|
Table 12
<br />Page 2 of 2
<br />Special Tax
<br />Assessment Increment
<br />Collections Principal Interest Coverage Collections Principal Interest Coverage
<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 />463,256 2,620,000 629,069 14% 2,093,697 420,000 173,988 352%
<br />377,937 2,455,000 582,534 12% 2,076,472 445,000 165,438 340%
<br />Debt Service
<br />Tax Increment BondsImprovement Bonds
<br />Debt Service
<br />167
|