PPRF Coverage Combined Senior & Subordinate Liens


New Mexico Finance Authority

PPRF Combined Lien Coverage Calculations as of Jun 30, 2019

GGRT Combined Loan Combined Bond
Year As of Apr 2019 Revenues Debt Service Coverage
2020 32,328,663 184,204,097 174,762,345 1.24
2021 32,328,663 178,583,755 165,935,948 1.27
2022 32,328,663 164,509,568 153,287,605 1.28
2023 32,328,663 152,525,349 143,059,211 1.29
2024 32,328,663 135,101,194 124,572,140 1.34
2025 32,328,663 130,064,176 117,403,768 1.38
2026 32,328,663 118,049,254 104,573,239 1.44
2027 32,328,663 116,693,112 99,932,094 1.49
2028 32,328,663 104,941,270 88,942,933 1.54
2029 32,328,663 105,847,402 80,568,927 1.72
2030 32,328,663 85,486,326 66,235,602 1.78
2031 32,328,663 77,768,595 61,188,685 1.80
2032 32,328,663 71,427,786 59,319,364 1.75
2033 32,328,663 66,780,569 57,623,131 1.72
2034 32,328,663 57,207,139 48,452,366 1.85
2035 32,328,663 52,777,306 45,198,633 1.88
2036 32,328,663 37,568,038 31,659,568 2.21
2037 32,328,663 30,927,671 25,055,377 2.52
2038 32,328,663 25,467,703 23,188,667 2.49
2039 32,328,663 17,773,252 14,924,292 3.36
2040 32,328,663 9,245,450 7,066,700 5.88
2041 32,328,663 7,802,520 6,672,000 6.01
2042 32,328,663 4,130,900 2,788,950 13.07
2043 32,328,663 3,585,264 2,784,650 12.90
2044 32,328,663 3,498,498 2,782,850 12.87
2045 32,328,663 3,318,904 2,633,350 13.54
2046 32,328,663 2,640,386 1,957,000 17.87
2047 32,328,663 646,130 0 0.00
2048 32,328,663 559,106 0 0.00

 

Return to Coverage and Concentration Page