City of Tonganoxie 2023 Adopted Budget
2021
2022
2023
Infrastructure Sales Tax Fund
Actual
Adopted Adopted
Beginning Fund Balance
$
401,854 $
568,977 $
568,977
Revenues
Taxes
$
589,686 $
507,400 $
619,500
Charges for Service Fees, Licenses, Permits
- - -
- - -
- - -
Other
Total Revenues
$
589,686 $
507,400 $
619,500
Transfers from Other Funds
$
-
$
-
$
-
Total Resources
$ 991,540 1,076,377 $ $ 1,188,477
Expenditures Operating
Salaries and Benefits Contractual Services
$
- - - - -
$
- - - - -
$
- - - - -
Supplies Equipment
Subtotal Operating
Debt Service
$
-
$
-
$
-
Total Expenditures
$
-
$
-
$
-
Transfers to Other Funds
$
422,563 $
507,400 $
437,500
Total Obligations
$ 422,563 507,400 $ $ 437,500
Ending Fund Balance
$
568,977 $
568,977 $
750,977
Page 20 of 48
Made with FlippingBook Online newsletter