HomeMy WebLinkAboutRESOLUTION NO. 2023-38RE50LUTION NO. 2023-38
RESOLUTION APPROVING CITY OF FAIRFAX'S ANNUAL
BUDGET FOR FISCAL YEAR 2023-2024
WHEREAS, The Code of Iowa, Chapter 384, Section 16, requires that all cities
prepare and adopt an annual budget of expenditures and receipts for at least the next fiscal
year; and
WHEREAS, The Clerk shall certify the necessary tax levy for the next fiscal year
to the County Auditor; and
WHEREAS, the Notice of Public Hearing Budget Estimate was published on
March 28, 2023; and
WHEREAS, the Fairfax City Council did hold a public hearing concerning the
budget for the 2023-2024 fiscal year on April 11, 2023; and
WHEREAS, the Fairfax City Council, after hearing all taxpayers wishing to be
heard and considering the statements made by them, gave iinal consideration to the
proposed budget and any modifications proposed at the hearing.
NOW, THEREFORE, BE IT HEREBY RESOLVED, by the City Council of the
City of Fairfax, Iowa that they do hereby approve the budget for the 2023-2024 iiscal year
as attached in the budget forms.
BE IT FURTHER RESOLVED, by the City Council of Fairfax, Iowa that the
Mayor and the City Clerk are hereby authorized and directed to execute this resolution.
BE IT FURTHER RESOLVED, by the City Council of Fairfax, Iowa that the
City Clerk is directed to submit these forms to the Linn County Auditor on or before May
l, 2023.
Passed and adopted this 1 lt" day of April, 2023.
AYES: Nurre, Daly, Pacha, Volk, and Wainwright
NAYS: None
ATTEST:
/
Cy thia K. Stimson, City Clerk/Treasurer
�
Marianne Wair��`ght, Mayor Pro Tempore
���un,x� �
z
} �. � '�a.
��
"4
,
¢F.
� � .���_
;�{
}�. ,:
4/12/23, 8:23 AM
Local Government Property Valuation System
FISCAL YEAR 7ULY I, 2023 - JU7�'E 30, 2024
ADOPTiO\� OF BUDGET AND CER'1'IFtCAT10N OF C1TY TAXLS
The City of : FAIRFAX Cottnty Namc: LIiVN COUNTY
Adopted On: 4/11/2023 Resolution: 2023-38
Thc bclow-signcd ccrtitics that thc Ciry Council, on thc datc statcd abovc, lawfully approvcd thc named resolu�ion ndopting a budgct for ncxt fiscal yca�; as summarizcd on this
aud the sup��orting pages.
«'i[h Gas 3: F.lech•ic �Vithoat Gas S Electric
Rcgtilar 2a 126,990,572 2U 125,566,38) City Number: 57-544
DEB7 SERVICE 3a 190,110,075 3b 1R4,G35,392 1.�st Oflicial Census: 2,828
Ag Land 4a 2,197,194
TAXES LEVIED
Dollar ENTER FIRE Request with Utility Property
Pm�pose Limit DISTR[CT RA7'E Replacement Taxes Levied I2ate
BELOW
RegularGenerallevy 8.10000 5 1,028,624 1,017,088 43 8.10000
Non-Voted Other Permissible Le��ies
Connact for use of 13ridge 0.67500 C 0 44 0.00000
Opr & Maint publicly owncd Transit Q)5000 7 0 45 0.00000
Rent, ]ns. Maint of Civic Center Amt Nec 8 0 4( 0.00000
Opr & Maint of City owncd Civic Ccnta 0.13500 9 0 47 0.00000
Planning a Sanitary Disposal Project OAC750 10 0 48 0.00000
Aviation Authoriry (imder sec330A.15) 0.27000 ll 0 49 0.00000
Lavee Impr. fund in special charter ciry 0.06750 13 0 51 0.00000
Liability, property & self insurance costs Amt Nec 14 0 52 0.00000
Support of a Local Emcrg.MgmtComm. Amt Nec � 462 0 465 0.00000
Voted Other Permissible Levies
Tns[rumcntalNocal Music Groups 0.13500 15 0 53 0.00000
Metuorial Buildiug 0.81000 1C 0 54 0.00000
Sympl�ony Orchestra 0.13500 17 U 55 0.00000
Cidtwal & Scientific Facilities 0.27000 18 0 SC 0.00000
County Bridge As Voted l9 0 57 0.00000
Missi or Missottri Rivcr Bridge Const. ].35000 20 0 SR 0.00000
Aid to a Trausi[ Company 0.03375 2] 0 59 0.00000
Maintain Instinition rcceived by gifddcvisc 0.20500 22 0 60 0.00000
City Lmergency Medical District 1.00000 463 0 466 0.00000
Support Public Library 0.27000 23 0 61 0.00000
Unifed Law Eiil'orcemcnt 1.50000 24 0 62 0.00000
Total General Fimd Regular Lerics (5 thru 24) 25 1,028,624 1,017,088
Ag Land 3.00375 26 6,600 C,600 G3 3.00375
Total General Fund Tax Levies (25 + 26) 27 1,035,224 1,023,688
Special Revenue Levies
Emer�eucy (if general fund at levy limit) 0.27000 28 0 64 0.00000
Police $ Firc Rctircmcnt Amt Nec 29 0 0.00000
FICA & IPERS (if ge��eral fund at levy limit) Amt Nec 30 0 0.00000
Othcr Employce Bcnefits Amt Nec 37 0 0.00000
Total �mployce Benefit Levies (29,30,31) 32 0 0 C,5 0.00000
Sub Total Special Re�•enue I.evies (25+32) 33 0 0
As Rey With Gas & Elec Without Gas &
Valuation Elec ValuaHon
SSMID I 0 0 34 0 66 0.00000
SSMID 2 0 0 35 0 67 0.00000
SSMID 3 0 0 3C> 0 G8 0.00000
SSMID4 0 0 37 0 69 0.00000
SSMID S 0 0 555 0 565 0.00000
SSMID 6 0 0 556 0 566 0.00000
SSMID 7 0 0 1177 0] 17) 0.00000
SSMID 8 0 0 1185 0 1187 0.00000
Total Special Revenue Levics 39 0 0
Debt Scrvicc Levy 76.] 0(6) Amt Ne 40 0 0 70 0.00000
Capital Projects (Capital Improv. Reserve) 0.67500 41 0 71 0.00000
Total Property Taxes (27+39+40+41) 42 1,035,224 1,023;G88 72 8.10000
� �.�-�,.
- �� �� �--� �- �� 3
( ig atw�c ) (Datc) ( County Auditor ) (Datc)
�����������
�c��� t��� I 3 ���°� �a 3�
https://dom-localgov.iowa.gov/budget-renderer?id=14365 ���� ��y��� � p� "����� 1/20
U l� t9
4/12/23, 823 AM
Local Government Property Valuation System
:�'OTICE OP' PUBLIC HEARING - CITY OT FAiRFAX - PROPOS�D PROPERTY TAX L�VY
Fisc�l Year JuIV 1, 2023 - June 30, 2024
Thc Ciq� Cuuncil will conduct a pttblic hcaring on thc proposcd Fiscul Ycar City property tax Icvy as' tbllows:
Meeting Untc: 2/14/2023 Mccting Time: 06:00 PM Mecting Locatiun: Fairf'ax City Hall, 300 80th St Ct
At the public hearing au}� resident or taapayer may present objections to, or argumeuts in favor of the proposed t�x Ievy. After adoption of the proposed tax Ievy, [he Ciry
Council will publish notice a�d hold a hcaring on Uic proposed city budgc[.
Cily Website (if available) Ciry Telephone Number
ww���.ciryoffairtax.org (319) 846-2204
Current Ycar Certified Budget Ycar F.ffccti�•c Budget Ycar Proposed Dlaximum Annual %u
Pruperty Tax 2022 - 2023 Property Tax 2023 - 2024 Property Tax 2023 - 2024 CHG
RcgidarTaxablc Vahiation ]35,294,492 126,990,572 126,)90,572
Tax Lcvies:
Regular General 1,095,8A5 1,095,R85 1,02R,624
Contract for Use of Bridge 0
Opr & Maint Publicly O��med Transit 0
Rcnt, Ins. Maint. OfNon-Owncd Ci��. Ctr. 0
Opr � Maint o1 City-Owned Civic Center 0
Planning a Sanitary Disposal Projcct 0
Liability, Property & Scif-Insurauce Costs 0
Support of Local Emcr. Mgmt. Commission 0
Emergency 0
Police & Fire Retirement 0
FICA & IPERS D
Other Employee Benetits 0
Total Tax Lev�� 1,095,885 1,095,885 1,028,G24 -6.13
7'ax Rate A.10000 R.(29C( R.10000
Explana[ion of signiticanf increases in the budget:
Thc City's budgct is sccing inn cascs due to intlation, labor market, and projects. Bu[, we are proposing to kecp tUe levy the same, at $8.10 even with a slight dccrcasc in
Taxablc valuation.
If' applicable, the abovc notice also available online at:
www. cityoffai rfax. org
*"Ibtal city tax rate will also include voted general fitnd levy, debt service levy, and capital improvement reseive levy.
**}3udget year effective property tax rate is the rate tliat woiild be assessed for these levies if the dollars requested is not changed in the coming Uud�et year
https://dom-localgov.iowa.gov/budget-renderer?id=14365 2/20
4/12/23, 8:23 AM
0
M
c
x �'t
4 ��
c
� �i
� >.
