580212 | LONGWOOD CSD | ||||||
---|---|---|---|---|---|---|---|
Amount Issued: | 30,000,000 | BLD | |||||
Date of Original Issuance: | 08 / 11 / 1998 | ||||||
|
|||||||
|
|||||||
Building Code |
Project Nunber |
Allowable Cost |
New Construction Cost |
Additions Cost |
Alteration / Reconstruction Cost |
Maximum Project Life |
Weighted Useful Life |
|
|||||||
0002 | 007 | 26,482 | 0 | 0 | 26,482 | 15.0 | 397,230 |
0002 | 008 | 2,462,755 | 0 | 0 | 2,462,755 | 15.0 | 36,941,325 |
0004 | 009 | 1,973,278 | 0 | 0 | 1,973,278 | 15.0 | 29,599,170 |
0007 | 007 | 42,416 | 0 | 0 | 42,416 | 15.0 | 636,240 |
0007 | 008 | 2,118,739 | 0 | 0 | 2,118,739 | 15.0 | 31,781,085 |
0008 | 009 | 2,158,619 | 0 | 0 | 2,158,619 | 15.0 | 32,379,285 |
0009 | 005 | 319,069 | 0 | 0 | 319,069 | 15.0 | 4,786,035 |
0009 | 006 | 4,172,657 | 0 | 0 | 4,172,657 | 15.0 | 62,589,855 |
0010 | 006 | 152,833 | 0 | 0 | 152,833 | 15.0 | 2,292,495 |
0010 | 007 | 4,269,621 | 0 | 0 | 4,269,621 | 15.0 | 64,044,315 |
0012 | 001 | 29,770 | 0 | 0 | 29,770 | 15.0 | 446,550 |
0014 | 003 | 191,046 | 0 | 0 | 191,046 | 15.0 | 2,865,690 |
0015 | 003 | 2,646,188 | 0 | 0 | 2,646,188 | 15.0 | 39,692,820 |
0017 | 002 | 746,537 | 0 | 0 | 746,537 | 15.0 | 11,198,055 |
7999 | 002 | 7,550,913 | 0 | 0 | 7,550,913 | 15.0 | 113,263,695 |
|
|
||||||
28,860,923 | 432,913,845 | ||||||
|
|||||||
Blended Maximum Useful Life : | 15.0 | ||||||
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 : | 2,330,663 | ||||||
Interest Rate : | 5.511% | ||||||
Debt Service for Amortization Year 16 of 16 : | 2,427,435 | ||||||
Bond Percent : | 93.506% | ||||||
Aidable Debt Service for Amortization Year 16 of 16 : | 2,269,797 |
Additional Costs Attributable to Refinancing | |
---|---|
A. Total Amount of Refinancing Issued (SA-132A # 7) : | 24,917,000 |
B. Bond Percent : | 96.443% |
C. Applicable Building Aid Ratio : | 67.8% |
D. State Share of Outstanding Principal Refinanced (SA-132A # 3 * B * C) : | 16,732,880 |
E. Amount of Original Principal Refinanced (SA-132A # 4) : | 25,590,000 |
F. State Share Ratio (D / E) : | 65.3% |
G. Total Fixed Cost Aided at 100% (SA-132A # 13) : | 3,108 |
H. Total Variable Costs of Refinancing (SA-132A # 23) : | 232,064 |
I. State Share of Variable Costs Aided at 100% (H * F) : | 151,538 |
J. Total Principal Added (A - E - G - H) : | 0 |
K. State Share of Additional Principal Aided at 100% (J * F) : | 0 |
L. Total Refinancing Aided at 100% (G + I + K) : | 154,646 |
M. Local Share of Variable Costs Aided at State Share (H - I) : | 80,526 |
Assumed Aidable Debt Service for Refinancing | |
Assumed Debt Service for Fixed Costs : | 295 |
Assumed Debt Service for State Share of Variable Costs : | 14,374 |
Assumed Debt Service for State Share of Additional Principal : | 0 |
Assumed Debt Service for Local Share of Variable Costs : * | 7,366 |
* After application of Bond Percent. |
580212 | LONGWOOD CSD | ||||||
---|---|---|---|---|---|---|---|
Amount Issued: | 46,000,000 | BLD-10 | |||||
Date of Original Issuance: | 06 / 01 / 2000 | ||||||
|
|||||||
|
|||||||
Building Code |
Project Nunber |
Allowable Cost |
New Construction Cost |
Additions Cost |
Alteration / Reconstruction Cost |
Maximum Project Life |
Weighted Useful Life |
|
|||||||
