Reporting Year:  2022

West Burlington Ind School District

Great Prairie 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 $250,117 1.31817 $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 $2,369,375 12.65859
Management annual limited by use of funds 298.4 $450,000 2.40801
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 $254,259 1.34000 $0 0%
Regular Physical Plant & Equipment annual $.33 property tax limit 298.2 $62,616 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 3.55000 ballot determined $2.70/$4.05 property tax limit 298.18 $0 0.00000
Grand Total $3,136,250 16.73660 $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
2018 445.80 55.55 1.32 2.26 1.98 0.00 $6,664.00
2019 465.20 59.72 1.66 2.36 1.10 0.00 $6,731.00
2020 473.30 49.32 7.12 2.50 1.76 0.00 $6,875.00
2021 458.40 52.80 7.38 2.33 2.64 0.00 $7,038.00
2022 445.00 61.49 6.94 2.21 1.76 0.00 $7,217.00


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
2018 $2,970,811.20 $370,185.20 $8,796.48 $15,060.64 $13,194.72 $0.00 $3,378,048.24
2019 $3,131,261.20 $401,975.32 $11,173.46 $15,885.16 $7,404.10 $0.00 $3,567,699.24
2020 $3,253,937.50 $339,075.00 $48,950.00 $17,187.50 $12,100.00 $0.00 $3,671,250.00
2021 $3,226,219.20 $371,606.40 $51,940.44 $16,398.54 $18,580.32 $0.00 $3,684,744.90
2022 $3,211,565.00 $443,773.33 $50,085.98 $15,949.57 $12,701.92 $0.00 $3,734,075.80


Select State Revenue Sources(2022)
Preschool State Aid $173,448.00 Teacher Salary Supplement $336,832.00 Teacher Leadership Supplement $156,264.00 Early Intervention $54,426.00
Professional Develelopment $43,232.00 SBRC Modified Supplement $209,091.00 Regular PPEL $62,616.00 Voted PPEL - Property Tax $254,259.00
PERL $0.00 Modified Supplemental Amount $156,818.00 Instructional Support $250,117.00 Management Levy $450,000.00


Federal Revenue Sources
FY 19 Title I $142,506.00 Title II - Part A Teacher and Principal Training and Recruiting $14,621.00 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) $0.00 FY 18 21st Century Learning Centers $0.00 FY 19 IDEA Part B $25,085.00


Total Revenues
Total Revenue Select State source Total State Select Sources Total Federal Select Sources Total
$3,734,075.80 $1,892,844.00 $182,212.00 $5,809,131.80


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
2018 5 $149,421.00 $76,805.00 $109,349.60 0 0 0
2019 5 $136,298.00 $79,821.00 $99,917.60 0 0 0
2020 5 $152,401.00 $78,728.00 $111,666.80 0 1 1
2021 5 $146,418.00 $80,179.00 $108,512.60 0 0 0
2022 5 $157,784.00 $79,907.00 $115,951.60 0 0 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
2018 65 $72,908.00 $36,323.00 $53,647.52 2 9 11
2019 65 $72,908.00 $36,323.00 $53,495.44 1 9 8
2020 66 $75,008.00 $33,850.00 $53,912.06 1 5 4
2021 63 $75,008.00 $36,323.00 $54,242.58 1 7 3
2022 64 $76,380.00 $36,380.00 $54,637.42 2 4 6