|
Table 12
<br />Page 2 of 2
<br />Special Tax
<br />Assessment Increment
<br />Collections Principal Interest Coverage Collections Principal Interest Coverage
<br />$441,327 $675,000 $480,360 38% $1,469,532 $180,000 $384,296 260%
<br />385,197 1,570,000 495,649 19% 1,682,549 230,000 538,369 219%
<br />506,262 760,000 430,947 43% 1,903,840 320,000 526,949 225%
<br />398,895 2,235,000 499,506 15% 1,911,678 345,000 512,504 223%
<br />517,678 2,405,000 532,400 18% 1,708,873 365,000 496,588 198%
<br />427,467 3,735,000 555,220 10% 1,364,881 385,000 479,132 158%
<br />587,191 3,695,000 717,234 13% 1,398,000 415,000 459,830 160%
<br />491,988 3,350,000 590,257 12% 1,117,824 4,290,000 445,969 24%
<br />621,931 3,355,000 585,636 16% 1,106,582 4,365,000 336,268 24%
<br />570,549 2,070,000 540,465 22% 1,476,275 415,000 156,058 259%
<br />Debt Service
<br />Tax Increment BondsImprovement Bonds
<br />Debt Service
<br />171
|