130502 DOVER UNION FREE SCHOOL DISTRICT ****************************************************************************** Amount Issued: 1,032,000 BLD Date of Original Issuance: 14-Aug-90 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0001 003 780,915 0 0 780,915 15.0 11,713,725 0006 002 130,277 0 0 130,277 15.0 1,954,155 ___________________________________________________________________________ 911,192 13,667,880 Blended Maximum Useful Life: 15.0 Original Term of Bond: 19.0 Selected Maximum Useful Life: 19.0 Period Prior to 1 July 2002: 11.0 Sel. Remaining Term for Amortization: 8.0 Principal Outstanding as of July 2002: 480,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 8 : 72,112 Bond Percent: 90.861% Aidable Debt Service for Amortization Year 6 of 8 65,522 ****************************************************************************** Amount Issued: 3,400,000 BLD Date of Original Issuance: 15-Aug-90 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0001 001 1,834,619 0 1,653,207 181,412 19.5 35,775,071 0001 004 33,332 0 0 33,332 15.0 499,980 0003 001 1,197,683 0 1,082,917 114,766 19.5 23,354,819 0004 001 305,815 0 0 305,815 15.0 4,587,225 ___________________________________________________________________________ 3,371,449 64,217,094 Blended Maximum Useful Life: 19.0 Original Term of Bond: 18.0 Selected Maximum Useful Life: 19.0 Period Prior to 1 July 2002: 11.0 Sel. Remaining Term for Amortization: 8.0 Principal Outstanding as of July 2002: 1,360,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 8 : 204,318 Bond Percent: 90.861% Aidable Debt Service for Amortization Year 6 of 8 185,645 ****************************************************************************** Amount Issued: 363,000 BLD Date of Original Issuance: 10-Nov-94 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0003 002 362,836 0 0 362,836 15.0 5,442,540 ___________________________________________________________________________ 362,836 5,442,540 Blended Maximum Useful Life: 15.0 Original Term of Bond: 15.0 Selected Maximum Useful Life: 15.0 Period Prior to 1 July 2002: 7.0 Sel. Remaining Term for Amortization: 8.0 Principal Outstanding as of July 2002: 215,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 8 : 32,300 Bond Percent: 81.430% Aidable Debt Service for Amortization Year 6 of 8 26,302 ****************************************************************************** Amount Issued: 1,435,000 BLD Date of Original Issuance: 01-Jul-98 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0001 005 12,048,176 0 6,050,000 5,998,176 17.5 210,843,080 ___________________________________________________________________________ 12,048,176 210,843,080 Blended Maximum Useful Life: 17.5 Original Term of Bond: 19.0 Selected Maximum Useful Life: 19.0 Period Prior to 1 July 2002: 5.0 Sel. Remaining Term for Amortization: 14.0 Principal Outstanding as of July 2002: 1,290,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 14 : 125,196 Bond Percent: 98.205% Aidable Debt Service for Amortization Year 6 of 14 122,949 ****************************************************************************** Amount Issued: 14,915,000 BLD Date of Original Issuance: 01-Sep-98 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0001 005 12,048,176 0 6,050,000 5,998,176 17.5 210,843,080 ___________________________________________________________________________ 12,048,176 210,843,080 Blended Maximum Useful Life: 17.5 Original Term of Bond: 18.0 Selected Maximum Useful Life: 18.0 Period Prior to 1 July 2002: 5.0 Sel. Remaining Term for Amortization: 13.0 Principal Outstanding as of July 2002: 13,215,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 13 : 1,353,780 Bond Percent: 98.205% Aidable Debt Service for Amortization Year 6 of 13 1,329,480 ****************************************************************************** Amount Issued: 2,090,000 BLD-10 Date of Original Issuance: 04-Dec-01 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0001 005 12,048,176 0 6,050,000 5,998,176 17.5 210,843,080 0001 007 340,000 0 0 340,000 15.0 5,100,000 0003 003 1,310,000 0 0 1,310,000 15.0 19,650,000 ___________________________________________________________________________ 13,698,176 235,593,080 Blended Maximum Useful Life: 17.0 Original Term of Bond: 21.5 Selected Maximum Useful Life: 21.5 Period Prior to 1 July 2002: 2.5 Sel. Remaining Term for Amortization: 19.0 Principal Outstanding as of July 2002: 2,090,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 19 : 164,808 Bond Percent: 98.205% Aidable Debt Service for Amortization Year 6 of 19 161,850 ****************************************************************************** End of Report

NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE