|
CITY OF ROSEVILLE, MINNESOTA Table 17
<br />SCHEDULE OF GENERAL OBLIGATION REVENUE BOND COVERAGE
<br />' Fiscal
<br />Year Revenues(1) Expenses(2)
<br />, 1976 $336,125 $300,130
<br />1977 340,397 316,719
<br />1978 335,172 318,974
<br />1979 355,741 305,524
<br />1980 495,927 345,506
<br />, 1981 541,404 383,318
<br />1982 543,978 415,597
<br />1983 505,485 418,214
<br />� 1984 518,712 442,060
<br />1985 514,775 453,102
<br />Net Revenue Debt Service
<br />For Debt
<br />Service(3) Principal Interest Total CoveraQe
<br />$ 35,995 $40,000 $23,706 $63,706 56.5
<br />23,678 40,000 22,005 62,005 38.2
<br />16,198 40,000 19,979 59,979 27.0
<br />50,217 40,000 18,268 58,268 86.2
<br />150,421 40,000 16,528 56,528 266.1
<br />158,086 40,000 14,781 54,781 288.6
<br />128,381 40,000 13,003 53,003 242.2
<br />87,271 40,000 11,223 51,223 170.4
<br />76,652 40,000 9,438 49,438 155.1
<br />61,673 40,000 8,131 48,131 128.1
<br />l. Zncludes operating and non-operating revenues for Golf and Ice Arena funds
<br />2. Includes operating expenses for Golf and Ice Arena funds
<br />3. See schedule of bonds payable
<br />-106-
<br />
|