Y Q
� �
T .�i
u i�
o•� c� o o x o� c c� r, � t
n� c�n �n o- M ��. v
G, � � o c ��, �� -�v�^ w r rv� ��; vi
�T G� �' V �1 oC cG N O O
z! l�1 N V C!�I � �: r1 I�
Q E"' V r - -(�l �� �: N C�i G�
� �i 1� Y �ll V � l�l -
UF - - -
�-r c- - c � ^ o�^ o
�,_,v ry �^ c c rn c c v a �
n � �i c o t oc oc ^� or
F, � r� v- - o- o c� " o �
n'i d' �7' d' vi 1 N� 1�
{z: r�l C N C G� JG ^\: �: � O
�. M^ M- N M- - M
G
c
N
G
N C 1� d' V O N M M N W f�
F, d� r^, f� � C O h- V�
z \^ - V M�� G` CT ^ O N
,� c�l ^ V ^ � M� C O N G� M
� M�n vl r1 N V � 1� O� -
Fz -
oa
FW
J
O
C7
F o c o c c o o c o 0 0 0
2
W
z
4
�
R:
W
a
O O O O O O O C O N O N
O O C O'V O�.:
� O O C O� G�
'� F" V' V I 1 00 �
a� �M� ���
F W � N
aO -
Qa
U �y
� O� O� �.^. � N vl t M V O I�
� nl �1 `: 'V M O G� Q� ct 1� �.:
W oC .-• 'V O I� [� (�l O� ^
F-. � .-.: vi c" ^ oo a o i �i = vi cc
��: - t� c� c� -- �: uf �n r m
W� v v o o-. -- o.-..
Q�, - vi vi N N
W
�
V N�: O O O oo N N O d' oC
'- �.: ��l N N O 1� V V� M O
vi �n o.^. N N�n O L: V' M Vt V
.7 � � or V �n vi G� V C O^J� W N
�1 V- O O� M M� O� M
Q W M O O M r�l O 01 M V' Vl M
r%
aW
��
cz. W
Fa
- � r - �v �n x a o 0 oc
t`� v x oc oo V 7 t� 1� o V-�
� L: N- �: V' J' O� r�t rl � O M
.� (� `: �1 -[� f� U N V 7�- M
I- M N �1 M� O oC
Q�.�, r1 p� V OC OG M M �1 JO 00 M
W W
n �
`� a
,., t�l t� 1� N N� V' O O[� 00 G�
Q t�l `. O �1 Q� 1 N^-�
Z U L. N N N O O N fV N oo �C
W 'V V G� N N- O� V 7 d' C� OC
z V V��/t � f� Nl OG � V O^
�n c � rn v oo �n �n �? � v
�3: f-1 ^ N^ ^ V V' ^ ^ N
�.J
^ N r'1 �' vl '�.^.- t� � G� �- N
Y
C
y �
U �
� p
M �
- q� ¢7 0
_` � �
N �" �' U C
N � G Y, ,� M U U
N C U� U� C GJ � 4l
C cJ U ^ U
X ' V N
c.}z. m u " r>- w �� cn �
i G J. J Lr^,, fi 'O N'D N� N'� W
� �
G. V, C U� w'J+ Ly, N U� N[y aj �
/.i CCD J Y. � � t4 � X� {i rS-U U = i.L
_ Lti �L � N [Z,� -
P. G - - ^Il '�' G .. ... `Jl V G .+ � CI)
� � c G: .G u;j W�� °n � u a�i =
C o U y� :� ti o-o T+ �l U a'D
! 0.'� 4< Ll C W ^1 L� LU W G] � W W
Local Government Property Valuation System
https://dom-localgov.iowa.gov/budget-renderer?id=14365 3/20
4/12/23, 8:23 AM
F -
Ci
%C M
O¢�
� � ,
� � _-
� ¢ T
c 4L _
! .
=� � a3
4 � �
� —
C � %
�Vii
�
�
�—
�:
�>
�Uv
C�' L
(, �T ..
?
� C �
� J �
� J
U �
[5 �5.. %
�L a
,C -C �
TU C
U � ¢
C •n L
N.��. .'3
Gq � .
N C C
� U C
W U -
i� �
v �, �
— c
�,Xt6U
v � c
o a>
'D b v
C'' Cf.
G R
� Q �
r �
g ;,5
c @ _
� � v
� a ��
� v �
ro E
c�W
w
C ' O
G � G
�
v p
�.� �
C �
G � �C
U � o
� `o F
CL U �,
� a� U
� U �
� � �
� O _
� � 3
a�ia3
W G �
� � �
�
W c �
— �6 0
m..
� .'C. .0
Rt �n F'
�' Y C
� .R. C
O vt Ui
QG �
N'O �
S"U
0
� � �
�r v
U ^ t9
N r]
i .T �
�N�
�
� O T
�'r U
� V G
a� � vn
S
+' U �
T'b �
�U W
m �
ro 3 <..
� o 0
LT >. o
V U Q'
� � .^S
N T+ n
C
G �" "O
� ` N
N U �
.a U �
v�i �
� U "
Nr N
� O �
W
r1 " F
c c6
� G T
_ >
R �
��a
� U'O
y T3 c
-O � �
c � �'-
V.� `
3� c
O C
� � �
'D T G
� � G
v
C Y �
C
ac�
Qv�
o � �
�
.j
.k.
ya
Y
L
�
c c
C
E
m
y
a
Y'
�
.3
Y
a^
�
�
�
V
�
G
J➢
N
i_+
W
,O �
�
'>
v c�
� �
� ro
� 5_
a ob
T� V
5 � v
w w "'
0
- � N
� � •L
U '� �
� � C
o O L•.
� �
� G �
F"
O � C
a ci� F�
Local Government Property Valuation System
https://dom-localgov.iowa.gov/budget-renderer?id=14365 4/20
4/12/23, 8:23 AM
�
N
0
0
�
X N
� O
� �.
C4y, T
�~
E ��
T J
U i�
Local Government Property Valuation System
� :oc c c c c �: �M c�c v c m a o� r o c o � c o o c o c o c o — c ry o c o o �n
o a� c n� r, a oc m.� �r c o0
� � n{ r.i c � ��. vi — v �
c — f^
� N XJ t — '�' oc� rn N M�n t� � G1 v�
�� G� �C �n N t� t�l oC nl f� C�
U N —
I
C Y C C C^ C C C C C r v� C ^ G C C G C C G�n o O C C C O C G �n C C G C G G
� O G a C ^ �n C C C O O O [� C l�
F c - — c � , c c r� � i a c�
�, � ry — — — c �: o � � x -� c —
M r1 N ^ 'J � �
� N M — C M N �- [�
N ^ N
FN
�
W
W
x
>
c
F
W
�
0.
C
N
0.
(--� O O O O
7_
W
'L
Q
�
�
W
a
��
FV
ti
QO
U F-'
�
W
m�
Wa
cW
�
��
4W
W�
a��
cr. W
�, a
o� �oo a� o � o
�,i] r�+i C O O O V N O
� L: O'V M 1� C O
a z G1 .- 'V M M GC W
UW a — r v v
W�
cW
��
.] v o c� o c �n C o 0 0 �n c m
i o o v o o �n �: o�c � c �
� �n o — o r c� o o� �^ �
w � rNi v� N v� N OC d' C i�
� vt vt v� N C N
{%�
�
— N ri d' v� �[� 00 O� O.-. N M V vl V' t� 00 C� O^ N M d' vl \J l� d' G� O ^ N r+� d' � V• I� o0
— N N N N N N N N N N M � M
F
� � z
>
0
x
� � z � z
�
[- a 3 � w
� `� _ � a
4 U.' , U p ,y� �
F. .� � u � v� o� ai �.
T y � '_ � .-. � F U `, ] cs
� oa. ri rn � 'x � � �° n. U ,- a�i ] � a.� .o
� E � > � � .� v ' .E] o �. � �a � a " o u
tz7 '� � -" '� O � on a � .� W x'b a.. x"� � V Fs.. N u �
U ' %j C (n � U N O N M
O ^ .^U.A p G T '-' � 'C � aN. C -`L "� V id C � �,�, � � � u -O
u � c _U p- .c — � r 'a _ c 'q W W ? �� � > o � a=i "c N y -� a�i v �
,-- �` o c i" c`n u� �' c���:.n .5 o c'' v� a=� � ro g c U u^
� �� � �n a� . o c � c,..� °' 'v ° o�� ,� a� cs a�
a � c � � � � � � �= � � � o E W u = �. _c. �� ' a �, � = y m . c � p� � �, y . c
" c:. V_�. � u>, — Q "c v-- v� o?� '❑ � C
Q o V o=?.� ca — G..-1 p m.] U R' R U.� •�,q P:. .-a a> o c� Q� x.] T� u � U r-1
' J U, C� L� v._ �� � Y �'� � 0 U GL -� L F-' w' T T~ i E S F � � Y U E E rU f'_'
�� E c •- _ �— C c M � � � p y �y u� o O � c� � o— O
a. =; r�.� a. i*-. ¢� 5_ ¢ C F- � a, in F cn x in ¢ C7 O!-� 3 CJ a x 3 U O F .:� � a. � U U O F-
https://dom-localgov.iowa.gov/budget-renderer?id=14365 5/20
4/12/23, 8:23 AM
Local Government Property Valuation System
� - _
a � �.
r "� 1s
� � �-
W T cai
C'Uu.
