580405 HALF HOLLOW HILLS CSD
******************************************************************************
Amount Issued: 8,000,000 BLD
Date of Original Issuance: 06-Apr-99
______________________________________________________________________________
New Alt./ Max. Weighted
Bldg. Proj. Allowable Constr. Additions Reconstr Project Useful
No. Cost Cost Cost Cost Life Life
______________________________________________________________________________
0001 003 1,086,664 0 0 1,086,664 15.0 16,299,960
0001 004 853,731 0 0 853,731 15.0 12,805,965
0001 005 2,495,467 0 2,495,467 0 20.0 49,909,340
0001 006 1,164,439 0 0 1,164,439 15.0 17,466,585
0001 007 2,399,697 0 0 2,399,697 15.0 35,995,455
_______________________________________________________________________________
7,999,998 132,477,305
Blended Maximum Useful Life: 16.5
Original Term of Bond: 11.0
Selected Maximum Useful Life: 16.5
Period Prior to 1 July 2002: 3.0
Sel. Remaining Term for Amortization: 13.5
Principal Outstanding as of July 2002: 6,400,000
Assumed Interest Rate: 4.500%
Debt Service for Amortization Year 3 of 13.5 : 637,720
Bond Percent: 79.195%
Aidable Debt Service for Amortization Year 3 of 13.5 : 505,042
******************************************************************************
Amount Issued: 33,000,000 BLD-10
Date of Original Issuance: 19-Jun-01
______________________________________________________________________________
New Alt./ Max. Weighted
Bldg. Proj. Allowable Constr. Additions Reconstr Project Useful
No. Cost Cost Cost Cost Life Life
______________________________________________________________________________
0002 009 229,180 0 0 229,180 15.0 3,437,700
0006 017 2,453,880 0 0 2,453,880 15.0 36,808,200
0006 019 1,625,000 0 0 1,625,000 15.0 24,375,000
0007 005 885,783 0 0 885,783 15.0 13,286,745
0007 006 223,157 0 0 223,157 15.0 3,347,355
0008 011 900,000 0 0 900,000 15.0 13,500,000
0014 008 1,066,000 0 0 1,066,000 15.0 15,990,000
0015 008 395,720 0 0 395,720 15.0 5,935,800
0015 009 862,409 0 0 862,409 15.0 12,936,135
0016 007 728,000 0 0 728,000 15.0 10,920,000
0016 008 1,014,000 0 0 1,014,000 15.0 15,210,000
0018 007 1,014,000 0 158,725 855,275 16.0 16,224,000
0020 002 113,750 0 0 113,750 15.0 1,706,250
_______________________________________________________________________________
11,510,879 173,677,185
Blended Maximum Useful Life: 15.0
Original Term of Bond: 20.0
Selected Maximum Useful Life: 20.0
Period Prior to 1 July 2002: 1.0
Sel. Remaining Term for Amortization: 19.0
Principal Outstanding as of July 2002: 33,000,000
Assumed Interest Rate: 4.500%
Debt Service for Amortization Year 3 of 19 : 2,602,216
Bond Percent: 29.281%
Aidable Debt Service for Amortization Year 3 of 19 : 761,955
******************************************************************************
End of Report
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE