|
<br />_ (_ (_ (_ r_i f.,__ \_;.. .. _:\ ~, _ r_' ~ _' .. _
<br />
<br />Table 11.1.
<br />
<br />CITY OF GREELEY, COLORADO
<br />SCHEDULE OF WATER GENERAL OBLIGATION BOND COVERAGE
<br />(Unaudited)
<br />
<br />Last Ten Fiscal Years
<br />
<br /> Net Revenue
<br /> Avail ab1 e
<br /> Fiscal Gross For Debt Debt Service Requirement
<br /> Year Revenue Expenses servi ce Principal Interest Total Coverage
<br />I
<br />....
<br />W
<br />, 1976 $ l,S71 ,273 $ S67,06S $ 1,004,205 $ 367,000 $ 574,943 $ 941,943 1.07
<br /> 1977 '-,264,015 S37,339 1,426,676 415,000 892,490 1,307,490 1.09
<br /> 1975 2,S18,428 1,039,112 1,779,316 470,000 669,628 1,139,628 1. 56
<br /> 1979 3,007,955 1,276,430 1 ,731 ,525 505,000 852,599 1,357,599 1.28
<br /> 1980 3,649,864 l,595,S65 2,053,999 635,000 979,266 1,614,266 1.27
<br /> 1981 3,920,769 l,6S5,164 2,235,605 690,000 935,007 1,625,007 1. 3S
<br /> 1982 4,789,645 l,980,S32 2,80S,813 710,000 1,130,764 1,840,764 1.53
<br /> 1983 6,069,627 2,229,920 3,839,707 S15,OOO 1,446,371 2,261,371 1. 70
<br /> 1984 6,42S,162* 2,363,499 4,064,663 S55,OOO 1,334,727 2,lS9,727 1.86
<br /> 1985 $ 7,030,162** $ 3,447,097 $ 3,583,065 $ S60,OOO $ 1,505,569 $ 2,365,569 1. 51
<br /> * Includes $552,614 in water tap fees.
<br /> ** Includes $955,698 in water tap fees.
<br />
<br />Source: Comprehensive Annual Financial Report, Year Ended December 31, 19S5, Greeley, Colorado.
<br />
|