New York State Education Department

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

District: PUTNAM VALLEY CSD (480503)

 

480503 PUTNAM VALLEY CSD
Amount Issued: 68,572 BLD
Date of Original Issuance: 07 / 01 / 1997

 

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

0007 001 197,701 197,701 0 0 30.0 5,931,030


197,701 5,931,030

Blended Maximum Useful Life : 30.0
Original Term of Bond : 6.0
Selected Maximum Useful Life : 30.0
Period Prior to 1 July 2002 : 5.0
Sel. Remaining Term for Amortization : 25.0
Remaining Life as of July 2017 : 10.0
Principal Outstanding as of July 2017 : 6,974
Interest Rate : 4.500%
Debt Service for Amortization Year 16 of 25 : 873
Bond Percent : 98.850%
Aidable Debt Service for Amortization Year 16 of 25 : 874

 

480503 PUTNAM VALLEY CSD
Amount Issued: 12,810,000 BLD-10
Date of Original Issuance: 12 / 29 / 1999

 

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

0004 007 2,023,000 0 0 2,023,000 15.0 30,345,000
0010 001 20,258,730 20,258,730 0 0 30.0 607,761,900


22,281,730 638,106,900

Blended Maximum Useful Life : 28.5
Original Term of Bond : 29.0
Selected Maximum Useful Life : 29.0
Period Prior to 1 July 2002 : 3.0
Sel. Remaining Term for Amortization : 26.0
Remaining Life as of July 2017 : 11.0
Principal Outstanding as of July 2017 : 6,831,588
Interest Rate : 4.500%
Debt Service for Amortization Year 16 of 26 : 794,215
Bond Percent : 74.384%
Aidable Debt Service for Amortization Year 16 of 26 : 590,770

 

480503 PUTNAM VALLEY CSD
Amount Issued: 9,390,000 BLD-10
Date of Original Issuance: 02 / 16 / 2000

 

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

0004 007 2,023,000 0 0 2,023,000 15.0 30,345,000
0010 001 20,258,730 20,258,730 0 0 30.0 607,761,900


22,281,730 638,106,900

Blended Maximum Useful Life : 28.5
Original Term of Bond : 29.0
Selected Maximum Useful Life : 29.0
Period Prior to 1 July 2002 : 3.0
Sel. Remaining Term for Amortization : 26.0
Remaining Life as of July 2017 : 11.0
Principal Outstanding as of July 2017 : 4,799,049
Interest Rate : 4.500%
Debt Service for Amortization Year 16 of 26 : 557,920
Bond Percent : 74.384%
Aidable Debt Service for Amortization Year 16 of 26 : 415,003

 

 

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