280207 BELLMORE UFSD
******************************************************************************
Amount Issued: 2,950,000 BLD
Date of Original Issuance: 15-Dec-88
______________________________________________________________________________
New Alt./ Max. Weighted
Bldg. Proj. Allowable Constr. Additions Reconstr Project Useful
No. Cost Cost Cost Cost Life Life
______________________________________________________________________________
0001 004 415,588 0 0 415,588 15.0 6,233,820
0001 005 367,057 0 0 367,057 15.0 5,505,855
0001 007 185,118 0 0 185,118 15.0 2,776,770
0002 004 183,801 0 0 183,801 15.0 2,757,015
0003 004 402,366 0 0 402,366 15.0 6,035,490
0003 007 78,521 0 0 78,521 15.0 1,177,815
_______________________________________________________________________________
1,632,451 24,486,765
Blended Maximum Useful Life: 15.0
Original Term of Bond: 20.0
Selected Maximum Useful Life: 20.0
Period Prior to 1 July 2002: 13.0
Sel. Remaining Term for Amortization: 7.0
Principal Outstanding as of July 2002: 1,220,000
Assumed Interest Rate: 4.500%
Debt Service for Amortization Year 4 of 7 : 205,112
Bond Percent: 58.654%
Aidable Debt Service for Amortization Year 4 of 7 : 120,306
******************************************************************************
Amount Issued: 2,350,000 BLD
Date of Original Issuance: 11-Aug-98
______________________________________________________________________________
New Alt./ Max. Weighted
Bldg. Proj. Allowable Constr. Additions Reconstr Project Useful
No. Cost Cost Cost Cost Life Life
______________________________________________________________________________
0002 009 169,517 0 0 169,517 15.0 2,542,755
0003 011 87,907 0 0 87,907 15.0 1,318,605
7999 001 2,079,013 0 0 2,079,013 15.0 31,185,195
_______________________________________________________________________________
2,336,437 35,046,555
Blended Maximum Useful Life: 15.0
Original Term of Bond: 15.0
Selected Maximum Useful Life: 15.0
Period Prior to 1 July 2002: 3.0
Sel. Remaining Term for Amortization: 12.0
Principal Outstanding as of July 2002: 1,875,000
Assumed Interest Rate: 4.500%
Debt Service for Amortization Year 4 of 12 : 203,926
Bond Percent: 96.735%
Aidable Debt Service for Amortization Year 4 of 12 : 197,268
******************************************************************************
Amount Issued: 2,570,000 BLD
Date of Original Issuance: 27-Jul-99
______________________________________________________________________________
New Alt./ Max. Weighted
Bldg. Proj. Allowable Constr. Additions Reconstr Project Useful
No. Cost Cost Cost Cost Life Life
______________________________________________________________________________
0001 011 785,975 0 0 785,975 15.0 11,789,625
0002 010 614,042 0 0 614,042 15.0 9,210,630
0003 013 642,483 0 0 642,483 15.0 9,637,245
_______________________________________________________________________________
2,042,500 30,637,500
Blended Maximum Useful Life: 15.0
Original Term of Bond: 14.0
Selected Maximum Useful Life: 15.0
Period Prior to 1 July 2002: 2.0
Sel. Remaining Term for Amortization: 13.0
Principal Outstanding as of July 2002: 2,275,000
Assumed Interest Rate: 4.500%
Debt Service for Amortization Year 4 of 13 : 233,058
Bond Percent: 96.735%
Aidable Debt Service for Amortization Year 4 of 13 : 225,449
******************************************************************************
End of Report
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE