New York State Education Department

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

District: FALCONER CSD (061101)

 

061101 FALCONER CSD
Amount Issued: 19,920,000 BLD-10
Date of Original Issuance: 11 / 07 / 2001

 

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

0001 005 10,678,675 0 4,129,675 6,549,000 17.0 181,537,475
0002 003 3,871,000 0 685,935 3,185,065 16.0 61,936,000
0007 003 5,350,000 0 4,169,000 1,181,000 19.0 101,650,000
0007 004 1,473,379 0 0 1,473,379 15.0 22,100,685
7009 001 43,078 43,078 0 0 30.0 1,292,340


21,416,132 368,516,500

Blended Maximum Useful Life : 17.0
Original Term of Bond : 20.0
Selected Maximum Useful Life : 20.0
Period Prior to 1 July 2002 : 2.0
Sel. Remaining Term for Amortization : 18.0
Remaining Life as of July 2017 : 3.0
Principal Outstanding as of July 2017 : 4,517,114
Interest Rate : 4.500%
Debt Service for Amortization Year 16 of 18 : 1,626,476
Bond Percent : 98.549%
Aidable Debt Service for Amortization Year 16 of 18 : 1,602,877

 

 

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