| 471400 | ONEONTA CITY SD | ||||||
|---|---|---|---|---|---|---|---|
| Amount Issued: | 1,460,000 | BLD-10 | |||||
| Date of Original Issuance: | 03 / 01 / 2001 | ||||||
|
|
|||||||
|
|
|||||||
| Building Code |
Project Nunber |
Allowable Cost |
New Construction Cost |
Additions Cost |
Alteration / Reconstruction Cost |
Maximum Project Life |
Weighted Useful Life |
|
|
|||||||
| 5019 | 001 | 1,460,000 | 1,460,000 | 0 | 0 | 30.0 | 43,800,000 |
|
|
|
||||||
| 1,460,000 | 43,800,000 | ||||||
|
|
|||||||
| Blended Maximum Useful Life : | 30.0 | ||||||
| Original Term of Bond : | 20.0 | ||||||
| Selected Maximum Useful Life : | 30.0 | ||||||
| Period Prior to 1 July 2002 : | 1.0 | ||||||
| Sel. Remaining Term for Amortization : | 29.0 | ||||||
| Remaining Life as of July 2017 : | 14.0 | ||||||
| Principal Outstanding as of July 2017 : | 914,717 | ||||||
| Interest Rate : | 4.500% | ||||||
| Debt Service for Amortization Year 16 of 29 : | 88,773 | ||||||
| Bond Percent : | 100.000% | ||||||
| Aidable Debt Service for Amortization Year 16 of 29 : | 88,774 | ||||||
| Additional Costs Attributable to Refinancing | |
|---|---|
| A. Total Amount of Refinancing Issued (SA-132A # 7) : | 1,605,000 |
| B. Bond Percent : | 100.000% |
| C. Applicable Building Aid Ratio : | 78.7% |
| D. State Share of Outstanding Principal Refinanced (SA-132A # 3 * B * C) : | 1,125,410 |
| E. Amount of Original Principal Refinanced (SA-132A # 4) : | 1,430,000 |
| F. State Share Ratio (D / E) : | 78.7% |
| G. Total Fixed Cost Aided at 100% (SA-132A # 13) : | 2,769 |
| H. Total Variable Costs of Refinancing (SA-132A # 23) : | 50,012 |
| I. State Share of Variable Costs Aided at 100% (H * F) : | 39,359 |
| J. Total Principal Added (A - E - G - H) : | 122,219 |
| K. State Share of Additional Principal Aided at 100% (J * F) : | 96,186 |
| L. Total Refinancing Aided at 100% (G + I + K) : | 138,315 |
| M. Local Share of Variable Costs Aided at State Share (H - I) : | 10,653 |
| Assumed Aidable Debt Service for Refinancing | |
| Assumed Debt Service for Fixed Costs : | 171 |
| Assumed Debt Service for State Share of Variable Costs : | 2,443 |
| Assumed Debt Service for State Share of Additional Principal : | 5,971 |
| Assumed Debt Service for Local Share of Variable Costs : * | 661 |
| * After application of Bond Percent. | |
| NYSED Home Page | State Aid Home Page | District Home Page |
|---|