City of Tonganoxie 2024 Budget Book

City of Tonganoxie 2024 Adopted Budget Debt Service Items listed on this page require annual debt service payments from the overall budget and are reported separately from the operational pages of the departments.

2022 Actual

2023

2024

Adopted Adopted

Expenditures by Debt Type Bond Issue

$ 1,354,994 1,318,496 $ $ 1,441,293

Loans

- -

- -

- -

Inter-Local

Lease-Purchase

125,820 126,320 Total $ 1,480,814 1,444,562 $ $ 1,567,613 126,066

Expenditures by Fund Water Operations Sewer Operations

$

194,828 $

130,678 $

202,716 505,710 22,613 34,693

370,802 22,613 34,692 857,879

455,569 22,613 34,693 801,009

Capital Projects Fire Capital Reserve Debt Bond & Interest

801,881 Total $ 1,480,814 1,444,562 $ $ 1,567,613

Debt Limit

The City's debt limit is a maximum debt limitation calculated according to Kansas law as no more than 30% of total assessed valuation. The value of motor and recreational vehicles is included in total property valuation for determining the City’s debt limit.

Debt Limit calculation as of 04/01/2023 Est 2022 Total Equalized Assessed Tangible Valuation

$ 61,558,540

Debt Limit Ratio

30%

Debt Limit

$ 18,467,562 (5,135,488)

Outstanding Debt Subject to Debt Limit

Est Debt Authority Remaining as of April 1, 2023

$ 13,332,074

Note - General obligation bonds issued to finance utility improvements, revenue bonds, and refunding bonds are not subject to the debt limit. Year reflects value in the first year for the purpose of computing rates of taxes collectible in the following year.

Page 35 of 48

Made with FlippingBook - Online Brochure Maker