b'City of DoverTuscarawas County, OhioPledged Revenue CoverageMortgage Revenue Bonds - WaterLast Ten YearsDebt Service (3)Direct Net RevenueGross Operating Available forYear Revenues (1) Expenses (2) Debt Service Principal Interest Coverage2018 $2,538,861 $1,646,344 $892,517 $455,000 $48,286 1.772017 2,317,707 1,525,346 792,361 455,000 58,718 1.542016 2,317,258 1,516,551 800,707 440,000 67,694 1.582015 2,261,075 1,318,507 942,568 425,000 75,664 1.882014 2,131,554 1,218,259 913,295 170,000 99,734 3.392013 2,118,602 1,130,110 988,492 330,000 165,533 1.992012 2,256,604 1,226,020 1,030,584 320,000 137,183 2.252011 2,018,126 1,154,185 863,941 310,000 187,141 1.742010 2,045,222 1,329,484 715,738 300,000 201,361 1.432009 1,994,092 1,045,257 948,835 290,000 189,176 1.98(1)Gross revenues include operating revenues, transfers and interest income in accordance with bond indentures.(2)Direct operating expenses do not include depreciation and amortization expense.(3)Annual debt service requirements include principal and interest on revenue bonds only.- S26 -'