City of Tonganoxie 2024 Budget Book

Debt Pro Forma

2024

2025

2026

2027

2028

2029

2030 2031

Bond Debt 2013B Refund KDHE/KDOT

$

630,978 $

634,278 $

177,278 $

178,635 $

174,875 $

175,875 131,750 $ $ 128,375

101,650 261,500 113,070 123,635

104,100 261,850 111,170 121,635

106,400 262,050 114,270 119,635

98,550 262,100 112,270 122,635

100,850 262,000 110,270 120,535

103,000

-

-

2017A Refinan. 07A & 09A

261,750 261,350 113,270 111,170 123,330 120,910

260,800 114,070 118,380

2018A Library Construct.

2022A Interceptor Sewer

2022B - Indust. Park Taxable

Excluded

Excluded

-

-

-

-

-

-

2023A TN - Water Tower

$ 1,230,833 1,233,033 $ $

779,633 $

774,190 $

768,530 $

777,225 625,180 $ $ 621,625

Inter-Local Debt No Current Inter-local Debt

$ $

- -

$ $

- -

$ $

- -

$ $

- -

$ $

- -

$ $

- -

$ $

- -

$ $

- -

Lease-Purchase Debt 2016 City Hall/Police Station

$

69,014 $

69,276 $

69,546 $

69,823 $

70,108 $

70,402 $

70,705 $

71,016

22,613 34,692

22,613 34,692

22,613 34,692

22,613 34,692

22,613 34,692

22,613

11,286

- -

2020 Street Sweeper

-

-

2018 Fire Pumper

$

126,319 $

126,581 $

126,851 $

127,128 $

127,413 $

93,015 $

81,991 $

71,016

$ 1,357,152 1,359,614 $ $

906,484 $

901,318 $

895,943 $

870,240 707,171 $ $ 692,641

Total Debt Obligations

Credit Rating Summary

Rating Description

Date

Rating

Rating Detail

Series 2022A/B Debt

2/2/2022 A2 - Moodys Considered upper medium grade and subject to low credit risk.

Other Outstanding GO Debt

2/2/2022 A2 - Moodys Considered upper medium grade and subject to low credit risk.

Temp Notes Series 2022C

2/2/2022 MIG 1 - Moodys Reflects long-term credit quality of City,history of market access & cash position.

Note - Long-Term Debt Ratings are opinion of credit risk, or likelihood of default, for obligations with an original maturity of >1 year.

Debt Information

Debt Name

Date of Issue

Original Amt

Purpose

Maturity

2013B Refund KDHE/KDOT

1/29/2013

6,355,000 Refinance KDHE loans for water & sewer, KDOT loans for 24-40/Main & 2nd/Cox

8/1/2031

2017A Refinan. 07A & 09A

11/21/2017

1,860,000 Refinance 2007A and 2009A issuances. 2007A was for the Public Works facility.

9/1/2029

2018A Library Construction

4/19/2018

3,660,000 Property acquisition & construction of new Public Library at 217 E 4th

9/1/2038

2022A Interceptor Sewer

2/28/2022

1,060,000 Construction of an Interceptor Sewer from Tonganoxie Bus. Park to City plant

9/1/2032

2022B - Indust. Park Taxable

3/3/2022

1,185,000 Refund 2013 refin of 2010 issuance for 2008 acq. of 240 acre business park

9/1/2033

2023A TN - Water Tower

2/28/2023

2,380,000 2022/2024 Business Park Water Tower construction temp note financing

3/1/2025

2016 City Hall/Police Station

2/2/2016

1,100,000 Lease Purchase for Improvements to New City Hall and Police Station

9/1/2035

2018 Fire Pumper

12/14/2018

300,449 Lease Purchase of a 2018 Pierce Saber Pumper Fire Truck

9/1/2028

2020 Street Sweeper

7/1/2020

209,888 2020 Elgin Pelican Street Sweeper

3/1/2030

Page 41 of 48

Made with FlippingBook - Online Brochure Maker