CANASTOTA CSD250901
2,183,181Amount Issued:17-Mar-97Date of Original Issuance: Bldg. Code Proj. No. Allowable CostMax. Project LifeNew Constr. Cost Additions CostAlt./ Reconstr CostWeighted Useful Life____________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________BLD
00010111,509,28015.0001,509,28022,639,200
000200722,97015.00022,970344,550
0004005430,18015.000430,1806,452,700
0005009193,56015.000193,5602,903,400
11.015.015.0Blended Maximum Useful Life:Original Term of Bond:Selected Maximum Useful Life:167,36198.754%Bond Percent:165,27632,339,8502,155,9905.0Period Prior to 1 July 2002:10.0Sel. Remaining Term for Amortization:1,335,851Principal Outstanding as of July 2002:___________________________________________________________________________________________4.500%Assumed Interest Rate:Debt Service for Amortization Year 4 of 10 :Aidable Debt Service for Amortization Year 4 of 10 :
1,875,000Amount Issued:12-Mar-97Date of Original Issuance: Bldg. Code Proj. No. Allowable CostMax. Project LifeNew Constr. Cost Additions CostAlt./ Reconstr CostWeighted Useful Life____________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________BLD
00010081,197,60519.00969,372228,23322,754,495
0001009222,10515.000222,1053,331,575
0002004140,04915.000140,0492,100,735
0002005110,39215.000110,3921,655,880
000200633,67815.00033,678505,170
0005007341,58819.00280,05161,5376,490,172
15.018.018.0Blended Maximum Useful Life:Original Term of Bond:Selected Maximum Useful Life:139,50862.503%Bond Percent:87,19636,838,0272,045,4177.0Period Prior to 1 July 2002:11.0Sel. Remaining Term for Amortization:1,200,000Principal Outstanding as of July 2002:___________________________________________________________________________________________4.500%Assumed Interest Rate:Debt Service for Amortization Year 4 of 11 :Aidable Debt Service for Amortization Year 4 of 11 :
1,335,00062.503%610,5291,200,00050.8%46,43022,84423,5864,66083,91042,62670,87381.4%54227424,9561,660A. Total Amount of Refinancing Issued (SA-132A #7):B. Bond Percent:C. Applicable Building Aid Ratio:D. State Share of Outstanding Principal (SA132-A #3 * B * C):E. Amount of Original Principal Refinanced: (SA132-A # 4):F. State Share Ratio (D / E):G. Total Fixed Costs Aided at 100% (SA132-A # 13):H. Total Variable Costs of Refinancing (SA132-A # 23):I. State Share of Variable Costs Aided at 100% (H * F):J. Total Principal Added (A -E - G -H):K. State Share of Additional Principal Aided at 100% (J * F):L. Total Refinancing Costs Aided at 100% (G + I + K):M. Local Share of Variable Costs Aided at State Share (H - I):Additional Costs Attributable to RefinancingAssumed Aidable Debt Service for RefinancingAssumed Debt Service for Fixed Costs:Assumed Debt Service for State Share of Variable Costs:Assumed Debt Service for State Share of Additional Principal:Assumed Debt Service for Local Share of Variable Costs:** After application of Bond Percent.
3,950,000Amount Issued:5-Apr-90Date of Original Issuance: Bldg. Code Proj. No. Allowable CostMax. Project LifeNew Constr. Cost Additions CostAlt./ Reconstr CostWeighted Useful Life____________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________BLD
0001001762,87515.000762,87511,443,125
00010051,448,41515.0001,448,41521,726,225
000100648,84715.00048,847732,705
000200190,79815.00090,7981,361,970
0004001204,38815.000204,3883,065,820
0005001105,80615.000105,8061,587,090
0005003501,52415.000501,5247,522,860
18.018.015.0Blended Maximum Useful Life:Original Term of Bond:Selected Maximum Useful Life:288,05298.306%Bond Percent:283,17347,439,7953,162,65312.0Period Prior to 1 July 2002:6.0Sel. Remaining Term for Amortization:1,500,000Principal Outstanding as of July 2002:___________________________________________________________________________________________4.500%Assumed Interest Rate:Debt Service for Amortization Year 4 of 6 :Aidable Debt Service for Amortization Year 4 of 6 :
1,730,00075.995%927,8991,500,00061.8%49,65018,96630,6846,040174,310107,724144,44781.4%1,160589220,6862,768A. Total Amount of Refinancing Issued (SA-132A #7):B. Bond Percent:C. Applicable Building Aid Ratio:D. State Share of Outstanding Principal (SA132-A #3 * B * C):E. Amount of Original Principal Refinanced: (SA132-A # 4):F. State Share Ratio (D / E):G. Total Fixed Costs Aided at 100% (SA132-A # 13):H. Total Variable Costs of Refinancing (SA132-A # 23):I. State Share of Variable Costs Aided at 100% (H * F):J. Total Principal Added (A -E - G -H):K. State Share of Additional Principal Aided at 100% (J * F):L. Total Refinancing Costs Aided at 100% (G + I + K):M. Local Share of Variable Costs Aided at State Share (H - I):Additional Costs Attributable to RefinancingAssumed Aidable Debt Service for RefinancingAssumed Debt Service for Fixed Costs:Assumed Debt Service for State Share of Variable Costs:Assumed Debt Service for State Share of Additional Principal:Assumed Debt Service for Local Share of Variable Costs:** After application of Bond Percent.
NYSED HOME PAGESTATE AID HOME PAGEDISTRICT HOME PAGE