FY26 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

7,372,091

333,386

1,058,740

-

235,712

17,102,006

- - - - - - - -

- - - - - - -

-

662,400

- - - - - - -

662,400

4,166,800

- - - - - -

4,166,800

- - - - - -

-

264,400

456,300

752,700

7,300

12,854,500

100,000 79,100 125,000

-

264,400

4,166,800

669,700

456,300

18,740,500

800,000

-

156,400

-

100,000

2,038,200

$

800,000 $

264,400 $

4,323,200 $

669,700 $

556,300 $ 20,778,700

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

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

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

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

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

- - -

175,000

2,702,600

669,700

3,372,300

- - - - -

800,000

417,850

3,892,450 8,155,800

-

426,100

426,100 -

- -

- -

800,000

417,850

2,702,600

669,700

426,100

16,021,650

100,000

-

1,644,200

-

93,554

6,497,554

$

900,000 $

417,850 $

4,346,800 $

669,700 $

519,654 $ 22,519,204

7,272,091

179,936

1,035,140

-

272,358

15,361,502

-

0

697,431

-

205,322

902,753

$ 7,272,091 $

179,936 $

337,708

$

-

$

67,037 $ 14,458,749

301