NMDOT 2011A-1 Original Debt Service Schedule


New Mexico Finance Authority 06/27/11 Interest Accrual Date
State Transportation Revenue Refunding Indexed Note (Subordinate Lien) Series 2011A-1 06/15/12 First Interest Date
Outstanding Par Value = $ -0- 348 Number of Days
DBC Schedules Official Statement Ratings Page

Original Par Value of 2011A1 Bonds = $ 80,000,000
Average Interest Rate = 4.58%
Average Life = 12.645
Fiscal Principal Principal Year’s Total Total         Principal     CUSIP       
Year Date      Amount  Interest     Debt Service Outstanding Coupon Number    
2012 06/15/12 3,544,960.00 3,544,960.00 80,000,000 – %
2013 06/15/13 3,667,200.00 3,667,200.00 80,000,000 – %
2014 06/15/14 3,667,200.00 3,667,200.00 80,000,000 – %
2015 06/15/15 3,667,200.00 3,667,200.00 80,000,000 – %
2016 06/15/16 3,667,200.00 3,667,200.00 80,000,000 – %
2017 06/15/17 3,667,200.00 3,667,200.00 80,000,000 – %
2018 06/15/18 3,667,200.00 3,667,200.00 80,000,000 – %
2019 06/15/19 3,667,200.00 3,667,200.00 80,000,000 – %
2020 06/15/20 3,667,200.00 3,667,200.00 80,000,000 – %
2021 06/15/21 3,667,200.00 3,667,200.00 80,000,000 – %
2022 06/15/22 3,667,200.00 3,667,200.00 80,000,000 – %
2023 06/15/23 25,750,000 3,667,200.00 29,417,200.00 54,250,000 4.584% 64711RLQ7
2024 06/15/24 54,250,000 2,486,820.00 56,736,820.00 0 4.584% 64711RLQ7
Totals 80,000,000 46,370,980.00 126,370,980.00

Back to NMDOT GRIP Home Page