New York State Education Department

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

District: SACHEM CSD (580205)

 

580205 SACHEM CSD
Amount Issued: 50,000,000 BLD-10
Date of Original Issuance: 04 / 25 / 2002

 
Building
Code		 Project
Nunber		 Allowable
Cost		 New Construction
Cost		 Additions
Cost		 Alteration /
Reconstruction
Cost		 Maximum
Project
Life		 Weighted
Useful Life
0002 004 131,585 0 0 131,585 15.0 1,973,775
0002 012 441,404 0 0 441,404 15.0 6,621,060
0003 011 450,000 0 435,000 15,000 20.0 9,000,000
0003 012 18,012 0 0 18,012 15.0 270,180
0004 009 18,713 0 0 18,713 15.0 280,695
0006 005 119,044 0 0 119,044 15.0 1,785,660
0006 009 18,719 0 0 18,719 15.0 280,785
0010 012 1,120,638 0 0 1,120,638 15.0 16,809,570
0011 008 742,395 0 722,395 20,000 20.0 14,847,900
0011 009 18,354 0 0 18,354 15.0 275,310
0012 003 108,217 0 0 108,217 15.0 1,623,255
0012 008 18,713 0 0 18,713 15.0 280,695
0013 006 125,505 0 0 125,505 15.0 1,882,575
0013 010 699,566 0 684,566 15,000 20.0 13,991,320
0013 011 18,713 0 0 18,713 15.0 280,695
0014 010 426,462 0 0 426,462 15.0 6,396,930
0014 011 18,713 0 0 18,713 15.0 280,695
0015 008 18,022 0 0 18,022 15.0 270,330
0016 021 476,074 0 0 476,074 15.0 7,141,110
0017 009 1,718,832 0 0 1,718,832 15.0 25,782,480
0018 003 129,004 0 0 129,004 15.0 1,935,060
0018 008 18,363 0 0 18,363 15.0 275,445
0019 005 107,049 0 0 107,049 15.0 1,605,735
0019 011 18,713 0 0 18,713 15.0 280,695
6,980,810 114,171,955
Blended Maximum Useful Life : 16.5
Original Term of Bond : 29.0
Selected Maximum Useful Life : 29.0
Period Prior to 1 July 2002 : 1.0
Sel. Remaining Term for Amortization : 28.0
Remaining Life as of July 2017 : 13.0
Principal Outstanding as of July 2017 : 31,340,900
Interest Rate : 4.500%
Debt Service for Amortization Year 16 of 28 : 3,210,645
Bond Percent : 2.982%
Aidable Debt Service for Amortization Year 16 of 28 : 95,741

 

580205 SACHEM CSD
Amount Issued: 75,000,000 BLD-10
Date of Original Issuance: 02 / 25 / 2003

 
Building
Code		 Project
Nunber		 Allowable
Cost		 New Construction
Cost		 Additions
Cost		 Alteration /
Reconstruction
Cost		 Maximum
Project
Life		 Weighted
Useful Life
0002 004 131,585 0 0 131,585 15.0 1,973,775
0002 012 441,404 0 0 441,404 15.0 6,621,060
0003 011 450,000 0 435,000 15,000 20.0 9,000,000
0003 012 18,012 0 0 18,012 15.0 270,180
0004 009 18,713 0 0 18,713 15.0 280,695
0006 005 119,044 0 0 119,044 15.0 1,785,660
0006 009 18,719 0 0 18,719 15.0 280,785
0010 012 1,120,638 0 0 1,120,638 15.0 16,809,570
0011 008 742,395 0 722,395 20,000 20.0 14,847,900
0011 009 18,354 0 0 18,354 15.0 275,310
0012 003 108,217 0 0 108,217 15.0 1,623,255
0012 008 18,713 0 0 18,713 15.0 280,695
0013 006 125,505 0 0 125,505 15.0 1,882,575
0013 010 699,566 0 684,566 15,000 20.0 13,991,320
0013 011 18,713 0 0 18,713 15.0 280,695
0014 010 426,462 0 0 426,462 15.0 6,396,930
0014 011 18,713 0 0 18,713 15.0 280,695
0015 008 18,022 0 0 18,022 15.0 270,330
0016 021 476,074 0 0 476,074 15.0 7,141,110
0017 009 1,718,832 0 0 1,718,832 15.0 25,782,480
0018 003 129,004 0 0 129,004 15.0 1,935,060
0018 008 18,363 0 0 18,363 15.0 275,445
0019 005 107,049 0 0 107,049 15.0 1,605,735
0019 011 18,713 0 0 18,713 15.0 280,695
6,980,810 114,171,955
Blended Maximum Useful Life : 16.5
Original Term of Bond : 29.0
Term based on prior Retro borrowing : 29.0
Selected Maximum Useful Life : 29.0
Period Prior to 1 July 2002 : 1.0
Sel. Remaining Term for Amortization : 28.0
Remaining Life as of July 2017 : 13.0
Principal Outstanding as of July 2017 : 46,248,253
Interest Rate : 4.500%
Debt Service for Amortization Year 16 of 28 : 4,737,795
Bond Percent : 2.982%
Aidable Debt Service for Amortization Year 16 of 28 : 141,281

