Reporting Year:  2024

Pella 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 $344,905 0.30844 $962,991 4%
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 $10,013,863 9.43993
Management annual limited by use of funds 298.4 $600,000 0.56665
Amana Library 0.00000 vote to rescind $.20 property tax limit 298.7 $0 0.00000
Voted Physical Plant & Equipment $0 0.67000 0.00% 2029 $1.34 property tax limit 298.2 $749,205 0.67000 $0 0%
Regular Physical Plant & Equipment annual $.33 property tax limit 298.2 $369,011 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 3.60000 ballot determined $2.70/$4.05 property tax limit 298.18 $4,025,573 3.60000
Grand Total $15,757,653 14.60658 $962,991 4%


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 2159.90 225.71 53.27 7.40 4.18 0.00 $6,875.00
2021 2187.00 240.81 62.00 7.01 4.40 0.00 $7,038.00
2022 2139.20 230.29 55.27 6.84 2.86 0.00 $7,217.00
2023 2174.20 225.16 54.18 7.39 4.40 0.00 $7,408.00
2024 2179.70 217.97 52.66 7.18 3.88 0.00 $7,635.00


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 $14,849,312.50 $1,551,756.25 $366,231.25 $50,875.00 $28,737.50 $0.00 $16,846,912.50
2021 $15,392,106.00 $1,694,820.78 $436,356.00 $49,336.38 $30,967.20 $0.00 $17,603,586.36
2022 $15,438,606.40 $1,662,002.93 $398,883.59 $49,364.28 $20,640.62 $0.00 $17,569,497.82
2023 $16,106,473.60 $1,667,985.28 $401,365.44 $54,745.12 $32,595.20 $0.00 $18,263,164.64
2024 $16,642,009.50 $1,664,200.95 $402,059.10 $54,819.30 $29,623.80 $0.00 $18,792,712.65


Select State Revenue Sources(2024)
Preschool State Aid $442,830.00 Teacher Salary Supplement $1,364,841.00 Teacher Leadership Supplement $803,285.00 Early Intervention $159,118.00
Professional Develelopment $147,631.00 SBRC Modified Supplement $538,604.00 Regular PPEL $369,011.00 Voted PPEL - Property Tax $749,205.00
PERL $0.00 Modified Supplemental Amount $403,953.00 Instructional Support $1,307,896.00 Management Levy $600,000.00


Total Revenues
Total Revenue Select State source Total State Select Sources Total Federal Select Sources Total
$18,792,712.65 $6,137,169.00 $0.00 $24,929,881.65


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 7 $207,041.00 $106,298.00 $132,175.28 0 1 1
2021 7 $213,045.00 $109,280.00 $135,294.00 0 1 1
2022 8 $217,817.00 $103,303.00 $133,969.12 0 0 0
2023 9 $224,460.00 $80,933.00 $131,685.88 0 0 0
2024 9 $237,530.00 $83,888.00 $136,863.88 0 1 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
2020 155 $75,955.00 $40,123.00 $57,617.19 9 20 16
2021 161 $77,674.00 $40,627.00 $59,196.33 6 5 7
2022 163 $78,877.00 $40,696.00 $60,076.65 5 10 9
2023 166 $82,992.00 $41,274.00 $59,869.82 6 25 24
2024 165 $86,713.00 $42,000.00 $61,552.89 10 23 22