To compute the Debt Service, we first compute the Debt Service Covering Ratio (DSCR) as follows:
The Debt Service in the forecast period is computed by:
where 
is the 5-year moving average of the forecast revenues and 
is the 5-year moving average of CFADS. The coefficients 
and 
are obtained from the DSCR equation above.