0009 | 007 | 16,149,219 | 0 | 13,358,219 | 2,791,000 | 19.0 | 306,835,161 |
0010 | 008 | 7,421,239 | 0 | 4,899,376 | 2,521,863 | 18.5 | 137,292,922 |
0015 | 005 | 21,510,049 | 0 | 20,683,577 | 826,472 | 20.0 | 430,200,980 |
|
|
||||||
45,080,507 | 874,329,063 | ||||||
|
|||||||
Blended Maximum Useful Life : | 19.5 | ||||||
Original Term of Bond : | 20.0 | ||||||
Selected Maximum Useful Life : | 20.0 | ||||||
Period Prior to 1 July 2002 : | 2.0 | ||||||
Sel. Remaining Term for Amortization : | 18.0 | ||||||
Remaining Life as of July 2017 : | 3.0 | ||||||
Principal Outstanding as of July 2017 : | 10,600,227 | ||||||
Interest Rate : | 5.474% | ||||||
Debt Service for Amortization Year 16 of 18 : | 3,879,530 | ||||||
Bond Percent : | 98.352% | ||||||
Aidable Debt Service for Amortization Year 16 of 18 : | 3,815,596 |
Additional Costs Attributable to Refinancing | |
---|---|
A. Total Amount of Refinancing Issued (SA-132A # 7) : | 44,248,000 |
B. Bond Percent : | 99.274% |
C. Applicable Building Aid Ratio : | 77.8% |
D. State Share of Outstanding Principal Refinanced (SA-132A # 3 * B * C) : | 34,029,817 |
E. Amount of Original Principal Refinanced (SA-132A # 4) : | 44,060,000 |
F. State Share Ratio (D / E) : | 77.2% |
G. Total Fixed Cost Aided at 100% (SA-132A # 13) : | 5,519 |
H. Total Variable Costs of Refinancing (SA-132A # 23) : | 416,598 |
I. State Share of Variable Costs Aided at 100% (H * F) : | 321,614 |
J. Total Principal Added (A - E - G - H) : | 0 |
K. State Share of Additional Principal Aided at 100% (J * F) : | 0 |
L. Total Refinancing Aided at 100% (G + I + K) : | 327,133 |
M. Local Share of Variable Costs Aided at State Share (H - I) : | 94,984 |
Assumed Aidable Debt Service for Refinancing | |
Assumed Debt Service for Fixed Costs : | 486 |
Assumed Debt Service for State Share of Variable Costs : | 28,318 |
Assumed Debt Service for State Share of Additional Principal : | 0 |
Assumed Debt Service for Local Share of Variable Costs : * | 8,302 |
* After application of Bond Percent. |
580212 | LONGWOOD CSD | ||||||
---|---|---|---|---|---|---|---|
Amount Issued: | 23,764,000 | BLD-10 | |||||
Date of Original Issuance: | 06 / 15 / 2001 | ||||||
|
|||||||
|
|||||||
Building Code |
Project Nunber |
Allowable Cost |
New Construction Cost |
Additions Cost |
Alteration / Reconstruction Cost |
Maximum Project Life |
Weighted Useful Life |
|
|||||||
0002 | 009 | 6,056,684 | 0 | 5,609,404 | 447,280 | 20.0 | 121,133,680 |
0004 | 012 | 4,714,052 | 0 | 3,977,907 | 736,145 | 19.0 | 89,566,988 |
0007 | 010 | 6,061,986 | 0 | 5,713,080 | 348,906 | 20.0 | 121,239,720 |
0008 | 010 | 6,931,278 | 0 | 6,627,170 | 304,108 | 20.0 | 138,625,560 |
|
|
||||||
23,764,000 | 470,565,948 | ||||||
|
|||||||
Blended Maximum Useful Life : | 20.0 | ||||||
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 : | 7,190,346 | ||||||
Interest Rate : | 5.461% | ||||||
Debt Service for Amortization Year 16 of 19 : | 2,025,383 | ||||||
Bond Percent : | 98.352% | ||||||
Aidable Debt Service for Amortization Year 16 of 19 : | 1,992,006 |
Additional Costs Attributable to Refinancing | |
---|---|
A. Total Amount of Refinancing Issued (SA-132A # 7) : | 22,322,000 |
B. Bond Percent : | 99.274% |
C. Applicable Building Aid Ratio : | 77.8% |
D. State Share of Outstanding Principal Refinanced (SA-132A # 3 * B * C) : | 18,354,166 |
