FY27 Proposed Budget

City of Iowa City Non-Major Budgetary Fund Summary Fiscal Year 2027

Iowa City

Tax

Total

Emergency Affordable Property Increment

Non-Major Budgetary

Levy

Housing Management

Financing SSMID -

Airport

Fund (2450) Fund (2500) Fund (2510)

Fund (26**)

Fund (2820) Fund (7600)

Funds

953,795

6,733,160

306,669

1,024,009

-

224,549

15,483,228

- - - - - - - -

- - - - - - - -

- - - - - - -

-

1,070,800

- - - - - - -

1,070,800 18,609,100

4,609,100

- - - - - -

- - - - - -

-

349,000

468,900

832,800

26,800

12,830,000

425,000 92,600 104,200

-

-

349,000

4,609,100

1,097,600

468,900

33,964,500

-

1,000,000

-

190,000

-

200,000

2,488,200

$

-

$ 1,000,000 $

349,000 $

4,799,100 $

1,097,600 $

668,900 $ 36,452,700

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

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

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

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

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

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

- - -

245,000

245,000

2,729,600

1,097,600

3,827,200

- - - - -

1,000,000

504,300

7,190,100 8,821,400

-

449,000

449,000 -

- -

- -

245,000

1,000,000

504,300

2,729,600

1,097,600

449,000

20,532,700

-

100,000

-

1,741,000

-

200,000

14,485,500

$

245,000

$ 1,100,000 $

504,300 $

4,470,600 $

1,097,600 $

649,000 $ 35,018,200

708,795

6,633,160

151,369

1,352,509

-

244,449

16,917,728

-

-

-

805,578

-

182,399

987,977

$

708,795

$ 6,633,160 $

151,369 $

546,930

$

-

$

62,051 $ 15,929,751

267