New York State Education Department

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

District: BALLSTON SPA CSD (521301)

 

521301 BALLSTON SPA CSD
Amount Issued: 32,400,000 BLD
Date of Original Issuance: 06 / 25 / 1997

 
Building
Code		 Project
Nunber		 Allowable
Cost		 New Construction
Cost		 Additions
Cost		 Alteration /
Reconstruction
Cost		 Maximum
Project
Life		 Weighted
Useful Life
0001 012 42,112,920 0 30,568,685 11,544,235 18.5 779,089,020
42,112,920 779,089,020
Blended Maximum Useful Life : 18.5
Original Term of Bond : 22.0
Selected Maximum Useful Life : 22.0
Period Prior to 1 July 2002 : 5.0
Sel. Remaining Term for Amortization : 17.0
Remaining Life as of July 2017 : 2.0
Principal Outstanding as of July 2017 : 4,393,393
Interest Rate : 4.500%
Debt Service for Amortization Year 17 of 17 : 2,321,635
Bond Percent : 99.508%
Aidable Debt Service for Amortization Year 17 of 17 : 2,310,213

 

521301 BALLSTON SPA CSD
Amount Issued: 3,923,000 BLD
Date of Original Issuance: 12 / 15 / 1998

 
Building
Code		 Project
Nunber		 Allowable
Cost		 New Construction
Cost		 Additions
Cost		 Alteration /
Reconstruction
Cost		 Maximum
Project
Life		 Weighted
Useful Life
0001 012 42,112,920 0 30,568,685 11,544,235 18.5 779,089,020
42,112,920 779,089,020
Blended Maximum Useful Life : 18.5
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 : 576,854
Interest Rate : 4.500%
Debt Service for Amortization Year 17 of 17 : 304,831
Bond Percent : 99.508%
Aidable Debt Service for Amortization Year 17 of 17 : 303,332

 

 

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