|
Table 19
<br />CTTY OF ROSEV[LLE. T�IINNESOTA
<br />SCHEDULE OF GENERAL OBLIGATION REVENUE BOND COVERAGE
<br />Net Revenue Debt Service
<br />Fiscai For Debt Coverage
<br />Year Revenues(I) Expenses(2) Service Principal Interest Total(3) Ratio
<br />1980 $ 495,927 $ 3M15,506 $ 150,421 $ 40,000 $ 16,528 $ 56,528 2.7
<br />1981 541,404 383,318 158,086 40,000 �14,781 54,781 2.9
<br />1982 543,978 415,597 128,381 40,000 13,003 53,003 2A ..
<br />1983 � 505,485 418,214 87,271 40,000 11,223 51,223 � 19 � '�.
<br />-_ 1984 518,712 442,060 76,652 40,000 9,438 49,438 1.6 '�..
<br />1985 514,775 453,102 61,673 � 40,000 8,i3t 48,131 13 '��.
<br />1986 524,362 472,708 51,654 40,000 6,326 46,326 1.1 .
<br />1987 672,438 501,958 170,480 40,000 4,005 44,005 39 �'�.
<br />1988 418,395 378,792 39,603 25,000 1,800 26,800 IS '��..
<br />1989 4ll,497 389,142 22,355 25,000 t,100 26,100 09 �
<br />1. Includes opezati�g and non-operaffiig revennes for Golf end Ice Arena through 1987.
<br />2. Includes operating expenses for Galf and Ice Arena funds through t987.
<br />The Golf Bonds were retired in (987.
<br />3. See schedule of bonds payeble.
<br />' a,' 4
<br />103
<br />
|