Reporting Year:  2024

Waukee 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 0.00% 2026 10% of regular program 257.18 $7,749,181 1.10053 $0 0%
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 $74,053,462 12.17010
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% 2026 $1.34 property tax limit 298.2 $9,435,354 1.34000 $0 0%
Regular Physical Plant & Equipment annual $.33 property tax limit 298.2 $2,323,632 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 $27,906,949 3.96332
Grand Total $113,719,382 17.80342 $0 0%


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 11197.60 905.62 95.57 33.77 111.10 0.00 $6,875.00
2021 11701.40 1029.04 103.29 35.68 101.86 0.00 $7,038.00
2022 11994.70 1077.17 97.87 35.96 93.94 0.00 $7,217.00
2023 12615.80 1223.34 110.07 38.29 105.23 0.00 $7,408.00
2024 13153.90 1385.04 118.47 42.32 111.27 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 $76,983,500.00 $6,226,137.50 $657,043.75 $232,168.75 $763,812.50 $0.00 $84,862,662.50
2021 $82,354,453.20 $7,242,383.52 $726,955.02 $251,115.84 $716,890.68 $0.00 $91,291,798.26
2022 $86,565,749.90 $7,773,935.89 $706,327.79 $259,523.32 $677,964.98 $0.00 $95,983,501.88
2023 $93,457,846.40 $9,062,502.72 $815,398.56 $283,652.32 $779,543.84 $0.00 $104,398,943.84
2024 $100,430,026.50 $10,574,780.40 $904,518.45 $323,113.20 $849,546.45 $0.00 $113,081,985.00


Select State Revenue Sources(2024)
Preschool State Aid $839,850.00 Teacher Salary Supplement $7,713,842.00 Teacher Leadership Supplement $4,847,607.00 Early Intervention $1,012,061.00
Professional Develelopment $807,123.00 SBRC Modified Supplement $4,680,473.00 Regular PPEL $2,323,632.00 Voted PPEL - Property Tax $9,435,354.00
PERL $0.00 Modified Supplemental Amount $3,510,355.00 Instructional Support $7,749,181.00 Management Levy $0.00


Federal Revenue Sources
FY 19 Title I $290,828.54 Title II - Part A Teacher and Principal Training and Recruiting $166,013.72 REAP $0.00
FY 19 Title 1 Migrant $84,455.15 FY 19 Title III English Language Acquisition $0.00 Perkins Grants Programs & Data $0.00
FY 19 Title I (Delinquent) $0.00 FY 18 21st Century Learning Centers $0.00 FY 19 IDEA Part B $80,651.00


Total Revenues
Total Revenue Select State source Total State Select Sources Total Federal Select Sources Total
$113,081,985.00 $33,484,124.00 $621,948.41 $147,188,057.41


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 36 $260,000.00 $95,515.00 $125,198.75 0 4 3
2021 35 $260,000.00 $99,846.00 $134,409.11 3 0 2
2022 39 $265,000.00 $102,402.00 $136,489.35 4 2 2
2023 43 $271,810.00 $106,240.00 $136,999.25 1 3 6
2024 48 $280,046.00 $101,351.00 $138,523.18 0 4 4


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 768 $94,575.00 $40,288.00 $65,173.16 20 43 84
2021 832 $95,198.00 $34,264.00 $65,420.39 12 44 68
2022 865 $96,028.00 $34,968.00 $66,768.89 20 65 101
2023 870 $96,918.00 $34,434.00 $67,481.35 54 79 84
2024 893 $98,318.00 $36,970.00 $69,213.53 58 83 103