E. Amount of Original Principal Refinanced (SA-132A # 4) : | 23,764,000 |
F. State Share Ratio (D / E) : | 77.2% |
G. Total Fixed Cost Aided at 100% (SA-132A # 13) : | 2,785 |
H. Total Variable Costs of Refinancing (SA-132A # 23) : | 211,237 |
I. State Share of Variable Costs Aided at 100% (H * F) : | 163,075 |
J. Total Principal Added (A - E - G - H) : | 0 |
K. State Share of Additional Principal Aided at 100% (J * F) : | 0 |
L. Total Refinancing Aided at 100% (G + I + K) : | 165,860 |
M. Local Share of Variable Costs Aided at State Share (H - I) : | 48,162 |
Assumed Aidable Debt Service for Refinancing | |
Assumed Debt Service for Fixed Costs : | 237 |
Assumed Debt Service for State Share of Variable Costs : | 13,898 |
Assumed Debt Service for State Share of Additional Principal : | 0 |
Assumed Debt Service for Local Share of Variable Costs : * | 4,074 |
* After application of Bond Percent. |
580212 | LONGWOOD CSD | ||||||
---|---|---|---|---|---|---|---|
Amount Issued: | 3,102,000 | BLD | |||||
Date of Original Issuance: | 03 / 06 / 2002 | ||||||
|
|||||||
|
|||||||
Building Code |
Project Nunber |
Allowable Cost |
New Construction Cost |
Additions Cost |
Alteration / Reconstruction Cost |
Maximum Project Life |
Weighted Useful Life |
|
|||||||
0011 | 004 | 595,804 | 0 | 0 | 595,804 | 15.0 | 8,937,060 |
0012 | 002 | 794,175 | 0 | 0 | 794,175 | 15.0 | 11,912,625 |
0014 | 004 | 773,557 | 0 | 0 | 773,557 | 15.0 | 11,603,355 |
0018 | 001 | 938,464 | 0 | 0 | 938,464 | 15.0 | 14,076,960 |
7999 | 002 | 7,540,336 | 0 | 0 | 7,540,336 | 15.0 | 113,105,040 |
|
|
||||||
10,642,336 | 159,635,040 | ||||||
|
|||||||
Blended Maximum Useful Life : | 15.0 | ||||||
Original Term of Bond : | 17.0 | ||||||
Selected Maximum Useful Life : | 17.0 | ||||||
Period Prior to 1 July 2002 : | 0.0 | ||||||
Sel. Remaining Term for Amortization : | 17.0 | ||||||
Remaining Life as of July 2017 : | 2.0 | ||||||
Principal Outstanding as of July 2017 : | 497,747 | ||||||
Interest Rate : | 4.500% | ||||||
Debt Service for Amortization Year 16 of 17 : | 263,028 | ||||||
Bond Percent : | 93.506% | ||||||
Aidable Debt Service for Amortization Year 16 of 17 : | 245,947 |
580212 | LONGWOOD CSD | ||||||
---|---|---|---|---|---|---|---|
Amount Issued: | 36,682,281 | BLD-10 | |||||
Date of Original Issuance: | 03 / 06 / 2002 | ||||||
|
|||||||
|
|||||||
Building Code |
Project Nunber |
Allowable Cost |
New Construction Cost |
Additions Cost |
Alteration / Reconstruction Cost |
Maximum Project Life |
Weighted Useful Life |
|
|||||||
0011 | 005 | 10,202,117 | 0 | 9,552,517 | 649,600 | 20.0 | 204,042,340 |
0012 | 003 | 9,374,231 | 0 | 8,647,108 | 727,123 | 20.0 | 187,484,620 |
0014 | 005 | 8,621,032 | 0 | 7,860,524 | 760,508 | 20.0 | 172,420,640 |
0018 | 002 | 17,859,199 | 0 | 8,820,365 | 9,038,834 | 17.5 | 312,535,983 |
|
|
||||||
46,056,579 | 876,483,583 | ||||||
|
|||||||
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 : | 8,318,174 | ||||||
Interest Rate : | 4.500% | ||||||
Debt Service for Amortization Year 16 of 18 : | 2,995,124 | ||||||
Bond Percent : | 98.352% | ||||||
Aidable Debt Service for Amortization Year 16 of 18 : | 2,945,765 |
NYSED Home Page | State Aid Home Page | District Home Page |
---|