043501 | YORKSHIRE-PIONEER CSD | ||||||
---|---|---|---|---|---|---|---|
Amount Issued: | 3,395,000 | BLD-10 | |||||
Date of Original Issuance: | 05 / 31 / 2001 | ||||||
|
|||||||
|
|||||||
Building Code |
Project Nunber |
Allowable Cost |
New Construction Cost |
Additions Cost |
Alteration / Reconstruction Cost |
Maximum Project Life |
Weighted Useful Life |
|
|||||||
0001 | 007 | 761,023 | 0 | 0 | 761,023 | 15.0 | 11,415,345 |
0014 | 006 | 2,738,977 | 0 | 0 | 2,738,977 | 15.0 | 41,084,655 |
|
|
||||||
3,500,000 | 52,500,000 | ||||||
|
|||||||
Blended Maximum Useful Life : | 15.0 | ||||||
Original Term of Bond : | 10.0 | ||||||
Selected Maximum Useful Life : | 15.0 | ||||||
Period Prior to 1 July 2002 : | 1.0 | ||||||
Sel. Remaining Term for Amortization : | 14.0 | ||||||
Principal Outstanding as of July 2002 : | 2,625,000 | ||||||
Assumed Interest Rate : | 4.500% | ||||||
Debt Service for Amortization Year 14 of 14 : | 254,758 | ||||||
Bond Percent : | 87.537% | ||||||
Aidable Debt Service for Amortization Year 14 of 14 : | 223,007 |
Additional Costs Attributable to Refinancing | |
---|---|
A. Total Amount of Refinancing Issued (SA-132A # 7) : | 2,720,000 |
B. Bond Percent : | 99.916% |
C. Applicable Building Aid Ratio : | 95.0% |
D. State Share of Outstanding Principal Refinanced (SA-132A # 3 * B * C) : | 2,491,655 |
E. Amount of Original Principal Refinanced (SA-132A # 4) : | 2,625,000 |
F. State Share Ratio (D / E) : | 94.9% |
G. Total Fixed Cost Aided at 100% (SA-132A # 13) : | 3,336 |
H. Total Variable Costs of Refinancing (SA-132A # 23) : | 54,062 |
I. State Share of Variable Costs Aided at 100% (H * F) : | 51,305 |
J. Total Principal Added (A - E - G - H) : | 37,602 |
K. State Share of Additional Principal Aided at 100% (J * F) : | 35,684 |
L. Total Refinancing Aided at 100% (G + I + K) : | 90,325 |
M. Local Share of Variable Costs Aided at State Share (H - I) : | 2,757 |
Assumed Aidable Debt Service for Refinancing | |
Assumed Debt Service for Fixed Costs : | 324 |
Assumed Debt Service for State Share of Variable Costs : | 4,980 |
Assumed Debt Service for State Share of Additional Principal : | 3,464 |
Assumed Debt Service for Local Share of Variable Costs : * | 268 |
* After application of Bond Percent. |
NYSED Home Page | State Aid Home Page | District Home Page |
---|