New York State Education Department

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

District: EASTCHESTER UFSD (660301)

 

660301 EASTCHESTER UFSD
Amount Issued: 6,500,000 BLD
Date of Original Issuance: 08 / 15 / 1999

 

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

0003 012 4,670,139 0 3,375,837 1,294,302 18.5 86,397,572
0004 010 254,704 0 0 254,704 15.0 3,820,560
0004 011 242,191 0 0 242,191 15.0 3,632,865


5,167,034 93,850,997

Blended Maximum Useful Life : 18.0
Original Term of Bond : 17.0
Selected Maximum Useful Life : 18.0
Period Prior to 1 July 2002 : 2.0
Sel. Remaining Term for Amortization : 16.0
Remaining Life as of July 2017 : 1.0
Principal Outstanding as of July 2017 : 496,998
Interest Rate : 4.500%
Debt Service for Amortization Year 16 of 16 : 513,833
Bond Percent : 99.929%
Aidable Debt Service for Amortization Year 16 of 16 : 513,469

 

660301 EASTCHESTER UFSD
Amount Issued: 1,200,000 BLD-10
Date of Original Issuance: 08 / 02 / 2000

 

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

0001 011 282,300 0 0 282,300 15.0 4,234,500
0003 014 186,600 0 0 186,600 15.0 2,799,000
0004 013 360,000 0 0 360,000 15.0 5,400,000
0006 007 157,062 0 0 157,062 15.0 2,355,930


985,962 14,789,430

Blended Maximum Useful Life : 15.0
Original Term of Bond : 17.0
Selected Maximum Useful Life : 17.0
Period Prior to 1 July 2002 : 1.0
Sel. Remaining Term for Amortization : 16.0
Remaining Life as of July 2017 : 1.0
Principal Outstanding as of July 2017 : 101,393
Interest Rate : 4.500%
Debt Service for Amortization Year 16 of 16 : 104,827
Bond Percent : 82.160%
Aidable Debt Service for Amortization Year 16 of 16 : 86,126

 

660301 EASTCHESTER UFSD
Amount Issued: 12,377,000 BLD3
Date of Original Issuance: 08 / 29 / 2002

 

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

0001 013 440,947 0 440,947 0 20.0 8,818,940
0006 009 900,667 0 900,667 0 20.0 18,013,340


1,341,614 26,832,280

Blended Maximum Useful Life : 20.0
Original Term of Bond : 21.0
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 : 4,189,478
Interest Rate : 4.500%
Debt Service for Amortization Year 16 of 20 : 945,043
Bond Percent : .000%
Aidable Debt Service for Amortization Year 16 of 20 : 0

 

 

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