PPRF Coverage Subordinate Lien


New Mexico Finance Authority

PPRF Subordinate Lien Coverage Calculations as of Feb 28, 2019

Flow Thru to Sub Loan Sub Bond
Year Sub Lien Revenues Debt Service Coverage
2019 41,443,909 44,829,960 41,959,498 2.06
2020 38,403,124 51,622,071 50,183,039 1.79
2021 36,184,370 50,716,093 46,221,137 1.88
2022 34,708,051 45,801,514 41,966,410 1.92
2023 36,045,206 41,191,264 40,126,640 1.92
2024 35,687,019 35,994,863 33,738,431 2.12
2025 36,897,949 34,351,348 30,767,221 2.32
2026 37,058,351 29,172,955 24,576,388 2.69
2027 36,830,253 31,644,336 24,190,826 2.83
2028 37,175,302 24,504,641 17,781,007 3.47
2029 46,139,855 25,067,187 18,229,200 3.91
2030 38,184,124 24,223,781 17,244,913 3.62
2031 36,471,481 22,685,682 15,526,653 3.81
2032 34,002,871 20,467,237 15,384,631 3.54
2033 32,504,830 17,849,739 13,827,606 3.64
2034 32,337,750 14,836,606 10,898,953 4.33
2035 31,998,080 12,714,225 9,173,382 4.87
2036 31,486,040 9,362,685 5,835,481 7.00
2037 35,403,351 12,020,784 10,310,425 4.60
2038 32,389,307 11,299,240 10,320,100 4.23
2039 32,929,442 7,022,597 6,237,000 6.41
2040 32,013,453 712,382 0 0.00
2041 31,630,053 704,398 0 0.00
2042 31,904,956 663,635 0 0.00
2043 31,645,945 665,310 0 0.00
2044 31,651,128 593,563 0 0.00
2045 31,646,849 567,791 0 0.00
2046 31,644,298 568,201 0 0.00
2047 31,675,767 499,464 0 0.00
2048 31,587,643 499,834 0 0.00
2049 31,528,226 0 0 0.00

 

Return to Coverage and Concentration Page