New York State Education Department

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

District: HARBORFIELDS CSD (580406)

 

580406 HARBORFIELDS CSD
Amount Issued: 33,000,000 BLD-10
Date of Original Issuance: 09 / 25 / 2001

 

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

0001 016 2,430,375 0 0 2,430,375 15.0 36,455,625
0005 001 25,086,516 0 18,339,680 6,746,836 18.5 464,100,546
0005 002 876,405 0 0 876,405 15.0 13,146,075
0007 015 927,899 0 0 927,899 15.0 13,918,485
7999 001 3,633,000 0 0 3,633,000 15.0 54,495,000


32,954,195 582,115,731

Blended Maximum Useful Life : 17.5
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 : 7,483,170
Interest Rate : 4.500%
Debt Service for Amortization Year 16 of 18 : 2,694,464
Bond Percent : 78.403%
Aidable Debt Service for Amortization Year 16 of 18 : 2,112,541

 

 

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