| 062901 | WESTFIELD CSD | ||||||
|---|---|---|---|---|---|---|---|
| Amount Issued: | 2,153,620 | BLD | |||||
| Date of Original Issuance: | 05 / 15 / 1998 | ||||||
|
|
|||||||
|
|
|||||||
| Building Code |
Project Nunber |
Allowable Cost |
New Construction Cost |
Additions Cost |
Alteration / Reconstruction Cost |
Maximum Project Life |
Weighted Useful Life |
|
|
|||||||
| 0001 | 008 | 2,426,275 | 0 | 1,602,003 | 824,272 | 18.5 | 44,886,088 |
|
|
|
||||||
| 2,426,275 | 44,886,088 | ||||||
|
|
|||||||
| Blended Maximum Useful Life : | 18.5 | ||||||
| Original Term of Bond : | 10.0 | ||||||
| Selected Maximum Useful Life : | 18.5 | ||||||
| Period Prior to 1 July 2002 : | 4.0 | ||||||
| Sel. Remaining Term for Amortization : | 14.5 | ||||||
| Principal Outstanding as of July 2002 : | 1,350,000 | ||||||
| Assumed Interest Rate : | 4.500% | ||||||
| Debt Service for Amortization Year 15 of 14.5 : | 127,766 | ||||||
| Bond Percent : | 99.989% | ||||||
| Aidable Debt Service for Amortization Year 15 of 14.5 : | 63,876 | ||||||
| Additional Costs Attributable to Refinancing | |
|---|---|
| A. Total Amount of Refinancing Issued (SA-132A # 7) : | 1,428,200 |
| B. Bond Percent : | 99.989% |
| C. Applicable Building Aid Ratio : | 82.1% |
| D. State Share of Outstanding Principal Refinanced (SA-132A # 3 * B * C) : | 1,108,228 |
| E. Amount of Original Principal Refinanced (SA-132A # 4) : | 1,350,000 |
| F. State Share Ratio (D / E) : | 82.0% |
| G. Total Fixed Cost Aided at 100% (SA-132A # 13) : | 2,206 |
| H. Total Variable Costs of Refinancing (SA-132A # 23) : | 29,067 |
| I. State Share of Variable Costs Aided at 100% (H * F) : | 23,835 |
| J. Total Principal Added (A - E - G - H) : | 46,927 |
| K. State Share of Additional Principal Aided at 100% (J * F) : | 38,480 |
| L. Total Refinancing Aided at 100% (G + I + K) : | 64,521 |
| M. Local Share of Variable Costs Aided at State Share (H - I) : | 5,232 |
| Assumed Aidable Debt Service for Refinancing | |
| Assumed Debt Service for Fixed Costs : | 104 |
| Assumed Debt Service for State Share of Variable Costs : | 1,128 |
| Assumed Debt Service for State Share of Additional Principal : | 1,821 |
| Assumed Debt Service for Local Share of Variable Costs : * | 248 |
| * After application of Bond Percent. | |
| NYSED Home Page | State Aid Home Page | District Home Page |
|---|