New York State Education Department

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

District: CENTRAL ISLIP UFSD (580513)

 

580513 CENTRAL ISLIP UFSD
Amount Issued: 8,220,000 BLD-10
Date of Original Issuance: 06 / 16 / 2003

 

Building
Code
Project
Nunber
Allowable
Cost
New Construction
Cost
Additions
Cost
Alteration /
Reconstruction
Cost
Maximum
Project
Life
Weighted
Useful Life

0001 006 1,600,400 0 0 1,600,400 15.0 24,006,000
0001 007 1,367,659 0 0 1,367,659 15.0 20,514,885
0002 005 643,235 0 0 643,235 15.0 9,648,525
0003 009 827,873 0 0 827,873 15.0 12,418,095
0003 010 928,188 0 0 928,188 15.0 13,922,820
0004 005 3,134,739 0 3,134,739 0 20.0 62,694,780
0004 007 928,188 0 0 928,188 15.0 13,922,820
0005 008 1,335,539 0 0 1,335,539 15.0 20,033,085
0006 006 743,674 0 0 743,674 15.0 11,155,110
0006 007 74,814 0 0 74,814 15.0 1,122,210
0007 007 709,124 0 0 709,124 15.0 10,636,860
0008 008 1,985,463 0 0 1,985,463 15.0 29,781,945
0014 003 643,235 0 0 643,235 15.0 9,648,525


14,922,131 239,505,660

Blended Maximum Useful Life : 16.0
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 : 2,348,771
Interest Rate : 4.500%
Debt Service for Amortization Year 16 of 19 : 648,188
Bond Percent : 17.722%
Aidable Debt Service for Amortization Year 16 of 19 : 114,872

 

580513 CENTRAL ISLIP UFSD
Amount Issued: 29,000,000 BLD-10
Date of Original Issuance: 06 / 16 / 2003

 

Building
Code
Project
Nunber
Allowable
Cost
New Construction
Cost
Additions
Cost
Alteration /
Reconstruction
Cost
Maximum
Project
Life
Weighted
Useful Life

0001 006 1,600,400 0 0 1,600,400 15.0 24,006,000
0001 007 1,367,659 0 0 1,367,659 15.0 20,514,885
0002 005 643,235 0 0 643,235 15.0 9,648,525
0003 009 827,873 0 0 827,873 15.0 12,418,095
0003 010 928,188 0 0 928,188 15.0 13,922,820
0004 005 3,134,739 0 3,134,739 0 20.0 62,694,780
0004 007 928,188 0 0 928,188 15.0 13,922,820
0005 008 1,335,539 0 0 1,335,539 15.0 20,033,085
0006 006 743,674 0 0 743,674 15.0 11,155,110
0006 007 74,814 0 0 74,814 15.0 1,122,210
0007 007 709,124 0 0 709,124 15.0 10,636,860
0008 008 1,985,463 0 0 1,985,463 15.0 29,781,945
0014 003 643,235 0 0 643,235 15.0 9,648,525


14,922,131 239,505,660

Blended Maximum Useful Life : 16.0
Original Term of Bond : 21.5
Selected Maximum Useful Life : 21.5
Period Prior to 1 July 2002 : 1.0
Sel. Remaining Term for Amortization : 20.5
Remaining Life as of July 2017 : 5.5
Principal Outstanding as of July 2017 : 10,521,634
Interest Rate : 4.500%
Debt Service for Amortization Year 16 of 20.5 : 2,180,850
Bond Percent : 17.722%
Aidable Debt Service for Amortization Year 16 of 20.5 : 386,490

 

580513 CENTRAL ISLIP UFSD
Amount Issued: 17,000,000 BLD-10
Date of Original Issuance: 01 / 21 / 2004

 

Building
Code
Project
Nunber
Allowable
Cost
New Construction
Cost
Additions
Cost
Alteration /
Reconstruction
Cost
Maximum
Project
Life
Weighted
Useful Life

0001 006 1,600,400 0 0 1,600,400 15.0 24,006,000
0001 007 1,367,659 0 0 1,367,659 15.0 20,514,885
0002 005 643,235 0 0 643,235 15.0 9,648,525
0003 009 827,873 0 0 827,873 15.0 12,418,095
0003 010 928,188 0 0 928,188 15.0 13,922,820
0004 005 3,134,739 0 3,134,739 0 20.0 62,694,780
0004 007 928,188 0 0 928,188 15.0 13,922,820
0005 008 1,335,539 0 0 1,335,539 15.0 20,033,085
0006 006 743,674 0 0 743,674 15.0 11,155,110
0006 007 74,814 0 0 74,814 15.0 1,122,210
0007 007 709,124 0 0 709,124 15.0 10,636,860
0008 008 1,985,463 0 0 1,985,463 15.0 29,781,945
0014 003 643,235 0 0 643,235 15.0 9,648,525


14,922,131 239,505,660

Blended Maximum Useful Life : 16.0
Original Term of Bond : 21.5
Selected Maximum Useful Life : 21.5
Period Prior to 1 July 2002 : 1.0
Sel. Remaining Term for Amortization : 20.5
Remaining Life as of July 2017 : 6.5
Principal Outstanding as of July 2017 : 7,135,937
Interest Rate : 4.500%
Debt Service for Amortization Year 15 of 20.5 : 1,278,429
Bond Percent : 17.722%
Aidable Debt Service for Amortization Year 15 of 20.5 : 226,563

 

 

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