City of Tonganoxie 2022 Adopted Budget
2020
2021
2022
Infrastructure Sales Tax Fund
Actual
Adopted Adopted
Beginning Fund Balance
$
364,387
$
401,855
$
401,855
Revenues
Taxes
$
500,418
$
422,565
$
507,400
Charges for Service Fees, Licenses, Permits
- - -
- - -
- - -
Other
$
Total Revenues
$
500,418
$
422,565
507,400
Transfers from Other Funds
$
-
$
-
$
-
909,255 $
Total Resources
864,805 $
824,420 $
Expenditures Operating
Salaries and Benefits Contractual Services
$
- - - - -
$
- - - - -
$
- - - - -
Supplies Equipment
Subtotal Operating
Debt Service
$
-
$
-
$
-
Total Expenditures
$
-
$
-
$
-
Transfers to Other Funds
$
462,950
$
422,565
$
507,400
Total Obligations
462,950 $
422,565 $
507,400 $
Ending Fund Balance
$
401,855
$
401,855
$
401,855
Page 20 of 47
Made with FlippingBook flipbook maker