N c r, c c c � v� �n i� ry c i� r� c c o c v �n o 0 o c- c o c o � �� c`. c�.^, a rn c
.� r �: <r n� � m�� or N N v a o � o �n cc ��n cv o�
� - oo �r o v, c �i `-' c_ N a o0 0o c M N-- c� x o n
c �
� N x r�i �^ ni �.--: vi �^ - c - cv � r�i �+i = � c� v �t o� � v
- c -�r .: �r - c x- �i - � c c c t�^, v c
F N - - v� - c�i v�n c.-. v c�n
U - � - cti � - -
4
p c c c c c c c c c c c�n c c o c ^ o^ c o c o c c c c o- o c- �� oo �i c� c�
w G C C^ '"' C^ G v� S . C C V 1� � ^ C N"' t� 1� �— �'i
F C C�� G � — �I C�T � — r�, � C C V '/i l� t� � 1� L. C } O �O o0
�n �n �i � c �i vi � r�i oc - c c ni -- � �t �i t� ^ � v � � o0
Q - �c - �n - �� �� o� 7 <t c�� c N`� o� ��n v
5M f�i [�1 � 7 r ^ JG Vr C�i V' — f�l � O� 7 �D Vr
� _ � �� � v, �: v,
F ,:�
�
W
W
a
j. o 0 0 0... -. .._. v v�n �
Lv N o 0 o c N i � � rn o
Q �n � t� o � �� cc oc v o0
E� N- V�"� V(\I C C V a vi N
W o0 'V N V — O O^�
� N N � — r't ^
0.
�
�
a
F o o c o c o 0 0
z
w
z
a
�
z
w
a
c c o c o 0 0
c c c c o 0
� c c o c o 0
Q� v � v v v N
F U M M M M M V'
�y
0. �
Q �
V �
0.
0 o c �n �n �n
W �n r� M M o c�
�? �? �: o �
rV,
qW v v v m �n o�
�
O O C O C Do 00 N
f� l� f� V
� � O O O V'
�T V V O
a i� U O� O� r�l
U� O� G� O� t+t
aW
��
GT. W
F�
0 o c �n v� o o v, o�
� W � � o o � �
Q'� � � o o N �
UW N N� ^ M rn
G*7 �
aW
�a
a o 000 � ,,,- o�o�� �- ��, �,�o
�( O O O O O r^, O O C O x f� [� N N T N
� O O� O �/? �- N O V �— M M �'1 [� t� O N
W V� vl t�l l� � OG N � v� v� N N MV' �.: f� i� M W
7' — N N �: O C f� 1� �O v�
W V 7 V ^
�
O� O^ N M a v� �. i� OC T C— N r+� V vl V' l� 00 O� �^ N M V h �J l� OC O� C^ N M d' vl V' t� � G\
r't V V V V V V V V V V Vl Vt vt vl vl vl vl vl � �/1 'V 'V l7 l: Vr V� V' \: V� 'V 1� f� f� f� [� h I� 1� f� r
�J
Y
F
z �
[�j y N
F; � � c +
J P. c W � �
p r
O W 7 c� � ci � �
�n � W = ^ � � M ti
W C
r
�.., A � L 1 9 O C L�-1 � �
U N U o i^ � a' v� ='
� W > c 6' o. [-�- y N
U O � W W rs�j d p: � Q v a
� � � � - E F �- �o y ~ F W 0. Ll = � o
cz�t W _ E 4 �¢ � ei, W t�-� .: �y^, > m o �' U O�� O .� y
� = �s c� -� p C� u+ F Q s° W ti p�`'. W F"'`�'„ c
� 'S = 3 _ W� � ��o � w¢,,, U „ Y U O w - O�
o u � .a Q, •.� ti
W � � c CL Q v C7 y 4'' T d ai vNi �, � u� `�L � c"Ui W.0.-1 F F�r,Zd � Ea � cGe c
� <= � c eo c , U d3 V� > � 'J �„a +�^ >, c� Q Q- r� p, O f- �`_'' ` s
O J � o L, c � ^ �i3 � c V .°' o v E"' � c.� _ k->, F F Q v� y� .� c v ia
U � �c�6i v�. � IJ = u � ai C7 ct o'o E-¢- u-1- v� T t�u • o rn a1 a. U W W,,°.? � c+.�. �
5� y✓ N ,v c> � � C� >, fs ai a^ 0. n. °o l� y = .c °' .-. ] � W 4 4'" z►1 ��-1 'y :p 'o
O� Q 3 �' � S. _ � � �� Gz7 y�- = m ,� � a� c Q U F�.a � u. F- c �
4 vS F`-' � o�6 � �: �- Q + Z _- � � Q r� v y a� � a� o
V c'S�° c Ci c"�i --1 �. F � v� � ro[j ._] m 0..�-7 l+ � a��_'� 4-. = F c 3� c c. c. � a`� �O Q W�
� o= c u,c-,. F T y . U 3 2'-1 �� ; U FQ ,r, N C� a? `� � � � o, -o �°' �� � � y^ .^ � 4,cQ. � c�y c
o�� � t_ � � n� ,'-�° = o= G o� O O+ 3°' �`s �`� '� o o � c c� � O ai -"- o o c
U w� c.. O t- F- 5 U w...7 V t- O F C7 F- F- F= 3 v� w C7 Q..1 F- U x ci� O w w w F. F x� F F W
https://dom-localgov.iowa.gov/budget-renderer?id=14365 6/20
4/12/23, 8:23 AM
Local Government Property Valuation System
� - _
Q�,�, >,
5_ � �
F � �
�
� � u
v.i .'�' , r
CC V [�-
c c � c�n v c o c c c c v c c � � c� fv �n v � o o c o M o C o o c a ry o c� �-, �. rn � c`. c� c
,.] Y �.�C V C - V d' M N N l� V� 1� 1� �n N G� N N
2 [� f� N tMV G\ -'d' C f`I , C v� .-. lV O� vl � C,i o0 XJ V' vl O r�t
�^ - - OC ^ �C � N V '� �": C V G� O C N - V V O� N N C�i '7
1� t� �' N �G C 1� V � t� t�l N � 1 Q. N V 'n G� V � U r N N
� N G� G� C V N G� 1� 1� N l� N � O 1� r�; �{
U - - - r
t
oc c x o c c r_ �n c �i �o oc �n o o c o c o c o C o 0 0�n �n o c v oo �� o r x c
c " c � w_ = v�n oc c c c �n �- x � ��n o fv � o �n
C x cc c a�� ��. c�i �n i c �� c i- u.; �o c v o�n c�
W o� �` o� - c �i �^ = v c�� c r' ` c c � � = ri v � c^ r` �i v
[--� oC S C -'� d' ' x� . C I i� vl G M r t� C eT G� M o0 c`I C
Q M O C C V �T nl � - - l�l oC �T 'S O� � V' O hl -
W� N _ _ _ _ �/i `^. M C
� C -
w., N
F
n
W
� c c � o o v�i v�i c vci � � o c
Q o � n� � a - a � � � «, c
E,,, - �: o o � i� �' � v � v v
� :n, o� N oC C�i O� O� oo C�
F: �j ^
P.
�
GC
�
E-. c o 0 o c
7
W
z
Q
�
a
w
a
0 0 0 o c o c o o c
v� o 0 0 0 0 0
"� F o" o r � c� �
FU n r� M � � �
^ W - �o � �
a� _
QO
U�
a
O O O C V o0 hi O N N �.^.
� � I� M O M �,^.
� U v� O 'V O V' V' -�
pi j � c� V� rn � t�
W� a rn a� o 0
q ,,� - r� vi �n
�
o c o 0 0 o c
,� o v�i � �i
<( W �' c� vi
V � o o ��
WZ -
0. W
� �
tx. W
F�
� o o � � c o o�
,, w v � �� c� �? �
a a o o c� c� c� �
z v v c� c� n
U W v v r-, �-, co �
W�
c. W
��
�7 x oc o� o�; �n o c � oc ri vi �n c o o �n �n v ry
Q -. � �n �n c� o� -- vi x� � �, w t� t� iv o� r� w_
� oc o0 00 O: V' .-. �n O� N 1� D� oC r'1 ^ ^ �+t V O N
ni G� .-. Vt � � C�. I� M M V M M Nl � N
FT�7 oC oc ^ z'd' N V N C� l� vl
`�[ O O !`� ^ N V' M N N N d' G�
(a N N N V
�
�- N cn cY �n \.% f� o� O� O^ N M 7 vi � l� O� O� O � N�+1 �' vl V' 1� 00 G1 O^ N M V vl �:. f� 00 O� O� N M d'
�- N N N N N N N N N N r1 rn c�l r1 M r+i M M M CY d' V' V V
N
Vi
� �
W pp M
U K �,
� M ? F
O M ,L �
VJ 01 � t4 �p U
� w � M G
� ^� 'r ^, 3 � ca
�I � aL- N � G .�.
