Laserfiche WebLink
<br />46 <br />Table 7 <br />SUCCESSOR AGENCY TO THE <br />REDEVELOPMENT AGENCY OF THE CITY OF SAN LEANDRO <br />Projected Debt Service Coverage <br /> <br />Bond Year <br />Ending <br />Sept. 1 <br />Tax Revenues <br />(2% Growth) <br />2018 Bonds <br />Debt Service* <br />Debt Service <br />Coverage* <br />2018 $7,350,387 <br />2019 7,531,966 <br />2020 7,331,793 <br />2021 7,511,278 <br />2022 7,694,354 <br />2023 7,881,090 <br />2024 8,071,561 <br />2025 8,265,842 <br />2026 8,464,008 <br />2027 8,666,138 <br />2028 8,872,310 <br />2029 9,082,606 <br />2030 8,807,184 <br />2031 9,014,350 <br />2032 9,225,658 <br />2033 9,441,192 <br />2034 9,661,039 <br />2035 9,885,281 <br />2036 10,114,008 <br />2037 10,347,310 <br />2038 10,585,278 <br />______________________ * Preliminary; subject to change. Sources: Underwriter and Urban Analytics. <br /> <br /> <br /> <br />151