Reporting Year:  2023

Woodward-Granger 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 $462,660 1.25233 $81,706 1%
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 $3,662,675 10.25110
Management annual limited by use of funds 298.4 $720,000 2.02471
Amana Library 0.00000 vote to rescind $.20 property tax limit 298.7 $0
Voted Physical Plant & Equipment $0 1.34000 0.00% 2028 $1.34 property tax limit 298.2 $495,051 $0 0%
Regular Physical Plant & Equipment annual $.33 property tax limit 298.2 $121,915 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 $1,486,235 4.02293
Grand Total $6,485,874 17.96874 $81,706 1%


Student Budget Enrollment
Year Budget Enrollment Special Education Weightings Supplementary Weighting At Risk Formula Weighting LEP/ESL Weighting Reorganization Weighting District Cost per Pupil
2019 960.20 87.97 4.09 2.96 0.00 0.00 $6,823.00
2020 934.50 79.78 3.70 3.15 0.00 0.00 $6,962.00
2021 980.00 84.72 5.46 3.32 0.00 0.00 $7,120.00
2022 1006.70 88.41 4.54 3.14 1.32 0.00 $7,289.00
2023 1037.20 99.12 4.73 3.17 2.72 0.00 $7,470.00


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
2019 $6,551,444.60 $600,219.31 $27,906.07 $20,196.08 $0.00 $0.00 $7,199,766.06
2020 $6,505,989.00 $555,428.36 $25,759.40 $21,930.30 $0.00 $0.00 $7,109,107.06
2021 $6,977,600.00 $603,206.40 $38,875.20 $23,638.40 $0.00 $0.00 $7,643,320.00
2022 $7,337,836.30 $644,420.49 $33,092.06 $22,887.46 $9,621.48 $0.00 $8,047,857.79
2023 $7,747,884.00 $740,426.40 $35,333.10 $23,679.90 $20,318.40 $0.00 $8,567,641.80


Select State Revenue Sources(2023)
Preschool State Aid $218,684.00 Teacher Salary Supplement $655,293.00 Teacher Leadership Supplement $371,110.00 Early Intervention $73,195.00
Professional Develelopment $69,098.00 SBRC Modified Supplement $372,968.00 Regular PPEL $121,915.00 Voted PPEL - Property Tax $495,051.00
PERL $0.00 Modified Supplemental Amount $279,726.00 Instructional Support $544,366.00 Management Levy $720,000.00


Federal Revenue Sources
FY 19 Title I $64,072.73 Title II - Part A Teacher and Principal Training and Recruiting $17,411.00 REAP
FY 19 Title 1 Migrant FY 19 Title III English Language Acquisition Perkins Grants Programs & Data
FY 19 Title I (Delinquent) FY 18 21st Century Learning Centers FY 19 IDEA Part B $45,373.00


Total Revenues
Total Revenue Select State source Total State Select Sources Total Federal Select Sources Total
$8,567,641.80 $3,426,355.00 $0.00 $11,993,996.80


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
2019 6 $160,850.00 $77,690.00 $112,528.50 0 2 1
2020 7 $172,960.00 $77,250.00 $111,884.71 0 1 1
2021 6 $172,960.00 $77,250.00 $120,395.33 0 1 0
2022 6 $189,821.00 $83,500.00 $119,134.16 0 1 1
2023 6 $166,000.00 $72,000.00 $120,706.33 0 2 1


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
2019 89 $75,077.00 $36,681.00 $47,689.60 10 24 26
2020 98 $75,918.00 $34,125.00 $48,808.84 7 13 13
2021 105 $77,143.00 $37,000.00 $49,479.29 2 18 18
2022 103 $79,392.00 $38,954.00 $52,959.32 2 22 20
2023 105 $81,381.00 $41,045.00 $55,377.56 1 16 12