 grants

  • $132,797

    of it never spent

  • —

    whether unspent grant money carried or lapsed

    not published

2 · What it shows

  1. 1

    These funds keep what they do not spend. School Choice held the most: $326,281 by our count.

  2. 2

    9 of 12 funds tie to the town report to the cent for FY2023, receipts and spending both.

  3. 3

    FY2023 and FY2024 grants were loaded with $1,868,592 of budget; $132,797 of it was never spent.

Unspent money by fund
End of FY2023, town reportReceived, four yearsSpent, four yearsEnd of FY2026, our roll-forward
1308 School Choice$338,541$485,153$692,039$326,281
2640 50/50 Grant Sped Tuitions$347,676$1,652,127$1,797,214$281,806
1301 Chapter 658 School Athletics$126,372$601,141$745,146$152,281
1305 After School Activities$183,725$712,949$790,031$125,989
1311 School Gift Fund$74,980$105,983$82,419$101,418
2200 School Lunch$347,542$3,212,258$3,478,130$75,039
1306 School Facilities Use$7,522$115,393$105,220$70,839
1302 Adult Education$11,294$22,840$19,780$12,894
1300 Recovery for Lost Books$14,347$8,832$20,728$2,000
1310 Greenthumb Revolving$2,373$1,491$1,966$1,391
1312 Extended Day Revolving Fund$238,493$1,132,271$1,326,853-$2,569
9002 Custodian Special Details-$426$10,278$35,393-$27,732

Sources

What changed

Version 15 — updated September 20, 2026