City of Tonganoxie 2025 Budget Book

Public Works Department Overview The Public Works Department provides overall care of municipal infrastructure, buildings, and equipment as well as operating the water treatment facility and the wastewater treatment plant. Some other key services include comprehensive maintenance of roads, bridges, and stormwater infrastructure. Budget Details Budget enhancements include up to 5% for employee merit pay increases. Equipment purchases planned in the 2025 budget include replacement of two F-150 utility trucks, one F-250 utility truck, a mobile generator to support sanitary sewer lift station operations, and a lift. Other components of the Public Works Department budget for 2025 include continued funding for the 4th Street Bridge reconstruction capital project as well as projects to complete sidewalk patching and repairs, and wastewater treatment plant improvements. These purchases will be financed through the shared contribution of the City's utility funds and other funding sources. Street maintenance and preservation activities funded by a share of the infrastructure sales tax revenue will also include an allocation of $240,000 in 2025, marking the eighth consecutive year with at least $100,000 in infrastructure sales tax revenue dedicated to street infrastructure maintenance and preservation. Expenditures by Category and by Fund 2022 2023 2024 2025 Expenditure Expenditure Expenditure Expenditure Expenditure Category Actual Actual Budget Adopted Personal Services 725,484 750,803 844,077 849,438 Contractual Services 1,050,868 1,693,977 2,092,550 3,598,750 Commodities 146,427 158,225 237,700 218,200 Capital Outlay 195,252 732,881 549,000 1,286,000 Grants and Other Programs 0 0 0 0 Total $2,118,031 $3,335,886 $3,723,327 $5,952,388

Expenditure Fund General Water Operations Sewer Operations

284,405 846,097 406,463

353,456

490,102

493,136

1,184,710

1,444,171

1,626,072

479,373

613,754

857,180

Sanitation

0

0

0

0

Storm Water Special Parks

54,619 9,298

6,069 4,984

93,300 7,000

85,000 10,000

0

0

0

0

Special Alcohol & Drug Programs

Special Highway

250,397

595,183

575,000

1,875,000

Infrastructure Sales Tax

0

0 0

0 0

0

Capital Projects Sewer Capital Water Capital

19,800 42,166 204,785

65,000 546,000 395,000

402,186 309,926

260,000 240,000

Total

$2,118,030

$3,335,887

$3,723,327

$5,952,388

Page 31 of 44

Made with FlippingBook flipbook maker