|
Table 12
<br />Page 2 of 2
<br />Special Tax
<br />Assessment Increment
<br />Collections Principal Interest Coverage Collections Principal Interest Coverage
<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 />589,332 5,430,000 557,511 10% 1,541,874 385,000 190,038 268%
<br />658,532 2,490,000 607,109 21% 1,861,251 405,000 182,238 317%
<br />Debt Service
<br />Tax Increment BondsImprovement Bonds
<br />Debt Service
<br />175
|