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 |
---|