042801 | GOWANDA CSD | ||||||
---|---|---|---|---|---|---|---|
Amount Issued: | 9,950,000 | BLD-10 | |||||
Date of Original Issuance: | 04 / 25 / 2001 | ||||||
|
|||||||
|
|||||||
Building Code |
Project Nunber |
Allowable Cost |
New Construction Cost |
Additions Cost |
Alteration / Reconstruction Cost |
Maximum Project Life |
Weighted Useful Life |
|
|||||||
0001 | 004 | 20,320,662 | 0 | 13,210,173 | 7,110,489 | 18.0 | 365,771,916 |
0006 | 002 | 8,550,786 | 0 | 5,958,885 | 2,591,901 | 18.5 | 158,189,541 |
5004 | 001 | 828,552 | 0 | 728,397 | 100,155 | 19.5 | 16,156,764 |
|
|
||||||
29,700,000 | 540,118,221 | ||||||
|
|||||||
Blended Maximum Useful Life : | 18.0 | ||||||
Original Term of Bond : | 20.0 | ||||||
Selected Maximum Useful Life : | 20.0 | ||||||
Period Prior to 1 July 2002 : | 2.5 | ||||||
Sel. Remaining Term for Amortization : | 17.0 | ||||||
Principal Outstanding as of July 2002 : | 9,110,000 | ||||||
Assumed Interest Rate : | 5.272% | ||||||
Debt Service for Amortization Year 15 of 17 : | 818,031 | ||||||
Bond Percent : | 98.296% | ||||||
Aidable Debt Service for Amortization Year 15 of 17 : | 804,091 |
Additional Costs Attributable to Refinancing | |
---|---|
A. Total Amount of Refinancing Issued (SA-132A # 7) : | 9,446,000 |
B. Bond Percent : | 95.248% |
C. Applicable Building Aid Ratio : | 94.2% |
D. State Share of Outstanding Principal Refinanced (SA-132A # 3 * B * C) : | 8,173,821 |
E. Amount of Original Principal Refinanced (SA-132A # 4) : | 9,110,000 |
F. State Share Ratio (D / E) : | 89.7% |
G. Total Fixed Cost Aided at 100% (SA-132A # 13) : | 17,755 |
H. Total Variable Costs of Refinancing (SA-132A # 23) : | 111,980 |
I. State Share of Variable Costs Aided at 100% (H * F) : | 100,446 |
J. Total Principal Added (A - E - G - H) : | 206,265 |
K. State Share of Additional Principal Aided at 100% (J * F) : | 185,020 |
L. Total Refinancing Aided at 100% (G + I + K) : | 303,221 |
M. Local Share of Variable Costs Aided at State Share (H - I) : | 11,534 |
Assumed Aidable Debt Service for Refinancing | |
Assumed Debt Service for Fixed Costs : | 1,594 |
Assumed Debt Service for State Share of Variable Costs : | 9,020 |
Assumed Debt Service for State Share of Additional Principal : | 16,614 |
Assumed Debt Service for Local Share of Variable Costs : * | 987 |
* After application of Bond Percent. |
042801 | GOWANDA CSD | ||||||
---|---|---|---|---|---|---|---|
Amount Issued: | 9,800,000 | BLD-10 | |||||
Date of Original Issuance: | 07 / 03 / 2001 | ||||||
|
|||||||
|
|||||||
Building Code |
Project Nunber |
Allowable Cost |
New Construction Cost |
Additions Cost |
Alteration / Reconstruction Cost |
Maximum Project Life |
Weighted Useful Life |
|
|||||||
0001 | 004 | 20,320,662 | 0 | 13,210,173 | 7,110,489 | 18.0 | 365,771,916 |
0006 | 002 | 8,550,786 | 0 | 5,958,885 | 2,591,901 | 18.5 | 158,189,541 |
5004 | 001 | 828,552 | 0 | 728,397 | 100,155 | 19.5 | 16,156,764 |
|
|
||||||
29,700,000 | 540,118,221 | ||||||
|
|||||||
Blended Maximum Useful Life : | 18.0 | ||||||
Original Term of Bond : | 16.0 | ||||||
Selected Maximum Useful Life : | 18.0 | ||||||
Period Prior to 1 July 2002 : | 2.5 | ||||||
Sel. Remaining Term for Amortization : | 15.0 | ||||||
Principal Outstanding as of July 2002 : | 9,260,000 | ||||||
Assumed Interest Rate : | 5.286% | ||||||
Debt Service for Amortization Year 15 of 15 : | 901,769 | ||||||
Bond Percent : | 98.296% | ||||||
Aidable Debt Service for Amortization Year 15 of 15 : | 886,403 |
Additional Costs Attributable to Refinancing | |
---|---|
A. Total Amount of Refinancing Issued (SA-132A # 7) : | 9,395,000 |
B. Bond Percent : | 95.248% |
C. Applicable Building Aid Ratio : | 94.2% |
D. State Share of Outstanding Principal Refinanced (SA-132A # 3 * B * C) : | 8,308,407 |
E. Amount of Original Principal Refinanced (SA-132A # 4) : | 9,260,000 |
F. State Share Ratio (D / E) : | 89.7% |
G. Total Fixed Cost Aided at 100% (SA-132A # 13) : | 17,658 |
H. Total Variable Costs of Refinancing (SA-132A # 23) : | 110,328 |
I. State Share of Variable Costs Aided at 100% (H * F) : | 98,964 |
J. Total Principal Added (A - E - G - H) : | 7,014 |
K. State Share of Additional Principal Aided at 100% (J * F) : | 6,292 |
L. Total Refinancing Aided at 100% (G + I + K) : | 122,914 |
M. Local Share of Variable Costs Aided at State Share (H - I) : | 11,364 |
Assumed Aidable Debt Service for Refinancing | |
Assumed Debt Service for Fixed Costs : | 1,720 |
Assumed Debt Service for State Share of Variable Costs : | 9,638 |
Assumed Debt Service for State Share of Additional Principal : | 612 |
Assumed Debt Service for Local Share of Variable Costs : * | 1,053 |
* After application of Bond Percent. |
042801 | GOWANDA CSD | ||||||
---|---|---|---|---|---|---|---|
Amount Issued: | 2,646,715 | BLD-10 | |||||
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 |
|
|||||||
0001 | 004 | 20,320,662 | 0 | 13,210,173 | 7,110,489 | 18.0 | 365,771,916 |
0006 | 002 | 8,550,786 | 0 | 5,958,885 | 2,591,901 | 18.5 | 158,189,541 |
5004 | 001 | 828,552 | 0 | 728,397 | 100,155 | 19.5 | 16,156,764 |
|
|
||||||
29,700,000 | 540,118,221 | ||||||
|
|||||||
Blended Maximum Useful Life : | 18.0 | ||||||
Original Term of Bond : | 19.5 | ||||||
Selected Maximum Useful Life : | 19.5 | ||||||
Period Prior to 1 July 2002 : | 2.5 | ||||||
Sel. Remaining Term for Amortization : | 17.0 | ||||||
Principal Outstanding as of July 2002 : | 2,646,715 | ||||||
Assumed Interest Rate : | 4.500% | ||||||
Debt Service for Amortization Year 15 of 17 : | 224,423 | ||||||
Bond Percent : | 98.296% | ||||||
Aidable Debt Service for Amortization Year 15 of 17 : | 220,599 |
NYSED Home Page | State Aid Home Page | District Home Page |
---|