iZ N � V :-� 'J J O ��
Q �" � L. � U �
T = Y
, � C J C, v� � � � � pp
�+ ,� � X � `-' v a�i �'S '� c � � C
W ^ F s v � v v � c� v "{z G�
."L y � e U x v .n - � � " v� ..�'. tn �
F � . c , � � � � c ? �- � � • F' � c °;
= 'o F � o ,� c ?�
� F' " X y>, v -o E� di -� v� " N� c ri� c s. a,�
`� .: y� X W U i� C.) � � '� ��p "� � .o ,`•yn y �"' on a v Gz" `- yi c°�i
Wv a. F:s � 3 S � `v F L`� s. � N E-' . 4 � a� � c� y C c
;� o � .?' �, � -`-- � c � . � �°' � .� 'v cn �y � s �; _ F ,�, '� x ¢ = � vi m
a. a> - a� o C-`-" �-� , n� � 3S � T.� m V � cn :n � a> �� Q��� �
7_ a v ��- x, ;� -
W c � o n. : � =- rq .`.�_ F x c _ � v3 � �' N � � � � v � :_ '_ .� - E .^.n�,= � o' .o 'a M .o
r � o U y c o O c� � y c'
7 0_� � x' u� i� � � F- O... ^ y � ti X v�i Y >, ro a� Y� . � a � . c
W � a ��. a' �� 3�U �_ o- E� m C7 , o c'" Y �= .� c . �j o N o'_ � ..� (� U o n ti
0.' . o � � T � 3 � � s � � . F- � c � o _ - � y � - � °' ,a a� �a a '--'- -� o 'o � u
ai _ � � � _' 3� o'� v�i c � C7 ;� i `�- '- '_ :� ._ C7 _ ]¢ � ��¢ c c O F- ¢ o a�i c c
-� � � � c�i. U ``' " � v � ..� � ii � � ` a in CJ � ai a a = - f,n •-• � � = � c 3 � � � � �- v � :° �o v � �" " ��
'a`i v U c K�_=�._ �� u � c?n v v � � �� a> �- J.- o�o �a ' ^' � E � �� ��� c o c"i a� _ v c
� v N U�_ _._ � r G,) •� J v �'O O,'�_, O L j aJ � � a� O �d � O O-� � v. ,_ NJ "yJ' � i UO C M N
(- .-a 2(� F- O� : a C7 � 5 O .� �- u". x O�-t U 3 rn W C7 a. ¢ a T F CJ x rn O rn � O x� v� a a. F.- W
https://dom-�ocalgov.iowa.gov/budget-renderer?id=14365 7/20
4/12/23, 8:23 AM
Local Government Property Valuation System
{:� �
� N
Q O
6. N
r� o
� M
a ^
G
m �
U¢�i
v1 u, o
� � N
r� ` _
CL p„ T
a �
F . �
p °' ;a
�z�
C T .Ri
cXz1UiL
� � o c o o c� c�n c � c m v� �c � o c o� c. c o c o c o 0 0 � o � o c o o x
� \: C N N — C f� M� ��- d' f' % f
� N GC <i �' M N M 1� L. G1 Vl
rr � G� — l�l 1� N l�l N C
U N _ x �i � �
4
a c c c c c c c c.. c c c c c c c o o�n C c c o c o 0 0 �� o c o c o o M
A o o v o v; c c o 0 0 0 � � �
W v, o -- - � c c i � N cf
" M - - - o �.' o v^" � :c = c
W � M M N /Jl M — <1' �/1
5 N �il ^ M N �n [�
x �`^ p N N _
N
F
�
W
c o 0 o c o c o c c c c c c c o c o 0 0 o c c o c o c o 0 0 � o c o c o o �
F v o n c c � c c c�^ o-., cc iv o
�7 ,p v c - v c c c c c � �n — � c� �
(� N (� � V' — r^, C �^ C t� �l O (`I [`I �/l
.� N M n �(. � o!' — � O 7 � f�
7 � �
m
a
F
�
x
a
O
a
a.
(-� o 0 0 0
`/_
W
7_
Q
�
�
W
0.
a �'
FV
W
P. ti
d�
U�
P.
W
HV
W�
a'�
w
�
a �„
aW
cW. w
��
r.w
F�
c c c o 0 0 0 0 0
� � o o � � o
2 ] � � o r � �
U � Y ^ v�
WW
aw
��
a c o o c c c c o 0 0 0 � c �
Q �-�r o "—' � � � o o�o_ � � m �
�' [� �o �O M G O � n+ N N �
W M [� d' L. � 'l (�l G� d' M 1�
� N 7 N M �`l G\
W'h
V
�I r1 d' v� V' 1� c0 G� C.-. N M�1' vl V' l� �O C�i O.� N M d' vl V� 1� 00 O� O .-. N M� V'� � l� oC
— — -� N t�l N N f-1 N N f�l N N M M M M i M t
W
F"
�
V �^ i� C
a � � � �� � z �
>
Z a c�'� o^ .x � N f�1 �a Q O � N� >.. � o'�
� F � � � .� � N V� o c o � � � W � o ,�c�i .-.
W} V � G� ` v; O � �i v � Q � � v� 'S o a� U � N 0.' ai
F c % � � .� �� Y�= � a� c Y c V � ro� o � v� c W b �� c
� v � - a. .� � v � c.� C c > o� �'D .� (Y' iO c c"
� � F v � J v. ? v� �1 � u tA � m�_ � 0 3,-7 rn Fc 0. r-o °� m,-1 c°�i 'd a� �a �
C% Q � � o E � � o ,� Q C �ii � .� � � �� �� � u f4-, `'�f �v "° � :,n � � L F W 'y � = U' � (-¢-
r� � '' o_�...��. � v= O 3 �- � p� v T� `. � o x ¢� c v n� ' c c"i � u= rn o�, ' c � o
� Q U U � � � � _ �, F � � �n ._I � � 5 U � ^n a' ~ .�.7 '-' �C � � ¢ F 'Z E- F '�' � � -°' � U F-
c� .c� = �c, p i� � c� E � y+ z � F :,_. 3 ,- � � � '" Q '%`y Y E � �a`i � c� .] �.�, 1 '-' � E �
� o - � o _ � . _ "' � � s =7 c � ;� � _n _ � .c W �u � a� � o 'S � � � � v a� o -
a a--`�, w� i�. ¢ Ce S d O �� c'_ c% (- v� � ri� Q C.7 O x 3 Ci a. z� U O U..� � n. rr U U O
https://dom-localgov.iowa.gov/budget-renderer?id=14365 $�2�
4/12/23, 8:23 AM
N
c:i
t% N
Q o
0. N
c� o
�
� �
G
W
U x c`"v
� � �
Lr� - _
� rJ¢„ T
F "
ti '
z° � '
r�z�
c- � �
x._.=
[=7 U [�.
Local Government Property Valuation System
� cv o M c c c�n � � r ry a � N � c o c v �n c o c o- o c o o � ��: o�: c �: a. a� o
I� — — ^� N f� �[� V_ N N � O� O f� C �/l OG [� � N O
Q N v� — C Y�� �1- nl — O� N G. oG � r N— G� � O M
� N JG N 1� ... N 1� —�n \: — G� O� nl OC N M C G\ G� �� O� G� �
-�r .: v- o. x- �i - � c c c v� v c
v fV — — — V V M (�1 V �/1 G� � O V --
I — 'Y' l�l 1� — oC v�
� C C C C C C C �/� ^ — C : �n C C � C '^ � C� C� C O C C � G— C�— f� �i' cC N O� G�
C C n C � .- C _. �n cC �. C <i' N G C G'-' l�l \: t� [� v� — M
W C C� C ^(�I y��i' � — �: C C �T n l� [� C i� \: O V O vl �.^. b
E, \: v� N f� C oG N v� t�t cC — C C N -— f� d' N f� O V 1� i� �O
� Q N -- —-- Vl N�(`i �: V M � -- A�: [`I V C N V G� V V^ 'V
x�o�
N N O� vl 'J v� �n
F
�
W
C O O O O O C �n � C� C� C v� O C � C N r� ("�i � C� C O C O O O� C O 1� C V V cC V
F C O O O O ^y C� C ^. G� N I� C C v� �O N C O V' l� N^ M V V^ V
(s,� C O�n �n O �^ C� C� t� O.e G� C� L: N G� C O� ^ CC ��1 ��O \: v�
C� N �: O— -v oG t� V� C�v^ G; �n CY d' — l� G� V vl vl N rh oC V'� O O
N � — N�n G� G i� ^ ^ V �O V C ^ d' N V G� V t�
� N — •-. V — 1� I� O N t� M V [� x�n vt �• O� O+
mN N N �O — N O '- N N^
%� M O� C O O N hl V V lC G
�/ � 1 C O'�J [� t� � -- oC l�
Q, hl O� C O'J� — — r1 r� �} O�
rr, t� O� V �/t v1 N N oC o0 O t�
V' C OC GC OC �O l� �/1
W N l� M H' t� t� N N O�n
a N N M
i1.
O
CC
a
F o o c o 0 0 0 0
z
w
z
¢
�
x
w
a
c c o 0 0 o i
.� � � c�. � � rn �
4F V v v v v v
� � � � � �
%� � hl N N N N
Q O
U�
n.
