New York State Education Department

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

District: SOUTH ORANGETOWN CSD (500301)

 

500301 SOUTH ORANGETOWN CSD
Amount Issued: 4,500,000 BLD
Date of Original Issuance: 12 / 15 / 1998

 
Building
Code		 Project
Nunber		 Allowable
Cost		 New Construction
Cost		 Additions
Cost		 Alteration /
Reconstruction
Cost		 Maximum
Project
Life		 Weighted
Useful Life
0006 010 1,405,600 0 0 1,405,600 15.0 21,084,000
0007 009 1,580,760 0 1,325,337 255,423 19.0 30,034,440
0010 008 1,824,320 0 1,408,719 415,601 19.0 34,662,080
0012 005 1,974,120 0 1,786,188 187,932 19.5 38,495,340
0013 010 1,002,920 0 0 1,002,920 15.0 15,043,800
7,787,720 139,319,660
Blended Maximum Useful Life : 18.0
Original Term of Bond : 15.0
Selected Maximum Useful Life : 18.0
Period Prior to 1 July 2002 : 3.0
Sel. Remaining Term for Amortization : 15.0
Principal Outstanding as of July 2002 : 3,910,000
Assumed Interest Rate : 4.500%
Debt Service for Amortization Year 15 of 15 : 361,279
Bond Percent : 95.071%
Aidable Debt Service for Amortization Year 15 of 15 : 343,471

 

500301 SOUTH ORANGETOWN CSD
Amount Issued: 3,287,000 BLD
Date of Original Issuance: 09 / 09 / 1999

 
Building
Code		 Project
Nunber		 Allowable
Cost		 New Construction
Cost		 Additions
Cost		 Alteration /
Reconstruction
Cost		 Maximum
Project
Life		 Weighted
Useful Life
0006 010 1,405,600 0 0 1,405,600 15.0 21,084,000
0007 009 1,580,760 0 1,325,337 255,423 19.0 30,034,440
0010 008 1,824,320 0 1,408,719 415,601 19.0 34,662,080
0012 005 1,974,120 0 1,786,188 187,932 19.5 38,495,340
0013 010 1,002,920 0 0 1,002,920 15.0 15,043,800
7,787,720 139,319,660
Blended Maximum Useful Life : 18.0
Original Term of Bond : 15.0
Selected Maximum Useful Life : 18.0
Period Prior to 1 July 2002 : 3.0
Sel. Remaining Term for Amortization : 15.0
Principal Outstanding as of July 2002 : 2,930,000
Assumed Interest Rate : 4.500%
Debt Service for Amortization Year 15 of 15 : 270,728
Bond Percent : 95.071%
Aidable Debt Service for Amortization Year 15 of 15 : 257,384

 

 

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