| 043001 | RANDOLPH CENTRAL SCHOOL DISTRICT | ||||||
|---|---|---|---|---|---|---|---|
| Amount Issued: | 12,827,346 | BLD-10 | |||||
| Date of Original Issuance: | 03 / 30 / 2000 | ||||||
|
|
|||||||
|
|
|||||||
| Building Code |
Project Nunber |
Allowable Cost |
New Construction Cost |
Additions Cost |
Alteration / Reconstruction Cost |
Maximum Project Life |
Weighted Useful Life |
|
|
|||||||
| 0001 | 011 | 9,519,262 | 0 | 5,064,831 | 4,454,431 | 17.5 | 166,587,085 |
| 0002 | 005 | 7,683,750 | 0 | 4,234,650 | 3,449,100 | 18.0 | 138,307,500 |
|
|
|
||||||
| 17,203,012 | 304,894,585 | ||||||
|
|
|||||||
| Blended Maximum Useful Life : | 17.5 | ||||||
| Original Term of Bond : | 11.0 | ||||||
| Term based on prior Retro borrowing : | 19.0 | ||||||
| Selected Maximum Useful Life : | 19.0 | ||||||
| Period Prior to 1 July 2002 : | 3.0 | ||||||
| Sel. Remaining Term for Amortization : | 16.0 | ||||||
| Remaining Life as of July 2017 : | 1.0 | ||||||
| Principal Outstanding as of July 2017 : | 549,040 | ||||||
| Interest Rate : | 4.500% | ||||||
| Debt Service for Amortization Year 16 of 16 : | 567,638 | ||||||
| Bond Percent : | 99.926% | ||||||
| Aidable Debt Service for Amortization Year 16 of 16 : | 567,219 | ||||||
| Additional Costs Attributable to Refinancing | |
|---|---|
| A. Total Amount of Refinancing Issued (SA-132A # 7) : | 6,072,000 |
| B. Bond Percent : | 100.000% |
| C. Applicable Building Aid Ratio : | 90.0% |
| D. State Share of Outstanding Principal Refinanced (SA-132A # 3 * B * C) : | 5,782,500 |
| E. Amount of Original Principal Refinanced (SA-132A # 4) : | 5,785,000 |
| F. State Share Ratio (D / E) : | 99.9% |
| G. Total Fixed Cost Aided at 100% (SA-132A # 13) : | 6,755 |
| H. Total Variable Costs of Refinancing (SA-132A # 23) : | 95,409 |
| I. State Share of Variable Costs Aided at 100% (H * F) : | 95,314 |
| J. Total Principal Added (A - E - G - H) : | 184,836 |
| K. State Share of Additional Principal Aided at 100% (J * F) : | 184,651 |
| L. Total Refinancing Aided at 100% (G + I + K) : | 286,720 |
| M. Local Share of Variable Costs Aided at State Share (H - I) : | 95 |
| Assumed Aidable Debt Service for Refinancing | |
| Assumed Debt Service for Fixed Costs : | 597 |
| Assumed Debt Service for State Share of Variable Costs : | 8,421 |
| Assumed Debt Service for State Share of Additional Principal : | 16,313 |
| Assumed Debt Service for Local Share of Variable Costs : * | 8 |
| * After application of Bond Percent. | |
| 043001 | RANDOLPH CENTRAL SCHOOL DISTRICT | ||||||
|---|---|---|---|---|---|---|---|
| Amount Issued: | 2,780,000 | BLD-10 | |||||
| Date of Original Issuance: | 07 / 01 / 2000 | ||||||
|
|
|||||||
|
|
|||||||
| Building Code |
Project Nunber |
Allowable Cost |
New Construction Cost |
Additions Cost |
Alteration / Reconstruction Cost |
Maximum Project Life |
Weighted Useful Life |
|
|
|||||||
| 0001 | 011 | 9,519,262 | 0 | 5,064,831 | 4,454,431 | 17.5 | 166,587,085 |
| 0002 | 005 | 7,683,750 | 0 | 4,234,650 | 3,449,100 | 18.0 | 138,307,500 |
|
|
|
||||||
| 17,203,012 | 304,894,585 | ||||||
|
|
|||||||
| Blended Maximum Useful Life : | 17.5 | ||||||
