|
CITY OF ROSEVII.LE. MINNESOTA
<br />SCFIEDULE OF CENERAL OSLIGATION REVENUE BOND COVERAGE
<br />Fiscel
<br />Yeaz Revenues(I) Expeuses(2)
<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(4) 418,395 378,792
<br />1989(4) 411,497 389,142
<br />1990(4) 409,803 407,799
<br />Net Revenue
<br />For Dcb[
<br />ServSw
<br />$ 158,086
<br />128,381
<br />87,211
<br />76,652
<br />61,673
<br />51,654
<br />17Q480
<br />39,603
<br />22.355
<br />2,604
<br />Principal
<br />s ao,000
<br />40,000
<br />40,000
<br />40,000
<br />40,000
<br />40.000
<br />40,000
<br />25,000
<br />25,000
<br />25,000
<br />1. Includes operntui� nnd non-opernting revenues for Golf and Ice Arenn through 1987.
<br />2. Includes operating ezpenses for Golf und ice Arena fu�ds through 7987.
<br />The Golf Bonds were retired in 1987.
<br />3. See schrdule of bonds paya6le.
<br />4. Ineludes operating a�d nomopecatinQ revenues and expeuses for Ice Arena .
<br />107
<br />Dcb[ Servica
<br />Intcrest
<br />5 ia,7si
<br />13,003
<br />11,223
<br />9,438
<br />8,131
<br />6,326
<br />d,005
<br />1,800
<br />1,100
<br />300
<br />Total(3)
<br />S 53,781
<br />53,003
<br />51,223
<br />49,438
<br />48,131
<br />d6,326
<br />=W,00�
<br />26, 800
<br />26,100
<br />25,300
<br />Teble 17
<br />Coverage
<br />Rntio
<br />2.9
<br />2.4
<br />L7
<br />1.6
<br />1.3
<br />1.1
<br />3.9
<br />1.5
<br />0.9
<br />0.1
<br />
|