City of Tonganoxie 2024 Adopted Budget
2022
2023
2024
Infrastructure Sales Tax Fund
Actual
Adopted Adopted
Beginning Fund Balance
$
568,978 $
767,995 $
839,995
Revenues
Taxes
$
706,415 $
619,500 $
802,200
Charges for Service Fees, Licenses, Permits
- - -
- - -
- - -
Other
Total Revenues
$
706,415 $
619,500 $
802,200
Transfers from Other Funds
$
-
$
-
$
-
Total Resources
$ 1,275,393 1,387,495 $ $ 1,642,195
Expenditures Operating
Salaries and Benefits Contractual Services
$
- - - - -
$
- - - - -
$
- - - - -
Supplies Equipment
Subtotal Operating
Debt Service
$
-
$
-
$
-
Total Expenditures
$
-
$
-
$
-
Transfers to Other Funds
$
507,398 $
547,500 $
597,500
Total Obligations
$ 507,398 547,500 $ $ 597,500
Ending Fund Balance
$
767,995 $
839,995 1,044,695 $
Page 20 of 48
Made with FlippingBook - Online Brochure Maker