031701 WINDSOR CENTRAL SCHOOL
******************************************************************************
Amount Issued: 15,300,000 BLD-10
Date of Original Issuance: 03-May-00
__________________________________________________________________________
New Alt./ Max. Weighted
Bldg Proj Allowable Constr. Additions Reconstr Projec Useful
. . Cost Cost Cost Cost t Life Life
__________________________________________________________________________
0004 006 4,275,000 0 0 4,275,000 15.0 64,125,000
0006 006 2,925,000 0 0 2,925,000 15.0 43,875,000
0010 006 10,908,092 0 4,082,396 6,825,696 17.0 185,437,564
0010 007 1,100,000 0 0 1,100,000 15.0 16,500,000
___________________________________________________________________________
19,208,092 309,937,564
Blended Maximum Useful Life: 16.0
Original Term of Bond: 15.0
Selected Maximum Useful Life: 16.0
Period Prior to 1 July 2002: 2.0
Sel. Remaining Term for Amortization: 14.0
Principal Outstanding as of July 2002: 13,950,000
Assumed Interest Rate: 4.500%
Debt Service for Amortization Year 6 of 14 : 1,353,854
Bond Percent: 92.814%
Aidable Debt Service for Amortization Year 6 of 14 1,256,566
******************************************************************************
Amount Issued: 4,195,000 BLD-10
Date of Original Issuance: 15-May-04
__________________________________________________________________________
New Alt./ Max. Weighted
Bldg Proj Allowable Constr. Additions Reconstr Projec Useful
. . Cost Cost Cost Cost t Life Life
__________________________________________________________________________
0004 006 4,275,000 0 0 4,275,000 15.0 64,125,000
0006 006 2,925,000 0 0 2,925,000 15.0 43,875,000
0010 006 10,908,092 0 4,082,396 6,825,696 17.0 185,437,564
0010 007 1,100,000 0 0 1,100,000 15.0 16,500,000
5001 004 113,000 0 0 113,000 15.0 1,695,000
5015 001 1,635,908 1,635,908 0 0 30.0 49,077,240
___________________________________________________________________________
20,957,000 360,709,804
Blended Maximum Useful Life: 17.0
Original Term of Bond: 17.0
Selected Maximum Useful Life: 17.0
Period Prior to 1 July 2002: 3.0
Sel. Remaining Term for Amortization: 14.0
Principal Outstanding as of July 2002: 4,381,791
Assumed Interest Rate: 4.500%
Debt Service for Amortization Year 5 of 14 : 404,292
Bond Percent: 92.814%
Aidable Debt Service for Amortization Year 5 of 14 375,240
******************************************************************************
End of Report
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE