|
<br />-
<br />
<br />-
<br />
<br />
<br />Flaad
<br />VM'
<br />121
<br />188~
<br />UlSe
<br />2 1887
<br />:I 1888
<br />4 1898
<br />1 2000
<br />. 200.
<br />1 2002
<br />. 2003
<br />
<br />Vn.
<br />t1)
<br />
<br />N
<br />W
<br />
<br />. 200.
<br />10 2005
<br />" """"
<br />'2 2007
<br />13 2001
<br />" 2001
<br />115 2010
<br />18 2011
<br />11 2012
<br />II 2013
<br />III 2014
<br />20 2018
<br />21 2011.
<br />22 2017
<br />23 20111
<br />24 201.
<br />21 2020
<br />.. 202.
<br />21 2022
<br />28 2023
<br />.. 202'
<br />.. 202.
<br />
<br />-
<br />
<br />-
<br />
<br />-
<br />
<br />-
<br />
<br />-
<br />
<br />Table 5
<br />
<br />Castle Plnea North
<br />Melropolltan District
<br />Ravenue Obligations 01 Water & Sewer Fund
<br />
<br />ijUI.r,..4;['.;I;lrldlll~:~1~flmnhliTl.mil':t=ll'Jft{:-
<br />
<br />Hew Unlb
<br />Conlbucled
<br />t31
<br />
<br />50
<br />13.
<br />'31
<br />.35
<br />.35
<br />'31
<br />
<br />.35
<br />.35
<br />'35
<br />.3.
<br />'35
<br />'31
<br />'3'
<br />'35
<br />.00
<br />o
<br />o
<br />o
<br />o
<br />o
<br />o
<br />o
<br />o
<br />o
<br />o
<br />o
<br />o
<br />o
<br />o
<br />o
<br />
<br />1.855
<br />
<br />Cumulildv.
<br />Un'"
<br />eo".bucl.d
<br />(4)
<br />
<br />""
<br />
<br />57.
<br />711
<br />...
<br />...
<br />1111
<br />1251
<br />13811
<br />1521
<br />"51
<br />1791
<br />,...
<br />205'
<br />....
<br />233'
<br />2'"
<br />2'"
<br />...,
<br />2'"
<br />....
<br />2...
<br />2...
<br />2'"
<br />2'"
<br />2...
<br />2'"
<br />....
<br />2'"
<br />2'"
<br />2'"
<br />2'"
<br />
<br />P,olec'ed
<br />R....nu.
<br />S24.80fmo./unlt
<br />(51
<br />
<br />110,035
<br />209,1181
<br />248,739
<br />2119,59'
<br />329,443
<br />389,29$
<br />0409,147
<br />44e,998
<br />488,1I!U
<br />8211,103
<br />M8,555
<br />808,407
<br />8-48,258
<br />888,111
<br />732,391
<br />732,381
<br />732,39'
<br />732,381
<br />732.381
<br />732,381
<br />732,381
<br />732,38'
<br />732.30'
<br />732,39'
<br />732,38'
<br />732.38'
<br />732,381
<br />732,381
<br />732,391
<br />732,381
<br />
<br />17.725284
<br />
<br />SewI' Fund
<br />PloJlct.d
<br />Exp.....
<br />S21.<</mo./unll
<br />181
<br />
<br />148,183
<br />1112,928
<br />217.~8
<br />252,392
<br />2117,124
<br />321,157
<br />3S8,590
<br />381,323
<br />428,058
<br />460,188
<br />495,1521
<br />&30,254
<br />&&.,887
<br />099,720
<br />838,312
<br />838,312
<br />838,3'2
<br />838,312
<br />838.312
<br />838,3'2
<br />838.312
<br />138.312
<br />131.3'2
<br />838,312
<br />838,312
<br />838.312
<br />838,312
<br />838.312
<br />838,3'2
<br />838,312
<br />
<br />,15.-..an.
<br />
<br />-
<br />
<br />Rev.nu.
<br />Aw.I"'-bl.
<br />17l
<br />
<br />21..42
<br />28.88'
<br />32.080
<br />37.200
<br />42.311
<br />47,.438
<br />82.8'7
<br />87.878
<br />02.786
<br />87.815
<br />73.0:J.4
<br />7II.1~
<br />83.212
<br />88.382
<br />8.,080
<br />",'"
<br />...OlSO
<br />8..080
<br />..,080
<br />8..080
<br />....080
<br />.4,080
<br />'..080
<br />",'"
<br />......
<br />......
<br />..,080
<br />......
<br />......
<br />.".08Q
<br />
<br />2.2711908
<br />
<br />-
<br />
<br />P,oJ.c.:led
<br />Rav.nu.
