Reporting Year:  2025

Des Moines Independent 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 $15,068,892 1.42722 $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 $98,477,006 10.65643
Management annual limited by use of funds 298.4 $20,000,000 2.21303
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% 2031 $1.34 property tax limit 298.2 $13,284,002 1.34000 $0 0%
Regular Physical Plant & Equipment annual $.33 property tax limit 298.2 $3,484,210 0.33000
Reorganization Equalization annual limited by use of funds 275.31 $0 0.00000
Public Education/Recreation (Playground) 0.13500 vote to rescind $.135 property tax limit 300.2 $1,220,049 0.13500
Debt Service 2.70000 ballot determined $2.70/$4.05 property tax limit 298.18 $0 0.00000
Grand Total $137,329,282 15.15446 $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
2021 32606.70 6023.48 192.60 233.42 1111.88 0.00 $7,096.00
2022 31621.50 5733.95 219.94 226.38 1031.14 0.00 $7,265.00
2023 31023.80 5686.22 156.74 221.16 1076.52 0.00 $7,446.00
2024 30773.90 5621.51 197.13 219.46 1164.39 0.00 $7,668.00
2025 30773.90 5621.51 197.13 219.46 1164.39 0.00 $7,668.00


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
2021 $231,377,143.20 $42,742,614.08 $1,366,689.60 $1,656,348.32 $7,889,900.48 $0.00 $285,032,695.68
2022 $229,730,197.50 $41,657,146.75 $1,597,864.10 $1,644,650.70 $7,491,232.10 $0.00 $282,121,091.15
2023 $231,003,214.80 $42,339,594.12 $1,167,086.04 $1,646,757.36 $8,015,767.92 $0.00 $284,172,420.24
2024 $235,974,265.20 $43,105,738.68 $1,511,592.84 $1,682,819.28 $8,928,542.52 $0.00 $291,202,958.52
2025 $235,974,265.20 $43,105,738.68 $1,511,592.84 $1,682,819.28 $8,928,542.52 $0.00 $291,202,958.52


Select State Revenue Sources(2025)
Preschool State Aid $5,310,323.00 Teacher Salary Supplement $22,501,822.00 Teacher Leadership Supplement $12,156,693.00 Early Intervention $3,299,049.00
Professional Develelopment $2,769,321.00 SBRC Modified Supplement $15,745,829.00 Regular PPEL $3,484,210.00 Voted PPEL - Property Tax $14,148,005.00
PERL $1,220,049.00 Modified Supplemental Amount $11,809,372.00 Instructional Support $15,068,892.00 Management Levy $20,000,000.00


Federal Revenue Sources
FY 19 Title I $14,580,242.89 Title II - Part A Teacher and Principal Training and Recruiting $1,364,846.99 REAP $0.00
FY 19 Title 1 Migrant $168,312.82 FY 19 Title III English Language Acquisition $764,440.00 Perkins Grants Programs & Data $25,000.00
FY 19 Title I (Delinquent) $0.00 FY 18 21st Century Learning Centers $1,171,350.00 FY 19 IDEA Part B $99,852.00


Total Revenues
Total Revenue Select State source Total State Select Sources Total Federal Select Sources Total
$291,202,958.52 $113,365,560.00 $18,174,044.70 $422,742,563.22


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
2021 162 $312,193.00 $77,735.00 $112,434.19 0 8 1
2022 163 $306,193.00 $74,461.00 $113,210.52 0 151 4
2023 172 $268,450.00 $76,148.00 $113,287.56 0 19 4
2024 166 $270,000.00 $86,408.00 $119,766.57 0 25 2
2025 172 $279,450.00 $88,935.00 $123,736.27 0 15 19


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
2021 2507 $87,614.00 $34,700.00 $60,382.31 28 235 211
2022 2382 $87,197.00 $35,584.00 $61,197.25 52 1697 139
2023 2370 $163,675.00 $42,566.00 $67,442.48 27 370 215
2024 2368 $183,126.00 $43,051.00 $69,119.47 20 329 132
2025 2382 $189,925.00 $47,500.00 $71,299.34 20 302 604