City of Tonganoxie 2022 Adopted Budget
2020
2021
2022
Stormwater Fund
Actual
Adopted Adopted
Beginning Fund Balance
$
62,370
$
92,448
$
92,448
Revenues
Taxes
$
-
$
-
$
-
Charges for Service Fees, Licenses, Permits
44,856
123,644
45,000
- -
- -
-
17,500 62,500
Grants & Other
Total Revenues
$
44,856
$
123,644
$
Transfers from Other Funds
$
-
$
-
$
-
Total Resources
107,226 $
216,092 $
154,948 $
Expenditures Operating
Salaries and Benefits Contractual Services
$
-
$
47,984 42,500 33,160
$
-
14,778
17,500 25,000 20,000 62,500
Supplies Equipment
- -
-
Subtotal Operating
$
14,778
$
123,644
$
Debt Service
$
-
$
-
$
-
Total Expenditures
$
14,778
$
123,644
$
62,500
Transfers to Other Funds
$
-
$
-
$
-
Total Obligations
$
14,778
123,644 $
$
62,500
$
Ending Fund Balance
$
92,448
$
92,448
92,448
Page 15 of 47
Made with FlippingBook flipbook maker