New York State Education Department

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

District: BREWSTER CENTRAL SCHOOL DISTRICT (480601)

 

480601 BREWSTER CENTRAL SCHOOL DISTRICT
Amount Issued: 13,919,000 BLD-10
Date of Original Issuance: 04 / 11 / 2001

 
Building
Code		 Project
Nunber		 Allowable
Cost		 New Construction
Cost		 Additions
Cost		 Alteration /
Reconstruction
Cost		 Maximum
Project
Life		 Weighted
Useful Life
0001 009 2,022,275 0 1,117,250 905,025 18.0 36,400,950
0001 010 295,000 0 0 295,000 15.0 4,425,000
0002 004 1,022,520 0 0 1,022,520 15.0 15,337,800
0003 005 3,042,000 0 0 3,042,000 15.0 45,630,000
0004 007 20,826,701 0 11,501,100 9,325,601 18.0 374,880,618
27,208,496 476,674,368
Blended Maximum Useful Life : 17.5
Original Term of Bond : 19.0
Selected Maximum Useful Life : 19.0
Period Prior to 1 July 2002 : 1.0
Sel. Remaining Term for Amortization : 18.0
Remaining Life as of July 2017 : 3.0
Principal Outstanding as of July 2017 : 3,053,360
Interest Rate : 4.500%
Debt Service for Amortization Year 17 of 18 : 1,099,423
Bond Percent : 95.940%
Aidable Debt Service for Amortization Year 17 of 18 : 1,054,786

 

480601 BREWSTER CENTRAL SCHOOL DISTRICT
Amount Issued: 14,000,000 BLD-10
Date of Original Issuance: 02 / 05 / 2002

 
Building
Code		 Project
Nunber		 Allowable
Cost		 New Construction
Cost		 Additions
Cost		 Alteration /
Reconstruction
Cost		 Maximum
Project
Life		 Weighted
Useful Life
0001 009 2,022,275 0 1,117,250 905,025 18.0 36,400,950
0001 010 295,000 0 0 295,000 15.0 4,425,000
0002 004 1,022,520 0 0 1,022,520 15.0 15,337,800
0003 005 3,042,000 0 0 3,042,000 15.0 45,630,000
0004 007 20,826,701 0 11,501,100 9,325,601 18.0 374,880,618
27,208,496 476,674,368
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 : 2,246,439
Interest Rate : 4.500%
Debt Service for Amortization Year 17 of 17 : 1,187,103
Bond Percent : 95.940%
Aidable Debt Service for Amortization Year 17 of 17 : 1,138,907

 

480601 BREWSTER CENTRAL SCHOOL DISTRICT
Amount Issued: 1,100,000 BLD-10
Date of Original Issuance: 09 / 05 / 2002

 
Building
Code		 Project
Nunber		 Allowable
Cost		 New Construction
Cost		 Additions
Cost		 Alteration /
Reconstruction
Cost		 Maximum
Project
Life		 Weighted
Useful Life
0001 009 2,022,275 0 1,117,250 905,025 18.0 36,400,950
0001 010 295,000 0 0 295,000 15.0 4,425,000
0002 004 1,022,520 0 0 1,022,520 15.0 15,337,800
0003 005 3,042,000 0 0 3,042,000 15.0 45,630,000
0004 007 20,826,701 0 11,501,100 9,325,601 18.0 374,880,618
27,208,496 476,674,368
Blended Maximum Useful Life : 17.5
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 : 249,439
Interest Rate : 4.500%
Debt Service for Amortization Year 17 of 18 : 89,815
Bond Percent : 95.940%
Aidable Debt Service for Amortization Year 17 of 18 : 86,169

 

 

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