New York State Education Department

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

District: WILLIAM FLOYD UFSD (580232)

 

580232 WILLIAM FLOYD UFSD
Amount Issued: 55,000,000 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
0003 009 13,718,005 0 6,691,800 7,026,205 17.5 240,065,088
0004 011 8,658,475 0 6,371,510 2,286,965 18.5 160,181,788
0005 016 1,399,878 0 0 1,399,878 15.0 20,998,170
0005 017 138,949 0 0 138,949 15.0 2,084,235
0011 007 24,350,352 0 15,267,551 9,082,801 18.0 438,306,336
0012 009 18,020,797 0 12,135,041 5,885,756 18.5 333,384,745
0053 001 40,616,050 40,616,050 0 0 30.0 1,218,481,500
106,902,506 2,413,501,861
Blended Maximum Useful Life : 22.5
Original Term of Bond : 25.0
Term based on prior Retro borrowing : 23.0
Selected Maximum Useful Life : 25.0
Period Prior to 1 July 2002 : 2.0
Sel. Remaining Term for Amortization : 23.0
Remaining Life as of July 2017 : 8.0
Principal Outstanding as of July 2017 : 25,714,101
Interest Rate : 4.500%
Debt Service for Amortization Year 16 of 23 : 3,863,113
Bond Percent : 98.592%
Aidable Debt Service for Amortization Year 16 of 23 : 3,808,721

 

580232 WILLIAM FLOYD UFSD
Amount Issued: 5,000,000 BLD-10
Date of Original Issuance: 06 / 16 / 2001

 
Building
Code		 Project
Nunber		 Allowable
Cost		 New Construction
Cost		 Additions
Cost		 Alteration /
Reconstruction
Cost		 Maximum
Project
Life		 Weighted
Useful Life
0003 009 13,718,005 0 6,691,800 7,026,205 17.5 240,065,088
0004 011 8,658,475 0 6,371,510 2,286,965 18.5 160,181,788
0005 016 1,399,878 0 0 1,399,878 15.0 20,998,170
0005 017 138,949 0 0 138,949 15.0 2,084,235
0011 007 24,350,352 0 15,267,551 9,082,801 18.0 438,306,336
0012 009 18,020,797 0 12,135,041 5,885,756 18.5 333,384,745
0053 001 40,616,050 40,616,050 0 0 30.0 1,218,481,500
106,902,506 2,413,501,861
Blended Maximum Useful Life : 22.5
Original Term of Bond : 23.0
Term based on prior Retro borrowing : 23.0
Selected Maximum Useful Life : 23.0
Period Prior to 1 July 2002 : 2.0
Sel. Remaining Term for Amortization : 21.0
Remaining Life as of July 2017 : 6.0
Principal Outstanding as of July 2017 : 1,879,360
Interest Rate : 4.500%
Debt Service for Amortization Year 16 of 21 : 360,902
Bond Percent : 98.592%
Aidable Debt Service for Amortization Year 16 of 21 : 355,821

 

580232 WILLIAM FLOYD UFSD
Amount Issued: 40,000,000 BLD-10
Date of Original Issuance: 12 / 11 / 2002

 
Building
Code		 Project
Nunber		 Allowable
Cost		 New Construction
Cost		 Additions
Cost		 Alteration /
Reconstruction
Cost		 Maximum
Project
Life		 Weighted
Useful Life
0003 009 13,718,005 0 6,691,800 7,026,205 17.5 240,065,088
0004 011 8,658,475 0 6,371,510 2,286,965 18.5 160,181,788
0005 016 1,399,878 0 0 1,399,878 15.0 20,998,170
0005 017 138,949 0 0 138,949 15.0 2,084,235
0011 007 24,350,352 0 15,267,551 9,082,801 18.0 438,306,336
0012 009 18,020,797 0 12,135,041 5,885,756 18.5 333,384,745
0053 001 40,616,050 40,616,050 0 0 30.0 1,218,481,500
106,902,506 2,413,501,861
Blended Maximum Useful Life : 22.5
Original Term of Bond : 19.0
Term based on prior Retro borrowing : 23.0
Selected Maximum Useful Life : 23.0
Period Prior to 1 July 2002 : 2.0
Sel. Remaining Term for Amortization : 21.0
Remaining Life as of July 2017 : 6.0
Principal Outstanding as of July 2017 : 15,436,218
Interest Rate : 4.500%
Debt Service for Amortization Year 16 of 21 : 2,964,291
Bond Percent : 98.592%
Aidable Debt Service for Amortization Year 16 of 21 : 2,922,554

 

 

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