New York State Education Department

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

District: EAST MEADOW UFSD (280203)

 

280203 EAST MEADOW UFSD
Amount Issued: 24,000,000 BLD-10
Date of Original Issuance: 08 / 23 / 2001

 
Building
Code		 Project
Nunber		 Allowable
Cost		 New Construction
Cost		 Additions
Cost		 Alteration /
Reconstruction
Cost		 Maximum
Project
Life		 Weighted
Useful Life
0001 015 65,100 0 0 65,100 15.0 976,500
0001 019 407,445 0 0 407,445 15.0 6,111,675
0001 021 147,522 0 0 147,522 15.0 2,212,830
0001 022 457,826 0 0 457,826 15.0 6,867,390
0001 023 178,043 0 0 178,043 15.0 2,670,645
0002 014 49,219 0 0 49,219 15.0 738,285
0002 016 293,594 0 0 293,594 15.0 4,403,910
0002 018 221,006 0 0 221,006 15.0 3,315,090
0002 020 147,522 0 0 147,522 15.0 2,212,830
0002 021 432,391 0 0 432,391 15.0 6,485,865
0002 022 178,043 0 0 178,043 15.0 2,670,645
0004 016 129,864 0 0 129,864 15.0 1,947,960
0004 020 1,034,337 0 0 1,034,337 15.0 15,515,055
0004 022 748,413 0 0 748,413 15.0 11,226,195
0004 023 1,373,126 0 0 1,373,126 15.0 20,596,890
0004 025 600,000 0 0 600,000 15.0 9,000,000
0004 026 554,478 0 0 554,478 15.0 8,317,170
0004 028 1,280,000 0 1,094,900 185,100 19.5 24,960,000
0004 030 50,869 0 0 50,869 15.0 763,035
0006 015 80,272 0 0 80,272 15.0 1,204,080
0006 016 371,174 0 0 371,174 15.0 5,567,610
0006 018 612,162 0 0 612,162 15.0 9,182,430
0006 020 432,391 0 0 432,391 15.0 6,485,865
0006 022 213,652 0 0 213,652 15.0 3,204,780
0006 023 178,043 0 0 178,043 15.0 2,670,645
0007 024 133,928 0 0 133,928 15.0 2,008,920
0007 025 652,407 0 0 652,407 15.0 9,786,105
0007 026 200,000 0 0 200,000 15.0 3,000,000
0007 027 18,900 0 0 18,900 15.0 283,500
0007 028 686,739 0 0 686,739 15.0 10,301,085
0007 029 1,688,310 0 0 1,688,310 15.0 25,324,650
0007 030 600,000 0 0 600,000 15.0 9,000,000
0007 031 724,891 0 0 724,891 15.0 10,873,365
0007 032 178,043 0 0 178,043 15.0 2,670,645
0009 012 73,920 0 0 73,920 15.0 1,108,800
0009 019 663,646 0 0 663,646 15.0 9,954,690
0009 020 1,188,720 0 0 1,188,720 15.0 17,830,800
0009 021 586,957 0 0 586,957 15.0 8,804,355
0011 013 96,904 0 0 96,904 15.0 1,453,560
0011 014 70,350 0 0 70,350 15.0 1,055,250
0011 015 642,299 0 0 642,299 15.0 9,634,485
0011 017 932,256 0 0 932,256 15.0 13,983,840
0011 018 203,478 0 0 203,478 15.0 3,052,170
0012 014 105,525 0 0 105,525 15.0 1,582,875
0012 015 183,574 0 0 183,574 15.0 2,753,610
0012 016 1,102,900 0 1,005,800 97,100 20.0 22,058,000
0012 017 692,528 0 0 692,528 15.0 10,387,920
0012 019 873,288 0 0 873,288 15.0 13,099,320
0012 020 254,348 0 0 254,348 15.0 3,815,220
0012 021 864,783 0 0 864,783 15.0 12,971,745
23,655,186 366,102,290
Blended Maximum Useful Life : 15.5
Original Term of Bond : 0.0
Selected Maximum Useful Life : 15.5
Period Prior to 1 July 2002 : 0.0
Sel. Remaining Term for Amortization : 15.5
Principal Outstanding as of July 2002 : 50,700,000
Assumed Interest Rate : 4.500%
Debt Service for Amortization Year 15 of 15.5 : 4,578,494
Bond Percent : 40.570%
Aidable Debt Service for Amortization Year 15 of 15.5 : 1,857,495

 

 

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