Form 631.1 NOTICE OF PUBLIC HEARING      
         BUDGET ESTIMATE      
FISCAL YEAR BEGINNING JULY 1, 2014 - ENDING JUNE 30, 2015  
           
City of   Wyoming , Iowa    
           
   The City Council will conduct a public hearing on the proposed Budget at   City Hall  
on 3/10/2014 at  7:00 p.m.      
           
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  . .  15.06029    
The estimated tax levy rate per $1000 valuation on Agricultural land is     . . . .  3.00375    
At the public hearing, any resident or taxpayer may present objections to, or arguments in favor of,   
any part of the proposed budget.          
563-488-3970     Sheri Tjaden  
phone number     City Clerk/Finance Officer's NAME  
           
      Budget FY Re-est. FY Actual FY  
      2015 2014 2013  
      (a) (b)  (c)  
Revenues & Other Financing Sources          
Taxes Levied on Property   1 172,848 170,084 163,743  
Less: Uncollected Property Taxes-Levy Year 2 0 0 0  
   Net Current Property Taxes 3 172,848 170,084 163,743  
Delinquent Property Taxes   4 0 0 0  
TIF Revenues   5 0 0 0  
Other City Taxes   6 43,999 41,498 47,678  
Licenses & Permits   7 1,090 1,005 1,310  
Use of Money and Property   8 29,103 17,236 14,805  
Intergovernmental   9 1,715,635 140,809 125,381  
Charges for Services   10 516,400 490,361 420,652  
Special Assessments   11 6,806 7,244 8,824  
Miscellaneous   12 183,380 761,200 221,772  
Other Financing Sources   13 109,105 121,512 444,550  
Total Revenues and Other Sources 14 2,778,366 1,750,949 1,448,715  
             
Expenditures & Other Financing Uses          
Public Safety   15 44,033 42,018 41,905  
Public Works   16 160,384 165,931 125,528  
Health and Social Services   17 800 550 0  
Culture and Recreation   18 278,574 826,283 185,407  
Community and Economic Development   19 0 12,000 376  
General Government   20 90,926 82,220 70,806  
Debt Service    21 72,122 72,303 74,481  
Capital Projects   22 0 12,068 417,004  
Total Government Activities Expenditures   23 646,839 1,213,373 915,507  
Business Type / Enterprises   24 2,080,527 497,002 314,096  
Total ALL Expenditures   # 2,727,366 1,710,375 1,229,603  
 Transfers Out   27 109,105 109,744 86,050  
Total Expenditures/Transfers Out # 2,836,471 1,820,119 1,315,653  
Excess Revenues & Other Sources Over            
(Under) Expenditures/Transfers Out # -58,105 -69,170 133,062  
    Continuing Appropriation     0 0    
Beginning Fund Balance July 1   30 777,312 846,482 713,420  
Ending Fund Balance June 30 31 719,207 777,312 846,482