City of Tonganoxie 2023 Adopted Budget
2021
2022
2023
Debt, Bond, and Interest Fund
Actual
Adopted Adopted
Beginning Fund Balance
$
72,342 $
208,499 $
208,499
Revenues
Taxes
$
562,407 $
609,233 $
538,517
Charges for Service Licenses & Permits Grants & Other
- -
- - -
- - -
128,317
Total Revenues
$
690,724 $
609,233 $
538,517
Transfers from Other Funds
$
263,900 $
263,300 $
262,500
Total Resources
$ 1,026,966 1,081,032 $ $ 1,009,516
Expenditures Operating
Salaries and Benefits Contractual Services
$
- - - - -
$
-
$
- - -
13,533
Supplies Equipment
- -
8 8
Subtotal Operating
$
$
13,533
$
Debt Service
818,467
859,000
801,009
Total Expenditures
$
818,467 $
872,533 $
801,017
Transfers to Other Funds
$
-
$
-
$
-
Total Obligations
$ 818,467 872,533 $ $ 801,017
Ending Fund Balance
$
208,499 $
208,499 $
208,499
Debt 100%
Page 27 of 48
Made with FlippingBook Online newsletter