Reporting Year:  2024

Ames 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% 2026 10% of regular program 257.18 $964,822 0.30984 $1,940,195 3%
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 $23,951,754 7.73384
Management annual limited by use of funds 298.4 $1,495,000 0.48283
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% 2028 $1.34 property tax limit 298.2 $4,172,728 1.34000 $0 0%
Regular Physical Plant & Equipment annual $.33 property tax limit 298.2 $1,027,612 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 4.05000 ballot determined $2.70/$4.05 property tax limit 298.18 $12,610,750 4.04973
Grand Total $43,257,862 13.93640 $1,940,195 3%


Student Budget Enrollment
Year Budget Enrollment Special Education Weightings Supplementary Weighting At Risk Formula Weighting LEP/ESL Weighting Reorganization Weighting District Cost per Pupil
2020 4387.40 471.52 7.94 18.72 49.72 0.00 $6,960.00
2021 4477.40 532.29 6.31 18.25 55.66 0.00 $7,118.00
2022 4351.10 520.57 11.70 18.33 44.66 0.00 $7,287.00
2023 4484.40 546.60 12.58 17.60 48.01 0.00 $7,468.00
2024 4439.60 596.06 26.18 18.73 47.75 0.00 $7,690.00


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
2020 $30,536,304.00 $3,281,779.20 $55,262.40 $130,291.20 $346,051.20 $0.00 $34,349,688.00
2021 $31,870,133.20 $3,788,840.22 $44,914.58 $129,903.50 $396,187.88 $0.00 $36,229,979.38
2022 $31,706,465.70 $3,793,393.59 $85,257.90 $133,570.71 $325,437.42 $0.00 $36,044,125.32
2023 $33,489,499.20 $4,082,008.80 $93,947.44 $131,436.80 $358,538.68 $0.00 $38,155,430.92
2024 $34,140,524.00 $4,583,701.40 $201,324.20 $144,033.70 $367,197.50 $0.00 $39,436,780.80


Select State Revenue Sources(2024)
Preschool State Aid $828,398.00 Teacher Salary Supplement $2,906,207.00 Teacher Leadership Supplement $1,636,126.00 Early Intervention $327,110.00
Professional Develelopment $353,525.00 SBRC Modified Supplement $2,210,329.00 Regular PPEL $1,027,612.00 Voted PPEL - Property Tax $4,172,728.00
PERL $0.00 Modified Supplemental Amount $1,657,747.00 Instructional Support $2,905,017.00 Management Levy $1,495,000.00


Federal Revenue Sources
FY 19 Title I $670,554.06 Title II - Part A Teacher and Principal Training and Recruiting $117,354.62 REAP $0.00
FY 19 Title 1 Migrant $0.00 FY 19 Title III English Language Acquisition $0.00 Perkins Grants Programs & Data $0.00
FY 19 Title I (Delinquent) $44,569.53 FY 18 21st Century Learning Centers $0.00 FY 19 IDEA Part B $205,457.00


Total Revenues
Total Revenue Select State source Total State Select Sources Total Federal Select Sources Total
$39,436,780.80 $15,347,071.00 $1,037,935.21 $55,821,787.01


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
2020 16 $203,780.00 $91,108.00 $120,587.87 1 4 2
2021 21 $209,637.00 $85,644.00 $120,895.66 0 5 5
2022 17 $218,800.00 $100,782.00 $128,399.64 0 7 3
2023 19 $233,700.00 $114,493.00 $133,996.15 0 4 2
2024 19 $239,800.00 $103,100.00 $135,554.26 0 4 3


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
2020 339 $86,246.00 $37,328.00 $57,731.79 26 40 48
2021 346 $83,883.00 $37,880.00 $58,174.28 22 40 35
2022 335 $89,445.00 $38,517.00 $58,843.32 26 55 44
2023 351 $117,226.00 $39,071.00 $60,544.25 20 57 51
2024 341 $87,692.00 $34,854.00 $61,465.44 22 45 30