| 251501 | STOCKBRIDGE VALLEY CSD | ||||||
|---|---|---|---|---|---|---|---|
| Amount Issued: | 431,000 | BLD | |||||
| Date of Original Issuance: | 06 / 01 / 1998 | ||||||
|
|
|||||||
|
|
|||||||
| Building Code |
Project Nunber |
Allowable Cost |
New Construction Cost |
Additions Cost |
Alteration / Reconstruction Cost |
Maximum Project Life |
Weighted Useful Life |
|
|
|||||||
| 0010 | 001 | 10,257,811 | 10,257,811 | 0 | 0 | 30.0 | 307,734,330 |
| 5013 | 001 | 263,000 | 263,000 | 0 | 0 | 30.0 | 7,890,000 |
|
|
|
||||||
| 10,520,811 | 315,624,330 | ||||||
|
|
|||||||
| Blended Maximum Useful Life : | 30.0 | ||||||
| Original Term of Bond : | 15.0 | ||||||
| Selected Maximum Useful Life : | 30.0 | ||||||
| Period Prior to 1 July 2002 : | 4.0 | ||||||
| Sel. Remaining Term for Amortization : | 26.0 | ||||||
| Remaining Life as of July 2017 : | 11.0 | ||||||
| Principal Outstanding as of July 2017 : | 214,018 | ||||||
| Interest Rate : | 6.521% | ||||||
| Debt Service for Amortization Year 17 of 26 : | 27,563 | ||||||
| Bond Percent : | 98.955% | ||||||
| Aidable Debt Service for Amortization Year 17 of 26 : | 27,275 | ||||||
| Additional Costs Attributable to Refinancing | |
|---|---|
| A. Total Amount of Refinancing Issued (SA-132A # 7) : | 323,000 |
| B. Bond Percent : | 100.000% |
| C. Applicable Building Aid Ratio : | 88.2% |
| D. State Share of Outstanding Principal Refinanced (SA-132A # 3 * B * C) : | 302,526 |
| E. Amount of Original Principal Refinanced (SA-132A # 4) : | 343,000 |
| F. State Share Ratio (D / E) : | 88.2% |
| G. Total Fixed Cost Aided at 100% (SA-132A # 13) : | 2,353 |
| H. Total Variable Costs of Refinancing (SA-132A # 23) : | 18,374 |
| I. State Share of Variable Costs Aided at 100% (H * F) : | 16,206 |
| J. Total Principal Added (A - E - G - H) : | 0 |
| K. State Share of Additional Principal Aided at 100% (J * F) : | 0 |
| L. Total Refinancing Aided at 100% (G + I + K) : | 18,559 |
| M. Local Share of Variable Costs Aided at State Share (H - I) : | 2,168 |
| Assumed Aidable Debt Service for Refinancing | |
| Assumed Debt Service for Fixed Costs : | 189 |
| Assumed Debt Service for State Share of Variable Costs : | 1,302 |
| Assumed Debt Service for State Share of Additional Principal : | 0 |
| Assumed Debt Service for Local Share of Variable Costs : * | 174 |
| * After application of Bond Percent. | |
| 251501 | STOCKBRIDGE VALLEY CSD | ||||||
|---|---|---|---|---|---|---|---|
| Amount Issued: | 64,000 | BLD | |||||
| Date of Original Issuance: | 06 / 02 / 1998 | ||||||
|
|
|||||||
|
|
|||||||
| Building Code |
Project Nunber |
Allowable Cost |
New Construction Cost |
Additions Cost |
Alteration / Reconstruction Cost |
Maximum Project Life |
Weighted Useful Life |
|
|
|||||||
| 0010 | 001 | 10,257,811 | 10,257,811 | 0 | 0 | 30.0 | 307,734,330 |
|
|
|
||||||
| 10,257,811 | 307,734,330 | ||||||
|
|
|||||||
| Blended Maximum Useful Life : | 30.0 | ||||||
| Original Term of Bond : | 5.0 | ||||||
| Selected Maximum Useful Life : | 30.0 | ||||||
| Period Prior to 1 July 2002 : | 4.0 | ||||||
| Sel. Remaining Term for Amortization : | 26.0 | ||||||
| Remaining Life as of July 2017 : | 11.0 | ||||||
| Principal Outstanding as of July 2017 : | 7,905 | ||||||
| Interest Rate : | 4.500% | ||||||
| Debt Service for Amortization Year 17 of 26 : | 919 | ||||||
| Bond Percent : | 98.955% | ||||||
| Aidable Debt Service for Amortization Year 17 of 26 : | 909 | ||||||
| 251501 | STOCKBRIDGE VALLEY CSD | ||||||
|---|---|---|---|---|---|---|---|
