580103 | NORTH BABYLON UFSD | ||||||
---|---|---|---|---|---|---|---|
Amount Issued: | 3,000,000 | BLD-10 | |||||
Date of Original Issuance: | 06 / 20 / 2000 | ||||||
|
|||||||
|
|||||||
Building Code |
Project Nunber |
Allowable Cost |
New Construction Cost |
Additions Cost |
Alteration / Reconstruction Cost |
Maximum Project Life |
Weighted Useful Life |
|
|||||||
0003 | 016 | 5,188,342 | 0 | 0 | 5,188,342 | 15.0 | 77,825,130 |
|
|
||||||
5,188,342 | 77,825,130 | ||||||
|
|||||||
Blended Maximum Useful Life : | 15.0 | ||||||
Original Term of Bond : | 18.0 | ||||||
Selected Maximum Useful Life : | 18.0 | ||||||
Period Prior to 1 July 2002 : | 2.0 | ||||||
Sel. Remaining Term for Amortization : | 16.0 | ||||||
Principal Outstanding as of July 2002 : | 2,785,000 | ||||||
Assumed Interest Rate : | 4.500% | ||||||
Debt Service for Amortization Year 15 of 16 : | 246,050 | ||||||
Bond Percent : | 100.000% | ||||||
Aidable Debt Service for Amortization Year 15 of 16 : | 246,050 |
Additional Costs Attributable to Refinancing | |
---|---|
A. Total Amount of Refinancing Issued (SA-132A # 7) : | 2,650,000 |
B. Bond Percent : | 99.260% |
C. Applicable Building Aid Ratio : | 84.2% |
D. State Share of Outstanding Principal Refinanced (SA-132A # 3 * B * C) : | 2,327,617 |
E. Amount of Original Principal Refinanced (SA-132A # 4) : | 2,324,120 |
F. State Share Ratio (D / E) : | 100.0% |
G. Total Fixed Cost Aided at 100% (SA-132A # 13) : | 1,350 |
H. Total Variable Costs of Refinancing (SA-132A # 23) : | 69,852 |
I. State Share of Variable Costs Aided at 100% (H * F) : | 69,852 |
J. Total Principal Added (A - E - G - H) : | 254,678 |
K. State Share of Additional Principal Aided at 100% (J * F) : | 254,678 |
L. Total Refinancing Aided at 100% (G + I + K) : | 325,880 |
M. Local Share of Variable Costs Aided at State Share (H - I) : | 0 |
Assumed Aidable Debt Service for Refinancing | |
Assumed Debt Service for Fixed Costs : | 120 |
Assumed Debt Service for State Share of Variable Costs : | 6,172 |
Assumed Debt Service for State Share of Additional Principal : | 22,500 |
Assumed Debt Service for Local Share of Variable Costs : * | 0 |
* After application of Bond Percent. |
580103 | NORTH BABYLON UFSD | ||||||
---|---|---|---|---|---|---|---|
Amount Issued: | 27,000,000 | BLD-10 | |||||
Date of Original Issuance: | 06 / 21 / 2000 | ||||||
|
|||||||
|
|||||||
Building Code |
Project Nunber |
Allowable Cost |
New Construction Cost |
Additions Cost |
Alteration / Reconstruction Cost |
Maximum Project Life |
Weighted Useful Life |
|
|||||||
0002 | 031 | 16,648,422 | 0 | 0 | 16,648,422 | 15.0 | 249,726,330 |
0003 | 016 | 5,188,342 | 0 | 0 | 5,188,342 | 15.0 | 77,825,130 |
0007 | 017 | 3,916,196 | 0 | 0 | 3,916,196 | 15.0 | 58,742,940 |
0011 | 021 | 6,531,657 | 0 | 0 | 6,531,657 | 15.0 | 97,974,855 |
|
|
||||||
32,284,617 | 484,269,255 | ||||||
|
|||||||
Blended Maximum Useful Life : | 15.0 | ||||||
Original Term of Bond : | 18.0 | ||||||
Selected Maximum Useful Life : | 18.0 | ||||||
Period Prior to 1 July 2002 : | 2.0 | ||||||
Sel. Remaining Term for Amortization : | 16.0 | ||||||
Principal Outstanding as of July 2002 : | 25,995,000 | ||||||
Assumed Interest Rate : | 4.500% | ||||||
Debt Service for Amortization Year 15 of 16 : | 2,296,614 | ||||||
Bond Percent : | 100.000% | ||||||
Aidable Debt Service for Amortization Year 15 of 16 : | 2,296,614 |
Additional Costs Attributable to Refinancing | |
---|---|
A. Total Amount of Refinancing Issued (SA-132A # 7) : | 23,680,000 |
B. Bond Percent : | 99.260% |
