New York State Education Department

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

District: THREE VILLAGE CSD (580201)

 

580201 THREE VILLAGE CSD
Amount Issued: 4,700,000 BLD-10
Date of Original Issuance: 12 / 07 / 1999

 
Building
Code		 Project
Nunber		 Allowable
Cost		 New Construction
Cost		 Additions
Cost		 Alteration /
Reconstruction
Cost		 Maximum
Project
Life		 Weighted
Useful Life
0002 013 5,480,866 0 3,539,079 1,941,787 18.0 98,655,588
0006 013 5,266,631 0 3,482,539 1,784,092 18.5 97,432,674
0007 011 7,357,166 0 5,376,979 1,980,187 18.5 136,107,571
0009 018 6,956,742 0 6,072,300 884,442 19.5 135,656,469
0014 013 4,875,187 0 3,360,289 1,514,898 18.5 90,190,960
0015 013 1,342,129 0 0 1,342,129 15.0 20,131,935
0020 001 541,185 541,185 0 0 30.0 16,235,550
0022 001 290,594 290,594 0 0 30.0 8,717,820
0023 001 290,594 290,594 0 0 30.0 8,717,820
0025 001 281,582 281,582 0 0 30.0 8,447,460
0026 001 552,090 552,090 0 0 30.0 16,562,700
0027 001 281,582 281,582 0 0 30.0 8,447,460
33,516,348 645,304,006
Blended Maximum Useful Life : 19.0
Original Term of Bond : 16.0
Selected Maximum Useful Life : 19.0
Period Prior to 1 July 2002 : 3.0
Sel. Remaining Term for Amortization : 16.0
Remaining Life as of July 2017 : 1.0
Principal Outstanding as of July 2017 : 367,451
Interest Rate : 4.500%
Debt Service for Amortization Year 16 of 16 : 379,898
Bond Percent : 80.098%
Aidable Debt Service for Amortization Year 16 of 16 : 304,291

 

580201 THREE VILLAGE CSD
Amount Issued: 26,000,000 BLD-10
Date of Original Issuance: 12 / 05 / 2000

 
Building
Code		 Project
Nunber		 Allowable
Cost		 New Construction
Cost		 Additions
Cost		 Alteration /
Reconstruction
Cost		 Maximum
Project
Life		 Weighted
Useful Life
0002 013 5,480,866 0 3,539,079 1,941,787 18.0 98,655,588
0006 013 5,266,631 0 3,482,539 1,784,092 18.5 97,432,674
0007 011 7,357,166 0 5,376,979 1,980,187 18.5 136,107,571
0008 014 527,233 0 0 527,233 15.0 7,908,495
0009 018 6,956,742 0 6,072,300 884,442 19.5 135,656,469
0009 019 711,818 0 0 711,818 15.0 10,677,270
0014 013 4,875,187 0 3,360,289 1,514,898 18.5 90,190,960
0015 012 527,233 0 0 527,233 15.0 7,908,495
0015 013 1,342,129 0 0 1,342,129 15.0 20,131,935
0020 001 541,185 541,185 0 0 30.0 16,235,550
0022 001 290,594 290,594 0 0 30.0 8,717,820
0023 001 290,594 290,594 0 0 30.0 8,717,820
0024 001 355,653 355,653 0 0 30.0 10,669,590
0025 001 281,582 281,582 0 0 30.0 8,447,460
0026 001 552,090 552,090 0 0 30.0 16,562,700
0027 001 281,582 281,582 0 0 30.0 8,447,460
35,638,285 682,467,856
Blended Maximum Useful Life : 19.0
Original Term of Bond : 16.0
Selected Maximum Useful Life : 19.0
Period Prior to 1 July 2002 : 1.0
Sel. Remaining Term for Amortization : 18.0
Remaining Life as of July 2017 : 3.0
Principal Outstanding as of July 2017 : 5,646,392
Interest Rate : 4.500%
Debt Service for Amortization Year 16 of 18 : 2,033,095
Bond Percent : 80.098%
Aidable Debt Service for Amortization Year 16 of 18 : 1,628,469

 

580201 THREE VILLAGE CSD
Amount Issued: 7,000,000 BLD-10
Date of Original Issuance: 10 / 25 / 2001

 
Building
Code		 Project
Nunber		 Allowable
Cost		 New Construction
Cost		 Additions
Cost		 Alteration /
Reconstruction
Cost		 Maximum
Project
Life		 Weighted
Useful Life
0006 013 5,266,631 0 3,482,539 1,784,092 18.5 97,432,674
0007 011 7,357,166 0 5,376,979 1,980,187 18.5 136,107,571
0009 018 6,956,742 0 6,072,300 884,442 19.5 135,656,469
0014 013 4,875,187 0 3,360,289 1,514,898 18.5 90,190,960
24,455,726 459,387,673
Blended Maximum Useful Life : 19.0
Original Term of Bond : 17.0
Selected Maximum Useful Life : 19.0
Period Prior to 1 July 2002 : 1.0
Sel. Remaining Term for Amortization : 18.0
Remaining Life as of July 2017 : 3.0
Principal Outstanding as of July 2017 : 1,587,339
Interest Rate : 4.500%
Debt Service for Amortization Year 16 of 18 : 571,553
Bond Percent : 80.098%
Aidable Debt Service for Amortization Year 16 of 18 : 457,803

 

580201 THREE VILLAGE CSD
Amount Issued: 5,540,000 BLD-10
Date of Original Issuance: 03 / 26 / 2003

 
Building
Code		 Project
Nunber		 Allowable
Cost		 New Construction
Cost		 Additions
Cost		 Alteration /
Reconstruction
Cost		 Maximum
Project
Life		 Weighted
Useful Life
0002 013 5,480,866 0 3,539,079 1,941,787 18.0 98,655,588
0006 013 5,266,631 0 3,482,539 1,784,092 18.5 97,432,674
0007 011 7,357,166 0 5,376,979 1,980,187 18.5 136,107,571
0008 015 1,389,756 0 0 1,389,756 15.0 20,846,340
0009 018 6,956,742 0 6,072,300 884,442 19.5 135,656,469
0014 013 4,875,187 0 3,360,289 1,514,898 18.5 90,190,960
0015 013 1,342,129 0 0 1,342,129 15.0 20,131,935
0024 001 355,653 355,653 0 0 30.0 10,669,590
33,024,130 609,691,126
Blended Maximum Useful Life : 18.5
Original Term of Bond : 18.5
Selected Maximum Useful Life : 18.5
Period Prior to 1 July 2002 : 2.5
Sel. Remaining Term for Amortization : 16.0
Remaining Life as of July 2017 : 1.0
Principal Outstanding as of July 2017 : 473,413
Interest Rate : 4.500%
Debt Service for Amortization Year 16 of 16 : 489,449
Bond Percent : 80.098%
Aidable Debt Service for Amortization Year 16 of 16 : 392,040

 

 

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