New York State Education Department

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

District: SOUTH HUNTINGTON UFSD (580413)

 

580413 SOUTH HUNTINGTON UFSD
Amount Issued: 7,100,000 BLD
Date of Original Issuance: 09 / 03 / 1997

 
Building
Code		 Project
Nunber		 Allowable
Cost		 New Construction
Cost		 Additions
Cost		 Alteration /
Reconstruction
Cost		 Maximum
Project
Life		 Weighted
Useful Life
0001 010 155,787 0 0 155,787 15.0 2,336,805
0001 011 625,498 0 0 625,498 15.0 9,382,470
0005 009 308,503 0 0 308,503 15.0 4,627,545
0005 010 696,475 0 0 696,475 15.0 10,447,125
0006 009 284,131 0 0 284,131 15.0 4,261,965
0006 010 995,059 0 0 995,059 15.0 14,925,885
0008 015 365,222 0 0 365,222 15.0 5,478,330
0008 016 579,303 0 0 579,303 15.0 8,689,545
0010 016 1,820,973 0 0 1,820,973 15.0 27,314,595
0010 017 2,419,805 0 0 2,419,805 15.0 36,297,075
0010 018 2,484,544 0 0 2,484,544 15.0 37,268,160
0011 008 209,642 0 0 209,642 15.0 3,144,630
0012 011 495,880 0 0 495,880 15.0 7,438,200
0012 012 920,589 0 0 920,589 15.0 13,808,835
0020 001 452,788 0 452,788 0 20.0 9,055,760
0021 001 488,019 0 488,019 0 20.0 9,760,380
13,302,218 204,237,305
Blended Maximum Useful Life : 15.5
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 : 459,313
Interest Rate : 4.500%
Debt Service for Amortization Year 16 of 16 : 474,872
Bond Percent : 80.160%
Aidable Debt Service for Amortization Year 16 of 16 : 380,658

 

580413 SOUTH HUNTINGTON UFSD
Amount Issued: 9,135,000 BLD
Date of Original Issuance: 09 / 10 / 1998

 
Building
Code		 Project
Nunber		 Allowable
Cost		 New Construction
Cost		 Additions
Cost		 Alteration /
Reconstruction
Cost		 Maximum
Project
Life		 Weighted
Useful Life
0001 010 155,787 0 0 155,787 15.0 2,336,805
0001 011 625,498 0 0 625,498 15.0 9,382,470
0005 009 308,503 0 0 308,503 15.0 4,627,545
0005 010 696,475 0 0 696,475 15.0 10,447,125
0006 009 284,131 0 0 284,131 15.0 4,261,965
0006 010 995,059 0 0 995,059 15.0 14,925,885
0008 015 365,222 0 0 365,222 15.0 5,478,330
0008 016 579,303 0 0 579,303 15.0 8,689,545
0010 016 1,820,973 0 0 1,820,973 15.0 27,314,595
0010 017 2,419,805 0 0 2,419,805 15.0 36,297,075
0010 018 2,484,544 0 0 2,484,544 15.0 37,268,160
0011 008 209,642 0 0 209,642 15.0 3,144,630
0012 011 495,880 0 0 495,880 15.0 7,438,200
0012 012 920,589 0 0 920,589 15.0 13,808,835
0020 001 452,788 0 452,788 0 20.0 9,055,760
0021 001 488,019 0 488,019 0 20.0 9,760,380
13,302,218 204,237,305
Blended Maximum Useful Life : 15.5
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 : 1,307,749
Interest Rate : 4.500%
Debt Service for Amortization Year 16 of 17 : 691,064
Bond Percent : 80.160%
Aidable Debt Service for Amortization Year 16 of 17 : 553,957

 

580413 SOUTH HUNTINGTON UFSD
Amount Issued: 1,500,000 BLD
Date of Original Issuance: 09 / 11 / 2001

 
Building
Code		 Project
Nunber		 Allowable
Cost		 New Construction
Cost		 Additions
Cost		 Alteration /
Reconstruction
Cost		 Maximum
Project
Life		 Weighted
Useful Life
0022 001 379,000 379,000 0 0 30.0 11,370,000
0023 001 379,000 379,000 0 0 30.0 11,370,000
758,000 22,740,000
Blended Maximum Useful Life : 30.0
Original Term of Bond : 30.0
Term based on prior Retro borrowing : 30.0
Selected Maximum Useful Life : 30.0
Period Prior to 1 July 2002 : 0.5
Sel. Remaining Term for Amortization : 29.5
Remaining Life as of July 2017 : 14.5
Principal Outstanding as of July 2017 : 975,766
Interest Rate : 4.500%
Debt Service for Amortization Year 16 of 29.5 : 92,348
Bond Percent : 4.701%
Aidable Debt Service for Amortization Year 16 of 29.5 : 4,341

 

 

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