C. Applicable Building Aid Ratio : | 84.2% |
D. State Share of Outstanding Principal Refinanced (SA-132A # 3 * B * C) : | 21,725,820 |
E. Amount of Original Principal Refinanced (SA-132A # 4) : | 20,988,370 |
F. State Share Ratio (D / E) : | 100.0% |
G. Total Fixed Cost Aided at 100% (SA-132A # 13) : | 12,064 |
H. Total Variable Costs of Refinancing (SA-132A # 23) : | 506,416 |
I. State Share of Variable Costs Aided at 100% (H * F) : | 506,416 |
J. Total Principal Added (A - E - G - H) : | 2,173,150 |
K. State Share of Additional Principal Aided at 100% (J * F) : | 2,173,150 |
L. Total Refinancing Aided at 100% (G + I + K) : | 2,691,630 |
M. Local Share of Variable Costs Aided at State Share (H - I) : | 0 |
Assumed Aidable Debt Service for Refinancing | |
Assumed Debt Service for Fixed Costs : | 1,066 |
Assumed Debt Service for State Share of Variable Costs : | 44,740 |
Assumed Debt Service for State Share of Additional Principal : | 191,994 |
Assumed Debt Service for Local Share of Variable Costs : * | 0 |
* After application of Bond Percent. |
580103 | NORTH BABYLON UFSD | ||||||
---|---|---|---|---|---|---|---|
Amount Issued: | 19,600,000 | BLD-10 | |||||
Date of Original Issuance: | 06 / 26 / 2001 | ||||||
|
|||||||
|
|||||||
Building Code |
Project Nunber |
Allowable Cost |
New Construction Cost |
Additions Cost |
Alteration / Reconstruction Cost |
Maximum Project Life |
Weighted Useful Life |
|
|||||||
0004 | 021 | 7,131,961 | 0 | 0 | 7,131,961 | 15.0 | 106,979,415 |
0008 | 017 | 7,207,067 | 0 | 0 | 7,207,067 | 15.0 | 108,106,005 |
0010 | 017 | 3,496,355 | 0 | 0 | 3,496,355 | 15.0 | 52,445,325 |
0011 | 021 | 6,531,657 | 0 | 0 | 6,531,657 | 15.0 | 97,974,855 |
|
|
||||||
24,367,040 | 365,505,600 | ||||||
|
|||||||
Blended Maximum Useful Life : | 15.0 | ||||||
Original Term of Bond : | 16.0 | ||||||
Selected Maximum Useful Life : | 16.0 | ||||||
Period Prior to 1 July 2002 : | 1.0 | ||||||
Sel. Remaining Term for Amortization : | 15.0 | ||||||
Principal Outstanding as of July 2002 : | 19,600,000 | ||||||
Assumed Interest Rate : | 4.500% | ||||||
Debt Service for Amortization Year 15 of 15 : | 1,811,014 | ||||||
Bond Percent : | 100.000% | ||||||
Aidable Debt Service for Amortization Year 15 of 15 : | 1,811,014 |
Additional Costs Attributable to Refinancing | |
---|---|
A. Total Amount of Refinancing Issued (SA-132A # 7) : | 17,835,000 |
B. Bond Percent : | 99.260% |
C. Applicable Building Aid Ratio : | 84.2% |
D. State Share of Outstanding Principal Refinanced (SA-132A # 3 * B * C) : | 16,381,076 |
E. Amount of Original Principal Refinanced (SA-132A # 4) : | 16,142,360 |
F. State Share Ratio (D / E) : | 100.0% |
G. Total Fixed Cost Aided at 100% (SA-132A # 13) : | 9,086 |
H. Total Variable Costs of Refinancing (SA-132A # 23) : | 381,164 |
I. State Share of Variable Costs Aided at 100% (H * F) : | 381,164 |
J. Total Principal Added (A - E - G - H) : | 1,302,390 |
K. State Share of Additional Principal Aided at 100% (J * F) : | 1,302,390 |
L. Total Refinancing Aided at 100% (G + I + K) : | 1,692,640 |
M. Local Share of Variable Costs Aided at State Share (H - I) : | 0 |
Assumed Aidable Debt Service for Refinancing | |
Assumed Debt Service for Fixed Costs : | 840 |
Assumed Debt Service for State Share of Variable Costs : | 35,220 |
Assumed Debt Service for State Share of Additional Principal : | 120,340 |
Assumed Debt Service for Local Share of Variable Costs : * | 0 |
* After application of Bond Percent. |
NYSED Home Page | State Aid Home Page | District Home Page |
---|