� o 0 0 0 0�
F U w � x oc' -
�n vi v� v� �o
W� � � � c� M
0 [r] N N N N
�
� O O C O O M M M O
e W Vi �n �n V
V� rn rn rn M
W Z vi v-, �n M
0. GT7
� �
G:.C7
Fc
0 0 0 0 0 0 0 0�
m � v^ c o �: -
„� r,� o o c o o M
Q= � �, v � o �
�j W �n �., „ _ oc r,
W�
0. �
� �
�1 c o 0 0 0 �n o c o c o c�n c <v �i �;, �, cc rn
¢ c o c o o «, o c�- c o c, �i � N c� rn--
� o o�n v� o -- c o 0 0 � o cc cr rn cc �
�c" o_- ' �` oo � a o c�" c� vi o� c' c� rn o� o0
W N � — � N v� G\ O 00 oC --� — O—
z — — �' V � ^ ^ �:. V'
W,F N N N
V
G1 O— N M d' vl 'V t� W a C— l�l r" V �n '� t� �O � O^(�I M 7 Vl V' f� 00 � O�(�! M V Vl V^ f� oC O�
�� � v v v� a v v v v�n �n vi �n �n v� �n vi �n vi �� v^ � v^ � L: ��`D t� r t� t� c� r t� t� � t�
d
C �
� r
r
C � � �
F' i � � �
� z y � v
� 5 F" �o W� " G M c
F 0. W � M � v .� r c
� � 5 °- � a c "� � o
� W 7 U .,� E, 0.�y1 i „r�„ v� � O
U (z] W � fn 'L Q J a f� C C 4" .N
Q� y . r.
F. A � r��j U> n W'r � F' a" � F
7 U � � `m E � W u v y� �' � " F W W W [- o i�
W �
� S _ E -� � 4 �� m O Q+ E" � o `� U O a C F O F" M
� � c 3 ° `; L�y � c"i °=o c�' W �^.�i � r�i� w a s w � 0. r,%� F � � c c
C� o ^ � W � � _ � � � �l E in W >, °� � U O •-7 r " Lz •�•
� ��� � r� c�i M 7_ � c T� ^ V � i+ 7 y F �,'��,�,. a" [-¢,.,,^ c 7 y�°� u
0.' O . W : , N c,
� W 4' a, c oL c G U�� U � � � u"°' c•�', � � � >, A. �¢ a. �� � O� F- v�
C7 � ro o c o .- �3 � c�1 c o_ .°' u V U c � c. v �.Y = F->' f- F" 4 W X", c r7 y w
�' a� j� o W a = � c� C7 `� ��o „� r� i ai o��, W a� a W.a? p.7 f.�
F' W °� "7 N cYi � a �i C7 Y%'� � a. a 4 N 0. Y� .n °� s 'n W¢ ¢.] _.._1 Q'a ^p
Z' ,T Q c�S E°' F- o" '> 23 _� F .� m E-' F N Y_= T cs �� � c Q U F F.] .�. `''' .�., °' o
��� .c> :a u�� O U u v__ �� � O .� '-' O O� ._ '- 5_ C7 ' 2 m� v v,�.. � Q E- (- o y R
� � E � c Ci a'oi F .-'f_- a v� �s m Cj F � � F f^ ... a� c� �- •• � ,� F- ��i p] '- -- F�] �� F W tq
� o._ �c � rY c`�--z ..� U U �'� � o -�. . c,`c_ c Q c _ �
� E o= ^� >, � zD >, _°' > � � a'� c A��� � a� � F n'v i'o
O o u o� r u_ u" ^ o u^ �� � m= m"� o o= c c c O a� o c
c� Uwx Got— �v u�..it� r=o � F= 3 v,w� ¢at= Uzv, oww w F- x� F-w
https://dom-localgov.iowa.gov/budget-renderer?id=14365 9/20
4/12/23, 8:23 AM
Local Government Property Valuation System
�„] X
w
F �
W ¢
G L,�
�;
W �
i-�-
z�
��
W .=
C U
^ c� o v c c o c c cr �i � cr �, c c o M, c o c c c r-, � c r� o u
„� _ n _ � v ^�r - x n y i� r�n �-. ni i
o ..
r oo r� ^ rf. ... f-. r- M
, �i
� �i - <r c - �i � - c r i� c �
P N - - o - � v �� _ ^ �i ` - v v � �i .ti � v`
(�1 K_ �Y f� N ^ ^ V r� M r�l
E- N K c �i i� v o� - v
V _ _ _ _ � �
q x o oe oc c c c o c c r_ , c c ... o c.. c c o c c c ^� v oo i o� ^ r_ o
�_ _, G. �. _ -r .� � � � � � � N C x
F o �r �i �n �v - o: � V - 7 o vVi ... - :� v
4 _ c - v _ ^ - v � � v
`� o �r %� c M x � �a c ^ � iv c M
^ N o � v v - - 7 � rn v o
FN _ _ _ _ _ _ ^ _
v,
W
W
x
x O o0 �� U� O C O O C C L vl C C C f� C O� O O O C C O C C C vl � � 7 7 hl O V' G� N
F V' � C� G� ' ^— ^� Y �i' V N M�' y r — M o�'� 1 � 1 N
u� � � j _ C ._ F� C r^ C �:. M �^ � M ,n ^I � ^
['1 (�1 � R C — 't G� M C�i O O V G� V 'V C
(] N O l7 T V <1' f v� P 1� o� N G\ N .-. l� T N iD U
�.1. — — — N N O� � 7
� —
} C C O O C � � O O � O v�
"K •� V' V N 'J L. �O V� c0 V
E,�„ c � ^ r` r" r v c r
�� rn o x rn N u
W � m cv c rn �n
a — — —
0.
0
a
a
F � o o � o �
z
c�
z
a
r
a
w
a
� O O C .^ O O O N N N O N
� O V' �D �C O L
V) � � O� O� O� O O�
Q F � c � rn � N�
F- W c �n �
0. O .-. — N
aa
Ua
0 0 o c o 0 o v v v v �n �
G] � d V V M
U i� N N N t� C
F i-. N �.-. - .... N V
� � � � b
(1] R, V' O O C - N
(� W -- N N N N
�
O O O O C 1 N
O C C V V
t� O M �D O�
Q W p C O C
U .7 � ��... M o�
wz —
a. w
v> >
R W
�, a
� o o � � � � o 0 0 �
� � � � �� �
� � � � �
aa � � � � �� r
�z � a n n a
w�
aW
�' a
a � .� � o � o 0 0
a �; � c � - �=r � o 0 0 �i N�
W N �1 -� —� V' — ��-^ O V � r�
z O O l'1 f�l �:
(i] _ � �
�
— m d' Vi 'V � U O_ _ V _ __ _� N r � N� �I r-1 Q� O— lv �1 V vl � U� 7 7 7 7 7
V
M
Vi
V
O M
R ^
� C �
L v N
V
v� c 'M"' :ri �
V �v 2 �3 �, c a
x �� - .Y c� ° m W
�'�' N _ t`! ' v L U
� � � M ` - y � G �
T � ? �
� I U G vi � = - � S � O GL '�
p,-1 � a - - U VJ C Q
N U x m � �� F� eu 'c '�
z ' — �. � � ` .a ,� __ = z
� z `_ �U � _ _ � = z`n _ ��=�•� •�` — U
C I"� � O T � E .O .O v. ^J] � tE L �' Lz7
GL T�n � Y � __ _ � J G fn v !� L C� C ��
� i� ` U y x C X v _- t > _ . .(l � O. � n w u� °� �J
i� � c o F F c :'- n .c� �u � � � �" .o mn � m �„�j -' � c� c
p F o� ` T N, J x U f" ` ' q'j c c v� ,y! �, oo U � o F F. �„7 � j ¢^ y-Jf _ t]
,y p� a �_ .� y? r X:_ c O=. a, _� v a- d,j ._. T_ � , v� �u � Q ""'i, :.i � p 7_
>, '�S O u � O a� � � � � Y � _ � a: c � � != � � ' >, � j ^ � U m � �„ c � o z � ^ :° o `„ � �
� V] 'D _. 0. 0. Fm `Lv ."' 3� ^U (-' �_ G ^ _ � x J O l�- >, T_ � G � � O',�., �"'] O Q L% .,�, C M C? �
W ." o c .., o c .v - � - .- " v u c s - _ � ._ `u V � .' o � v-. � ' ' ' !x7
= - � Y r 3 ° � � � `'3 u C: . � r � - _ - :7 .Y � > ¢ y " v� Q c O E"' v'i v -a rn u � �� �
�' 7 V ] � � � V F •.� - 'n � � J � S � _ � � J � ` � � _ = �u ... = c ._ F _-0 3 li - _`-' [+- `n � � f1� �n .�
a � ' :: U .� � .'= .�' � '� .n v v .� � :° ` -� � r :.° � ' � a Y o ` .n .� . .� E u �� c"i � � F � c� � N _� �,¢„
; W x .,, y — � s = _ � _ o � = � : � -� s o � ,. � ,� � 0. = � � � � V r � y s �' v o � � �' o
� 'L� F.-� Z O F O �7 a c. C7 5_ 2 C � a= �� C.� Ci 5 cn v� C7 a Q.-i s F`- U z v� O rn � O rL ,= a a F �' p F
https://dom-localgov.iowa.gov/budget-renderer?id=14365 10/20
4/12/23, 823 AM
Local Government Property Valuation System
� N
Q �
� u
Z C
� ^
F x i�i
tl � o
�,�ni
� ¢ -
m � Y,
� .ti
�
F' ro ,'-
a7
� y u
c ._ .=
Q V p-
c� c c� o�n v o a. v, ry c c M o � � c c n ry c� o v `. c c� a� o c o
� o0 00 �.1 .-. �-Y ry r 1� � �.1 r�� G1 r^ z-. L^. �� (v x fV o �
t� t� N- i' O- - Y� �1 - 1� C- Q� N- 00 C Q� M�
� N '- - oG O� N 7 `. � - '� N '� V 1� n hl ^ G� O� G� O� G� O� O� V V
1� 1� M O 1� �T \^ �} v1 ^. nl �`I r+�. -�^ C.� O C r1 � ^ N G
�"' N G� G vl G� I� (�I vl /1 U_ P V V �- G� .- Vl M V^
U- - - - V (`I t� - �. Vl
I
(] 00 O�'A O O o0 vl O vi v� C O- ��1 ^ �. _ r^, v� C M C� O C�^ f� c�l C G� C C�i
W - - O� !� C- x r^ �. C c�l � v� ^ 1� O' 'i C V N L: v� - v� r
O N'�: N C C nl � C� l� nl '� vl M'V O V�: C v� L: V M cc
~ C� G� C,i N .-• t� [� - d' f� N -" ^ C OC - C N[� C[� I� Y V JC
Q %J Y.. O� oo L: /� I� C rJ N- �/i `. N G� V- O N��n 'V C'V
G M O O O� - Y V �. N � \: V r+� -'- N V� v� ^- V�
� N - - � N - f� N G� � �n
� N
W
W
�
00 O o0 O O lJ �n O rn v� C C f� Y N �. C C C t� C�n O O N hl V V' oC vl G� V
F., 00 00 O M f� O 1 C \: V L. !� G� L: O C N t� O v� f� N V L^. C�i M V
� 'V O vl C�i W V �Y t� �n �C P r^. �- t� O O�O G� 'V ^ oC W L: N � vl
W<1' M M O^�n oo G� V �^ N �^ N M � O �n 'J �n V� �^ N M� O �o x O
C.� N N N O V' oo ��n C C G1 V G� \^ \: 1� � O l� .-• d' 00 N V t� M \: M
�'� O O 'V d' P O� N N ^ 1� N a' C - V^ I� O 1� oC ^ 4� t� L: (�i
> N - �. N G� N N�O N O N N M v� �-
�
} O O C O C O C .^. C� C 1 1 d' �L 'J �.: O
,s O O v� vl I� f� -� OC M C i�
a O O O �^ �v.^. -- -� M�t �'J OG O�
� - 1� M - f� � (�1 N o0 O '- � f�
O � �C G1 00 OC o0 t� 1� 1 vl
W O� � G� [� f� (�l O O \: v�
� f�l N M -
0.
