New York State Education Department

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

District: WEST ISLIP UFSD (580509)

 

580509 WEST ISLIP UFSD
Amount Issued: 11,425,000 BLD-10
Date of Original Issuance: 01 / 20 / 2000

 
Building
Code		 Project
Nunber		 Allowable
Cost		 New Construction
Cost		 Additions
Cost		 Alteration /
Reconstruction
Cost		 Maximum
Project
Life		 Weighted
Useful Life
0001 008 6,557,351 0 1,468,617 5,088,734 16.0 104,917,616
0003 012 4,753,633 0 2,942,500 1,811,133 18.0 85,565,394
11,310,984 190,483,010
Blended Maximum Useful Life : 17.0
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 : 2,512,531
Interest Rate : 4.500%
Debt Service for Amortization Year 16 of 18 : 904,686
Bond Percent : 96.923%
Aidable Debt Service for Amortization Year 16 of 18 : 876,850

 

580509 WEST ISLIP UFSD
Amount Issued: 17,650,000 BLD-10
Date of Original Issuance: 09 / 17 / 2000

 
Building
Code		 Project
Nunber		 Allowable
Cost		 New Construction
Cost		 Additions
Cost		 Alteration /
Reconstruction
Cost		 Maximum
Project
Life		 Weighted
Useful Life
0005 014 4,575,836 0 1,507,000 3,068,836 16.5 75,501,294
0009 011 4,726,832 0 3,200,000 1,526,832 18.5 87,446,392
0011 009 4,151,413 0 1,755,000 2,396,413 17.0 70,574,021
0012 011 3,867,103 0 1,463,400 2,403,703 17.0 65,740,751
7999 003 460,000 0 0 460,000 15.0 6,900,000
17,781,184 306,162,458
Blended Maximum Useful Life : 17.0
Original Term of Bond : 16.0
Selected Maximum Useful Life : 17.0
Period Prior to 1 July 2002 : 1.0
Sel. Remaining Term for Amortization : 16.0
Remaining Life as of July 2017 : 1.0
Principal Outstanding as of July 2017 : 1,508,256
Interest Rate : 4.500%
Debt Service for Amortization Year 16 of 16 : 1,559,348
Bond Percent : 96.923%
Aidable Debt Service for Amortization Year 16 of 16 : 1,511,367

 

580509 WEST ISLIP UFSD
Amount Issued: 23,825,000 BLD-10
Date of Original Issuance: 09 / 26 / 2001

 
Building
Code		 Project
Nunber		 Allowable
Cost		 New Construction
Cost		 Additions
Cost		 Alteration /
Reconstruction
Cost		 Maximum
Project
Life		 Weighted
Useful Life
0001 007 251,464 0 0 251,464 15.0 3,771,960
0003 011 251,464 0 0 251,464 15.0 3,771,960
0005 013 251,464 0 0 251,464 15.0 3,771,960
0007 009 411,516 0 0 411,516 15.0 6,172,740
0007 010 3,052,365 0 1,950,688 1,101,677 18.0 54,942,570
0008 016 411,516 0 0 411,516 15.0 6,172,740
0008 017 7,667,194 0 4,664,846 3,002,348 18.0 138,009,492
0009 010 251,572 0 0 251,572 15.0 3,773,580
0010 014 411,516 0 0 411,516 15.0 6,172,740
0010 015 2,577,369 0 1,484,363 1,093,006 18.0 46,392,642
0011 008 251,464 0 0 251,464 15.0 3,771,960
0012 010 251,464 0 0 251,464 15.0 3,771,960
16,040,368 280,496,304
Blended Maximum Useful Life : 17.5
Original Term of Bond : 18.0
Selected Maximum Useful Life : 18.0
Period Prior to 1 July 2002 : 1.0
Sel. Remaining Term for Amortization : 17.0
Remaining Life as of July 2017 : 2.0
Principal Outstanding as of July 2017 : 3,822,958
Interest Rate : 4.500%
Debt Service for Amortization Year 16 of 17 : 2,020,195
Bond Percent : 96.923%
Aidable Debt Service for Amortization Year 16 of 17 : 1,958,034

 

 

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