Reporting Year:  2025

West Des Moines 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 $5,610,928 0.91948 $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 $48,975,992 8.54304
Management annual limited by use of funds 298.4 $10,637,793 1.87012
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 $7,566,938 1.34000 $0 0%
Regular Physical Plant & Equipment annual $.33 property tax limit 298.2 $2,013,760 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 $767,920 0.13500
Debt Service 2.70000 ballot determined $2.70/$4.05 property tax limit 298.18 $0 0.00000
Grand Total $70,572,588 13.16057 $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 8989.10 1058.08 143.78 41.40 161.04 0.00 $7,038.00
2022 8820.10 1078.19 129.23 43.12 164.34 0.00 $7,217.00
2023 8774.50 1081.31 140.00 39.76 184.41 0.00 $7,408.00
2024 8678.60 1091.19 133.06 39.76 195.08 0.00 $7,635.00
2025 8678.60 1091.19 133.06 39.76 195.08 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
2021 $63,265,285.80 $7,446,767.04 $1,011,923.64 $291,373.20 $1,133,399.52 $0.00 $73,148,749.20
2022 $63,654,661.70 $7,781,297.23 $932,652.91 $311,197.04 $1,186,041.78 $0.00 $73,865,850.66
2023 $65,001,496.00 $8,010,344.48 $1,037,120.00 $294,542.08 $1,366,109.28 $0.00 $75,709,611.84
2024 $66,261,111.00 $8,331,235.65 $1,015,913.10 $303,567.60 $1,489,435.80 $0.00 $77,401,263.15
2025 $66,261,111.00 $8,331,235.65 $1,015,913.10 $303,567.60 $1,489,435.80 $0.00 $77,401,263.15


Select State Revenue Sources(2025)
Preschool State Aid $1,381,671.00 Teacher Salary Supplement $6,227,825.00 Teacher Leadership Supplement $3,364,606.00 Early Intervention $649,424.00
Professional Develelopment $653,521.00 SBRC Modified Supplement $4,384,628.00 Regular PPEL $2,013,760.00 Voted PPEL - Property Tax $8,177,086.00
PERL $767,920.00 Modified Supplemental Amount $3,288,471.00 Instructional Support $5,610,928.00 Management Levy $10,637,793.00


Federal Revenue Sources
FY 19 Title I $1,306,132.93 Title II - Part A Teacher and Principal Training and Recruiting $183,261.13 REAP $0.00
FY 19 Title 1 Migrant $0.00 FY 19 Title III English Language Acquisition $129,683.54 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 $12,035.00


Total Revenues
Total Revenue Select State source Total State Select Sources Total Federal Select Sources Total
$77,401,263.15 $38,980,547.00 $1,631,112.60 $118,012,922.75


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 32 $233,508.00 $102,144.00 $132,564.71 0 2 2
2022 30 $236,427.00 $105,777.00 $132,210.93 0 7 3
2023 30 $225,000.00 $108,381.00 $135,346.10 0 4 4
2024 37 $231,750.00 $90,000.00 $131,171.59 0 2 7
2025 37 $231,750.00 $90,000.00 $134,966.83 0 2 2


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 633 $93,948.00 $38,226.00 $68,119.01 39 56 64
2022 631 $94,130.00 $43,467.00 $67,636.18 32 73 63
2023 639 $95,097.00 $45,043.00 $68,682.14 26 74 71
2024 662 $97,132.00 $47,881.00 $69,711.64 21 78 89
2025 655 $104,561.00 $48,878.00 $71,524.87 20 92 65