060301 | FREWSBURG CSD | ||||||
---|---|---|---|---|---|---|---|
Amount Issued: | 10,000,000 | BLD-10 | |||||
Date of Original Issuance: | 05 / 11 / 1999 | ||||||
|
|||||||
|
|||||||
Building Code |
Project Nunber |
Allowable Cost |
New Construction Cost |
Additions Cost |
Alteration / Reconstruction Cost |
Maximum Project Life |
Weighted Useful Life |
|
|||||||
0001 | 007 | 11,746,100 | 0 | 5,305,100 | 6,441,000 | 17.5 | 205,556,750 |
0001 | 008 | 1,280,000 | 0 | 0 | 1,280,000 | 15.0 | 19,200,000 |
0002 | 004 | 1,771,747 | 0 | 0 | 1,771,747 | 15.0 | 26,576,205 |
0002 | 005 | 370,000 | 0 | 0 | 370,000 | 15.0 | 5,550,000 |
5003 | 004 | 65,698 | 0 | 0 | 65,698 | 15.0 | 985,470 |
5011 | 001 | 131,555 | 131,555 | 0 | 0 | 30.0 | 3,946,650 |
|
|
||||||
15,365,100 | 261,815,075 | ||||||
|
|||||||
Blended Maximum Useful Life : | 17.0 | ||||||
Original Term of Bond : | 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 : | 745,583 | ||||||
Interest Rate : | 4.500% | ||||||
Debt Service for Amortization Year 16 of 16 : | 770,839 | ||||||
Bond Percent : | 98.979% | ||||||
Aidable Debt Service for Amortization Year 16 of 16 : | 762,969 |
Additional Costs Attributable to Refinancing | |
---|---|
A. Total Amount of Refinancing Issued (SA-132A # 7) : | 9,345,000 |
B. Bond Percent : | 99.533% |
C. Applicable Building Aid Ratio : | 95.0% |
D. State Share of Outstanding Principal Refinanced (SA-132A # 3 * B * C) : | 8,250,042 |
E. Amount of Original Principal Refinanced (SA-132A # 4) : | 8,300,000 |
F. State Share Ratio (D / E) : | 99.3% |
G. Total Fixed Cost Aided at 100% (SA-132A # 13) : | 11,450 |
H. Total Variable Costs of Refinancing (SA-132A # 23) : | 111,574 |
I. State Share of Variable Costs Aided at 100% (H * F) : | 110,793 |
J. Total Principal Added (A - E - G - H) : | 921,976 |
K. State Share of Additional Principal Aided at 100% (J * F) : | 915,522 |
L. Total Refinancing Aided at 100% (G + I + K) : | 1,037,765 |
M. Local Share of Variable Costs Aided at State Share (H - I) : | 781 |
Assumed Aidable Debt Service for Refinancing | |
Assumed Debt Service for Fixed Costs : | 1,012 |
Assumed Debt Service for State Share of Variable Costs : | 9,788 |
Assumed Debt Service for State Share of Additional Principal : | 80,885 |
Assumed Debt Service for Local Share of Variable Costs : * | 69 |
* After application of Bond Percent. |
060301 | FREWSBURG CSD | ||||||
---|---|---|---|---|---|---|---|
Amount Issued: | 4,400,000 | BLD-10 | |||||
Date of Original Issuance: | 01 / 20 / 2000 | ||||||
|
|||||||
|
|||||||
Building Code |
Project Nunber |
Allowable Cost |
New Construction Cost |
Additions Cost |
Alteration / Reconstruction Cost |
Maximum Project Life |
Weighted Useful Life |
|
|||||||
0001 | 007 | 11,746,100 | 0 | 5,305,100 | 6,441,000 | 17.5 | 205,556,750 |
0001 | 008 | 1,344,679 | 0 | 0 | 1,344,679 | 15.0 | 20,170,185 |
0002 | 004 | 1,771,747 | 0 | 0 | 1,771,747 | 15.0 | 26,576,205 |
0002 | 005 | 370,000 | 0 | 0 | 370,000 | 15.0 | 5,550,000 |
5003 | 004 | 65,698 | 0 | 0 | 65,698 | 15.0 | 985,470 |
5011 | 001 | 131,555 | 131,555 | 0 | 0 | 30.0 | 3,946,650 |
|
|
||||||
15,429,779 | 262,785,260 | ||||||
|
|||||||
Blended Maximum Useful Life : | 17.0 | ||||||
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 | ||||||
Remaining Life as of July 2017 : | 2.0 | ||||||
Principal Outstanding as of July 2017 : | 600,121 | ||||||
Interest Rate : | 4.500% | ||||||
Debt Service for Amortization Year 16 of 17 : | 317,126 | ||||||
Bond Percent : | 98.979% | ||||||
Aidable Debt Service for Amortization Year 16 of 17 : | 313,889 |
Additional Costs Attributable to Refinancing | |
---|---|
A. Total Amount of Refinancing Issued (SA-132A # 7) : | 4,335,000 |
B. Bond Percent : | 99.533% |
C. Applicable Building Aid Ratio : | 95.0% |
D. State Share of Outstanding Principal Refinanced (SA-132A # 3 * B * C) : | 3,536,407 |
E. Amount of Original Principal Refinanced (SA-132A # 4) : | 3,740,000 |
F. State Share Ratio (D / E) : | 94.5% |
G. Total Fixed Cost Aided at 100% (SA-132A # 13) : | 12,200 |
H. Total Variable Costs of Refinancing (SA-132A # 23) : | 89,260 |
I. State Share of Variable Costs Aided at 100% (H * F) : | 84,351 |
J. Total Principal Added (A - E - G - H) : | 493,540 |
K. State Share of Additional Principal Aided at 100% (J * F) : | 466,395 |
L. Total Refinancing Aided at 100% (G + I + K) : | 562,946 |
M. Local Share of Variable Costs Aided at State Share (H - I) : | 4,909 |
Assumed Aidable Debt Service for Refinancing | |
Assumed Debt Service for Fixed Costs : | 1,034 |
Assumed Debt Service for State Share of Variable Costs : | 7,152 |
Assumed Debt Service for State Share of Additional Principal : | 39,547 |
Assumed Debt Service for Local Share of Variable Costs : * | 414 |
* After application of Bond Percent. |
NYSED Home Page | State Aid Home Page | District Home Page |
---|