| Amount Issued: | 870,463 | BLD-10 | |||||
| Date of Original Issuance: | 12 / 04 / 2000 | ||||||
|
|
|||||||
|
|
|||||||
| Building Code |
Project Nunber |
Allowable Cost |
New Construction Cost |
Additions Cost |
Alteration / Reconstruction Cost |
Maximum Project Life |
Weighted Useful Life |
|
|
|||||||
| 0010 | 002 | 1,133,000 | 0 | 904,000 | 229,000 | 19.0 | 21,527,000 |
| 2015 | 001 | 20,000 | 0 | 0 | 20,000 | 15.0 | 300,000 |
|
|
|
||||||
| 1,153,000 | 21,827,000 | ||||||
|
|
|||||||
| Blended Maximum Useful Life : | 19.0 | ||||||
| Original Term of Bond : | 20.0 | ||||||
| Selected Maximum Useful Life : | 20.0 | ||||||
| Period Prior to 1 July 2002 : | 2.0 | ||||||
| Sel. Remaining Term for Amortization : | 18.0 | ||||||
| Remaining Life as of July 2017 : | 3.0 | ||||||
| Principal Outstanding as of July 2017 : | 202,593 | ||||||
| Interest Rate : | 6.464% | ||||||
| Debt Service for Amortization Year 17 of 18 : | 75,372 | ||||||
| Bond Percent : | 98.955% | ||||||
| Aidable Debt Service for Amortization Year 17 of 18 : | 74,585 | ||||||
| 251501 | STOCKBRIDGE VALLEY CSD | ||||||
|---|---|---|---|---|---|---|---|
| Amount Issued: | 249,062 | BLD | |||||
| Date of Original Issuance: | 12 / 06 / 2000 | ||||||
|
|
|||||||
|
|
|||||||
| Building Code |
Project Nunber |
Allowable Cost |
New Construction Cost |
Additions Cost |
Alteration / Reconstruction Cost |
Maximum Project Life |
Weighted Useful Life |
|
|
|||||||
| 0010 | 001 | 10,257,811 | 10,257,811 | 0 | 0 | 30.0 | 307,734,330 |
| 5013 | 001 | 263,000 | 263,000 | 0 | 0 | 30.0 | 7,890,000 |
|
|
|
||||||
| 10,520,811 | 315,624,330 | ||||||
|
|
|||||||
| Blended Maximum Useful Life : | 30.0 | ||||||
| Original Term of Bond : | 20.0 | ||||||
| Selected Maximum Useful Life : | 30.0 | ||||||
| Period Prior to 1 July 2002 : | 2.0 | ||||||
| Sel. Remaining Term for Amortization : | 28.0 | ||||||
| Remaining Life as of July 2017 : | 13.0 | ||||||
| Principal Outstanding as of July 2017 : | 152,239 | ||||||
| Interest Rate : | 6.464% | ||||||
| Debt Service for Amortization Year 17 of 28 : | 17,490 | ||||||
| Bond Percent : | 98.955% | ||||||
| Aidable Debt Service for Amortization Year 17 of 28 : | 17,307 | ||||||
| Additional Costs Attributable to Refinancing | |
|---|---|
| A. Total Amount of Refinancing Issued (SA-132A # 7) : | 222,640 |
| B. Bond Percent : | 100.000% |
| C. Applicable Building Aid Ratio : | 88.2% |
| D. State Share of Outstanding Principal Refinanced (SA-132A # 3 * B * C) : | 198,450 |
| E. Amount of Original Principal Refinanced (SA-132A # 4) : | 225,000 |
| F. State Share Ratio (D / E) : | 88.2% |
| G. Total Fixed Cost Aided at 100% (SA-132A # 13) : | 1,621 |
| H. Total Variable Costs of Refinancing (SA-132A # 23) : | 12,764 |
| I. State Share of Variable Costs Aided at 100% (H * F) : | 11,258 |
| J. Total Principal Added (A - E - G - H) : | 0 |
| K. State Share of Additional Principal Aided at 100% (J * F) : | 0 |
| L. Total Refinancing Aided at 100% (G + I + K) : | 12,879 |
| M. Local Share of Variable Costs Aided at State Share (H - I) : | 1,506 |
| Assumed Aidable Debt Service for Refinancing | |
| Assumed Debt Service for Fixed Costs : | 126 |
| Assumed Debt Service for State Share of Variable Costs : | 875 |
| Assumed Debt Service for State Share of Additional Principal : | 0 |
| Assumed Debt Service for Local Share of Variable Costs : * | 117 |
| * After application of Bond Percent. | |
| NYSED Home Page | State Aid Home Page | District Home Page |
|---|