450101 ALBION CSD
******************************************************************************
Amount Issued: 5,560,000 BLD
Date of Original Issuance: 10-Jun-99
______________________________________________________________________________
New Alt./ Max. Weighted
Bldg. Proj. Allowable Constr. Additions Reconstr Project Useful
No. Cost Cost Cost Cost Life Life
______________________________________________________________________________
0002 006 5,281,866 0 3,082,192 2,199,674 18.0 95,073,588
5003 002 525,000 0 525,000 0 20.0 10,500,000
_______________________________________________________________________________
5,806,866 105,573,588
Blended Maximum Useful Life: 18.0
Original Term of Bond: 20.0
Selected Maximum Useful Life: 20.0
Period Prior to 1 July 2002: 4.0
Sel. Remaining Term for Amortization: 16.0
Principal Outstanding as of July 2002: 4,825,000
Assumed Interest Rate: 4.500%
Debt Service for Amortization Year 5 of 16 : 426,280
Bond Percent: 100.000%
Aidable Debt Service for Amortization Year 5 of 16 : 426,280
******************************************************************************
Amount Issued: 18,275,000 BLD-10
Date of Original Issuance: 17-May-01
______________________________________________________________________________
New Alt./ Max. Weighted
Bldg. Proj. Allowable Constr. Additions Reconstr Project Useful
No. Cost Cost Cost Cost Life Life
______________________________________________________________________________
0001 005 12,030,000 0 3,070,000 8,960,000 16.5 198,495,000
0002 007 6,670,000 0 6,000,000 670,000 19.5 130,065,000
_______________________________________________________________________________
18,700,000 328,560,000
Blended Maximum Useful Life: 17.5
Original Term of Bond: 14.0
Selected Maximum Useful Life: 17.5
Period Prior to 1 July 2002: 1.0
Sel. Remaining Term for Amortization: 16.5
Principal Outstanding as of July 2002: 17,480,000
Assumed Interest Rate: 4.500%
Debt Service for Amortization Year 5 of 16.5 : 1,512,272
Bond Percent: 97.815%
Aidable Debt Service for Amortization Year 5 of 16.5 : 1,479,229
******************************************************************************
End of Report
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE