|
CTTY OF ROSEVILLE MINNESOTA
<br />SCHEDULE OF GENERAI. OBLIGATION REVENUE HOND COVERAGE
<br />Fiscel
<br />Yrar Revenues(1) F�cpen.ses(2)
<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 />1986 524,362 472,708
<br />1987 672,438 501,958
<br />1988 4I8,395 378,792
<br />Net Revenue
<br />For Debt
<br />Service
<br />$ 150,427
<br />158,086
<br />128,381
<br />87,271
<br />76,652
<br />61,673
<br />51,654
<br />170,480
<br />39;603
<br />Pxiucipal
<br />$ 40,000
<br />40,000
<br />44,000
<br />40,000
<br />40,000
<br />40,000
<br />40,000
<br />40,000
<br />25,000
<br />1. Includes opereting aud non-operating zevenues for Golf and Ice Arena
<br />2. Indudes operating expenses for Golf and Ice Arena funds thraugh 1987.
<br />TUe Golt Bonds were retired in 1987.
<br />3. See uhedule of bonds payable.
<br />116
<br />Debt Service
<br />InteresY
<br />S I6,528
<br />14,781
<br />13,003
<br />11,223
<br />9,438
<br />8,131
<br />6,326
<br />4,005
<br />1,800
<br />Totai(3)
<br />$ 56,528
<br />54,781
<br />53,003
<br />51,223
<br />49,438
<br />48,131
<br />46,326
<br />44,005
<br />26,800
<br />Te61e 17
<br />Coverege
<br />Ratio
<br />2.7
<br />2.9
<br />2,4
<br />1.7
<br />1.6
<br />13
<br />I.1
<br />3.9
<br />1.5
<br />
|