|
TABLE 9
<br />REDEVELOPMENT AGENCY OF THE CITY OF SAN LEANDRO
<br />Alameda County -City of San Leandro Redevelopment Project Area
<br />Projected Debt Service Coverage
<br />
<br />Fiscal Year Available Tax
<br />Increment (1)
<br />2007/08 $2,437,716
<br />2008/09 2,459,773
<br />2009/10 2,883,765
<br />2010/11 2,956,349
<br />2011/12 3,030,433
<br />2012/13 3,060,799
<br />2013/14 3,136,831
<br />2014/15 3,214,433
<br />2015/16 3,293,637
<br />2016/17 3,374,475
<br />2017/18 3,456,981
<br />2018/19 3,539,754
<br />2019/20 3,279,880
<br />2020/21 3,357,560
<br />2021/22 3,436,794
<br />2022/23 3,517,613
<br />2023/24 3,600,048
<br />2024/25 3,684,132
<br />2025/26 3,769,898
<br />2026/27 3,857,379
<br />2027/28 3,946,609
<br />2028/29 4,037,625
<br />2029/30 3,694,254
<br />2030/31 3,778,711
<br />2031/32 3,864,856
<br />2032/33 3,952,725
<br />2033/34 4,042,351
<br />2034/35 4,133,769
<br />2035/36 4,227,016
<br />2036/37 4,322,128
<br />2037/38 4,419,142
<br />2038/39 5,103,723
<br />2039/40 5,218,020
<br />2040/41 5,334,604
<br />2041/42 5,453,519
<br />2042/43 5,574,811
<br />2043/44 10,796,059
<br />2044/45 -
<br />Total 147,248,171
<br />Projected Debt
<br />2008 Bonds Service
<br />Debt Service Coverage
<br />(1) From Table 8.
<br />* Preliminary, subject to change.
<br />Source: Urban Analytics, as to projections, EI Wagner & Associates, Inc. as fo coverage.
<br />-29-
<br />
|