Financing Program

The city financing program projects $84.8 billion of long-term borrowing for the period from 2025 through 2029 to support the current city capital program. The portion of the capital program not financed by the New York City Municipal Water Finance Authority (NYW or the Authority) will be split between General Obligation (GO) bonds of the city and Future Tax Secured (FTS) bonds of the New York City Transitional Finance Authority (TFA).

The city and TFA expect to issue $36.7 billion and $35.7 billion, respectively, during the plan period. The city issuance supports 43 percent of the total and TFA FTS issuance supports another 42 percent of the total. NYW expects to issue approximately $12.5 billion which represents 15 percent of the total.

2023-2027 Financing Program

($ in millions)

  2023 2024 2025 2026 2027 Total
City General Obligation Bonds $3,915 $4,820 $5,650 $6,050 $6,530 $26,965
TFA Bonds 3,800 4,820 5,650 6,050 6,530 26,850
Water Authority Bonds (1) 1,163 1,557 1,849 2,054 2,270 8,893
Total $8,878 $11,197 $13,149 $14,154 $15,330 $62,708

(1) Includes commercial paper and revenue bonds issued for the water and sewer system’s capital program. Figures do not include bonds that defease commercial paper or refunding bonds. Does not include bonds to fund reserves or cost of issuance.


Overview of the Financing Program

The following three tables show statistical information on debt issued and expected to be issued by the financing entities described above.

2023-2027 Debt Outstanding

($ in millions at year end)

  2023 2024 2025 2026 2027
City General Obligation Bonds $40,310 $42,620 $45,778 $49,308 $53,368
TFA Bonds 45,627 48,813 52,791 56,988 61,213
TSASC Bonds 938 909 879 854 827
Conduit Debt 931 863 794 726 656
Total $87,806 $93,205 $100,242 $107,876 $116,064
Water Authority Bonds Bonds 938 909 879 854 827

2023-2027 Annual Debt Service Costs

($ in millions, before prepayments)

  2023 2024 2025 2026 2027
City General Obligation Bonds $4,157 $4,400 $4,573 $4,826 $5,031
TFA Bonds 3,259 3,294 3,573 4,089 4,576
TSASC Bonds 76 76 76 69 69
Conduit Debt 128 121 120 119 118
Total Debt Service $7,620 $7,891 $8,342 $9,103 $9,794
Water Authority Bonds Bonds(1) $1,640 $1,938 $2,016 $2,164 $2,243

(1) Includes First Resolution debt service and Second Resolution debt service net of subsidy payments from the NYS Environmental Facilities Corporation.

2023-2027 Debt Burden

  2023 2024 2025 2026 2027
Total Debt Service(1) as % of :
a. Total Revenue 6.9% 7.3% 7.8% 8.5% 9.0%
b. Total Taxes 10.6% 11.0% 11.3% 12.1% 12.6%
c. Total NYC Personal Income 1.1% 1.1% 1.1% 1.1% 1.1%
Total Debt Outstanding1 as % of :
a. Total NYC Personal Income 12.2% 12.5% 12.9% 13.2% 13.6%

(1) Total Debt Service and Debt Outstanding include GO, conduit debt and TFA FTS bonds.

Currently the debt service for city GO, TFA FTS, and city appropriation debt, or conduit debt, excluding the effect of pre-payments, is 6.4 percent of the city’s total budgeted revenues in 2025. That ratio is projected to rise to 9.3 percent in 2029. As a percentage of tax revenues, the debt service ratio is 9.6 percent in 2025 and is projected to increase to 12.9 percent in 2029.

The primary issuers financing the city capital program have maintained credit ratings in the AA category or better by Moody’s, S&P, and Fitch, and in the case of the city, Kroll, as indicated in the table titled “Ratings”. These entities have maintained reliable market access, including during the economic uncertainty caused by the onset of COVID-19, to finance capital spending and undertake refinancing transactions. All of the outlooks are stable.

Ratings

Issuer Moody's Standards and Poor's Fitch Kroll
NYC GO Aa2 AA AA- AA+
TFA Senior Aaa AAA AAA
TFA Subordinate Aa1 AAA AAA
TFA BARBs Aa3 AA AA
NYW First Resolution Aa1 AAA AA+
NYW Second Resolution Aa1 AA+ AA+
EFC Senior SRF Bonds Aaa AAA AAA
EFC Subordinated SRF Bonds Aaa AAA AAA