New York State Education Department

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

District: ROCKY POINT UFSD (580209)

 

580209 ROCKY POINT UFSD
Amount Issued: 6,300,000 BLD-10
Date of Original Issuance: 02 / 03 / 2000

 

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

0001 004 4,088,098 0 3,197,411 890,687 19.0 77,673,862
0006 006 52,072 0 0 52,072 15.0 781,080


4,140,170 78,454,942

Blended Maximum Useful Life : 19.0
Original Term of Bond : 20.0
Selected Maximum Useful Life : 20.0
Period Prior to 1 July 2002 : 3.0
Sel. Remaining Term for Amortization : 17.0
Remaining Life as of July 2017 : 2.0
Principal Outstanding as of July 2017 : 930,668
Interest Rate : 4.500%
Debt Service for Amortization Year 16 of 17 : 491,800
Bond Percent : 83.774%
Aidable Debt Service for Amortization Year 16 of 17 : 412,001

 

580209 ROCKY POINT UFSD
Amount Issued: 22,200,000 BLD-10
Date of Original Issuance: 02 / 01 / 2001

 

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

0005 010 22,200,000 0 21,527,250 672,750 20.0 444,000,000


22,200,000 444,000,000

Blended Maximum Useful Life : 20.0
Original Term of Bond : 19.0
Selected Maximum Useful Life : 20.0
Period Prior to 1 July 2002 : 1.0
Sel. Remaining Term for Amortization : 19.0
Remaining Life as of July 2017 : 4.0
Principal Outstanding as of July 2017 : 6,086,232
Interest Rate : 4.500%
Debt Service for Amortization Year 16 of 19 : 1,679,612
Bond Percent : 83.774%
Aidable Debt Service for Amortization Year 16 of 19 : 1,407,079

 

580209 ROCKY POINT UFSD
Amount Issued: 7,500,000 BLD-10
Date of Original Issuance: 08 / 01 / 2001

 

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

0005 012 312,700 0 0 312,700 15.0 4,690,500
0005 013 1,327,500 0 0 1,327,500 15.0 19,912,500
0006 008 4,622,151 0 3,084,953 1,537,198 18.5 85,509,794
0006 009 586,460 0 0 586,460 15.0 8,796,900


6,848,811 118,909,694

Blended Maximum Useful Life : 17.5
Original Term of Bond : 20.0
Selected Maximum Useful Life : 20.0
Period Prior to 1 July 2002 : 1.0
Sel. Remaining Term for Amortization : 19.0
Remaining Life as of July 2017 : 4.0
Principal Outstanding as of July 2017 : 2,143,040
Interest Rate : 4.500%
Debt Service for Amortization Year 16 of 19 : 591,413
Bond Percent : 86.099%
Aidable Debt Service for Amortization Year 16 of 19 : 509,201

 

 

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