Sales Tax Increment Collections Principal Interest Coverage Refunding ESL Collections Principal Interest Coverage Cash Defeasance, Prepayment, Refunding $ 24,693 $ 1,188 $ 1,277 10.02 - $ $ 9,474 $ 3,185 $ 3,884 1.34 - $ 26,589 1,217 1,257 10.75 - 9,847 3,225 3,777 1.41 61,230 28,892 1,234 1,233 11.71 - 10,415 4,655 2,031 1.56 - 30,566 1,264 1,208 12.36 - 11,299 4,315 2,290 1.71 - 31,038 1,292 1,173 12.59 - 12,208 4,440 2,160 1.85 - 33,252 1,225 2,239 9.60 - 13,213 4,570 2,046 2.00 - 34,442 2,230 3,399 6.12 - 14,148 4,700 1,909 2.14 - 32,838 3,415 4,407 4.20 - 15,003 5,790 1,767 1.99 - 39,693 3,790 4,771 4.64 - 15,755 5,945 1,611 2.09 - 45,915 3,960 4,598 5.37 - 16,918 6,105 1,450 2.24 - (Continued) Debt Service Debt Service Sales Tax Revenue Bonds (4), Capital Improvement Revenue Bonds, 2010A & B, 2017, 2019A & 2020, Capital Improvement Revenue Refunding Bonds, 2018A & B, 2019B & C (1), & Capital Improvement Revenue Refunding Note, 2012 Limited Ad Valorem Tax Bonds and Limited Ad Valorem Tax Refunding Bond (Environmentally Sensitive Lands) (3) 293
RkJQdWJsaXNoZXIy MzM3Mjg=