New York State Education Department

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

District: WYANDANCH UFSD (580109)

 

580109 WYANDANCH UFSD
Amount Issued: 3,500,000 BLD
Date of Original Issuance: 03 / 18 / 1997

 
Building
Code		 Project
Nunber		 Allowable
Cost		 New Construction
Cost		 Additions
Cost		 Alteration /
Reconstruction
Cost		 Maximum
Project
Life		 Weighted
Useful Life
0001 008 215,000 0 0 215,000 15.0 3,225,000
0001 010 732,627 0 187,105 545,522 16.5 12,088,346
0002 012 68,588 0 0 68,588 15.0 1,028,820
1,016,215 16,342,166
Blended Maximum Useful Life : 16.0
Original Term of Bond : 20.0
Selected Maximum Useful Life : 20.0
Period Prior to 1 July 2002 : 5.0
Sel. Remaining Term for Amortization : 15.0
Principal Outstanding as of July 2002 : 2,945,622
Assumed Interest Rate : 4.500%
Debt Service for Amortization Year 15 of 15 : 272,172
Bond Percent : 23.161%
Aidable Debt Service for Amortization Year 15 of 15 : 63,038

 

580109 WYANDANCH UFSD
Amount Issued: 7,580,000 BLD
Date of Original Issuance: 03 / 19 / 1997

 
Building
Code		 Project
Nunber		 Allowable
Cost		 New Construction
Cost		 Additions
Cost		 Alteration /
Reconstruction
Cost		 Maximum
Project
Life		 Weighted
Useful Life
0001 009 7,534,500 7,534,500 0 0 30.0 226,035,000
7,534,500 226,035,000
Blended Maximum Useful Life : 30.0
Original Term of Bond : 20.0
Selected Maximum Useful Life : 30.0
Period Prior to 1 July 2002 : 5.0
Sel. Remaining Term for Amortization : 25.0
Principal Outstanding as of July 2002 : 6,379,378
Assumed Interest Rate : 4.500%
Debt Service for Amortization Year 15 of 25 : 427,653
Bond Percent : 90.413%
Aidable Debt Service for Amortization Year 15 of 25 : 386,653

 

 

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