FY25 Proposed Budget

City of Iowa City Non-Major Budgetary Fund Summary Fiscal Year 2024

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

$ 7,399,710 $

365,245 $

481,172

$

-

$

288,555 $ 15,759,289

$

- - - - - - - -

$

- - - - - - -

$

-

$

662,400

$

- - - - - - -

$

662,400

4,388,100

- - - - - -

4,388,100

- - - - - -

-

226,575

440,500

727,285

14,600

12,310,949

68,500 159,000 181,100

-

226,575

4,388,100

677,000

440,500

18,497,334

1,030,000

-

150,000

-

100,000

2,371,700

$ 1,030,000 $

226,575 $

4,538,100 $

677,000 $

540,500 $ 20,869,034

$

- - - - - - - - - - - - - - -

$

- - - - - - - - - - - - - - -

$

- - - - - - - - - - - - - - -

$

- - - - - - - - - - - - - - -

$

- - - - - - - - - - - - -

$

- - -

125,000

2,727,000

677,000

3,404,000

- - - - -

1,030,000

172,775

3,578,552 7,965,300

-

436,550

436,550 -

- -

- -

1,030,000

172,775

2,727,000

677,000

436,550

15,509,402

-

-

1,584,800

-

350,000

5,668,000

$ 1,030,000 $

172,775 $

4,311,800 $

677,000 $

786,550 $ 21,177,402

$ 7,399,710 $

419,045 $

707,472

$

-

$

42,505 $ 15,450,921

-

-

547,759

-

(0)

547,759

$ 7,399,710 $

419,045 $

159,713

$

-

$

42,505 $ 14,903,162

299