|
<br />-------------------
<br />Table Il.l.
<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 /> Available
<br /> Fi sca 1 Gross For Debt Debt Service Requirement
<br /> Year Revenue Expenses Servi ce Principal Interest Total Coverage
<br /> 1977 $ 2,264,015 $ 837,339 $ 1,426,676 $ 415,000 $ 892,490 $ 1,307,490 1.09
<br /> 1978 2,818,428 1,039,112 1,779,316 470,000 669,628 1,139,628 1.56
<br />I 1979 3,007,955 1,276,430 1,731,525 505,000 852,599 1,357,599 1.28
<br />......
<br />w 1980 3,649,864 1,595,865 2,053,999 635,000 - 979,266 1,614,266 1.27
<br />I
<br /> 1981 3,920,769 1,685,164 2,235,605 690,000 935,007 1,625,007 1.38
<br /> 1982 4,789,645 1,980,832 2,808,813 710,000 1,130,764 1,840,764 1.53
<br /> 1983 6,069,627 2,229,920 3,839,707 815,000 1,446,371 2,261,371 1. 70
<br /> 1984 6,428,162* 2,363,499 4,064,663 855,000 1,334,727 2,189,727 1.86
<br /> 1985 7,030,162** 3,447,097 3,583,065 860,000 1,505,569 2,365,569 1.51
<br /> 1986 $ 8,122,174*** $ 4,050,491 $ 4,071,683 $ 1,060,000 $ 1,583,762 $ 2,643,762 1.54
<br /> * Includes $552,614 in water tap fees.
<br /> ** Includes $955,698 in water tap fees.
<br /> *** Includes $643,137 in water tap fees.
<br />
<br />Source: Comprehensive Annual Financial Report, Year Ended December 31, 1986, Greeley, Colorado.
<br />
|