0
c
a
F o 0 o c o c c o c o 0 0 0 0 0 0 0 0 o c o
z
w
z
a
�
a
w
a
O O O O O O C O C C C � N.^_. N O O O O O 00 C hl
C C 'V �: O O O O r+� C V•
Vj C C ni G� G� Q� O� O� Q� C
Q F O� G1 O� o„^ V'cf V � N (�1
(-+ W [�] nl 1� C l� t� l� l� �D �:J
^� ti - N N N N -
Q �
U �y
0 0 0 0 0 o c o c o c a c o� o 0 0 0 0 � � �
W � n � � x o�c � r�
F' i.V., �n �n vi vi� v �i cc
C� � v� v� l� 1� l� l� N V^ M
Wp C � _ ... .-.
Q W N N N N N N
�
O O C C � O.J C C O C O O O O O O O V V l0 N cO
O �M M C vl Vl l� V V
� � � �
Q W O C C G� G1 M M
U`f] V' �: �: Vl Vt ^ Nt c+l
aW
v� >
r� w
Fa
0 0 0 0 0 0 o c o c o c o 0 o c c o c o 0 0 0 0 0 0 0 0 o co oc
o c c c �: � �:, o�c v ��-
� O C C C O O O O O O� r+l M
a W O C C C -� O� 00 d' M
Q 1'� v� C �n �n \: Vr �C V O V rn OC
�i V V GG GC L: lJ �.:. .� OC M M
W W
0. W
`� a
�.d o0 0 00 0 ��n o M�n c o � o c o � c o c r o�n o o N N� x c c�
Q W o0 M 1� O M oo O^ � ^ G\ O O O N N N G1 � O N^
� V' V' Vl G1 Vl 7 M l� N � N G� ^ 1� O O �O OC G1 OC V' N V'
W r'1 t"l ^�i' V M -^ \: ?`J V M G� Vl 'v V'1 O� G� G\ ('�i Vl � OC
Z N N oo d' L: O r+i d' L: G� I� d' O o0 oG ,-. O �V W--
O O N N \: �: V� V V V ^ L: O� v� V�
W N N N
�
'^ N M V vi l� l� oo G� O'- N M V vl '.: 1� � 4� C- N M V vl lJ f� OC G\ O- N M V
- ^ N N N N N N N N N N M M M M M
U
7
� C � L 7
� G �--� 7 �
a� T ? v U {r� �` � v �
L N r% � V C 4N >
7 .7 � CA � a.- a C O 7
� � :J C - P^ W N J p
i � O
ro rJ ^ C U �i' � y F" ^ n �+ M
c E, -�� �1 w o. c o," ° m
•u Y T v) 'D C J Q .. � _� C'"� C
Cy� x X c .� �°� ^ J � f;" c°�i E c�i °s F C) `''.\' a� :a �.01i �
� n' F" � O U ai : _ ' -., ;� ? `� E a> ° y °� L � ? °�
L:. a 0. ,w�'. >, ,� a` � v a�i c :.- �` 3 - � �o o c ° . � � � ci � c
L 0. ,a G � '. � � `�' nci rL n � � � � � .""' !-u � > ° � ° � `� � � �c
�°: o� u� m c ii E � c�� c' o�S �- u-� c ti o a. c? a� �i �� W
O-co a_Ui Q- Qo`, ei � c.� c�'i F[i v=(� c� O U_:i >, r� c' � j � a�i u n. � F K v o. Gi c
�'j a�� c>, �d o E,`c ' a�i � �..r". `o c t5. y•� o-� c� o.� 'o `.+° F � � w � x.�, �
a � j � _ � > ;ll � > � ¢ = cn Ei F = = F 'a cn 3 � �s � � � a F ", F F a � �?? = `,x,
�- v U, u-, o � u u � �-�� ��� c r �G en
d �� U c� a � c o �u �n . � o u" �___ °' Q�.� E
X " - I.� L U U N m N v� L � � G:� .o rJ " E � ���. � .�. U G �A �
a[='az Q[=o a�� ��S c �c. ri�� x�u' c�Q�; w Hw ] mw
https://dom-localgov.iowa.gov/budget-renderer?id=14365 11 /20
4/12/23, 8:23 AM
Local Government Property Valuation System
�-'
7
W
�
d
a
w
Q
�
U
�
�
a
W
¢
w
a
vi
z
a
0
a
vi
C]
Q
�
W
�
7
w
>
w
x
�
Q
z
�
�
�'-'
N
Q
z
�
�
z
�
Q
�
a
�
�
�
Q
CL
W
z
w
C7
0 o c o 0 0 o c o c c c o c c c c c c c c c c c c c o c o c c
'O i u
•C � U
n� �} 7
J
y j V. J
O - '�
� = L
QUQ
� o�n o v� v� o�n x o c o c o c
� oo cc vi — p o c� v� � v v-�'. c x ^
" o o c� �n � c cv n cv o -ti c � c
T. �Z :1 ,� W N a—�/� M\i vi O C — M M C t
C Q�] yJ N N O'V ^^ M N ^ O� M� C
�� L q ^ N N N— V N N^ N V
�F y y
e�� u
.� W G •�
9 � ty. �
•- F '
a�U�
,D c
�
�. y
a+ o v
.� 5A V
G�. a+
p G � d
� R G Q
G d
o �.= E
aa R
v
�.
a
00 O O O O O O C O O �l O O M
� F�" O V' O O O O O C O O 't O O C
pj buW t� v� vi v� �n �; �: v � N �; �:. I�
ad= �o �
^c ocA
c ° y
� �' i
P+ �
O O Vl O��/1 O� a C M O�n O O O O O O O C O C O C O� O� C \:.