<br />. "8.7S/mo.lunl1
<br />f81
<br />
<br />3......0711
<br />.24.723
<br />1505.387
<br />'811.010
<br />888.854
<br />747,287
<br />827,84'
<br />908.585
<br />11811.2211
<br />1.089.872
<br />1,1150.515
<br />1.231,1118
<br />1.311.803
<br />1.382.4048
<br />1..482,0lI0
<br />1..482.050
<br />1,.482.050
<br />1..482.050
<br />1,482,0lI0
<br />1,.482.050
<br />1,482.050
<br />1,482,050
<br />1,.482,050
<br />1,482.050
<br />1,482.050
<br />1,482,050
<br />1,482,050
<br />l,oUI2.05Q
<br />1.482,050
<br />1,482,080
<br />
<br />3511811411I1
<br />
<br />-
<br />
<br />-
<br />
<br />-
<br />
<br />-
<br />
<br />-
<br />
<br />- I Llll
<br />
<br />
<br />-J
<br />
<br />w..., Fund
<br />P,oJ.c.:led
<br />Exp.n..e
<br />135.28/mo./unl1
<br />18)
<br />
<br />2.43,1124
<br />301.084
<br />~8.264
<br />415,434
<br />472,00.4
<br />828,n3
<br />588.843
<br />8......113
<br />701,283
<br />7".453
<br />815,822
<br />872,782
<br />829,&82
<br />887,132
<br />I,OSO.884
<br />1.0s0,154
<br />l.ceo,IS4
<br />l.ceo,e:i4
<br />I,O!5O,854
<br />I,O!5O.85"
<br />1,0!50.854
<br />1,050,1154
<br />1.050,1154
<br />l.oeD,"4
<br />1,080,"4
<br />1,080,884
<br />1.050,854
<br />1,OSO.854
<br />1,080,1154
<br />1,050.854
<br />
<br />25.427.857
<br />
<br />R.v.nu.
<br />Avdeble
<br />(101
<br />
<br />100,1"
<br />123,1128
<br />147,102
<br />170.578
<br />1&4,OSO
<br />217,824
<br />240,898
<br />ZiW,471
<br />287.845
<br />311,418
<br />334.1193
<br />3.51,387
<br />381,&.40
<br />405,314
<br />431.391
<br />.431.398
<br />431,386
<br />.431,398
<br />431,381
<br />431,3911
<br />431,391
<br />>t3I,391
<br />431,381
<br />431.381
<br />431,398
<br />431,391
<br />431,398
<br />431,398
<br />al,3911
<br />431,386
<br />
<br />10440825
<br />
<br />Combln.d
<br />Revenu.
<br />Aw.I.bl.
<br />UII
<br />
<br />'2',887
<br />1150.590
<br />1711,113
<br />207,n8
<br />238.388
<br />214.802
<br />283,558
<br />322.148
<br />3!IO,741
<br />378,33"
<br />407.927
<br />438,820
<br />485,113
<br />483,708
<br />825.471
<br />828,478
<br />825,.78
<br />1525.4711
<br />825"U8
<br />1525,4711
<br />825,478
<br />825,4711
<br />128,478
<br />825,471
<br />825."71
<br />825.471
<br />825,471
<br />825,"71
<br />!a5."71
<br />825,4711
<br />
<br />12.717.531
<br />
<br />Stale
<br />Lo..
<br />Re~Ym"l
<br />12)
<br />
<br />23.3!l2
<br />28,0"7
<br />28.047
<br />28.047
<br />28.047
<br />28,0"7
<br />28,047
<br />28.047
<br />28,0"7
<br />28.047
<br />28.0U
<br />28,047
<br />28.047
<br />28.047
<br />28.0"7
<br />
<br />430013
<br />
<br />-
<br />
<br />fund
<br />0.'"
<br />t131
<br />
<br />(28.0.47)
<br />1,452
<br />1,452
<br />1,452
<br />1.452
<br />. 1,452
<br />1.452
<br />1.452
<br />',452
<br />1,452
<br />1,452
<br />1,452
<br />1,452
<br />1,482
<br />30....
<br />
<br />20.333
<br />
<br />-
<br />
<br />.ti.
<br />
<br />-
<br />
<br />-
<br />
<br />-
<br />
<br />
<br />Tha..
<br />018
<br />Cov.raa.
<br />(la)
<br />
<br />1.22
<br />8.111
<br />1.11
<br />7.15
<br />..14
<br />1.'2
<br />10.11
<br />11.08
<br />12.07
<br />,....
<br />'4.CM
<br />15.03
<br />'1.01
<br />n.oo
<br />18.08
<br />
<br />GIO'". K. S.um & Com~ny
<br />
<br />CUInU"Uv.
<br />Fund
<br />e...ne.
<br />eU)
<br />
<br />08.97
<br />182.582
<br />344.180
<br />52".381
<br />733.135
<br />87D.l!102
<br />1.238.482
<br />1.53I,OID
<br />l,e4.lol
<br />2.205.800
<br />2.588.232
<br />2,895,1'7
<br />3,432.1175
<br />3.IOII.71U1
<br />4,425.714
<br />...051.IDO
<br />II,UI.see
<br />',002,14'
<br />1.527,117
<br />7.053.083
<br />7,1171,568
<br />1,104.045
<br />1.129.520
<br />',154,888
<br />..eao.472
<br />10.205.....
<br />10,731,424
<br />11,258.1188
<br />11,782.375
<br />12.307,851
<br />
<br />I7-Nov-'5 01:38 PM
<br />
|