580801 | SMITHTOWN CSD | ||||||
---|---|---|---|---|---|---|---|
Amount Issued: | 26,420,000 | BLD | |||||
Date of Original Issuance: | 06 / 30 / 1998 | ||||||
|
|||||||
|
|||||||
Building Code |
Project Nunber |
Allowable Cost |
New Construction Cost |
Additions Cost |
Alteration / Reconstruction Cost |
Maximum Project Life |
Weighted Useful Life |
|
|||||||
0001 | 013 | 3,207,380 | 0 | 2,879,355 | 328,025 | 19.5 | 62,543,910 |
0006 | 012 | 3,468,437 | 0 | 2,984,034 | 484,403 | 19.5 | 67,634,522 |
0016 | 014 | 3,101,778 | 0 | 2,796,723 | 305,055 | 19.5 | 60,484,671 |
0024 | 008 | 3,001,329 | 0 | 2,514,720 | 486,609 | 19.0 | 57,025,251 |
0025 | 010 | 2,989,371 | 0 | 2,432,881 | 556,490 | 19.0 | 56,798,049 |
0027 | 007 | 1,673,193 | 0 | 0 | 1,673,193 | 15.0 | 25,097,895 |
0029 | 010 | 3,031,953 | 0 | 2,475,503 | 556,450 | 19.0 | 57,607,107 |
0030 | 010 | 2,988,293 | 0 | 2,501,803 | 486,490 | 19.0 | 56,777,567 |
0031 | 009 | 2,990,585 | 0 | 2,504,220 | 486,365 | 19.0 | 56,821,115 |
0057 | 001 | 441,029 | 441,029 | 0 | 0 | 30.0 | 13,230,870 |
|
|
||||||
26,893,348 | 514,020,957 | ||||||
|
|||||||
Blended Maximum Useful Life : | 19.0 | ||||||
Original Term of Bond : | 20.0 | ||||||
Selected Maximum Useful Life : | 20.0 | ||||||
Period Prior to 1 July 2002 : | 4.0 | ||||||
Sel. Remaining Term for Amortization : | 16.0 | ||||||
Principal Outstanding as of July 2002 : | 24,515,000 | ||||||
Assumed Interest Rate : | 4.500% | ||||||
Debt Service for Amortization Year 15 of 16 : | 2,165,859 | ||||||
Bond Percent : | 84.006% | ||||||
Aidable Debt Service for Amortization Year 15 of 16 : | 1,819,451 |
580801 | SMITHTOWN CSD | ||||||
---|---|---|---|---|---|---|---|
Amount Issued: | 43,500,000 | BLD-10 | |||||
Date of Original Issuance: | 10 / 08 / 2002 | ||||||
|
|||||||
|
|||||||
Building Code |
Project Nunber |
Allowable Cost |
New Construction Cost |
Additions Cost |
Alteration / Reconstruction Cost |
Maximum Project Life |
Weighted Useful Life |
|
|||||||
0001 | 017 | 79,301 | 0 | 0 | 79,301 | 15.0 | 1,189,515 |
0006 | 018 | 34,274 | 0 | 0 | 34,274 | 15.0 | 514,110 |
0034 | 020 | 1,768,551 | 0 | 0 | 1,768,551 | 15.0 | 26,528,265 |
0064 | 001 | 950,422 | 950,422 | 0 | 0 | 30.0 | 28,512,660 |
|
|
||||||
2,832,548 | 56,744,550 | ||||||
|
|||||||
Blended Maximum Useful Life : | 20.0 | ||||||
Original Term of Bond : | 20.0 | ||||||
Selected Maximum Useful Life : | 20.0 | ||||||
Period Prior to 1 July 2002 : | 0.5 | ||||||
Sel. Remaining Term for Amortization : | 19.5 | ||||||
Principal Outstanding as of July 2002 : | 43,500,000 | ||||||
Assumed Interest Rate : | 4.500% | ||||||
Debt Service for Amortization Year 15 of 19.5 : | 3,374,333 | ||||||
Bond Percent : | 5.865% | ||||||
Aidable Debt Service for Amortization Year 15 of 19.5 : | 197,905 |
580801 | SMITHTOWN CSD | ||||||
---|---|---|---|---|---|---|---|
Amount Issued: | 1,790,000 | BLD | |||||
Date of Original Issuance: | 10 / 09 / 2002 | ||||||
|
|||||||
|
|||||||
Building Code |
Project Nunber |
Allowable Cost |
New Construction Cost |
Additions Cost |
Alteration / Reconstruction Cost |
Maximum Project Life |
Weighted Useful Life |
|
|||||||
0027 | 007 | 1,673,193 | 0 | 0 | 1,673,193 | 15.0 | 25,097,895 |
0057 | 001 | 441,029 | 0 | 0 | 441,029 | 15.0 | 6,615,435 |
|
|
||||||
2,114,222 | 31,713,330 | ||||||
|
|||||||
Blended Maximum Useful Life : | 15.0 | ||||||
Original Term of Bond : | 20.0 | ||||||
Selected Maximum Useful Life : | 20.0 | ||||||
Period Prior to 1 July 2002 : | 0.5 | ||||||
Sel. Remaining Term for Amortization : | 19.5 | ||||||
Principal Outstanding as of July 2002 : | 1,790,000 | ||||||
Assumed Interest Rate : | 4.500% | ||||||
Debt Service for Amortization Year 15 of 19.5 : | 138,852 | ||||||
Bond Percent : | 84.006% | ||||||
Aidable Debt Service for Amortization Year 15 of 19.5 : | 116,644 |
580801 | SMITHTOWN CSD | ||||||
---|---|---|---|---|---|---|---|
Amount Issued: | 34,400,000 | BLD-10 | |||||
Date of Original Issuance: | 07 / 29 / 2003 | ||||||
|
|||||||
|
|||||||
Building Code |
Project Nunber |
Allowable Cost |
New Construction Cost |
Additions Cost |
Alteration / Reconstruction Cost |
Maximum Project Life |
Weighted Useful Life |
|
|||||||
0001 | 017 | 79,301 | 0 | 0 | 79,301 | 15.0 | 1,189,515 |
0006 | 018 | 34,274 | 0 | 0 | 34,274 | 15.0 | 514,110 |
0034 | 020 | 1,768,551 | 0 | 0 | 1,768,551 | 15.0 | 26,528,265 |
0064 | 001 | 950,422 | 950,422 | 0 | 0 | 30.0 | 28,512,660 |
|
|
||||||
2,832,548 | 56,744,550 | ||||||
|
|||||||
Blended Maximum Useful Life : | 20.0 | ||||||
Original Term of Bond : | 20.0 | ||||||
Selected Maximum Useful Life : | 20.0 | ||||||
Period Prior to 1 July 2002 : | 0.5 | ||||||
Sel. Remaining Term for Amortization : | 19.5 | ||||||
Principal Outstanding as of July 2002 : | 34,400,000 | ||||||
Assumed Interest Rate : | 4.500% | ||||||
Debt Service for Amortization Year 14 of 19.5 : | 2,668,438 | ||||||
Bond Percent : | 5.865% | ||||||
Aidable Debt Service for Amortization Year 14 of 19.5 : | 156,504 |
NYSED Home Page | State Aid Home Page | District Home Page |
---|