FY2023 Adopted Budget

City of Iowa City Non-Major Budgetary Fund Summary Fiscal Year 2023

Iowa City

Tax

Total

Affordable Property Increment

Non-Major Budgetary

Housing Management Fund (2500) Fund (2510)

Financing SSMID -

Airport

Fund (26**)

Fund (2820) Fund (7600)

Funds

3,598,374 $

$

276,298

$

(919,689)

$

-

$

283,320

$

8,405,477

$

-

$

-

$

-

$

526,806

$

-

$

1,366,215 4,123,496

- - - - - - -

- -

4,113,733

- - - - - -

- -

- - - - - -

-

239,323

385,410

658,883

- - - -

29,225

- - - -

11,049,072

70,000

108,740 171,500

-

239,323

4,113,733

556,031

385,410

17,547,906

1,000,000

-

154,000

-

100,000

2,298,563

1,000,000 $

$

239,323

$

$

485,410

19,846,469 $

$

4,267,733

556,031

$

-

$

-

$

-

$

-

$

-

$

-

- - - - - - - - -

- - - - - - - - -

- - -

- - -

- - - - - - - - -

- -

518,692

2,285,191

556,031

2,841,222

- - - - - - - -

- - - - - - - -

- - - - -

1,000,000

223,656

- -

3,350,492 7,279,259

- -

- -

-

-

-

-

-

-

385,060

385,060 -

- -

- -

- -

- -

- -

- -

1,000,000

223,656

2,285,191

556,031

385,060

14,374,725

-

-

1,838,096

-

32,500

5,401,092

1,000,000 $

$

223,656

$

4,123,287

$

556,031

$

417,560

19,775,817 $

3,598,374 $

$

291,965

$

(775,243)

$

-

$

351,170

$

8,476,129

-

-

-

-

286,258

286,258

3,598,374 $

$

291,965

$

(775,243)

$

-

$

64,912

$

8,189,871

305