|
CITY OF PARIS, TEXAS Table 13
<br />Revenue Pledged Coverage -.Water and Sewer Revenue Bonds
<br />Last Ten Fiscal Years
<br />Unaudited
<br />Notes:
<br />(1)* Gross Revenues = Operating and Nonoperating Revenue of the Water and Sewer Fund
<br />Excluding Contribution Revenue and Premium Amortization
<br />(2)** Operating Expenses Excluding Depreciation
<br />(3)*** Agent Fees Not Included
<br />114
<br />Net Revenue
<br />Average Remaining
<br />Available
<br />Debt Service Requirements
<br />Fiscal
<br />Gross
<br />Operating
<br />For Debt
<br />Percent
<br />Year
<br />Revenues*
<br />E?E�ses**�
<br />ServicePri
<br />ci)al Interest Total***
<br />Coverage
<br />2013-14
<br />$ 13,964,534
<br />$7,342,744
<br />$6,621,790
<br />$ - $ - $ -
<br />N/A
<br />2014-15
<br />14,359,751
<br />7,248,302
<br />7,111,449
<br />- - -
<br />N/A
<br />2015-16
<br />14,894,489
<br />7,834,768
<br />7,059,721
<br />- - -
<br />N/A
<br />2016-17
<br />14,097,620
<br />9,902,805
<br />4,194,815
<br />- - -
<br />N/A
<br />2017-18
<br />14,549,327
<br />9,922,088
<br />4,627,239
<br />- - -
<br />N/A
<br />2018-19
<br />15,030,324
<br />10,182,731
<br />4,847,593
<br />- - -
<br />N/A
<br />2019-20
<br />15,043,788
<br />9,602,622
<br />5,441,166
<br />- - -
<br />N/A
<br />2020-21
<br />16,768,090
<br />10,440,367
<br />6,327,723
<br />- - -
<br />N/A
<br />2021-22
<br />20,198,510
<br />10,254,224
<br />9,944,286
<br />- - -
<br />N/A
<br />2022-23
<br />24,310,011
<br />11,955,809
<br />12,354,202
<br />956,964 844,960 1,801,924
<br />6.86%
<br />Notes:
<br />(1)* Gross Revenues = Operating and Nonoperating Revenue of the Water and Sewer Fund
<br />Excluding Contribution Revenue and Premium Amortization
<br />(2)** Operating Expenses Excluding Depreciation
<br />(3)*** Agent Fees Not Included
<br />114
<br />
|