Summary of Proposed Budget
FY25
Budget Priorities
Critical Needs
Final Staffing Determinations (See Handout)
Major Influences on Funding
Valuations (capacity to pay)
Student Counts (% of costs assigned)
Local Required (Student Count)
Local Required (Valuation)
Local Required - Total
Local Over EPS (60% Valuation/40% Student Count)
FY25 Budget Summary
Cost Centers | | |
Instruction | 11,840,046 | 50.70% |
Special Education | 4,805,911 | 20.58% |
Other Instruction | 138,029 | 0.59% |
Student and Staff Support | 1,280,659 | 5.48% |
System Administration | 655,899 | 2.81% |
School Administration | 560,441 | 2.40% |
Transportation and Buses | 1,236,634 | 5.30% |
Facilities | 1,448,339 | 6.20% |
Debt Service | 1,320,713 | 5.66% |
Food Service | 65,000 | 0.28% |
| | |
Total | 23,351,674 | 100% |
Budget-to-Budget Increase
Total$ %Inc. $Increase Town Impact
*First bond payment principal and interest (1.4 million).
Brownfield
| % of Budget | Total $ | Increase |
FY25 | 9.03% | 2,108,492 | $110,395 |
FY24 | 9.05% | 1,998,097 | $110,855 |
FY23 | 8.69% | 1,887,242 | -$78,909 |
FY22 | 9.37% | 1,966,151 | -$29,992 |
FY21 | 9.31% | 1,996,144 | -$88,250 |
FY20 | 10.04% | 2,084,394 | $16,830 |
FY19 | 10.37% | 2,067,564 | $141,454 |
FY18 | 10.22% | 1,926,110 | $80,454 |
FY17 | 10.73% | 1,845,656 | $91,581 |
FY16 | 10.68% | 1,754,075 | $3,123 |
| | | |
| | 354,417 | |
Denmark
| % of Budget | Total $ | Increase |
FY25 | 8.68% | 2,027,082 | $143,515 |
FY24 | 11.45% | 2,526,673 | $59,665 |
FY23 | 11.35% | 2,467,008 | $96,107 |
FY22 | 11.29% | 2,370,901 | $14,724 |
FY21 | 10.99% | 2,356,177 | $57,115 |
FY20 | 11.07% | 2,299,062 | $152,087 |
FY19 | 10.77% | 2,146,975 | -$11,401 |
FY18 | 11.45% | 2,158,376 | $97,648 |
FY17 | 11.98% | 2,060,728 | $162,471 |
FY16 | 11.56% | 1,898,257 | $31,504 |
| | | |
| | 128,825 | |
Fryeburg
| % of Budget | Total $ | Increase |
FY25 | 18.66% | 4,357,601 | $220,020 |
FY24 | 18.75% | 4,137,581 | $229,070 |
FY23 | 17.99% | 3,908,511 | -$132,392 |
FY22 | 19.25% | 4,040,903 | -$46,068 |
FY21 | 19.06% | 4,086,971 | -$235,111 |
FY20 | 20.82% | 4,322,082 | $25,145 |
FY19 | 21.55% | 4,296,937 | $182,372 |
FY18 | 21.83% | 4,114,565 | $141,592 |
FY17 | 23.10% | 3,972,973 | $179,996 |
FY16 | 23.09% | 3,792,977 | -$8,859 |
| | | |
| | 564,624 | |
Lovell
| % of Budget | Total $ | Increase |
FY25 | 12.45% | 2,908,247 | $133,107 |
FY24 | 12.58% | 2,775,140 | $6,262 |
FY23 | 12.74% | 2,768,878 | $61,743 |
FY22 | 12.90% | 2,707,135 | -$98,050 |
FY21 | 13.08% | 2,805,185 | -$73,056 |
FY20 | 13.86% | 2,878,241 | $154,365 |
FY19 | 13.66% | 2,723,876 | $9,780 |
FY18 | 14.40% | 2,714,096 | $235,352 |
FY17 | 14.41% | 2,478,744 | $172,732 |
FY16 | 14.04% | 2,306,012 | -$120,635 |
| | | |
| | 602,235 | |
Stoneham
| % of Budget | Total $ | Increase |
FY25 | 1.59% | 370,229 | -$5,136 |
FY24 | 1.70% | 375,365 | -$87,705 |
FY23 | 2.13% | 463,070 | -$51,178 |
FY22 | 2.45% | 514,248 | -$28,828 |
FY21 | 2.53% | 543,076 | $20,027 |
FY20 | 2.52% | 523,049 | $25,312 |
FY19 | 2.50% | 497,737 | -$1,345 |
FY18 | 2.65% | 499,082 | $10,086 |
FY17 | 2.84% | 488,996 | -$23,127 |
FY16 | 3.12% | 512,123 | $33,785 |
| | | |
| | -141,894 | |
Stow
| % of Budget | Total $ | Increase |
FY25 | 2.32% | 541,549 | $30,657 |
FY24 | 2.32% | 510,892 | $30,697 |
FY23 | 2.21% | 480,195 | -$13,404 |
FY22 | 2.35% | 493,599 | -$498 |
FY21 | 2.30% | 494,097 | -$24,256 |
FY20 | 2.50% | 518,353 | -$2,004 |
FY19 | 2.61% | 520,357 | $17,371 |
FY18 | 2.67% | 502,986 | $12,503 |
FY17 | 2.85% | 490,483 | $20,088 |
FY16 | 2.86% | 470,395 | $6,909 |
| | | |
| | 71,154 | |
Sweden
| % of Budget | Total $ | Increase |
FY25 | 3.42% | 797,646 | $55,924 |
FY24 | 3.36% | 741,722 | $5,528 |
FY23 | 3.39% | 736,194 | -$21,570 |
FY22 | 3.61% | 757,764 | $18,986 |
FY21 | 3.44% | 738,778 | $42,870 |
FY20 | 3.35% | 695,908 | $58,099 |
FY19 | 3.20% | 637,809 | -$17,728 |
FY18 | 3.48% | 655,537 | $12,498 |
FY17 | 3.74% | 643,039 | -$14,822 |
FY16 | 4.01% | 657,861 | -$25,300 |
| | | |
| | 139,785 | |
Unique Nature of MSAD 72
Town Assessment Trend
| Town$ | Inc/Dec | Budget | Inc/Dec |
FY18 | 12,570,753 | | 17,199,140 | |
FY19 | 12,891,255 | 320,502 | 18,851,510 | 1,652,370 |
FY20 | 13,321,089 | 429,834 | 20,763,236 | 1,911,726 |
FY21 | 13,020,428 | -300,661 | 21,445,159 | 681,923 |
FY22 | 12,850,702 | -169,726 | 20,956,355 | -488,804 |
FY23 | 12,711,100 | -139,602 | 21,729,644 | 773,289 |
FY24 | 13,065,470 | 354,370 | 22,068,479 | 338,835 |
FY25 | 13,753,953 | 688,483 | 23,351,674 | 1,283,195 |
| | | Full Bond Payment | |
| | | | |
| 9.41% | | 35.77% | |
State Funding
Use of Fund Balance
Town Assessments
Back to Priorities
Next Step
We will have a May 22nd (7:00 PM at The Molly Ockett School small gym) District Budget Meeting to gain public approval for the budget.
The Board will also have a very brief meeting next Wednesday at 6:00 to sign warrants after the Board approves a budget.