401501 WILSON CSD
******************************************************************************
Amount Issued: 4,768,000 BLD
Date of Original Issuance: 01-Nov-97
__________________________________________________________________________
New Alt./ Max. Weighted
Bldg Proj Allowable Constr. Additions Reconstr Projec Useful
. . Cost Cost Cost Cost t Life Life
__________________________________________________________________________
0001 001 170,000 0 0 170,000 15.0 2,550,000
___________________________________________________________________________
170,000 2,550,000
Blended Maximum Useful Life: 15.0
Original Term of Bond: 12.5
Selected Maximum Useful Life: 15.0
Period Prior to 1 July 2002: 7.5
Sel. Remaining Term for Amortization: 7.5
Principal Outstanding as of July 2002: 2,306,390
Assumed Interest Rate: 4.500%
Debt Service for Amortization Year 6 of 7.5 : 365,740
Bond Percent: 100.000%
Aidable Debt Service for Amortization Year 6 of 365,740
Additional Costs Attributable to Refinancing
____________________________________________
A. Total Amount of Refinancing Issued (SA-132A #7): 2,372,335
B. Bond Percent: 100.000%
C. Applicable Building Aid Ratio: 82.5%
D. State Share of Outstanding Principal (SA132-A #3 * B * C): 1,902,772
E. Amount of Original Principal Refinanced: (SA132-A # 4) 2,306,390
F. State Share Ratio: (D / E) 82.5%
G. Total Fixed Costs Aided at 100% (SA132-A # 13): 10,252
H. Total Variable Costs of Refinancing (SA132-A # 23): 92,144
I. State Share of Variable Costs Aided at 100%:( H * F) 76,019
J. Total Principal Added(A - E - G - H): 0
K. State Share of Additional Principal Aided at 100% (J * F): 0
L. Total Refinancing Costs Aided at 100% (G + I + K): 86,271
M. Local Share of Variable Costs Aided at State Share (H - I): 16,125
Assumed Aidable Debt Service for Refinancing
____________________________________________
Assumed Debt Service for Fixed Costs: 1,626
Assumed Debt Service for State Share of Variable Costs: 12,054
Assumed Debt Service for State Share of Additional Principal: 0
Assumed Debt Service for Local Share of Variable Costs: * 2,558
* After application of Bond Percent.
******************************************************************************
Amount Issued: 156,000 BLD
Date of Original Issuance: 02-Nov-97
__________________________________________________________________________
New Alt./ Max. Weighted
Bldg Proj Allowable Constr. Additions Reconstr Projec Useful
. . Cost Cost Cost Cost t Life Life
__________________________________________________________________________
0001 001 170,000 0 0 170,000 15.0 2,550,000
___________________________________________________________________________
170,000 2,550,000
Blended Maximum Useful Life: 15.0
Original Term of Bond: 9.0
Selected Maximum Useful Life: 15.0
Period Prior to 1 July 2002: 5.0
Sel. Remaining Term for Amortization: 10.0
Principal Outstanding as of July 2002: 75,460
Assumed Interest Rate: 4.500%
Debt Service for Amortization Year 6 of 10 : 9,454
Bond Percent: 100.000%
Aidable Debt Service for Amortization Year 6 of 10 9,454
Additional Costs Attributable to Refinancing
____________________________________________
A. Total Amount of Refinancing Issued (SA-132A #7): 77,665
B. Bond Percent: 100.000%
C. Applicable Building Aid Ratio: 82.5%
D. State Share of Outstanding Principal (SA132-A #3 * B * C): 62,255
E. Amount of Original Principal Refinanced: (SA132-A # 4) 75,460
F. State Share Ratio: (D / E) 82.5%
G. Total Fixed Costs Aided at 100% (SA132-A # 13): 336
H. Total Variable Costs of Refinancing (SA132-A # 23): 3,016
I. State Share of Variable Costs Aided at 100%:( H * F) 2,488
J. Total Principal Added(A - E - G - H): 0
K. State Share of Additional Principal Aided at 100% (J * F): 0
L. Total Refinancing Costs Aided at 100% (G + I + K): 2,824
M. Local Share of Variable Costs Aided at State Share (H - I): 528
Assumed Aidable Debt Service for Refinancing
____________________________________________
Assumed Debt Service for Fixed Costs: 42
Assumed Debt Service for State Share of Variable Costs: 312
Assumed Debt Service for State Share of Additional Principal: 0
Assumed Debt Service for Local Share of Variable Costs: * 66
* After application of Bond Percent.
******************************************************************************
End of Report
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE