| 411504 | NEW YORK MILLS UFSD | ||||||
|---|---|---|---|---|---|---|---|
| Amount Issued: | 5,518,466 | BLD-10 | |||||
| Date of Original Issuance: | 07 / 15 / 2000 | ||||||
|
|
|||||||
|
|
|||||||
| Building Code |
Project Nunber |
Allowable Cost |
New Construction Cost |
Additions Cost |
Alteration / Reconstruction Cost |
Maximum Project Life |
Weighted Useful Life |
|
|
|||||||
| 0002 | 005 | 5,166,000 | 0 | 2,997,000 | 2,169,000 | 18.0 | 92,988,000 |
| 0005 | 002 | 397,800 | 0 | 65,500 | 332,300 | 16.0 | 6,364,800 |
| 5003 | 002 | 60,800 | 0 | 0 | 60,800 | 15.0 | 912,000 |
|
|
|
||||||
| 5,624,600 | 100,264,800 | ||||||
|
|
|||||||
| Blended Maximum Useful Life : | 18.0 | ||||||
| Original Term of Bond : | 19.0 | ||||||
| Selected Maximum Useful Life : | 19.0 | ||||||
| Period Prior to 1 July 2002 : | 2.0 | ||||||
| Sel. Remaining Term for Amortization : | 17.0 | ||||||
| Principal Outstanding as of July 2002 : | 4,625,000 | ||||||
| Assumed Interest Rate : | 4.500% | ||||||
| Debt Service for Amortization Year 15 of 17 : | 392,168 | ||||||
| Bond Percent : | 99.637% | ||||||
| Aidable Debt Service for Amortization Year 15 of 17 : | 390,744 | ||||||
| Additional Costs Attributable to Refinancing | |
|---|---|
| A. Total Amount of Refinancing Issued (SA-132A # 7) : | 5,020,000 |
| B. Bond Percent : | 99.637% |
| C. Applicable Building Aid Ratio : | 63.1% |
| D. State Share of Outstanding Principal Refinanced (SA-132A # 3 * B * C) : | 2,907,781 |
| E. Amount of Original Principal Refinanced (SA-132A # 4) : | 4,400,000 |
| F. State Share Ratio (D / E) : | 66.0% |
| G. Total Fixed Cost Aided at 100% (SA-132A # 13) : | 11,775 |
| H. Total Variable Costs of Refinancing (SA-132A # 23) : | 128,451 |
| I. State Share of Variable Costs Aided at 100% (H * F) : | 84,778 |
| J. Total Principal Added (A - E - G - H) : | 479,774 |
| K. State Share of Additional Principal Aided at 100% (J * F) : | 316,651 |
| L. Total Refinancing Aided at 100% (G + I + K) : | 413,204 |
| M. Local Share of Variable Costs Aided at State Share (H - I) : | 43,673 |
| Assumed Aidable Debt Service for Refinancing | |
| Assumed Debt Service for Fixed Costs : | 998 |
| Assumed Debt Service for State Share of Variable Costs : | 7,188 |
| Assumed Debt Service for State Share of Additional Principal : | 26,850 |
| Assumed Debt Service for Local Share of Variable Costs : * | 3,691 |
| * After application of Bond Percent. | |
| NYSED Home Page | State Aid Home Page | District Home Page |
|---|