580233 CENTER MORICHES UFSD
******************************************************************************
Amount Issued: 2,800,000 BLD
Date of Original Issuance: 01-Nov-82
______________________________________________________________________________
New Alt./ Max. Weighted
Bldg. Proj. Allowable Constr. Additions Reconstr Project Useful
No. Cost Cost Cost Cost Life Life
______________________________________________________________________________
0001 X01 2,795,212 0 2,795,212 0 20.0 55,904,240
_______________________________________________________________________________
2,795,212 55,904,240
Blended Maximum Useful Life: 20.0
Original Term of Bond: 24.0
Term based on prior Retro borrowing: 24.0
Selected Maximum Useful Life: 24.0
Period Prior to 1 July 2002: 19.0
Sel. Remaining Term for Amortization: 5.0
Principal Outstanding as of July 2002: 520,000
Assumed Interest Rate: 4.500%
Debt Service for Amortization Year 4 of 5 : 117,300
Bond Percent: 99.829%
Aidable Debt Service for Amortization Year 4 of 5 : 117,099
******************************************************************************
Amount Issued: 4,400,000 BLD
Date of Original Issuance: 10-Aug-95
______________________________________________________________________________
New Alt./ Max. Weighted
Bldg. Proj. Allowable Constr. Additions Reconstr Project Useful
No. Cost Cost Cost Cost Life Life
______________________________________________________________________________
0001 005 1,299,787 0 0 1,299,787 15.0 19,496,805
0001 006 1,756,911 0 0 1,756,911 15.0 26,353,665
0006 003 556,282 0 0 556,282 15.0 8,344,230
0006 004 267,050 0 0 267,050 15.0 4,005,750
_______________________________________________________________________________
3,880,030 58,200,450
Blended Maximum Useful Life: 15.0
Original Term of Bond: 19.0
Selected Maximum Useful Life: 19.0
Period Prior to 1 July 2002: 6.0
Sel. Remaining Term for Amortization: 13.0
Principal Outstanding as of July 2002: 2,880,000
Assumed Interest Rate: 4.500%
Debt Service for Amortization Year 4 of 13 : 295,034
Bond Percent: 99.375%
Aidable Debt Service for Amortization Year 4 of 13 : 293,190
******************************************************************************
Amount Issued: 2,500,000 BLD-10
Date of Original Issuance: 11-Mar-02
______________________________________________________________________________
New Alt./ Max. Weighted
Bldg. Proj. Allowable Constr. Additions Reconstr Project Useful
No. Cost Cost Cost Cost Life Life
______________________________________________________________________________
0006 006 16,816,491 0 12,693,049 4,123,442 19.0 319,513,329
_______________________________________________________________________________
16,816,491 319,513,329
Blended Maximum Useful Life: 19.0
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: 2,500,000
Assumed Interest Rate: 4.500%
Debt Service for Amortization Year 4 of 19 : 197,138
Bond Percent: 71.256%
Aidable Debt Service for Amortization Year 4 of 19 : 140,473
******************************************************************************
Amount Issued: 10,000,000 BLD-10
Date of Original Issuance: 12-Mar-02
______________________________________________________________________________
New Alt./ Max. Weighted
Bldg. Proj. Allowable Constr. Additions Reconstr Project Useful
No. Cost Cost Cost Cost Life Life
______________________________________________________________________________
0006 006 16,816,491 0 12,693,049 4,123,442 19.0 319,513,329
_______________________________________________________________________________
16,816,491 319,513,329
Blended Maximum Useful Life: 19.0
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: 10,000,000
Assumed Interest Rate: 4.500%
Debt Service for Amortization Year 4 of 19 : 788,550
Bond Percent: 71.256%
Aidable Debt Service for Amortization Year 4 of 19 : 561,889
******************************************************************************
Amount Issued: 11,100,000 BLD-10
Date of Original Issuance: 01-Dec-02
______________________________________________________________________________
New Alt./ Max. Weighted
Bldg. Proj. Allowable Constr. Additions Reconstr Project Useful
No. Cost Cost Cost Cost Life Life
______________________________________________________________________________
0006 006 16,816,491 0 12,693,049 4,123,442 19.0 319,513,329
_______________________________________________________________________________
16,816,491 319,513,329
Blended Maximum Useful Life: 19.0
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: 11,100,000
Assumed Interest Rate: 4.500%
Debt Service for Amortization Year 4 of 19 : 875,292
Bond Percent: 71.256%
Aidable Debt Service for Amortization Year 4 of 19 : 623,698
******************************************************************************
End of Report
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE