Dunkerton, City of - Legals - Ad from 2021-02-24

NOTICE OF PUBLIC HEARING -- PROPOSED BUDGET
Fiscal Year July 1, 2021 - June 30, 2022
The City of: DUNKERTON
The City Council will conduct a public hearing on the proposed budget as follows:
Location: Dunkerton City Hall Council Chambers Meeting Date: 3/8/2021 Meeting Time: 07:00 PM
The Budget Estimate Summary of proposed receipts and expenditures is shown below. Copies of the the detailed proposed
Budget may be obtained or viewed at the offices of the Mayor, City Clerk, and at the Library.
The estimated Total tax levy rate per $1000 valuation on regular property

8.94424

The estimated tax levy rate per $1000 valuation on Agricultural land is

3.00263

At the public hearing, any resident or taxpayer may present objections to, or arguments in favor of,
any part of the proposed budget.
Phone Number
City Clerk/Finance Officer’s NAME
(319) 822-4247
SHEILA STEFFEN
Budget FY 2022

Re-estimated
FY 2021

Actual FY
2020

Revenues & Other Financing Sources
Taxes Levied on Property

1

289,450

288,315

Less: Uncollected Property Taxes-Levy Year

2

0

0

0

3

289,450

288,315

261,084

Net Current Property Taxes

261,084

Delinquent Property Taxes

4

0

0

0

TIF Revenues

5

63,900

67,792

64,816

Other City Taxes

6

112,528

104,789

109,741

Licenses & Permits

7

3,640

2,090

1,974

Use of Money and Property

8

5,010

6,545

8,065

9

276,627

242,876

254,942

Charges for Fees & Service

Intergovernmental

10

408,870

405,620

412,942

Special Assessments

11

0

0

0

Miscellaneous

12

27,475

3,125

15,782

Other Financing Sources

13

1,100,000

390,000

24,180

Transfers In

14

243,670

220,716

316,507

Total Revenues and Other Sources

15

2,531,170

1,731,868

1,474,783

Expenditures & Other Financing Uses
Public Safety

16

260,998

251,418

182,829

Public Works

17

258,027

229,481

252,309

Health and Social Services

18

16,000

4,000

2,250

Culture and Recreation

19

173,767

126,976

109,024

Community and Economic Development

20

1,500

500

994

General Government

21

115,167

106,073

84,398

Debt Service

22

176,670

157,916

156,435

Capital Projects

23

1,150,000

390,000

109,456

Total Government Activities Expenditures

24

2,152,129

1,266,364

897,695

Business Type / Enterprises

25

222,726

338,290

245,956
1,143,651

Total ALL Expenditures

26

2,374,855

1,604,654

Transfers Out

27

243,670

220,716

316,507

Total ALL Expenditures/Transfers Out

28

2,618,525

1,825,370

1,460,158

Excess Revenues & Other Sources Over (Under) Expenditures/
Transfers Out

29

-87,355

-93,502

14,625

Beginning Fund Balance July 1

30

800,123

893,625

879,000

Ending Fund Balance June 30

31

712,768

800,123

893,625