|
•
<br />I•
<br />The following is a schedule of minimum future lease payments and present values of the net minimum lease
<br />payments under these capital leases as of December 31,199E
<br /> TABLE 11
<br /> Future Minimum Lease Pa yments
<br /> (As of December 31,1991)
<br /> Enterprise
<br /> General Fund
<br /> Long-Term Supported
<br />Year Debt Debt Total
<br />1992 $1,177,303 $ 557,200 $1,734,503
<br />1993 659,155 476,994 1,136,149
<br />1994 657,252 476,994 1,134,246
<br />1995 532,248 466,994 999,242
<br />1996 352,126 554,204 906,330
<br />1996+ 1.093.184. 2.493,923 3.587.10?
<br />Total Minimum Lease
<br />Payments
<br />$4,471,268
<br />$5,026,309
<br />$9,497,577
<br />Less Amount
<br />Representing Interest
<br />890.234
<br />1.158.024
<br />2.408.258
<br />Present Value of Net
<br />Minimum Lease Payments
<br />3 581034
<br />3 508 285
<br />7 089 319
<br />Lease Rental Revenue Debt
<br />-TABLE 12
<br />Redevelopment Authority
<br />Lease Rental Revenue Debt
<br />(As of July 1,1992)
<br /> Principal
<br />Date Original
<br />of Issue Amount
<br />Purpose Final
<br />Maturi Outstanding
<br />as of 7192
<br />1988
<br />1990 $4,575,000
<br />4,895,000 Parking Facility Construction
<br />Public Improvement in the South 2009
<br />2012 $ 4,380,000 (1)
<br />4,895,000
<br />
<br />1991
<br />000
<br />200
<br />4 Bend Central Development Area
<br />Airport Economic Development Area
<br />2012
<br />4,200,000
<br />.
<br />1991 ,
<br />,
<br />2,355,000. Airport Economic Development Area 2012
<br />1997 2,355,000
<br />000
<br />885
<br />3
<br />1991
<br />1992 4,280,000
<br />1,410,000 Stadium Facility Acquisition
<br />Palais Royale Acquisition 2004 ,
<br />,
<br />1,410.000
<br />Total 21125 000
<br />(1) The Authority has proposed a bond issue to refund $4,250,000 of the Authority's outstanding Lease
<br /> Rental Revenue Bonds dated August 1,1988.
<br />
<br />15
<br />
<br />
|