| 580512 | BRENTWOOD UFSD | ||||||
|---|---|---|---|---|---|---|---|
| Amount Issued: | 11,000,000 | BLD | |||||
| Date of Original Issuance: | 03 / 04 / 1998 | ||||||
|
|
|||||||
|
|
|||||||
| Building Code |
Project Nunber |
Allowable Cost |
New Construction Cost |
Additions Cost |
Alteration / Reconstruction Cost |
Maximum Project Life |
Weighted Useful Life |
|
|
|||||||
| 0003 | 003 | 405,000 | 0 | 0 | 405,000 | 15.0 | 6,075,000 |
| 0007 | 004 | 1,553,000 | 0 | 1,242,000 | 311,000 | 19.0 | 29,507,000 |
| 0010 | 004 | 508,147 | 0 | 0 | 508,147 | 15.0 | 7,622,205 |
| 0012 | 002 | 1,690,000 | 0 | 1,123,695 | 566,305 | 18.5 | 31,265,000 |
| 0013 | 001 | 1,497,000 | 0 | 1,252,000 | 245,000 | 19.0 | 28,443,000 |
| 0014 | 003 | 1,690,000 | 0 | 1,107,195 | 582,805 | 18.5 | 31,265,000 |
| 0017 | 002 | 1,809,000 | 0 | 1,045,000 | 764,000 | 18.0 | 32,562,000 |
| 0019 | 002 | 1,590,000 | 0 | 1,147,505 | 442,495 | 18.5 | 29,415,000 |
| 0032 | 001 | 256,245 | 0 | 256,245 | 0 | 20.0 | 5,124,900 |
| 0033 | 001 | 126,386 | 0 | 126,386 | 0 | 20.0 | 2,527,720 |
| 0034 | 001 | 126,386 | 0 | 126,386 | 0 | 20.0 | 2,527,720 |
|
|
|
||||||
| 11,251,164 | 206,334,545 | ||||||
|
|
|||||||
| Blended Maximum Useful Life : | 18.5 | ||||||
| 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 : | 9,025,000 | ||||||
| Assumed Interest Rate : | 4.500% | ||||||
| Debt Service for Amortization Year 15 of 15 : | 833,898 | ||||||
| Bond Percent : | 81.545% | ||||||
| Aidable Debt Service for Amortization Year 15 of 15 : | 680,002 | ||||||
| 580512 | BRENTWOOD UFSD | ||||||
|---|---|---|---|---|---|---|---|
| Amount Issued: | 9,000,000 | BLD | |||||
| Date of Original Issuance: | 08 / 18 / 1998 | ||||||
|
|
|||||||
|
|
|||||||
| Building Code |
Project Nunber |
Allowable Cost |
New Construction Cost |
Additions Cost |
Alteration / Reconstruction Cost |
Maximum Project Life |
Weighted Useful Life |
|
|
|||||||
| 0003 | 004 | 454,490 | 0 | 0 | 454,490 | 15.0 | 6,817,350 |
| 0004 | 003 | 1,000,000 | 0 | 0 | 1,000,000 | 15.0 | 15,000,000 |
| 0005 | 003 | 1,100,000 | 0 | 0 | 1,100,000 | 15.0 | 16,500,000 |
| 0007 | 005 | 1,145,363 | 0 | 0 | 1,145,363 | 15.0 | 17,180,445 |
| 0008 | 003 | 454,083 | 0 | 0 | 454,083 | 15.0 | 6,811,245 |
| 0009 | 004 | 604,400 | 0 | 0 | 604,400 | 15.0 | 9,066,000 |
| 0010 | 005 | 795,863 | 0 | 0 | 795,863 | 15.0 | 11,937,945 |
| 0012 | 003 | 600,000 | 0 | 0 | 600,000 | 15.0 | 9,000,000 |
| 0013 | 002 | 307,803 | 0 | 0 | 307,803 | 15.0 | 4,617,045 |
| 0014 | 004 | 660,000 | 0 | 0 | 660,000 | 15.0 | 9,900,000 |
| 0016 | 001 | 1,470,798 | 0 | 0 | 1,470,798 | 15.0 | 22,061,970 |
| 0017 | 003 | 650,000 | 0 | 0 | 650,000 | 15.0 | 9,750,000 |
| 0018 | 002 | 295,220 | 0 | 0 | 295,220 | 15.0 | 4,428,300 |
| 0019 | 004 | 106,003 | 0 | 0 | 106,003 | 15.0 | 1,590,045 |
|
|
|
||||||
| 9,644,023 | 144,660,345 | ||||||
|
|
|||||||
| Blended Maximum Useful Life : | 15.0 | ||||||
| Original Term of Bond : | 19.0 | ||||||
| Selected Maximum Useful Life : | 19.0 | ||||||
| Period Prior to 1 July 2002 : | 4.0 | ||||||
| Sel. Remaining Term for Amortization : | 15.0 | ||||||
| Principal Outstanding as of July 2002 : | 7,775,000 | ||||||
| Assumed Interest Rate : | 4.500% | ||||||
| Debt Service for Amortization Year 15 of 15 : | 718,400 | ||||||
| Bond Percent : | 96.079% | ||||||
| Aidable Debt Service for Amortization Year 15 of 15 : | 690,231 | ||||||
| NYSED Home Page | State Aid Home Page | District Home Page |
|---|