New York State Education Department

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

District: YORKTOWN CSD (662402)

 

662402 YORKTOWN CSD
Amount Issued: 33,695,000 BLD-10
Date of Original Issuance: 10 / 23 / 2001

 
Building
Code		 Project
Nunber		 Allowable
Cost		 New Construction
Cost		 Additions
Cost		 Alteration /
Reconstruction
Cost		 Maximum
Project
Life		 Weighted
Useful Life
0002 008 2,858,200 0 1,078,900 1,779,300 17.0 48,589,400
0003 008 3,401,400 0 637,100 2,764,300 16.0 54,422,400
0004 012 2,518,400 0 0 2,518,400 15.0 37,776,000
0005 014 16,190,400 0 6,422,370 9,768,030 17.0 275,236,800
0007 017 6,993,800 0 2,624,408 4,369,392 17.0 118,894,600
0018 008 1,615,535 0 0 1,615,535 15.0 24,233,025
0018 009 117,265 0 0 117,265 15.0 1,758,975
33,695,000 560,911,200
Blended Maximum Useful Life : 16.5
Original Term of Bond : 17.0
Term based on prior Retro borrowing : 15.0
Selected Maximum Useful Life : 17.0
Period Prior to 1 July 2002 : 2.0
Sel. Remaining Term for Amortization : 15.0
Principal Outstanding as of July 2002 : 31,830,000
Assumed Interest Rate : 4.500%
Debt Service for Amortization Year 9 of 15 : 2,941,050
Bond Percent : 86.466%
Aidable Debt Service for Amortization Year 9 of 15 : 2,543,008

 

662402 YORKTOWN CSD
Amount Issued: 5,945,000 BLD-10
Date of Original Issuance: 06 / 28 / 2006

 
Building
Code		 Project
Nunber		 Allowable
Cost		 New Construction
Cost		 Additions
Cost		 Alteration /
Reconstruction
Cost		 Maximum
Project
Life		 Weighted
Useful Life
0002 008 3,209,200 0 1,178,900 2,030,300 17.0 54,556,400
0003 008 4,729,225 0 687,100 4,042,125 15.5 73,302,988
0004 012 3,910,602 0 0 3,910,602 15.0 58,659,030
0005 014 16,373,463 0 6,422,370 9,951,093 17.0 278,348,871
0007 017 7,647,160 0 4,369,392 3,277,768 18.0 137,648,880
0018 008 1,810,535 0 0 1,810,535 15.0 27,158,025
0018 009 130,265 0 0 130,265 15.0 1,953,975
37,810,450 631,628,169
Blended Maximum Useful Life : 16.5
Original Term of Bond : 14.0
Term based on prior Retro borrowing : 14.0
Selected Maximum Useful Life : 14.0
Period Prior to 1 July 2002 : 2.0
Sel. Remaining Term for Amortization : 12.0
Principal Outstanding as of July 2002 : 6,200,000
Assumed Interest Rate : 4.500%
Debt Service for Amortization Year 6 of 12 : 674,315
Bond Percent : 86.466%
Aidable Debt Service for Amortization Year 6 of 12 : 583,053

 

 

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