New York State Education Department

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

District: SOUTH COUNTRY CSD (580235)

 

580235 SOUTH COUNTRY CSD
Amount Issued: 7,000,000 BLD
Date of Original Issuance: 06 / 29 / 1998

 
Building
Code		 Project
Nunber		 Allowable
Cost		 New Construction
Cost		 Additions
Cost		 Alteration /
Reconstruction
Cost		 Maximum
Project
Life		 Weighted
Useful Life
0001 003 128,239 0 0 128,239 15.0 1,923,585
0002 004 1,038,349 0 0 1,038,349 15.0 15,575,235
0003 004 993,552 0 0 993,552 15.0 14,903,280
0004 007 944,846 0 0 944,846 15.0 14,172,690
0005 005 1,481,190 0 0 1,481,190 15.0 22,217,850
0006 005 1,532,705 0 0 1,532,705 15.0 22,990,575
0007 004 1,322,746 0 0 1,322,746 15.0 19,841,190
0010 001 1,031,023 0 0 1,031,023 15.0 15,465,345
8,472,650 127,089,750
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 : 516,962
Interest Rate : 4.500%
Debt Service for Amortization Year 16 of 16 : 534,474
Bond Percent : 100.000%
Aidable Debt Service for Amortization Year 16 of 16 : 534,474

 

580235 SOUTH COUNTRY CSD
Amount Issued: 2,000,000 BLD
Date of Original Issuance: 01 / 26 / 1999

 
Building
Code		 Project
Nunber		 Allowable
Cost		 New Construction
Cost		 Additions
Cost		 Alteration /
Reconstruction
Cost		 Maximum
Project
Life		 Weighted
Useful Life
7999 001 7,983,700 0 0 7,983,700 15.0 119,755,500
7,983,700 119,755,500
Blended Maximum Useful Life : 15.0
Original Term of Bond : 19.0
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 : 151,942
Interest Rate : 4.500%
Debt Service for Amortization Year 16 of 16 : 157,089
Bond Percent : 99.796%
Aidable Debt Service for Amortization Year 16 of 16 : 156,769

 

580235 SOUTH COUNTRY CSD
Amount Issued: 3,400,000 BLD
Date of Original Issuance: 01 / 27 / 1999

 
Building
Code		 Project
Nunber		 Allowable
Cost		 New Construction
Cost		 Additions
Cost		 Alteration /
Reconstruction
Cost		 Maximum
Project
Life		 Weighted
Useful Life
0002 005 918,522 0 918,522 0 20.0 18,370,440
0003 005 1,356,588 0 1,356,588 0 20.0 27,131,760
0007 005 1,124,890 0 1,124,890 0 20.0 22,497,800
3,400,000 68,000,000
Blended Maximum Useful Life : 20.0
Original Term of Bond : 19.0
Selected Maximum Useful Life : 20.0
Period Prior to 1 July 2002 : 3.0
Sel. Remaining Term for Amortization : 17.0
Remaining Life as of July 2017 : 2.0
Principal Outstanding as of July 2017 : 485,024
Interest Rate : 4.500%
Debt Service for Amortization Year 16 of 17 : 256,305
Bond Percent : 100.000%
Aidable Debt Service for Amortization Year 16 of 17 : 256,305

 

580235 SOUTH COUNTRY CSD
Amount Issued: 1,472,650 BLD
Date of Original Issuance: 01 / 28 / 1999

 
Building
Code		 Project
Nunber		 Allowable
Cost		 New Construction
Cost		 Additions
Cost		 Alteration /
Reconstruction
Cost		 Maximum
Project
Life		 Weighted
Useful Life
0001 003 128,239 0 0 128,239 15.0 1,923,585
0002 004 1,038,349 0 0 1,038,349 15.0 15,575,235
0003 004 993,552 0 0 993,552 15.0 14,903,280
0004 007 944,846 0 0 944,846 15.0 14,172,690
0005 005 1,481,190 0 0 1,481,190 15.0 22,217,850
0006 005 1,532,705 0 0 1,532,705 15.0 22,990,575
0007 004 1,322,746 0 0 1,322,746 15.0 19,841,190
0010 001 1,031,023 0 0 1,031,023 15.0 15,465,345
8,472,650 127,089,750
Blended Maximum Useful Life : 15.0
Original Term of Bond : 19.0
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 : 111,879
Interest Rate : 4.500%
Debt Service for Amortization Year 16 of 16 : 115,668
Bond Percent : 100.000%
Aidable Debt Service for Amortization Year 16 of 16 : 115,669

 

 

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