|
<br />Sehedule 12 (Continued)
<br />CITY OF REDWOOD CI.TY, CALIFORNIA
<br />. PLEDGED-REVENUE COVERAGE:
<br />Last Ten Fiscal Yean
<br />
<br />. Fiscal 1-
<br />;:.YS!r .
<br />
<br />1999
<br />2000
<br />.: 2001
<br />2002. .
<br />.2003 .
<br />.,2004:: .
<br />'. . .';2005
<br />; .2006:
<br />.2007.:
<br />2008
<br />
<br />Port
<br />RevenUe
<br />$
<br />
<br />4,339;123
<br />. 4,842,14.8
<br />4,643,614
<br />5.404,255-
<br />5,597,074
<br />6,104,989
<br />.6.665,7~1
<br />. 6,597,650
<br />6,282,986
<br />
<br />,: Less: ' .
<br />Operating.
<br />. EXDenses
<br />. s.: .
<br />
<br />Port Revenue Bonds
<br />Net.
<br />Available '
<br />: Revenue..
<br />. $ .
<br />! ':.'.
<br />
<br />lnterest
<br />$.:.,
<br />
<br />Coveraf!e
<br />
<br />Debt Service:
<br />. ."PrinCioal
<br />,',. $
<br />
<br />1,920,.208'
<br />. 2,090,05~~.; :
<br />.... 2,055~088...
<br />. 2,235,564
<br />21761,539
<br />3,167,550
<br />. 2,977.,70r
<br />. 2,836,63'1
<br />2,882,1 S4 ;
<br />
<br />2,4"18,915 :
<br />2,752.096
<br />..2,588,52.6
<br />::3,168,691 ;..
<br />2,835.535:. .
<br />'2,937,439
<br />3,688,0;60
<br />'3;761,619.
<br />. 3,400,832
<br />
<br />: 170~OOO
<br />175,000
<br />. 185,000., .
<br />190,000
<br />200,000 .
<br />. 210;000. ,
<br />215,Oop "
<br />2is,OOO
<br />
<br />.4.10
<br />'3.80
<br />3.58
<br />4.37
<br />.: 3.92
<br />, . ..',4.05'
<br />;4..84
<br />:.4.98.
<br />-4;51
<br />
<br />· 589,516 .
<br />554.545 ::
<br />547,745
<br />54~,570 .
<br />53,2;800
<br />524,?35
<br />552.077
<br />.540,814"
<br />529,858 ;. .;
<br />
<br /> Tax 'Increment Bonds.
<br /> , .~roperty Les~: . Net
<br /> Tax Operating . .. . Available : Debt S.ervice :"
<br /> . Increment EXDenses Revenue' PrinClosl, . i Interest . :Coveral!c;., ;.
<br />., .
<br /> S ' :' $'.; . :$ $; : S.
<br />199.9 :4,640,884 1~645,169 . , 2,995~715 ,':. ,770,000 : 701~355 ; 2.04
<br /> . ..
<br />2000 ; :4,837,184 . 2~533,504 ,:,. 2,303;,680 860;0~O :: . 669,77R ',:! 1.51
<br />.2001 5,483'.321 3,896,908. . 1,586~41~ 890,000 .. 636,460 ; 1.04
<br />2002 7.918,358 2,947.392 , 4'970966 '930,009 ::. . ~9.5.880 3.26
<br /> ,. : : ' : .,
<br />2G03' . ....7.677,858 '4,317 ;580 3,360,278 .970,000 . . 644,274 2.08
<br />2004. 7 ;'999,394 ; 4,929,097. :3,070,297 .. .1;010,000 .515,800 2.01
<br />2005 ., 8,260,952 5,475,170 ;2~785,782: 1 ,060;000 1,262,169, : L20
<br />2006',; 8~374,286 : 6,160,54~ .'2,213;73(j.' . . . ,1,.105,000' :1,078,306 . '.1.0:1
<br />2007 9,529.346 5,077,078 4,452,268 : 1,160,000 1;923,032, ,. 2.04
<br />..2008.. 10,903,619 5.860,600, 5,043,019 1~21 0.0.00 ., '1,033,472 .. :.:2.25
<br />.. ;
<br /> ,. :
<br />
<br />: ,
<br />
<br />114
<br />
|