From the Johnson County Sheet attached below:

A. What is the value for the total gross revenue in 2005 and how is it calculated? Please show work.

B. How much money is available for debt service in 2000 and how is it calculated? Please show work.

C. What is the annual debt coverage ratio for 1995 and how is it calculated? Please show work.

D. If they had been able to raise the money ahead of time instead of having to do a bond, how much money would they have saved in interest? Please show work.

E. Based on the table above, what percent interest were they paying on this bond? Please show work.

Revenue Bond ohnson County Bond Sheet Total Cost for facility in 1991 (6260,000) Year Teams Fee Gross Revenue Facility Expenses Available debt service Net Op. Income Annual Principal Annal Interest Debt Service Annual Coverage 54784.00 45,948.00 $ 74,545.00 75,422.00 40,948.00 9,545.00 $10,000 21,212.0031,212.00 S10,000 $ 20,387.0o30,387.00 S10,000 $ 19,562.0o 29,562.00 $10,000 18,737.00 28,737.00 10,000 17,912.0027,912.00 $15,000 17,112.00 32,112.00 $15,000 $15,912.003 $15,000 14,712.00$29,712.00 20,000 13,512.00 33,512.00 $20,000 11,912.00 31,912.00 520,000 $ 10,312.00 30,312.00 $25,000 8,662.00 33,662.00 $25,000 $ 6,600.0031,600.00 $25,000 4,537.00 29,537.00 877 $ 87.00 877 88.00 77,176.00 19,965.00 $ 18,150.00 $ 58,149.00 21,961.00 $ 877 103.00 90,331.00 66,174.00 1997 877 $ 103.00 S 0,912.00 877 $ 103.00 90,331.00 S 877 $ 111.00 877 11100 35,366.00 $ 4,m.ai2 $ 51,778.00 97,347.0038,902.00 S // $ 11.110 $ 111.00 . $ /,00 $ 97,347.00. S 97,347.00S 2003-877 $ 77 111.00 .542777 2005877 111.00 $ 97,347.00 56,955.00 $ 40,392.00 902,701.00 $30,000 2475.00 32475.00 $260,000 $ 203,556.00$ 463,556.00 Used for Bond Reserve