|
Table 12
<br />Page 2 of 2
<br />149
<br />Improvement Bonds
<br />Tax Increment Bonds
<br />Special
<br />Tax
<br />Assessment
<br />Debt Service
<br />Increment
<br />Debt Service
<br />Collections
<br />Principal
<br />Interest
<br />Coverage
<br />Collections
<br />Principal
<br />Interest
<br />Coverage
<br />$1,548,836
<br />$485,000
<br />$323,582
<br />192%
<br />$410,968
<br />$105,000
<br />$145,381
<br />164%
<br />589,812
<br />3,100,000
<br />390,118
<br />17%
<br />851,309
<br />1,185,000
<br />95,263
<br />66%
<br />441,327
<br />675,000
<br />480,360
<br />38%
<br />1,469,532
<br />180,000
<br />384,296
<br />260%
<br />385,197
<br />1,570,000
<br />495,649
<br />19%
<br />1,682,549
<br />230,000
<br />538,369
<br />219%
<br />506,262
<br />760,000
<br />430,947
<br />43%
<br />1,903,840
<br />320,000
<br />526,949
<br />225%
<br />398,895
<br />2,235,000
<br />499,506
<br />15%
<br />1,911,678
<br />345,000
<br />512,504
<br />223%
<br />517,678
<br />2,405,000
<br />532,400
<br />18%
<br />1,708,873
<br />365,000
<br />496,588
<br />198%
<br />427,467
<br />3,735,000
<br />555,220
<br />10%
<br />1,364,881
<br />385,000
<br />479,132
<br />158%
<br />587,191
<br />3,695,000
<br />420,070
<br />14%
<br />1,398,000
<br />415,000
<br />459,830
<br />160%
<br />491,988
<br />3,350,000
<br />420,070
<br />13%
<br />1,117,824
<br />4,290,000
<br />445,969
<br />24%
<br />149
<br />
|