| Original Term of Bond : | 10.0 | ||||||
| Term based on prior Retro borrowing : | 18.0 | ||||||
| Selected Maximum Useful Life : | 18.0 | ||||||
| Period Prior to 1 July 2002 : | 2.0 | ||||||
| Sel. Remaining Term for Amortization : | 16.0 | ||||||
| Remaining Life as of July 2017 : | 1.0 | ||||||
| Principal Outstanding as of July 2017 : | 119,635 | ||||||
| Interest Rate : | 4.500% | ||||||
| Debt Service for Amortization Year 16 of 16 : | 123,687 | ||||||
| Bond Percent : | 99.926% | ||||||
| Aidable Debt Service for Amortization Year 16 of 16 : | 123,596 | ||||||
| Additional Costs Attributable to Refinancing | |
|---|---|
| A. Total Amount of Refinancing Issued (SA-132A # 7) : | 1,324,000 |
| B. Bond Percent : | 100.000% |
| C. Applicable Building Aid Ratio : | 90.0% |
| D. State Share of Outstanding Principal Refinanced (SA-132A # 3 * B * C) : | 1,260,000 |
| E. Amount of Original Principal Refinanced (SA-132A # 4) : | 1,260,000 |
| F. State Share Ratio (D / E) : | 100.0% |
| G. Total Fixed Cost Aided at 100% (SA-132A # 13) : | 1,473 |
| H. Total Variable Costs of Refinancing (SA-132A # 23) : | 22,523 |
| I. State Share of Variable Costs Aided at 100% (H * F) : | 22,523 |
| J. Total Principal Added (A - E - G - H) : | 40,004 |
| K. State Share of Additional Principal Aided at 100% (J * F) : | 40,004 |
| L. Total Refinancing Aided at 100% (G + I + K) : | 64,000 |
| M. Local Share of Variable Costs Aided at State Share (H - I) : | 0 |
| Assumed Aidable Debt Service for Refinancing | |
| Assumed Debt Service for Fixed Costs : | 130 |
| Assumed Debt Service for State Share of Variable Costs : | 1,990 |
| Assumed Debt Service for State Share of Additional Principal : | 3,534 |
| Assumed Debt Service for Local Share of Variable Costs : * | 0 |
| * After application of Bond Percent. | |
| 043001 | RANDOLPH CENTRAL SCHOOL DISTRICT | ||||||
|---|---|---|---|---|---|---|---|
| Amount Issued: | 8,560,000 | BLD-10 | |||||
| Date of Original Issuance: | 06 / 05 / 2003 | ||||||
|
|
|||||||
|
|
|||||||
| Building Code |
Project Nunber |
Allowable Cost |
New Construction Cost |
Additions Cost |
Alteration / Reconstruction Cost |
Maximum Project Life |
Weighted Useful Life |
|
|
|||||||
| 0001 | 014 | 2,436,010 | 0 | 0 | 2,436,010 | 15.0 | 36,540,150 |
| 0002 | 007 | 657,120 | 0 | 0 | 657,120 | 15.0 | 9,856,800 |
| 5003 | 008 | 77,850 | 0 | 0 | 77,850 | 15.0 | 1,167,750 |
|
|
|
||||||
| 3,170,980 | 47,564,700 | ||||||
|
|
|||||||
| Blended Maximum Useful Life : | 15.0 | ||||||
| Original Term of Bond : | 17.0 | ||||||
| Selected Maximum Useful Life : | 17.0 | ||||||
| Period Prior to 1 July 2002 : | 1.0 | ||||||
| Sel. Remaining Term for Amortization : | 16.0 | ||||||
| Remaining Life as of July 2017 : | 1.0 | ||||||
| Principal Outstanding as of July 2017 : | 756,264 | ||||||
| Interest Rate : | 4.500% | ||||||
| Debt Service for Amortization Year 16 of 16 : | 781,882 | ||||||
| Bond Percent : | 38.454% | ||||||
| Aidable Debt Service for Amortization Year 16 of 16 : | 300,665 | ||||||
| NYSED Home Page | State Aid Home Page | District Home Page |
|---|