New Orleans EHA CCH Bond Debt Service ($000s) Bonds Net Debt Service Revenue Available for Debt Service Hot & Sales Bonds Year 2024 2025 2026 2027 2028 2029 2030 2031 2032 2033 2034 2035 2036 2037 2038 2039 2040 2041 2042 2043 2044 2045 2046 2047 2048 2049 2050 2051 2052 2053 2054 2055 2056 2057 2058 2059 2060 2061 2062 2063 2064 2065 DRAFT SCHEDULE  2020A $2,834 5,669 6,359 6,424 6,488 6,556 6,617 6,681 6,753 6,821 6,886 6,957 7,023 7,099 7,164 7,242 7,308 7,386 7,456 7,535 7,604 7,687 7,757 7,839 7,916 7,998 8,077 8,158 8,234 8,325 8,402 ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ First‐Tier 2020A $9,245 19,044 19,044 20,639 20,846 21,062 21,280 21,498 21,719 21,941 22,163 22,392 22,621 22,852 23,087 23,324 23,564 23,804 24,046 24,296 24,544 24,792 25,045 25,303 25,561 25,823 26,089 26,351 26,623 26,893 (554) ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ Hotel Bonds Second‐Tier 2020B $4,155 8,530 8,530 8,820 8,911 9,004 9,092 9,189 9,279 9,377 9,476 9,569 9,667 9,767 9,868 9,968 10,065 10,169 10,276 10,379 10,482 10,596 10,704 10,812 10,923 11,033 11,144 11,261 11,374 11,490 672 ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ Third‐Tier 2020C $11,462 20,611 11,698 11,353 11,952 13,027 14,156 15,317 16,522 17,768 19,068 20,410 21,806 23,241 24,738 26,278 27,889 29,543 31,263 33,032 34,882 36,775 38,754 40,787 42,899 45,080 47,340 49,677 52,097 54,590 95,838 107,510 110,738 114,063 117,488 121,016 124,650 100,009 69,620 69,620 69,620 69,620 TOTAL Total Net Debt Service $27,696 53,853 45,630 47,235 48,198 49,649 51,145 52,686 54,273 55,908 57,593 59,329 61,117 62,959 64,857 66,812 68,826 70,902 73,040 75,243 77,513 79,851 82,260 84,742 87,300 89,935 92,649 95,446 98,328 101,298 104,357 107,510 110,738 114,063 117,488 121,016 124,650 100,009 69,620 69,620 69,620 69,620 Year 2024 2025 2026 2027 2028 2029 2030 2031 2032 2033 2034 2035 2036 2037 2038 2039 2040 2041 2042 2043 2044 2045 2046 2047 2048 2049 2050 2051 2052 2053 2054 2055 2056 2057 2058 2059 2060 2061 2062 2063 2064 2065 TOTAL Total Available Net Revenues $38,639 42,910 45,630 47,235 48,198 49,649 51,145 52,686 54,273 55,908 57,593 59,329 61,117 62,959 64,857 66,812 68,826 70,902 73,040 75,243 77,513 79,851 82,260 84,742 87,300 89,935 92,649 95,446 98,328 101,298 104,357 107,510 110,738 114,063 117,488 121,016 124,650 128,393 132,817 138,076 143,562 149,284 Total Debt Coverage 1.40x 0.80x 1.00x 1.00x 1.00x 1.00x 1.00x 1.00x 1.00x 1.00x 1.00x 1.00x 1.00x 1.00x 1.00x 1.00x 1.00x 1.00x 1.00x 1.00x 1.00x 1.00x 1.00x 1.00x 1.00x 1.00x 1.00x 1.00x 1.00x 1.00x 1.00x 1.00x 1.00x 1.00x 1.00x 1.00x 1.00x 1.28x 1.91x 1.98x 2.06x 2.14x Provided by  Preston Hollow Capital on February 10, 2020