City of Tonganoxie 2024 Adopted Budget
2022
2023
2024
Debt, Bond, and Interest Fund
Actual
Adopted Adopted
Beginning Fund Balance
$
208,500 $
248,373 $
248,373
Revenues
Taxes
$
629,785 $
538,517 $
523,245
Charges for Service Licenses & Permits Grants & Other
- -
- - -
- -
4,667
17,136 540,381
Total Revenues
$
634,452 $
538,517 $
Transfers from Other Funds
$
263,300 $
262,500 $
261,500
Total Resources
$ 1,106,252 1,049,390 $ $ 1,050,254
Expenditures Operating
Salaries and Benefits Contractual Services
$
- - - - -
$
- - -
$
- - - - -
Supplies Equipment
8 8
Subtotal Operating
$
$
$
Debt Service
$
857,879 $
801,009 $
801,881
Total Expenditures
$
857,879 $
801,017 $
801,881
Transfers to Other Funds
$
-
$
-
$
-
Total Obligations
$ 857,879 801,017 $ $ 801,881
Ending Fund Balance
$
248,373 $
248,373 $
248,373
Debt 100%
Page 27 of 48
Made with FlippingBook - Online Brochure Maker