|
Table 12
<br />Page 1 of 2
<br />143
<br />Water and Sewer Revenue Bonds
<br />Utility
<br />Less
<br />Net
<br />Service
<br />Operating
<br />Available
<br />Debt Service
<br />Charges
<br />Expenses
<br />Revenue
<br />Principal
<br />Interest
<br />Coverage
<br />$1,527,505
<br />$1,210,943
<br />$316,562
<br />$75,000
<br />$82,195
<br />201%
<br />1,556,004
<br />1,387,657
<br />168,347
<br />75,000
<br />80,694
<br />108%
<br />1,691,871
<br />1,480,228
<br />211,643
<br />75,000
<br />78,750
<br />138%
<br />1,615,721
<br />1,576,269
<br />39,452
<br />80,000
<br />77,236
<br />25%
<br />1,583,317
<br />1,699,919
<br />(116,602)
<br />80,000
<br />75,056
<br />(75%)
<br />1,575,514
<br />1,708,839
<br />(133,325)
<br />85,000
<br />71,093
<br />(850/.)
<br />1,588,190
<br />1,753,661
<br />(165,471)
<br />90,000
<br />68,064
<br />(105%)
<br />143
<br />
|