 

580205 SACHEM CSD
Amount Issued: 70,000,000 BLD-10
Date of Original Issuance: 10 / 29 / 2003

 
Building
Code		 Project
Nunber		 Allowable
Cost		 New Construction
Cost		 Additions
Cost		 Alteration /
Reconstruction
Cost		 Maximum
Project
Life		 Weighted
Useful Life
0002 004 131,585 0 0 131,585 15.0 1,973,775
0002 012 441,404 0 0 441,404 15.0 6,621,060
0003 011 450,000 0 435,000 15,000 20.0 9,000,000
0003 012 18,012 0 0 18,012 15.0 270,180
0004 009 18,713 0 0 18,713 15.0 280,695
0006 005 119,044 0 0 119,044 15.0 1,785,660
0006 009 18,719 0 0 18,719 15.0 280,785
0010 012 1,120,638 0 0 1,120,638 15.0 16,809,570
0011 008 742,395 0 722,395 20,000 20.0 14,847,900
0011 009 18,354 0 0 18,354 15.0 275,310
0012 003 108,217 0 0 108,217 15.0 1,623,255
0012 008 18,713 0 0 18,713 15.0 280,695
0013 006 125,505 0 0 125,505 15.0 1,882,575
0013 010 699,566 0 684,566 15,000 20.0 13,991,320
0013 011 18,713 0 0 18,713 15.0 280,695
0014 010 426,462 0 0 426,462 15.0 6,396,930
0014 011 18,713 0 0 18,713 15.0 280,695
0015 008 18,022 0 0 18,022 15.0 270,330
0016 021 476,074 0 0 476,074 15.0 7,141,110
0017 009 1,718,832 0 0 1,718,832 15.0 25,782,480
0018 003 129,004 0 0 129,004 15.0 1,935,060
0018 008 18,363 0 0 18,363 15.0 275,445
0019 005 107,049 0 0 107,049 15.0 1,605,735
0019 011 18,713 0 0 18,713 15.0 280,695
6,980,810 114,171,955
Blended Maximum Useful Life : 16.5
Original Term of Bond : 29.0
Term based on prior Retro borrowing : 29.0
Selected Maximum Useful Life : 29.0
Period Prior to 1 July 2002 : 2.0
Sel. Remaining Term for Amortization : 27.0
Remaining Life as of July 2017 : 13.0
Principal Outstanding as of July 2017 : 43,973,042
Interest Rate : 4.500%
Debt Service for Amortization Year 15 of 27 : 4,504,716
Bond Percent : 2.982%
Aidable Debt Service for Amortization Year 15 of 27 : 134,331

 

580205 SACHEM CSD
Amount Issued: 31,935,000 BLD-10
Date of Original Issuance: 07 / 22 / 2004

 
Building
Code		 Project
Nunber		 Allowable
Cost		 New Construction
Cost		 Additions
Cost		 Alteration /
Reconstruction
Cost		 Maximum
Project
Life		 Weighted
Useful Life
0002 004 131,585 0 0 131,585 15.0 1,973,775
0002 012 441,404 0 0 441,404 15.0 6,621,060
0003 011 450,000 0 435,000 15,000 20.0 9,000,000
0003 012 18,012 0 0 18,012 15.0 270,180
0004 009 18,713 0 0 18,713 15.0 280,695
0006 005 119,044 0 0 119,044 15.0 1,785,660
0006 009 18,719 0 0 18,719 15.0 280,785
0010 012 1,120,638 0 0 1,120,638 15.0 16,809,570
0011 008 742,395 0 722,395 20,000 20.0 14,847,900
0011 009 18,354 0 0 18,354 15.0 275,310
0012 003 108,217 0 0 108,217 15.0 1,623,255
0012 008 18,713 0 0 18,713 15.0 280,695
0013 006 125,505 0 0 125,505 15.0 1,882,575
0013 010 699,566 0 684,566 15,000 20.0 13,991,320
0013 011 18,713 0 0 18,713 15.0 280,695
0014 010 426,462 0 0 426,462 15.0 6,396,930
0014 011 18,713 0 0 18,713 15.0 280,695
0015 008 18,022 0 0 18,022 15.0 270,330
0016 021 476,074 0 0 476,074 15.0 7,141,110
0017 009 1,718,832 0 0 1,718,832 15.0 25,782,480
0018 003 129,004 0 0 129,004 15.0 1,935,060
0018 008 18,363 0 0 18,363 15.0 275,445
0019 005 107,049 0 0 107,049 15.0 1,605,735
0019 011 18,713 0 0 18,713 15.0 280,695
6,980,810 114,171,955
Blended Maximum Useful Life : 16.5
Original Term of Bond : 29.0
Term based on prior Retro borrowing : 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 : 13.0
Principal Outstanding as of July 2017 : 20,461,580
Interest Rate : 4.500%
Debt Service for Amortization Year 14 of 26 : 2,096,139
Bond Percent : 2.982%
Aidable Debt Service for Amortization Year 14 of 26 : 62,507

 

 

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