New York State Education Department

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

District: CHEEKTOWAGA-SLOAN UFSD (140709)

 

140709 CHEEKTOWAGA-SLOAN UFSD
Amount Issued: 9,900,000 BLD
Date of Original Issuance: 04 / 04 / 1996

 

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

0001 003 2,239,825 0 558,508 1,681,317 16.0 35,837,200
0001 005 43,735 0 0 43,735 15.0 656,025
0002 004 2,506,794 0 1,861,005 645,789 18.5 46,375,689
0004 006 10,179,521 0 5,696,065 4,483,456 18.0 183,231,378
7999 001 1,046,756 0 0 1,046,756 15.0 15,701,340


16,016,631 281,801,632

Blended Maximum Useful Life : 17.5
Original Term of Bond : 20.0
Selected Maximum Useful Life : 20.0
Period Prior to 1 July 2002 : 7.0
Sel. Remaining Term for Amortization : 13.0
Principal Outstanding as of July 2002 : 6,140,000
Assumed Interest Rate : 4.500%
Debt Service for Amortization Year 9 of 13 : 628,998
Bond Percent : 89.759%
Aidable Debt Service for Amortization Year 9 of 13 : 564,582

 

140709 CHEEKTOWAGA-SLOAN UFSD
Amount Issued: 6,600,000 BLD
Date of Original Issuance: 02 / 04 / 1997

 

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

0001 003 2,239,825 0 558,508 1,681,317 16.0 35,837,200
0002 004 2,506,794 0 1,861,005 645,789 18.5 46,375,689
0004 006 10,179,521 0 5,696,065 4,483,456 18.0 183,231,378
7999 001 1,046,756 0 0 1,046,756 15.0 15,701,340


15,972,896 281,145,607

Blended Maximum Useful Life : 17.5
Original Term of Bond : 19.0
Selected Maximum Useful Life : 19.0
Period Prior to 1 July 2002 : 6.0
Sel. Remaining Term for Amortization : 13.0
Principal Outstanding as of July 2002 : 4,550,000
Assumed Interest Rate : 4.500%
Debt Service for Amortization Year 9 of 13 : 466,114
Bond Percent : 89.759%
Aidable Debt Service for Amortization Year 9 of 13 : 418,379

 

140709 CHEEKTOWAGA-SLOAN UFSD
Amount Issued: 1,127,617 BLD
Date of Original Issuance: 10 / 26 / 2001

 

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

0001 006 114,130 0 0 114,130 15.0 1,711,950
0002 006 219,045 0 0 219,045 15.0 3,285,675
0004 009 892,107 0 0 892,107 15.0 13,381,605
0005 003 10,918 0 0 10,918 15.0 163,770


1,236,200 18,543,000

Blended Maximum Useful Life : 15.0
Original Term of Bond : 10.0
Selected Maximum Useful Life : 15.0
Period Prior to 1 July 2002 : 0.5
Sel. Remaining Term for Amortization : 14.5
Principal Outstanding as of July 2002 : 1,060,845
Assumed Interest Rate : 4.500%
Debt Service for Amortization Year 9 of 14.5 : 100,400
Bond Percent : 99.120%
Aidable Debt Service for Amortization Year 9 of 14.5 : 99,517

 

 

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