New York State Education Department

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

District: PATCHOGUE-MEDFORD UFSD (580224)

 

580224 PATCHOGUE-MEDFORD UFSD
Amount Issued: 50,675,000 BLD-10
Date of Original Issuance: 09 / 19 / 2002

 

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

0001 008 33,157 0 0 33,157 15.0 497,355
0001 009 314,834 0 0 314,834 15.0 4,722,510
0002 006 229,600 0 0 229,600 15.0 3,444,000
0004 007 414,129 0 0 414,129 15.0 6,211,935
0004 008 601,131 0 0 601,131 15.0 9,016,965
0005 007 384,855 0 0 384,855 15.0 5,772,825
0005 008 965,456 0 0 965,456 15.0 14,481,840
0005 010 573,370 0 0 573,370 15.0 8,600,550
0008 006 390,490 0 0 390,490 15.0 5,857,350
0009 006 392,522 0 0 392,522 15.0 5,887,830
0010 006 402,270 0 0 402,270 15.0 6,034,050
0010 007 312,945 0 0 312,945 15.0 4,694,175
0011 007 378,210 0 0 378,210 15.0 5,673,150
0013 003 273,886 0 0 273,886 15.0 4,108,290
0015 011 2,299,458 0 0 2,299,458 15.0 34,491,870
0015 012 105,398 0 0 105,398 15.0 1,580,970
0024 001 1,154,438 0 1,154,438 0 20.0 23,088,760


9,226,149 144,164,425

Blended Maximum Useful Life : 15.5
Original Term of Bond : 27.5
Selected Maximum Useful Life : 27.5
Period Prior to 1 July 2002 : 1.5
Sel. Remaining Term for Amortization : 26.0
Principal Outstanding as of July 2002 : 50,675,000
Assumed Interest Rate : 4.500%
Debt Service for Amortization Year 15 of 26 : 3,326,189
Bond Percent : 10.006%
Aidable Debt Service for Amortization Year 15 of 26 : 332,818

 

580224 PATCHOGUE-MEDFORD UFSD
Amount Issued: 50,000,000 BLD-10
Date of Original Issuance: 07 / 01 / 2003

 

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

0001 008 33,157 0 0 33,157 15.0 497,355
0001 009 314,834 0 0 314,834 15.0 4,722,510
0002 006 229,600 0 0 229,600 15.0 3,444,000
0004 007 414,129 0 0 414,129 15.0 6,211,935
0004 008 601,131 0 0 601,131 15.0 9,016,965
0005 007 384,855 0 0 384,855 15.0 5,772,825
0005 008 965,456 0 0 965,456 15.0 14,481,840
0005 010 573,370 0 0 573,370 15.0 8,600,550
0008 006 390,490 0 0 390,490 15.0 5,857,350
0009 006 392,522 0 0 392,522 15.0 5,887,830
0010 006 402,270 0 0 402,270 15.0 6,034,050
0010 007 312,945 0 0 312,945 15.0 4,694,175
0011 007 378,210 0 0 378,210 15.0 5,673,150
0013 003 273,886 0 0 273,886 15.0 4,108,290
0015 011 2,299,458 0 0 2,299,458 15.0 34,491,870
0015 012 105,398 0 0 105,398 15.0 1,580,970
0024 001 1,154,438 1,154,438 0 0 30.0 34,633,140


9,226,149 155,708,805

Blended Maximum Useful Life : 17.0
Original Term of Bond : 27.0
Term based on prior Retro borrowing : 27.5
Selected Maximum Useful Life : 27.5
Period Prior to 1 July 2002 : 2.5
Sel. Remaining Term for Amortization : 25.0
Principal Outstanding as of July 2002 : 50,000,000
Assumed Interest Rate : 4.500%
Debt Service for Amortization Year 14 of 25 : 3,351,836
Bond Percent : 10.006%
Aidable Debt Service for Amortization Year 14 of 25 : 335,385

 

 

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