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: 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 11 of 27.5 : 618,373
Bond Percent : 73.167%
Aidable Debt Service for Amortization Year 11 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 11 of 25.5 : 443,495
Bond Percent : 73.167%
Aidable Debt Service for Amortization Year 11 of 25.5 : 324,492

 

 

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