City of Tonganoxie 2024 Adopted Budget Revenues by Category
2022 Actual
2023
2024
Adopted
Adopted
Revenues
Property Taxes
$ 2,752,294
$
3,051,606 2,146,800 171,380 5,369,786 4,180,500 152,000 4,332,500 379,000 13,500 117,000 -
$
3,226,583 2,741,393 166,790 6,134,766 4,058,700 161,300 4,220,000 420,000 16,400 102,000 - 540,200 140,300 12,000 1,252,059 1,800
Sales & Use, Alcohol, & Guest Tax
2,393,522 169,904
Fuel Tax
Subtotal Taxes
$ 5,315,719 3,622,259
$
$
Utility Charges Pool Charges Other Charges
166,079
-
Subtotal Charges
$ 3,788,338
$
$
Franchise Fees
392,278 24,380 244,723 664,264 136,049 46,372 144,214 2,883 226,753 42,658 129,060 782,397
Business Licenses and Permits Development Licenses and Permits Individual Licenses and Permits
2,300
Subtotal FLP Fines and Forfeits
$
$
511,800 130,200 35,000 316,733 30,000 19,452 30,000 877,500
$
Grants
Reimbused Expenses
Sale of Assets
8,000 25,057 80,000 677,500
Miscellaneous Revenues
Interest Transfers
Contracted Services Subtotal Other
6,580
3,000
6,000
$ 1,514,082
$
1,441,885
$
2,200,916
Total Revenues
$ 11,282,403
$
11,655,971
$
13,095,882
Page 7 of 48
Made with FlippingBook - Online Brochure Maker