| 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 | ||||||
| Remaining Life as of July 2017 : | 2.0 | ||||||
| Principal Outstanding as of July 2017 : | 1,533,671 | ||||||
| Interest Rate : | 5.272% | ||||||
| Debt Service for Amortization Year 16 of 17 : | 818,031 | ||||||
| Bond Percent : | 98.296% | ||||||
| Aidable Debt Service for Amortization Year 16 of 17 : | 804,092 | ||||||
| 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 : * | 986 |
| * 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 | ||||||
| Remaining Life as of July 2017 : | 2.0 | ||||||
| Principal Outstanding as of July 2017 : | 424,692 | ||||||
| Interest Rate : | 4.500% | ||||||
| Debt Service for Amortization Year 16 of 17 : | 224,423 | ||||||
| Bond Percent : | 98.296% | ||||||
| Aidable Debt Service for Amortization Year 16 of 17 : | 220,599 | ||||||
| NYSED Home Page | State Aid Home Page | District Home Page |
|---|