New York State Education Department

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

District: NORTHPORT-EAST NORTHPORT UFSD (580404)

 

580404 NORTHPORT-EAST NORTHPORT UFSD
Amount Issued: 24,500,000 BLD-10
Date of Original Issuance: 04 / 15 / 2004

 

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

0010 017 750,730 0 0 750,730 15.0 11,260,950
0044 001 520,000 520,000 0 0 30.0 15,600,000
0045 001 520,000 520,000 0 0 30.0 15,600,000
0046 001 520,000 520,000 0 0 30.0 15,600,000


2,310,730 58,060,950

Blended Maximum Useful Life : 25.0
Original Term of Bond : 21.0
Selected Maximum Useful Life : 25.0
Period Prior to 1 July 2002 : 2.0
Sel. Remaining Term for Amortization : 23.0
Principal Outstanding as of July 2002 : 24,588,221
Assumed Interest Rate : 4.500%
Debt Service for Amortization Year 14 of 23 : 1,727,038
Bond Percent : 3.015%
Aidable Debt Service for Amortization Year 14 of 23 : 52,070

 

 

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