|
CTTY OF ROSEVII.LE. MINNESOTA
<br />SCHEDULE OF GENERAL OBLIGATION REVENUE BOND COVERAGE
<br />Fiecal
<br />Year Revenues(1) Expeaxs(2)
<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(3) 418,395 378,792
<br />1989(3) 411,497 389,t42
<br />1990(3) 409,803 407,199
<br />1991(3) N/A N/A
<br />1992(3) N/A N/A
<br />Net Revwue
<br />For Debt
<br />Setviw
<br />e�,z�i
<br />76,652
<br />61,673
<br />51,654
<br />170,480
<br />39,603
<br />22,355
<br />2,604
<br />N/A
<br />N/A
<br />Principal
<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 />0
<br />0
<br />1. Includes operating end non-operating zevenues for Golf md Icc Arena through 1987.
<br />2. Includes operating expenses for Golf md Ice Arene funds through 1987.
<br />T6e Golf Bonds were retired in 198'I.
<br />3. Includes operating end nonoperating revenues md expenses for Ice Arena .
<br />The Ice Arena Bonds were retired in 1990
<br />101
<br />Debt Service
<br />Intetee[
<br />11,223
<br />9,438
<br />8,131
<br />6,326
<br />4,005
<br />1,800
<br />1,100
<br />300
<br />0
<br />0
<br />Totnl
<br />51,223
<br />49,438
<br />48,131
<br />46,326
<br />44,005
<br />26,800
<br />26,t00
<br />25,300
<br />0
<br />0
<br />Table 17
<br />Coveregc
<br />Retio
<br />1.7
<br />1.6
<br />1.3
<br />1.1
<br />3.9
<br />1.5
<br />0.9
<br />0.1
<br />N/A
<br />N/A
<br />
|