PPRF Coverage Subordinate Lien


New Mexico Finance Authority

PPRF Subordinate Lien Coverage Calculations as of Jun 30, 2019

Flow Thru to Sub Loan Sub Bond
Year Sub Lien Revenues Debt Service Coverage
2020 42,073,467 53,282,421 53,585,473 1.78
2021 40,334,269 54,535,436 49,893,236 1.90
2022 39,528,180 49,115,923 45,093,477 1.97
2023 40,594,528 44,267,740 43,067,468 1.97
2024 40,659,666 38,861,881 36,663,831 2.17
2025 41,890,672 36,912,412 33,814,013 2.33
2026 42,223,293 31,800,666 28,219,281 2.62
2027 42,045,944 34,694,670 27,650,933 2.78
2028 42,368,079 27,314,761 21,355,841 3.26
2029 51,345,131 28,058,766 21,796,759 3.64
2030 43,344,590 26,843,657 18,608,860 3.77
2031 41,720,803 23,783,514 16,595,745 3.95
2032 39,230,568 21,527,720 16,321,205 3.72
2033 37,440,774 18,796,916 14,751,590 3.81
2034 37,279,409 15,503,461 11,699,434 4.51
2035 36,380,749 13,375,775 9,849,188 5.05
2036 34,993,696 9,758,718 6,515,281 6.87
2037 36,790,152 12,400,835 10,990,031 4.48
2038 33,846,637 11,679,487 10,918,425 4.17
2039 34,419,742 7,404,837 6,646,956 6.29
2040 33,550,622 956,791 0 0.00
2041 32,754,726 704,457 0 0.00
2042 33,006,932 663,680 0 0.00
2043 32,463,935 665,341 0 0.00
2044 32,450,731 593,579 0 0.00
2045 32,446,425 567,791 0 0.00
2046 32,443,848 568,201 0 0.00
2047 32,475,329 499,464 0 0.00
2048 32,387,935 499,834 0 0.00

 

Return to Coverage and Concentration Page