Skip to main content
CO Regular Public School District 3 Schools

Ellicott School District No. 22 in the county of El Paso a

ELLICOTT, CO 80808 • El Paso County • 3 Operating Schools
(719) 683-2700
Official Website

Fiscal Year 2024 Financial Balance Sheet

Surveyed Enrollment: 990 students
Census F-33 • FY 2024
Total Revenue
$14,295,000
Total Expenditure
$20,386,000
Classroom Instruction
$7,587,000
Outstanding Debt
$5,897,000

Revenue Sources

State Government Funds: $10,277,000 (71.9%) Local Taxes & Fees: $2,623,000 (18.3%) Federal Aid: $1,395,000 (9.8%)
State Government Funds $10,277,000 71.9%
Local Taxes & Fees $2,623,000 18.3%
Federal Aid $1,395,000 9.8%
Total Revenue $14,295,000 100.0%

Expenditure Allocation

Classroom Instruction: $7,587,000 (37.2%) Support Services: $5,546,000 (27.2%) Capital Outlays: $5,715,000 (28%) Other / Operations: $1,538,000 (7.5%)
Classroom Instruction $7,587,000 37.2%
Support Services $5,546,000 27.2%
Capital Outlays $5,715,000 28%
Other / Operations $1,538,000 7.5%
Total Expenditure $20,386,000 100.0%

Financial Comparison & Trends Chart

$0$6,000$12,000$18,000$24,000FY 2020 Revenue/Student: $11,543$11,543FY 2020 Expenditure/Student: $11,144$11,144FY 20201,142 stdsFY 2021 Revenue/Student: $12,992$12,992FY 2021 Expenditure/Student: $12,326$12,326FY 20211,021 stdsFY 2022 Revenue/Student: $13,474$13,474FY 2022 Expenditure/Student: $13,688$13,688FY 20221,001 stdsFY 2023 Revenue/Student: $14,557$14,557FY 2023 Expenditure/Student: $18,479$18,479FY 2023981 stdsFY 2024 Revenue/Student: $14,439$14,439FY 2024 Expenditure/Student: $20,592$20,592FY 2024990 stds
Revenue per Student Expenditure per Student
Peak Per-Pupil: $20,592

Multi-Year Financial History

Census F-33 Historical Cohorts
Fiscal Year Enrollment Total Revenue Total Expenditure Instruction Exp. Capital Outlay Debt Balance
FY 2024 990 $14,295,000 $20,386,000 $7,587,000 $5,715,000 $5,897,000
FY 2023 981 $14,280,000 $18,128,000 $6,861,000 $4,516,000 $6,203,000
FY 2022 1,001 $13,487,000 $13,702,000 $5,804,000 $926,000 $6,510,000
FY 2021 1,021 $13,265,000 $12,585,000 $5,449,000 $1,343,000 $1,535,000
FY 2020 1,142 $13,182,000 $12,727,000 $5,280,000 $2,335,000 $1,644,000