New York State Education Department

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

District: SMITHTOWN CSD (580801)

 

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
Retro Web Report