� G\ N OG �.- N O G1 vl vl V d' � O Y� q�
p'" N M� V O r1 1� C�:. G\ Vr d' 'V V 1� N
00 O I� '- �l M �V �/1 O� G\ O N vl U 1�
R'i �' 00 N N O'V �- '^ N'- O� 1 O vl �
p bL a� '- N N N^ d' N N--� N V
F+ p Q N
�
O O h O V� V� cC C M O Vl O O ^
Cn N OC � � v� vl 'd' T'Q O ai C
L(,�.� N M�n V O lG G1 'V d' 'V V 1� �n
� y �� N N V"� O o0 V� Gl O N n V^ �^
H�
Q
O O O O O O O�/) O C O O O O O '/1
0 0 0 0 0 0 o c� o c o 0 0 0 o c
aw o 0 0 0 0 o r c o c o 0 0 0 0 �
•� t� oo vi vi vi vi `" vi vi c o 0 0o vi vi c�
F y �.- — x v, �,-. x c � rn� oc x c�t
. 7 ^ (�l '- M N — — ^
L Q
0. N
G L
O y
'n � � l� N v1 O N M N G� C vl �J' t� O N
Ap= O V' d' 1� d' vl 'V \: 7^ O� O� M oG v
y� o� v—^ �—�- oc c o 0 0-� cv
a o 0 0 0 0 0 o c o c o 0 0 0 0
N N N N N N N N N N N N N N N
N C
Gi ..+ o 0 0 0
0 oL C7 C7 t7 C7
F�Q � z O O O O � z O O� O z O �
, , , , � „ � , , , , , , ,
4- o 0 0 0 0 0 o c o c o 0 0 0 0
0 0 0 0 0 0 o v� c o c o 0 0 o c
d o 0 0 0 0 0�n c� o c o 0 0 0 0
�� o: o 0 0 o vi vi � o c v; o 0 0 0
�'^ M O N1 'V cC Vl oC �: l� 1� l� 00 v� O O
O �' -� V M t�l O O� ^ nl � hl 00 M r1
Q~ (�I �- N N hl ^ V ^ M�(�I
�^ N cn V vt �J I� oC Q� C N c'1 V�/1 \: 1� W C�i O^ N r� �' v1 �V t� cO � C
— — — N N N N hl N N l�l (�l N�1
>, �
� �
a v�
w �
" ° �
, � N
E V� Vl l� cC C.rJ O N
'� O O O O O C G' � O�
U N N N N y y N N � N N
� � U N U � N N N G U �.�
y Y .._ _ .-. � � �. .
G '�" 3 � VJ � � � � [n fn [J � O V% �
� L � i � O "O i � � N '
7-+ C . N U � U � � N � � U ' N�
,n F� z z z z r a z z¢i Z� Z a�
y � U
C�% O'7 N U N J fj] � N N N U� N N
P. •^'J O O �. �. .`� Rf G R G R V � Q
c fi ?� F .
� W � - 7 = � � 3 � 3 � � _ _
U C 0. G 0. �y � 0. 0. G 0. � L1. `L
N N U 4J J G C N N N U N GJ N
ia � r % ia % Ci. fi ;s i` r �= r ^
O� a° n. ^" ro c_ a. � a�� a �-7
� �
�. o 0 0 0�a �� o 0 0� c 3 a o ¢
o U U U U y U U U o C.i � U C: F
� 3 O O O C �� O O Oo O� O C O
�n v� C7 C7 U C7 U U U C7 U ry t7 v: C7 C7 F
https://dom-localgov.iowa.gov/budget-renderer?id=14365 12/20
4/12/23, 8:23 AM
Local Government Property Valuation System
�
E"'
z
W
�
''
a
W
�
Q
�.
U
x
a
0.
w
�
a
w
.a
�
z
¢
O
a
c o c c c c o 0 0 o c c c c c c c c c c c c c c c o c o c
L r u
� �^
� j ?
C � V. ^��
� ^
F � �
4C)A
rn
�
�0 7 " �
°Qq � v_
ci `� � �
FE .tQ,F
v
o � u
.= W C '�
� � L F
F "
°'�U�
,a o
u
0
e' L 1
� `� N
a "°U
c w,
G u � �
O G v
- m G p
.V C C
'J �
dY
-I�i CO
a+ �
Q
M
O
� p %� r
v 5Dw �n
aQ�
.a 7A[]
C G m
o �, u
�a�
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 o c o c o c o 0 0 0�
� N
� �%'i
m y �. o0
�j '7A v N
� A
y �r O
y �y �n
,�., °1 v�
� } M
A
�
a� �,
•� w o,
� y N
L a �
0. (] N
� L
•� N
r1
� °�E
aya
az
��
y p
Q i^
��-. F
O bA
N �
E'y �
� � � � � � � � � � � � � � , � � � � � � � � � � � � � � �
c °'
7 r�i,
O �n
� �
Q �
�- N M V V� \: 1� OC O� O^ N M� v� l: [� �o Ci� O— N M d' v� \: 1� �O C'�i �
rl Nl rh �+1 M M M M M V V V V V V V V V� Vl Vl Vl Vl Vl Vl Vl V1 Vl Vl Vr
G
7
a
A
�
.�
F
O
F
https://dom-localgov.iowa.gov/budget-renderer?id=14365 13/20
4/12/23, 8:23 AM
�ocal Government Property Valuation System
M
E"'
m
W
G
.F]
W
.]
�
C
w
z
U
F
m
W
C]
L
z
w
F
U
z
0
�
vi
C]
7_
O
w
z
O
2
C�
J
m
�
.�
¢
x
w
z
�
�
c o 0 o c o 0 0 0 0 o c c c c c c c o c� c c c c c c o 0 o c
t = �
R 'J
� } L T
C j � ','
="�a'
� •` .�
E o �
4U�
c�,
�
'a Z a �'.
��� � c�
v
4% � R F c�i
c�v>""
�� L �>
'�� ��
a V
,n c
a�
0
" '" L
4i p y
.a °LV
c.
o �
Gpc.+ u
.-� Gq
F d
a +- �
Y
a x c¢
FG y
s.
0.
�
c
v� A� vi
aa�
� =�A
C F v�
O ��
°a a w
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 o c o c o c o 0 0 0�:
c �'
' � N
c� :� � n �
j hL N V
N�A rl
�
y'+ C
�w �
�; d �
� Q M
�
c�" �
'u � �
C N
... 7 ^
� (� N
G
o y
A
� ? �
Fi � 7
�7_
:n �
d �
O ;-
F. 2
O b0
a�
�O
� � � � � � � � � � � � � � � � � � � � � � � � � � � � � �
c °'
� y
o �,
��
Q o
� N M V �n L: f� OC C�i O'- N M V v� V^ 1� �o O� O^ N f'1 �' �/� L: l� �o G� �
��n � �; �n �: v �: v c� t� c� t� � t� t� t� � t� � cc a o0 oc o0 oc o0 00 0� a
d
c
z
a
A
�
a
F
0
�-
https://dom-localgov.iowa.gov/budget-renderer?id=14365 14/20
4/12/23. 823 AM
Local Government Property Valuation System
7
F
m
W
G
F
�
W
.]
�
0
w
x
v
F
m
W
G
G
�
W
F
U
z
0
�
�
C]
0
m
z
0
Q
C�
.�
m
�
�
Q
�
w
z
w
�
� o 0 0 � o 0 0 0 � � � � �� � � o � �� �� � �� �� o�
� Cv �
CC � V
G } % _
J
� � L/. J
C � .�.
� 7 ; �
QUA
c
�
�zL �
�QA y v
cz � a ry
F .�� F
o��' �
s. W c•�
� � � v
'�p ��
a V
,� c
v
o !^
u o y
o �uU
a��
�'• o .n
Qe..m
,. � c q
.. �
�� E
y
va R
x �
L
Q
M
C
�� �w �
a¢� �
^a o°q
c F �,
o �, y
P] C�. Gxv.
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 o c o c o c o 0 0 0�v^
G N
O ',
y � �. a
� nn y �
F�Q N
O
y', c
� � v�
%� M
N N �
F� Q
�
� � r
c� �
•V y N
C 3
0. (� N
� L
•� N
� •y�R
v—E
O � o
yz
N
� C,
y �
O 'L
4. ca
O bA
y A
F O
i i � i i � i i i � i � � i i i i i � i i i i r i � � � � i
G �
7 y
o �.,
� "
a�
-� N M V vl \:. t� OC O� O.-• hl M� Vl V` [� JO U O^ l�l M��n \: [� �O G� �
G� p� G� G� C� G� O� O� O� O O O O O O O O O O — — N
E
7
�
ca
�
.�
<
F
0
F
https://dom-localgov.iowa.gov/budget-renderer?id=14365 15/20
4/12/23, 8:23 AM
Local Government Property Valuation System
�n
F
m
U]
G
F
.�
tr]
.�
�
�
w
z
U
F
m
w
O
�
C�
2
0
m
z
O
Q
C7
a
�
O
.�
¢
�
W
�
W
�
c o c o c o c o o c c o c c o o c c c o c c c c c c c o c o c
Z = �
.� r •J
G } >
C C �j j
.. y
O = L '_'
� � Y
4UQ
�
�
� � 'a , �
p 4 Q y c�
�
L
Y.
�E �F N
} v
»�. W c >
�a x i'. '
, F, �
a'�U�
,� c
0
N ,L„ L
'.� " d
.n `°U
c.
o �
ac..�
-:� cp
c v
a'� E
�
�� �
FG y
0.
c
Y 5 y �
aa�
�0 5nc
F F �n
O �Y
4° a �
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 o c o c o c o 0 0 0`:
c �`
� } N
A �� �
j hn y V
F A Q cv
O
N �. c
v� �
aLi r"
v �
F � M
� Q
�
�w �
U �
C y N
.� � ^
a A N
F
o y
� A
'a 7 F
A ° o
�z
��
a°
��
O bA
L
F.��, O
� � � � � � � � � � � � � � � � � � � � � � � � � � � � � �
c "
o y
o �,
E_
Q�
'- N�+l V Vl L. l� OC O� O^ t�l M V v� V�' 1� oo O� O^ N M� vl \: 1� ni �
N N N N N N N N N M M�'1 M�'1 Nl M r+l r1 r+� V� V � d' V V V V ��/1
y
G
z
�
A
�
J
Q
F
O
F
https://dom-localgov.iowa.gov/budget-renderer?id=14365 16/20
4/12/23, 8:23 AM
Local Government Property Valuation System
F- Q
�
�O
C �
J �
� F
Cz� �j
� Q
cz
�c
s °'
z
.�� o
m<
wv
��
��
z°
w -�
�¢
CJ �
Z �
Cw
� �
0 o c c o 0 0 0 o c o c c o c o o c c c c c c c c c c o c o c
z � �
r :1
'� } i
= � r% u
i -• .-�
c ,.
