050301 WEEDSPORT CSD
******************************************************************************
Amount Issued: 2,895,000 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
__________________________________________________________________________
5003 002 359,700 0 359,700 0 20.0 7,194,000
5009 002 4,577,400 4,577,400 0 0 30.0 137,322,000
___________________________________________________________________________
4,937,100 144,516,000
Blended Maximum Useful Life: 29.5
Original Term of Bond: 30.0
Selected Maximum Useful Life: 30.0
Period Prior to 1 July 2002: 3.0
Sel. Remaining Term for Amortization: 27.0
Principal Outstanding as of July 2002: 2,895,000
Assumed Interest Rate: 4.500%
Debt Service for Amortization Year 5 of 27 : 186,302
Bond Percent: 11.423%
Aidable Debt Service for Amortization Year 5 of 27 21,281
******************************************************************************
Amount Issued: 20,332,554 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
__________________________________________________________________________
5003 002 359,700 0 359,700 0 20.0 7,194,000
5009 002 4,577,400 4,577,400 0 0 30.0 137,322,000
___________________________________________________________________________
4,937,100 144,516,000
Blended Maximum Useful Life: 29.5
Original Term of Bond: 29.0
Selected Maximum Useful Life: 29.5
Period Prior to 1 July 2002: 3.0
Sel. Remaining Term for Amortization: 26.5
Principal Outstanding as of July 2002: 20,437,554
Assumed Interest Rate: 4.500%
Debt Service for Amortization Year 5 of 26.5 : 1,324,374
Bond Percent: 11.423%
Aidable Debt Service for Amortization Year 5 of 151,283
******************************************************************************
End of Report
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE