New York State Education Department

State Aid Building - Aidable Debt Service for projects with debt still outstanding as of 7-1-2002

District: PAWLING CSD (131201)

 

131201 PAWLING CSD
Amount Issued: 5,870,000 BLD
Date of Original Issuance: 09 / 06 / 1991

 

Building
Code
Project
Nunber
Allowable
Cost
New Construction
Cost
Additions
Cost
Alteration /
Reconstruction
Cost
Maximum
Project
Life
Weighted
Useful Life

0001 005 656,688 0 0 656,688 15.0 9,850,320
0001 006 3,273,187 0 0 3,273,187 15.0 49,097,805
0001 007 218,776 0 0 218,776 15.0 3,281,640
0001 008 113,051 0 0 113,051 15.0 1,695,765
0002 004 320,205 0 0 320,205 15.0 4,803,075
0002 005 647,012 0 0 647,012 15.0 9,705,180
0002 006 32,500 0 0 32,500 15.0 487,500


5,261,419 78,921,285

Blended Maximum Useful Life : 15.0
Original Term of Bond : 20.0
Selected Maximum Useful Life : 20.0
Period Prior to 1 July 2002 : 11.0
Sel. Remaining Term for Amortization : 9.0
Principal Outstanding as of July 2002 : 2,925,000
Assumed Interest Rate : 4.500%
Debt Service for Amortization Year 9 of 9 : 398,837
Bond Percent : 78.407%
Aidable Debt Service for Amortization Year 9 of 9 : 312,716

 

131201 PAWLING CSD
Amount Issued: 9,748,000 BLD-10
Date of Original Issuance: 11 / 01 / 2000

 

Building
Code
Project
Nunber
Allowable
Cost
New Construction
Cost
Additions
Cost
Alteration /
Reconstruction
Cost
Maximum
Project
Life
Weighted
Useful Life

0002 009 206,904 0 0 206,904 15.0 3,103,560
0006 001 15,001,338 15,001,338 0 0 30.0 450,040,140


15,208,242 453,143,700

Blended Maximum Useful Life : 30.0
Original Term of Bond : 21.5
Selected Maximum Useful Life : 30.0
Period Prior to 1 July 2002 : 2.5
Sel. Remaining Term for Amortization : 27.5
Principal Outstanding as of July 2002 : 9,700,000
Assumed Interest Rate : 4.500%
Debt Service for Amortization Year 9 of 27.5 : 618,373
Bond Percent : 73.167%
Aidable Debt Service for Amortization Year 9 of 27.5 : 452,445

 

131201 PAWLING CSD
Amount Issued: 6,687,000 BLD-10
Date of Original Issuance: 11 / 08 / 2001

 

Building
Code
Project
Nunber
Allowable
Cost
New Construction
Cost
Additions
Cost
Alteration /
Reconstruction
Cost
Maximum
Project
Life
Weighted
Useful Life

0002 010 220,570 0 0 220,570 15.0 3,308,550
0002 011 979,440 0 0 979,440 15.0 14,691,600
0006 001 15,001,338 15,001,338 0 0 30.0 450,040,140


16,201,348 468,040,290

Blended Maximum Useful Life : 29.0
Original Term of Bond : 22.5
Selected Maximum Useful Life : 29.0
Period Prior to 1 July 2002 : 3.5
Sel. Remaining Term for Amortization : 25.5
Principal Outstanding as of July 2002 : 6,687,000
Assumed Interest Rate : 4.500%
Debt Service for Amortization Year 9 of 25.5 : 443,495
Bond Percent : 73.167%
Aidable Debt Service for Amortization Year 9 of 25.5 : 324,492

 

 

NYSED Home Page State Aid Home Page District Home Page
Retro Web Report