022902 BOLIVAR-RICHBURG CSD
******************************************************************************
Amount Issued: 1,500,000 BLD-10
Date of Original Issuance: 28-Feb-02
______________________________________________________________________________
New Alt./ Max. Weighted
Bldg. Proj. Allowable Constr. Additions Reconstr Project Useful
No. Cost Cost Cost Cost Life Life
______________________________________________________________________________
0001 011 1,407,757 0 0 1,407,757 15.0 21,116,355
0001 013 8,751,264 0 0 8,751,264 15.0 131,268,960
0005 004 1,236,750 0 1,236,750 0 20.0 24,735,000
0011 008 3,561,407 0 0 3,561,407 15.0 53,421,105
5012 006 267,472 0 0 267,472 15.0 4,012,080
5016 001 4,625,350 4,625,350 0 0 30.0 138,760,500
_______________________________________________________________________________
19,850,000 373,314,000
Blended Maximum Useful Life: 19.0
Original Term of Bond: 19.0
Selected Maximum Useful Life: 19.0
Period Prior to 1 July 2002: 2.0
Sel. Remaining Term for Amortization: 17.0
Principal Outstanding as of July 2002: 1,390,000
Assumed Interest Rate: 4.500%
Debt Service for Amortization Year 2 of 17 : 117,862
Bond Percent: 80.318%
Aidable Debt Service for Amortization Year 2 of 17 : 94,664
******************************************************************************
Amount Issued: 6,475,000 BLD-10
Date of Original Issuance: 28-Feb-02
______________________________________________________________________________
New Alt./ Max. Weighted
Bldg. Proj. Allowable Constr. Additions Reconstr Project Useful
No. Cost Cost Cost Cost Life Life
______________________________________________________________________________
0001 011 1,407,757 0 0 1,407,757 15.0 21,116,355
0001 013 8,751,264 0 0 8,751,264 15.0 131,268,960
0005 004 1,236,750 0 1,236,750 0 20.0 24,735,000
0011 008 3,561,407 0 0 3,561,407 15.0 53,421,105
5012 006 267,472 0 0 267,472 15.0 4,012,080
5016 001 4,625,350 4,625,350 0 0 30.0 138,760,500
_______________________________________________________________________________
19,850,000 373,314,000
Blended Maximum Useful Life: 19.0
Original Term of Bond: 19.0
Selected Maximum Useful Life: 19.0
Period Prior to 1 July 2002: 2.0
Sel. Remaining Term for Amortization: 17.0
Principal Outstanding as of July 2002: 6,475,000
Assumed Interest Rate: 4.500%
Debt Service for Amortization Year 2 of 17 : 549,036
Bond Percent: 80.318%
Aidable Debt Service for Amortization Year 2 of 17 : 440,975
******************************************************************************
Amount Issued: 5,900,000 BLD-10
Date of Original Issuance: 15-Feb-03
______________________________________________________________________________
New Alt./ Max. Weighted
Bldg. Proj. Allowable Constr. Additions Reconstr Project Useful
No. Cost Cost Cost Cost Life Life
______________________________________________________________________________
0001 011 1,407,757 0 0 1,407,757 15.0 21,116,355
0001 013 4,857,099 0 0 4,857,099 15.0 72,856,485
0005 004 1,236,750 0 1,236,750 0 20.0 24,735,000
0011 008 3,561,407 0 0 3,561,407 15.0 53,421,105
5012 006 267,472 0 0 267,472 15.0 4,012,080
5016 001 4,625,350 4,625,350 0 0 30.0 138,760,500
_______________________________________________________________________________
15,955,835 314,901,525
Blended Maximum Useful Life: 19.5
Original Term of Bond: 15.5
Selected Maximum Useful Life: 19.5
Period Prior to 1 July 2002: 2.5
Sel. Remaining Term for Amortization: 17.0
Principal Outstanding as of July 2002: 5,900,000
Assumed Interest Rate: 4.500%
Debt Service for Amortization Year 2 of 17 : 500,280
Bond Percent: 80.318%
Aidable Debt Service for Amortization Year 2 of 17 : 401,815
******************************************************************************
Amount Issued: 5,911,315 BLD-10
Date of Original Issuance: 16-Feb-03
______________________________________________________________________________
New Alt./ Max. Weighted
Bldg. Proj. Allowable Constr. Additions Reconstr Project Useful
No. Cost Cost Cost Cost Life Life
______________________________________________________________________________
0001 011 1,407,757 0 0 1,407,757 15.0 21,116,355
0001 013 4,857,099 0 0 4,857,099 15.0 72,856,485
0005 004 1,236,750 0 1,236,750 0 20.0 24,735,000
0011 008 3,561,407 0 0 3,561,407 15.0 53,421,105
5012 006 267,472 0 0 267,472 15.0 4,012,080
5016 001 4,625,350 4,625,350 0 0 30.0 138,760,500
_______________________________________________________________________________
15,955,835 314,901,525
Blended Maximum Useful Life: 19.5
Original Term of Bond: 15.5
Selected Maximum Useful Life: 19.5
Period Prior to 1 July 2002: 2.5
Sel. Remaining Term for Amortization: 17.0
Principal Outstanding as of July 2002: 5,911,315
Assumed Interest Rate: 4.500%
Debt Service for Amortization Year 2 of 17 : 501,238
Bond Percent: 80.318%
Aidable Debt Service for Amortization Year 2 of 17 : 402,584
******************************************************************************
End of Report
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE