City of Tonganoxie 2024 Adopted Budget
2022
2023
2024
Stormwater Fund
Actual
Adopted Adopted
Beginning Fund Balance
$
65,467 $
56,585 $
56,585
Revenues
Taxes
$
-
$
-
$
-
Charges for Service Fees, Licenses, Permits
47,487
45,000
48,700
- -
-
-
12,000
56,600 105,300
Grants & Other
Total Revenues
$
47,487 $
57,000 $
Transfers from Other Funds
$
-
$
-
$
-
Total Resources
$ 112,954 113,585 $ $ 161,885
Expenditures Operating
Salaries and Benefits Contractual Services
$
-
$
-
$
-
47,112 9,257
52,000 5,000
100,300
Supplies Equipment
5,000
-
-
-
Subtotal Operating
$
56,369 $
57,000 $
105,300
Debt Service
$
-
$
-
$
-
Total Expenditures
$
56,369 $
57,000 $
105,300
Transfers to Other Funds
$
-
$
-
$
-
Total Obligations
$
56,369 $
57,000 105,300 $
Ending Fund Balance
$
56,585 $
56,585 $
56,585
Page 15 of 48
Made with FlippingBook - Online Brochure Maker