CAPITAL OUTLAY AMORTIZATION                                                
                                                                   

STATE AID BUILDING - PRELIMINARY CAPITAL OUTLAY AMORTIZATION


DISTRICT: 580208 MILLER PLACE DATE: 04/22/24


****************************************************************************************** 1. THIS REPORT IS BASED ON A PRELIMINARY AMORTIZATION SCHEDULE AND WILL BE USED FOR 2004-05 AID PROJECTIONS ONLY. THE SCHEDULE WILL BE RECALCULATED IN FALL 2004 FOR PAYMENT PURPOSES, BASED ON UPDATED CAPITAL BALANCE INFORMATION. 2. AID RATIOS: BLD: PROJECTS APPROVED < 7/1/1998 BLD10: PROJECTS APPROVED 7/1/1998 - 6/30/2000 BLD3: PROJECTS APPROVED > 6/30/2000 3. THE NUMBER OF ASSUMED PAYMENTS IS THE POSITIVE REMAINDER OF THE PROJECTS MAXIMUM USEFUL LIFE LESS 1 YEAR, TRUNCATED. PPU: PROSPECTIVE PROJECTS: ALT/RECON = 15, ADDITION = 20, NEW = 30, AS ASSIGNED FOR PURPOSES OF PROSPECTIVE AMORTIZATION OF APPROVED BORROWING COSTS. CAPITAL ONLY RETRO PROJECTS: SAME AS ABOVE. RETRO PROJECTS: MAXIMUM PROJECT LIFE AS DISPLAYED ON THE INDIVIDUAL PROJECT LISTING FOR RETRO BOND(S) FUNDING THIS PROJECT (SEE RETRO PROJECT WEB REPORT). 4. THE ASSUMED ANNUAL AIDABLE EXPENSE IS THE QUOTIENT OF THE CAPITAL BALANCE AND THE NUMBER OF ASSUMED PAYMENTS, TRUNCATED TO THE NEAREST WHOLE DOLLAR. ****************************************************************************************** PROJECT NUMBER: 0002-005 PROJECT NAME: ANDREW MULLER PRIM SCH AMORTIZED CAPITAL BALANCE: 102,324 VOTER AUTHORIZATION DATE: 05/19/1998 ASSUMED PAYMENTS: 14 AID RATIO: BLD ASSUMED ANNUAL AIDABLE EXPENSE: 7,308 TYPE: RETRO AID YEAR STARTING JULY 2004 CMMSR APP DATE: 08/11/98 PPU: 15.0 CONTRACT DATE: 05/27/99 PROJECT NUMBER: 0006-009 PROJECT NAME: MILLER PLACE HS AMORTIZED CAPITAL BALANCE: 1,277 VOTER AUTHORIZATION DATE: 05/19/1998 ASSUMED PAYMENTS: 14 AID RATIO: BLD ASSUMED ANNUAL AIDABLE EXPENSE: 91 TYPE: RETRO AID YEAR STARTING JULY 2004 CMMSR APP DATE: 11/25/98 PPU: 15.0 CONTRACT DATE: 02/12/99 PROJECT NUMBER: 0006-010 PROJECT NAME: MILLER PLACE HS AMORTIZED CAPITAL BALANCE: 64,637 VOTER AUTHORIZATION DATE: 05/18/1998 ASSUMED PAYMENTS: 14 AID RATIO: BLD ASSUMED ANNUAL AIDABLE EXPENSE: 4,616 TYPE: RETRO AID YEAR STARTING JULY 2004 CMMSR APP DATE: 05/13/99 PPU: 15.0 CONTRACT DATE: 06/30/99 PROJECT NUMBER: 0006-012 PROJECT NAME: MILLER PLACE HS AMORTIZED CAPITAL BALANCE: 20,134 VOTER AUTHORIZATION DATE: 05/18/2000 ASSUMED PAYMENTS: 14 AID RATIO: BLD10 ASSUMED ANNUAL AIDABLE EXPENSE: 1,438 TYPE: RETRO AID YEAR STARTING JULY 2004 CMMSR APP DATE: 11/02/00 PPU: 15.0 CONTRACT DATE: 12/13/00

NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE