570401 BRADFORD CSD
******************************************************************************
Amount Issued: 210,000 BLD
Date of Original Issuance: 02-Jun-94
__________________________________________________________________________
New Alt./ Max. Weighted
Bldg Proj Allowable Constr. Additions Reconstr Projec Useful
. . Cost Cost Cost Cost t Life Life
__________________________________________________________________________
0001 002 186,206 0 0 186,206 15.0 2,793,090
___________________________________________________________________________
186,206 2,793,090
Blended Maximum Useful Life: 15.0
Original Term of Bond: 15.0
Selected Maximum Useful Life: 15.0
Period Prior to 1 July 2002: 9.0
Sel. Remaining Term for Amortization: 6.0
Principal Outstanding as of July 2002: 90,000
Assumed Interest Rate: 4.500%
Debt Service for Amortization Year 6 of 6 : 17,284
Bond Percent: 80.959%
Aidable Debt Service for Amortization Year 6 of 6 13,993
Additional Costs Attributable to Refinancing
____________________________________________
A. Total Amount of Refinancing Issued (SA-132A #7): 104,000
B. Bond Percent: 80.959%
C. Applicable Building Aid Ratio: 86.3%
D. State Share of Outstanding Principal (SA132-A #3 * B * C): 62,881
E. Amount of Original Principal Refinanced: (SA132-A # 4) 90,000
F. State Share Ratio: (D / E) 69.8%
G. Total Fixed Costs Aided at 100% (SA132-A # 13): 550
H. Total Variable Costs of Refinancing (SA132-A # 23): 5,278
I. State Share of Variable Costs Aided at 100%:( H * F) 3,684
J. Total Principal Added(A - E - G - H): 8,172
K. State Share of Additional Principal Aided at 100% (J * F): 5,704
L. Total Refinancing Costs Aided at 100% (G + I + K): 9,938
M. Local Share of Variable Costs Aided at State Share (H - I): 1,594
Assumed Aidable Debt Service for Refinancing
____________________________________________
Assumed Debt Service for Fixed Costs: 106
Assumed Debt Service for State Share of Variable Costs: 708
Assumed Debt Service for State Share of Additional Principal: 1,096
Assumed Debt Service for Local Share of Variable Costs: * 248
* After application of Bond Percent.
******************************************************************************
Amount Issued: 1,730,000 BLD-10
Date of Original Issuance: 30-Nov-00
__________________________________________________________________________
New Alt./ Max. Weighted
Bldg Proj Allowable Constr. Additions Reconstr Projec Useful
. . Cost Cost Cost Cost t Life Life
__________________________________________________________________________
0001 003 1,995,000 0 0 1,995,000 15.0 29,925,000
___________________________________________________________________________
1,995,000 29,925,000
Blended Maximum Useful Life: 15.0
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
Principal Outstanding as of July 2002: 1,590,000
Assumed Interest Rate: 4.500%
Debt Service for Amortization Year 6 of 17 : 134,822
Bond Percent: 100.000%
Aidable Debt Service for Amortization Year 6 of 17 134,822
Additional Costs Attributable to Refinancing
____________________________________________
A. Total Amount of Refinancing Issued (SA-132A #7): 1,891,000
B. Bond Percent: 100.000%
C. Applicable Building Aid Ratio: 95.0%
D. State Share of Outstanding Principal (SA132-A #3 * B * C): 1,510,500
E. Amount of Original Principal Refinanced: (SA132-A # 4) 1,590,000
F. State Share Ratio: (D / E) 95.0%
G. Total Fixed Costs Aided at 100% (SA132-A # 13): 10,000
H. Total Variable Costs of Refinancing (SA132-A # 23): 73,405
I. State Share of Variable Costs Aided at 100%:( H * F) 69,735
J. Total Principal Added(A - E - G - H): 217,595
K. State Share of Additional Principal Aided at 100% (J * F): 206,715
L. Total Refinancing Costs Aided at 100% (G + I + K): 286,450
M. Local Share of Variable Costs Aided at State Share (H - I): 3,670
Assumed Aidable Debt Service for Refinancing
____________________________________________
Assumed Debt Service for Fixed Costs: 848
Assumed Debt Service for State Share of Variable Costs: 5,914
Assumed Debt Service for State Share of Additional Principal: 17,528
Assumed Debt Service for Local Share of Variable Costs: * 312
* After application of Bond Percent.
******************************************************************************
End of Report
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE