New York State Education Department

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

District: BETHLEHEM CSD (010306)

 

010306 BETHLEHEM CSD
Amount Issued: 13,500,000 BLD
Date of Original Issuance: 01 / 22 / 1997

 

Building
Code
Project
Nunber
Allowable
Cost
New Construction
Cost
Additions
Cost
Alteration /
Reconstruction
Cost
Maximum
Project
Life
Weighted
Useful Life

0002 008 555,000 0 0 555,000 15.0 8,325,000
0004 010 400,000 0 0 400,000 15.0 6,000,000
0005 010 4,742,978 0 1,800,000 2,942,978 17.0 80,630,626
0005 011 750,000 0 0 750,000 15.0 11,250,000
0006 016 3,600,000 0 450,000 3,150,000 15.5 55,800,000
0006 017 1,550,000 0 0 1,550,000 15.0 23,250,000
0008 009 600,000 0 0 600,000 15.0 9,000,000
0008 010 315,000 0 0 315,000 15.0 4,725,000
0009 007 2,320,000 0 0 2,320,000 15.0 34,800,000


14,832,978 233,780,626

Blended Maximum Useful Life : 16.0
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
Remaining Life as of July 2017 : 1.0
Principal Outstanding as of July 2017 : 1,041,252
Interest Rate : 4.500%
Debt Service for Amortization Year 16 of 16 : 1,076,524
Bond Percent : 98.227%
Aidable Debt Service for Amortization Year 16 of 16 : 1,057,438

 

010306 BETHLEHEM CSD
Amount Issued: 3,436,222 BLD-10
Date of Original Issuance: 05 / 03 / 2001

 

Building
Code
Project
Nunber
Allowable
Cost
New Construction
Cost
Additions
Cost
Alteration /
Reconstruction
Cost
Maximum
Project
Life
Weighted
Useful Life

0006 021 1,464,857 0 495,576 969,281 16.5 24,170,141
0006 022 2,278,943 0 979,889 1,299,054 17.0 38,742,031


3,743,800 62,912,172

Blended Maximum Useful Life : 17.0
Original Term of Bond : 10.0
Selected Maximum Useful Life : 17.0
Period Prior to 1 July 2002 : 1.0
Sel. Remaining Term for Amortization : 16.0
Remaining Life as of July 2017 : 1.0
Principal Outstanding as of July 2017 : 270,888
Interest Rate : 4.500%
Debt Service for Amortization Year 16 of 16 : 280,064
Bond Percent : 67.345%
Aidable Debt Service for Amortization Year 16 of 16 : 188,609

 

 

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