� � J
4u�
�
�
�i � �
�.Q ;, �
�F �F ri
a� v
`W �
�O `� L y
'r O ?�
� V
,o c
u
0
�' L �
C1 �^, �
a •LU
"O c .
�'u o �
p F d
.. S L' (>
�G �+
7 +- �
J
u G: m
a �
�
a
� q y. c
�
y�n SL � vt
xa,
� 5Da
���
� �J
aw
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 o c o c o c o 0 0 0�
� N
� �� �
OL � �
E"` � Q ry
�
y �%" O
i �3" �
y � �
� Q
�
R � r
•Ri%+ Gl
� y N
•� 7
a �] N
C L
� L
. A
A � �
i� � 7
zz
�G
c�
wR
o GL
��
�o
F, � � � � � � , , � � � � , , , , , , , � � , � � � � , � ,
G '�
7 y
C v
� �
� �
^ N M V Vl �.:. t� oC O� O^ N �1 V vl 'V f� O� O^ N M Y vl �: f� � G� �
�n v� �n vi v� �n n�n v� �n v���.^. � � v v^ �� r � c� t� t� � r r � �
u
R
z
�
ca
�
.a
F¢-
O
f--
https://dom-localgov.iowa.gov/budget-renderer?id=14365 17/20
4/12/23, 8:23 AM
Local Government Property Valuation System
�
F
z
w
�
�"
¢
a
w
�
¢
x
U
�
a
a
w
�
¢
W
.�
FQ
�O
C �
a �
� �
�O
�z
�o
�m
�z
�o
m <
t�: C�
C ,j
� �
�O
w �--�
F ¢
UW
z�
O�
0 o c o c o 0 0 o c o o c c c c o o c o c c c c c c c o c o c
L = u
i } �>
c c�; �
_ �
c ar
4UQ
�
�
�n % '° �
c�
ciq � �
� � i x
� F L6 F,a c�i
� �
c � u
:_� y'S
�° F �- r%
cCU
,a c
c
°' = ci
° =�U
z
� �o
c � v
-:v cp
�� c c�
o .- E
�� �
a �
0.
� p} C
jt SL v vj
xa,
�c 51GA
� � y
' �' i
� �,� Gz.
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 o c o c o c o 0 0 0�
G N
.�. r%'
� �� �
'�' bD v d
( : :-� � N
� Q
y �., C
L. � Vt
M
V �
G � M
r Q
�
�� �
�
�w �
C - N
.� 7 —
L. /� N
�
C
� y
� � F
C � o
az
L C
C� 'L
� �
O CG
L
�T�
� � � i i i � i i � i � i i i � � i � i i i i i i � i � i i
C �
� h
O vi
� �
4 =
N rt d' v� �: f� oc O� O—(�I M V� V' l� � O� O^ N M V�/1 \.^. t� JO C�
00 � 00 OC OO oC � oC 00 C.1 O� Cl G� G� C.� G� G\ U O� O O C O C O C O� O—
�-- N (�1 N (`1 N N N N N N N
J
e
7
A
�
J
F
0
https://dom-localgov.iowa.gov/budget-renderer?id=14365 18/20
4/12/23, 8:23 AM
0 0 0
R
Y �,
.. �
=n "
�c ^a
o u
C] ."'
ti �
cs �
P.
c�
� °'
o�
E
¢
v n �
�i � �
% - �
`.0 ^.> c a V
F..7 `'i i
a ;,
w>
�iL L
E"' Y
� �.e
�
N Y
L 'r'+
� L
G �
� �
C a+
v
i 7U
... �
� �
'� a1
0.
c o c
o ,,
CA.G
C y
�u Q
G
Ry
e�
a"y
oV
d �
o�
"a Y
CE
o >�
':. 4
V O.
� �
"6 a
F a
z
w
� c rn c
Q c � o� �
o. tn� ,,; �- �
� aN
Q CAN
� C
U A'(si
� 0. 7
0. �'p�`
W CC y
�
W � W
.� �
N
cn
¢ `' � �
O ° �n t� c�
.� Q �
C � M GG
[n O � C � V
(] i N �I f�l
O C11N
� ��
W O
� N
%
,,�j j F
� w `. � _
O n' � � � rn v�i
� L� Q � � �°'.n v`�'i
, � N N M
Q � L}
� � a.�. Gi.
� [r, C
, �- r
� � C vl vl
� � C � i�
� � Fi 7 N 1� C1i
N
V M ri
� z aN `= ��
� o '� �
•�
W � 0.
C ,_7
� � .�
C
�
< ,
F' ¢ O � ,, C� ,�
x i- v
zW zF a�
�� c co ao
v z �- � �-
Local Government Property Valuation System
https://dom-locaigov.iowa.gov/budget-renderer?id=14365 19/20
4/12/23, 8:23 AM
Local Government Property Valuation System
NOTICE OF ]'UBLIC HGARING -- PROPOSED BUDGE7'
Fiscal Year July 1, 2023 - June 30, 2024
City ut'. �A1R�A�
The Citti� Council will conducl a public hearing on the proposed Budnet at: 300 8Uth St Ct, Fairfax, lA Mceting Date: 4/11/2023 iVleeting Time: 06:00
PM
At the public hcaring :mV resident or taxpayer may present obf ections to, m� arguments in fa�•or of , xny part oT the proposed bud�et 7'his nutice represents a
sununary of the supporting detail of'revenues and expenditures mi tile �vith thc City Clerk and County Auditor.
Cit�� budgets are sub,ject to protest. H' protest pctitiou requirements are met, t6e St�te Appeal Board �vill hold a local hcaring. Fm� mm�e information, consult
https://dom.io�va.hor/lucal-budget_agpeals.
The Budget Estimate Smnma�y of proposed receipts and expenditm•es is sho�vn belu���. Copies of the the detailed proposed I3udget may Ue obtained m•
viewed at the offices of the D9ayor, City Clerk, and at thc Librar�.
Tlie estimated Tota] tax levy rate per $1000 valuation on regular property
8. I 0000
Thc cstimatcd tax Icvy ratc per $1000 valuation on Agricultural land is
3.00375
At the pablic hearing, any resident or taxpayer may present objec[ions [o, m• argmnents in favm� of', anp part of the proposed bud;et.
Phone Number Ciry Clerk/Finance Officer's NAM �
(3 ]9) 846-2204 Cynthia Stimson
Budget FY 2024 Rresti�nated FY 2023 Actual FY 2022
Revenues & Other Financing Sources
Taxes Levied on Properry 1 1,023,688 1,089,878 977,789
Less: Uncollected Property Taxes-Levy Year 2 0 0 0
Net Cm�rent Property Taxes 3 1,023,688 1,089,818 971,789
Delinquent Property Taxes 4 0 0 0
'I'IF Rcvcnucs 5 1,600,000 1,009,000 1,038,245
Other City Taxes 6 461,536 452,258 509,134
Licenses & Permits 7 85,975 8(,675 72,410
Use ofMoney and Property 8 48,800 61,280 44,049
Intergovemuiental 9 959,433 1,157,005 966,125
Cl�arges for Fees S Seivice ]0 1,906,435 1,877,015 1,743,572
Special Assess�nents I I 0 0 0
Miscellaneous 12 206,700 401,180 251,179
Otl�erPinaucing Sources 13 792,962 3,650,325 192,697
Transfersln ]4 2,146,844 6,437,552 1,539,829
Total Revenues and Other Som-ces 15 9,232,373 16,222,103 7,329,029
Expenditures & Othcr Financing Uses
Public Satety 16 463,990 521,753 564,296
Public Works 17 1,060,1C0 2,318,205 827,139
Heal[h and Social Seivices 18 0 0 0
Culture a»d Recreation 19 1,175,707 1,751,973 935,783
Commtmity and Economic Development 20 46,000 60,500 12,075
Gcncral Govcrnmcnt 21 405,025 628,385 441,162
Debt Seivice 22 2,175,870 1,4)1,630 1,419,529
Capital Projects 23 2,714,900 340,000 0
Total Go��ernment Activities Expenditures 24 3,041,fi52 7,112,44( 4,199,924
Business Typc / F-.nterprises 25 2,782,172 2,107,621 2,909,256
TotaIALLExpendih�res 2( ]0,823,824 9,220,Ofi7 7,109,180
Transfers Out 27 2,146,844 6,437,552 1,539,829
Tota] ALI_ Expenditures/TransYers Out 28 72,970,668 15,657,619 8,649,009
�xcess Revenues � Other Som•ces Over (Under) Expenditm•es/Tr:�nsfers Out 29 -3,738,295 564,489 -1,319,980
Bcginniug Ftmd Balancc July 1 30 5,668,839 5,104,350 6,424,330
Ending Pund Balance Jmie 30 31 1,930,544 5,668,839 5,104,350
https://dom-localgov.iowa.gov/budget-renderer?id=14365 20/20