City of Tonganoxie 2022 Adopted Budget
2020
2021
2022
Debt, Bond, and Interest Fund
Actual
Adopted Adopted
Beginning Fund Balance
$
93,956
$
72,343
$
72,343
Revenues
Taxes
$
503,634
$
536,022
$
609,233
Charges for Service Licenses & Permits Grants & Other
- -
- -
- - -
36,449 540,083
18,545 554,567
$
Total Revenues
$
$
609,233
$
Transfers from Other Funds
$
262,950
$
263,900
263,300
944,876 $
Total Resources
896,989 $
890,810 $
Expenditures Operating
Salaries and Benefits Contractual Services
$
- - - - -
$
- - - - -
$
-
13,533
Supplies Equipment
- -
Subtotal Operating
$
$
$
13,533
Debt Service
824,646
818,467
859,000
Total Expenditures
$
824,646
$
818,467
$
872,533
Transfers to Other Funds
$
-
$
-
$
-
872,533 $
Total Obligations
824,646 $
818,467 $
Ending Fund Balance
$
72,343
$
72,343
$
72,343
Debt 100%
Page 27 of 47
Made with FlippingBook flipbook maker