City of Tonganoxie 2022 Adopted Budget
2020
2021
2022
Special Parks Fund
Actual
Adopted Adopted
Beginning Fund Balance
$
16,481
$
20,373
$
20,373
Revenues
Taxes
$
5,768
$
7,914
$
4,500
Charges for Service Fees, Licenses, Permits
- - -
- - -
- -
6,000
Grants & Other
Total Revenues
$
5,768
$
7,914
$
10,500
Transfers from Other Funds
$
-
$
-
$
-
Total Resources
$
22,249
$
28,287
$
30,873
Expenditures Operating
Salaries and Benefits Contractual Services
$
-
$
-
$
- -
1,190
5,914 2,000
Supplies Equipment
686
10,500
-
-
-
Subtotal Operating
$
1,876
$
7,914
$
10,500
Debt Service
$
-
$
-
$
-
Total Expenditures
$
1,876
$
7,914
$
10,500
Transfers to Other Funds
$
-
$
-
$
-
Total Obligations
$
1,876
$
7,914
$
10,500
$
Ending Fund Balance
$
20,373
$
20,373
20,373
Page 18 of 47
Made with FlippingBook flipbook maker