|
Utility
<br />Less
<br />Service
<br />Operating
<br />Charges
<br />Expenses
<br />$1,527,505
<br />$1,210,943
<br />1,556,004
<br />1,387,657
<br />1,691,871
<br />1,480,228
<br />1,615,721
<br />1,367,564
<br />1,583,317
<br />1,464,759
<br />1,575,514
<br />1,452,765
<br />1,577,823
<br />1,492,891
<br />1,836,635
<br />1,621,559
<br />1,883,034
<br />1,577,518
<br />1,803,431
<br />1,577,518
<br />Water and Sewer Revenue Bonds
<br />Net
<br />Available
<br />Revenue Principal
<br />$316,562
<br />168,347
<br />211,643
<br />248,157
<br />118,558
<br />122,749
<br />84,932
<br />215,076
<br />305,516
<br />225,913
<br />147
<br />Debt Service
<br />$75,000
<br />75,000
<br />75,000
<br />80,000
<br />80,000
<br />85,000
<br />90,000
<br />95,000
<br />1,545,000
<br />110,000
<br />Interest
<br />$82,195
<br />80,694
<br />78,750
<br />77,236
<br />75,056
<br />71,093
<br />68,064
<br />66,123
<br />48,458
<br />26,783
<br />Table 12
<br />Page 1 of 2
<br />Coverage
<br />201%
<br />108%
<br />138%
<br />158%
<br />76%
<br />79%
<br />54%
<br />133%
<br />19%
<br />165%
<br />
|