| 580104 | LINDENHURST UFSD | ||||||
|---|---|---|---|---|---|---|---|
| Amount Issued: | 20,000,000 | BLD-10 | |||||
| Date of Original Issuance: | 07 / 01 / 1999 | ||||||
|
|
|||||||
|
|
|||||||
| Building Code |
Project Nunber |
Allowable Cost |
New Construction Cost |
Additions Cost |
Alteration / Reconstruction Cost |
Maximum Project Life |
Weighted Useful Life |
|
|
|||||||
| 0002 | 010 | 3,800,311 | 0 | 3,800,311 | 0 | 20.0 | 76,006,220 |
| 0002 | 012 | 1,398,531 | 0 | 0 | 1,398,531 | 15.0 | 20,977,965 |
| 0002 | 014 | 1,317,510 | 0 | 0 | 1,317,510 | 15.0 | 19,762,650 |
| 0004 | 007 | 1,155,489 | 0 | 759,336 | 396,153 | 18.5 | 21,376,547 |
| 0004 | 009 | 442,778 | 0 | 0 | 442,778 | 15.0 | 6,641,670 |
| 0005 | 009 | 452,030 | 0 | 0 | 452,030 | 15.0 | 6,780,450 |
| 0006 | 012 | 573,629 | 0 | 0 | 573,629 | 15.0 | 8,604,435 |
| 0007 | 008 | 839,415 | 0 | 757,320 | 82,095 | 19.5 | 16,368,593 |
| 0007 | 010 | 511,508 | 0 | 0 | 511,508 | 15.0 | 7,672,620 |
| 0009 | 011 | 4,862,850 | 0 | 1,324,306 | 3,538,544 | 16.5 | 80,237,025 |
| 0010 | 006 | 532,655 | 0 | 0 | 532,655 | 15.0 | 7,989,825 |
| 0011 | 007 | 519,438 | 0 | 0 | 519,438 | 15.0 | 7,791,570 |
| 0012 | 007 | 461,315 | 0 | 0 | 461,315 | 15.0 | 6,919,725 |
|
|
|
||||||
| 16,867,459 | 287,129,294 | ||||||
|
|
|||||||
| Blended Maximum Useful Life : | 17.0 | ||||||
| Original Term of Bond : | 19.0 | ||||||
| Selected Maximum Useful Life : | 19.0 | ||||||
| Period Prior to 1 July 2002 : | 3.0 | ||||||
| Sel. Remaining Term for Amortization : | 16.0 | ||||||
| Principal Outstanding as of July 2002 : | 19,035,000 | ||||||
| Assumed Interest Rate : | 4.500% | ||||||
| Debt Service for Amortization Year 15 of 16 : | 1,681,710 | ||||||
| Bond Percent : | 91.557% | ||||||
| Aidable Debt Service for Amortization Year 15 of 16 : | 1,539,723 | ||||||
| Additional Costs Attributable to Refinancing | |
|---|---|
| A. Total Amount of Refinancing Issued (SA-132A # 7) : | 15,155,000 |
| B. Bond Percent : | 92.254% |
| C. Applicable Building Aid Ratio : | 79.3% |
| D. State Share of Outstanding Principal Refinanced (SA-132A # 3 * B * C) : | 13,925,515 |
| E. Amount of Original Principal Refinanced (SA-132A # 4) : | 13,351,228 |
| F. State Share Ratio (D / E) : | 100.0% |
| G. Total Fixed Cost Aided at 100% (SA-132A # 13) : | 11,775 |
| H. Total Variable Costs of Refinancing (SA-132A # 23) : | 285,141 |
| I. State Share of Variable Costs Aided at 100% (H * F) : | 285,141 |
| J. Total Principal Added (A - E - G - H) : | 1,506,856 |
| K. State Share of Additional Principal Aided at 100% (J * F) : | 1,506,856 |
| L. Total Refinancing Aided at 100% (G + I + K) : | 1,803,772 |
| 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 : | 1,040 |
| Assumed Debt Service for State Share of Variable Costs : | 25,192 |
| Assumed Debt Service for State Share of Additional Principal : | 133,128 |
| 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 |
|---|