Reporting Year:  2023

Colo-NESCO Comm School District

Heartland AEA

School District Financial Report Card


Outstanding Property Tax Levies and Maximum Levy Limitations Property Tax Income SurTax
Max Total $ Max Total Rate Max SurTax Max Final Year Authorized Maximums Iowa Code Reference Amount Rate Amount Rate
Instructional Support Authority $0 10.00000 20.00% 2027 10% of regular program 257.18 $270,548 0.73628 $32,162 1%
Ed Improvement Authority $0 0.00000 na vote to rescind max % authorized by electors 257.29 $0 0.00000 $0 0%
General Fund (Total w/ISL & Ed Imp) annual formula based Chapter 257 $2,965,549 9.11681
Management annual limited by use of funds 298.4 $0 0.00000
Amana Library 0.00000 vote to rescind $.20 property tax limit 298.7 $0 0.00000
Voted Physical Plant & Equipment $0 1.34000 0.00% 2032 $1.34 property tax limit 298.2 $492,385 1.34000 $0 0%
Regular Physical Plant & Equipment annual $.33 property tax limit 298.2 $121,259 0.33000
Reorganization Equalization annual limited by use of funds 275.31 $0 0.00000
Public Education/Recreation (Playground) 0.00000 vote to rescind $.135 property tax limit 300.2 $0 0.00000
Debt Service 2.70000 ballot determined $2.70/$4.05 property tax limit 298.18 $857,656 2.33406
Grand Total $4,436,846 13.12087 $32,162 1%


Student Budget Enrollment
Year Budget Enrollment Special Education Weightings Supplementary Weighting At Risk Formula Weighting LEP/ESL Weighting Reorganization Weighting District Cost per Pupil
2019 512.70 43.52 24.05 2.37 0.00 0.00 $6,754.00
2020 489.90 38.20 19.97 2.26 0.00 0.00 $6,893.00
2021 512.00 42.18 20.27 2.45 0.00 0.00 $7,051.00
2022 487.20 37.31 20.20 2.40 0.00 0.00 $7,220.00
2023 482.00 41.72 16.25 2.25 0.00 0.00 $7,408.00


Student Budget Enrollment Revenue
Year Budget Enrollment Revenue Special Education Revenue Supplementary Weighting Funding At Risk Formula Weighting LEP/ESL Weighting Reorganization Revenue Revenue Select State Sources
2019 $3,462,775.80 $293,934.08 $162,433.70 $16,006.98 $0.00 $0.00 $3,935,150.56
2020 $3,376,880.70 $263,312.60 $137,653.21 $15,578.18 $0.00 $0.00 $3,793,424.69
2021 $3,610,112.00 $297,411.18 $142,923.77 $17,274.95 $0.00 $0.00 $4,067,721.90
2022 $3,517,584.00 $269,378.20 $145,844.00 $17,328.00 $0.00 $0.00 $3,950,134.20
2023 $3,570,656.00 $309,061.76 $120,380.00 $16,668.00 $0.00 $0.00 $4,016,765.76


Select State Revenue Sources(2023)
Preschool State Aid $85,250.00 Teacher Salary Supplement $330,025.00 Teacher Leadership Supplement $172,460.00 Early Intervention $35,485.00
Professional Develelopment $33,359.00 SBRC Modified Supplement $93,108.00 Regular PPEL $121,259.00 Voted PPEL - Property Tax $492,385.00
PERL $0.00 Modified Supplemental Amount $69,831.00 Instructional Support $302,710.00 Management Levy $0.00


Federal Revenue Sources
FY 19 Title I $60,775.26 Title II - Part A Teacher and Principal Training and Recruiting $11,625.00 REAP
FY 19 Title 1 Migrant FY 19 Title III English Language Acquisition Perkins Grants Programs & Data
FY 19 Title I (Delinquent) FY 18 21st Century Learning Centers FY 19 IDEA Part B $21,481.00


Total Revenues
Total Revenue Select State source Total State Select Sources Total Federal Select Sources Total
$4,016,765.76 $1,243,487.00 $0.00 $5,260,252.76


Licensed Administrators
Year Number of Licensed Full- time Administrators Full-time Administrators Maximum Salary Full-time Administrators Minimum Salary Full-time Administrators Average Salary Number of Licensed Part- time Administrators Number of Administrators No Longer Employed Number of New Hire Administrators
2019 2 $94,584.00 $73,566.00 $84,075.00 1 0 0
2020 2 $95,576.00 $74,243.00 $84,909.50 1 0 0
2021 2 $98,165.00 $76,255.00 $87,210.00 1 0 0
2022 2 $135,000.00 $100,617.00 $117,808.50 0 2 1
2023 3 $137,700.00 $65,391.00 $103,476.66 0 0 0


Licensed Teachers
Year Number of Licensed Full- time Teachers Full-time Teachers Maximum Salary Full-time Teachers Minimum Salary Full-time Teachers Average Salary Number of Licensed Part- time teachers Number of Teachers No Longer Employed Number of New Hire Teachers
2019 35 $61,015.00 $40,786.00 $50,408.71 3 7 1
2020 38 $59,536.00 $41,052.00 $49,432.73 3 7 7
2021 38 $60,770.00 $42,019.00 $50,762.50 2 8 6
2022 38 $62,671.00 $41,652.00 $52,217.18 3 6 6
2023 39 $62,678.00 $43,510.00 $53,422.05 2 5 4