New York State Education Department

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

District: HAVERSTRAW-STONY PT CSD (500201)

 

500201 HAVERSTRAW-STONY PT CSD
Amount Issued: 11,950,000 BLD
Date of Original Issuance: 04 / 20 / 1999

 
Building
Code		 Project
Nunber		 Allowable
Cost		 New Construction
Cost		 Additions
Cost		 Alteration /
Reconstruction
Cost		 Maximum
Project
Life		 Weighted
Useful Life
0009 008 712,753 0 0 712,753 15.0 10,691,295
8030 003 11,191,611 0 9,369,792 1,821,819 19.0 212,640,609
11,904,364 223,331,904
Blended Maximum Useful Life : 19.0
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 : 1,782,710
Interest Rate : 4.500%
Debt Service for Amortization Year 17 of 17 : 942,051
Bond Percent : 79.738%
Aidable Debt Service for Amortization Year 17 of 17 : 751,173

 

500201 HAVERSTRAW-STONY PT CSD
Amount Issued: 9,000,000 BLD-10
Date of Original Issuance: 06 / 19 / 2001

 
Building
Code		 Project
Nunber		 Allowable
Cost		 New Construction
Cost		 Additions
Cost		 Alteration /
Reconstruction
Cost		 Maximum
Project
Life		 Weighted
Useful Life
0007 008 3,327,912 0 0 3,327,912 15.0 49,918,680
0009 010 476,924 0 347,963 128,961 18.5 8,823,094
0016 015 2,905,999 0 0 2,905,999 15.0 43,589,985
0043 001 2,110,943 0 0 2,110,943 15.0 31,664,145
0045 001 964,134 0 0 964,134 15.0 14,462,010
0046 001 964,134 0 0 964,134 15.0 14,462,010
0047 001 964,134 0 0 964,134 15.0 14,462,010
0049 001 964,134 0 0 964,134 15.0 14,462,010
0050 001 964,134 0 0 964,134 15.0 14,462,010
0051 001 964,134 0 0 964,134 15.0 14,462,010
0052 001 964,134 0 0 964,134 15.0 14,462,010
1013 005 785,000 0 0 785,000 15.0 11,775,000
7999 003 1,569,425 0 0 1,569,425 15.0 23,541,375
17,925,141 270,546,349
Blended Maximum Useful Life : 15.0
Original Term of Bond : 19.0
Term based on prior Retro borrowing : 15.0
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 : 1,972,836
Interest Rate : 4.500%
Debt Service for Amortization Year 17 of 18 : 710,358
Bond Percent : 22.195%
Aidable Debt Service for Amortization Year 17 of 18 : 157,664

 

500201 HAVERSTRAW-STONY PT CSD
Amount Issued: 25,000,000 BLD3
Date of Original Issuance: 04 / 15 / 2003

 
Building
Code		 Project
Nunber		 Allowable
Cost		 New Construction
Cost		 Additions
Cost		 Alteration /
Reconstruction
Cost		 Maximum
Project
Life		 Weighted
Useful Life
0043 001 2,110,943 0 0 2,110,943 15.0 31,664,145
0045 001 964,134 0 0 964,134 15.0 14,462,010
0046 001 964,134 0 0 964,134 15.0 14,462,010
0047 001 964,134 0 0 964,134 15.0 14,462,010
0049 001 964,134 0 0 964,134 15.0 14,462,010
0050 001 964,134 0 0 964,134 15.0 14,462,010
0051 001 964,134 0 0 964,134 15.0 14,462,010
0052 001 964,134 0 0 964,134 15.0 14,462,010
8,859,881 132,898,215
Blended Maximum Useful Life : 15.0
Original Term of Bond : 19.0
Term based on prior Retro borrowing : 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 : 5,669,068
Interest Rate : 4.500%
Debt Service for Amortization Year 17 of 18 : 2,041,260
Bond Percent : 22.195%
Aidable Debt Service for Amortization Year 17 of 18 : 453,058

 

 

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