Laserfiche WebLink
DIRECT DEBT ISSUANCE LIMITATION (CITY OF SOUTH BEND) <br />Certified Net Assessed Valuation - 2016 Payable 2017 $2,317,096,240 <br />2% of One-Third Thereof 15,447,308 <br />Less Bonds subject to limitation: <br />Economic Development Income Tax Bonds of 2015 (5,295,000) <br />Issuance Margin $10,152,308 <br />Population - 2010 101,168 <br />Certified Net Assessed Valuation - 2016 Payable 2017 $2,317,096,240 <br />Ratio of <br />Debt Per Debt/Assessed <br />Description Amount Capita Valuation <br />Total Direct Debt and Lease Obligations $220,791,335 $2,182.42 9.53% <br />Total Overlapping and Underlying Direct Debt and Lease Obligations 75,852,127 749.76 3.27% <br />Totals $296,643,462 $2,932.18 12.80% <br />ESTIMATED DEBT SERVICE COVERAGE CALCULATION <br />Adjusted Operating Revenues $38,393,530 <br />Less: Operation and Maintenance ("O&M") Expenses (14,920,525) <br />Net Revenues Available for Debt Service 23,473,005 <br />Estimated Combined Annual Debt Service 9,165,416 <br />Coverage - $$14,307,589 <br />Coverage - %256.10% <br />CITY OF SOUTH BEND <br />4 <br />The District is limited to the issuance of direct general obligation debt in an amount not to exceed 2% of one-third of the <br />assessed valuation. <br />PER CAPITA AND DEBT RATIO ANALYSIS