New York State Education Department

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

District: MIDDLE COUNTRY CSD (580211)

 

580211 MIDDLE COUNTRY CSD
Amount Issued: 30,925,000 BLD-10
Date of Original Issuance: 09 / 20 / 2001

 

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

0001 013 495,000 0 0 495,000 15.0 7,425,000
0002 008 802,000 0 0 802,000 15.0 12,030,000
0003 008 1,080,000 0 0 1,080,000 15.0 16,200,000
0006 014 6,104,000 0 1,512,000 4,592,000 16.0 97,664,000
0008 013 5,993,000 0 1,336,000 4,657,000 16.0 95,888,000
0009 006 876,000 0 0 876,000 15.0 13,140,000
0010 011 6,739,000 0 2,353,000 4,386,000 16.5 111,193,500
0011 009 711,000 0 0 711,000 15.0 10,665,000
0011 010 303,000 0 0 303,000 15.0 4,545,000
0012 005 491,000 0 0 491,000 15.0 7,365,000
0012 006 303,000 0 0 303,000 15.0 4,545,000
0013 008 998,000 0 0 998,000 15.0 14,970,000
0014 007 926,000 0 0 926,000 15.0 13,890,000
0015 011 5,586,000 0 0 5,586,000 15.0 83,790,000


31,407,000 493,310,500

Blended Maximum Useful Life : 15.5
Original Term of Bond : 21.0
Term based on prior Retro borrowing : 15.0
Selected Maximum Useful Life : 21.0
Period Prior to 1 July 2002 : 1.0
Sel. Remaining Term for Amortization : 20.0
Remaining Life as of July 2017 : 5.0
Principal Outstanding as of July 2017 : 9,926,187
Interest Rate : 4.500%
Debt Service for Amortization Year 16 of 20 : 2,239,103
Bond Percent : 99.324%
Aidable Debt Service for Amortization Year 16 of 20 : 2,223,967

 

 

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