| 060701 | CLYMER CENTRAL SCHOOL | ||||||
|---|---|---|---|---|---|---|---|
| Amount Issued: | 5,785,000 | BLD-10 | |||||
| Date of Original Issuance: | 09 / 14 / 1999 | ||||||
|
|
|||||||
|
|
|||||||
| Building Code |
Project Nunber |
Allowable Cost |
New Construction Cost |
Additions Cost |
Alteration / Reconstruction Cost |
Maximum Project Life |
Weighted Useful Life |
|
|
|||||||
| 0002 | 007 | 5,465,640 | 0 | 400,000 | 5,065,640 | 15.5 | 84,717,420 |
| 0002 | 009 | 319,360 | 0 | 0 | 319,360 | 15.0 | 4,790,400 |
|
|
|
||||||
| 5,785,000 | 89,507,820 | ||||||
|
|
|||||||
| Blended Maximum Useful Life : | 15.5 | ||||||
| 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 | ||||||
| Principal Outstanding as of July 2002 : | 5,275,000 | ||||||
| Assumed Interest Rate : | 5.271% | ||||||
| Debt Service for Amortization Year 15 of 17 : | 473,629 | ||||||
| Bond Percent : | 99.574% | ||||||
| Aidable Debt Service for Amortization Year 15 of 17 : | 471,612 | ||||||
| Additional Costs Attributable to Refinancing | |
|---|---|
| A. Total Amount of Refinancing Issued (SA-132A # 7) : | 5,678,000 |
| B. Bond Percent : | 99.574% |
| C. Applicable Building Aid Ratio : | 90.3% |
| D. State Share of Outstanding Principal Refinanced (SA-132A # 3 * B * C) : | 4,743,033 |
| E. Amount of Original Principal Refinanced (SA-132A # 4) : | 5,275,000 |
| F. State Share Ratio (D / E) : | 89.9% |
| G. Total Fixed Cost Aided at 100% (SA-132A # 13) : | 29,724 |
| H. Total Variable Costs of Refinancing (SA-132A # 23) : | 118,435 |
| I. State Share of Variable Costs Aided at 100% (H * F) : | 106,473 |
| J. Total Principal Added (A - E - G - H) : | 254,841 |
| K. State Share of Additional Principal Aided at 100% (J * F) : | 229,102 |
| L. Total Refinancing Aided at 100% (G + I + K) : | 365,299 |
| M. Local Share of Variable Costs Aided at State Share (H - I) : | 11,962 |
| Assumed Aidable Debt Service for Refinancing | |
| Assumed Debt Service for Fixed Costs : | 2,668 |
| Assumed Debt Service for State Share of Variable Costs : | 9,560 |
| Assumed Debt Service for State Share of Additional Principal : | 20,570 |
| Assumed Debt Service for Local Share of Variable Costs : * | 1,069 |
| * After application of Bond Percent. | |
| NYSED Home Page | State Aid Home Page | District Home Page |
|---|