|
CITY OF ROSEVILLE MINNESOTA
<br />SCHEDULE OF GENERAL 09LIGATION REVEN�E 60ND COVERAGE
<br />Net Fevenue De6t Service
<br />FiscaL For Debt
<br />Year Revenues(i) Expenses(2) Service Principat Interest Total(3)
<br />1978 S 335,�72 S 378,974 S 16,�98 S 40,000 S �9,9?9 E 59,979
<br />1979 355,741 305,524 50,217 40,000 18,268 58,268
<br />1980 495,927 345,506 150,42� 40,000 96,528 56,528
<br />1981 541,404 383,318 158,086 40,0�0 14,781 54,781
<br />1982 543,978 475,597 728,381 40,000 13,003 53,003
<br />�983 505,485 418,2�4 87,271 40,000 1�,223 51,223
<br />1984 518,7�2 442,060 76,652 40,000 9,438 49,438
<br />1985 514,775 453,102 6�,673 40,000 8,131 48,131
<br />1986 524,362 472,708 51,654 40,000 6,326 46,326
<br />1987 672,438 501,958 170,480 40,400 4,005 44,005
<br />1. IncLudes operating and non-operating revenues for GoLf and Ice Arena
<br />2. Includes operaiing expenses for GoLf and Ice Arena funds.
<br />3. See schedule of honds payable.
<br />-99-
<br />Ta6Le 17 ��..
<br />overage
<br />Ratio
<br />0.3
<br />0.9
<br />2.7
<br />2.9
<br />2.4
<br />1.7
<br />�.6
<br />1.3
<br />1.�
<br />3.9
<br />
|