131301 PINE PLAINS CSD
******************************************************************************
Amount Issued: 2,400,000 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 004 723,000 0 0 723,000 15.0 10,845,000
0001 005 1,700,150 0 0 1,700,150 15.0 25,502,250
0002 002 325,000 0 262,000 63,000 19.0 6,175,000
0002 003 244,650 0 0 244,650 15.0 3,669,750
0009 002 527,000 0 0 527,000 15.0 7,905,000
0009 003 732,200 0 0 732,200 15.0 10,983,000
___________________________________________________________________________
4,252,000 65,080,000
Blended Maximum Useful Life: 15.5
Original Term of Bond: 9.0
Selected Maximum Useful Life: 15.5
Period Prior to 1 July 2002: 4.0
Sel. Remaining Term for Amortization: 11.5
Principal Outstanding as of July 2002: 1,394,336
Assumed Interest Rate: 4.500%
Debt Service for Amortization Year 6 of 11.5 : 156,642
Bond Percent: 100.000%
Aidable Debt Service for Amortization Year 6 of 156,642
******************************************************************************
End of Report
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE