132201 MILLBROOK CSD
******************************************************************************
Amount Issued: 3,668,000 BLD
Date of Original Issuance: 18-Dec-91
__________________________________________________________________________
New Alt./ Max. Weighted
Bldg Proj Allowable Constr. Additions Reconstr Projec Useful
. . Cost Cost Cost Cost t Life Life
__________________________________________________________________________
0010 004 21,415 0 0 21,415 15.0 321,225
0010 005 1,429,914 0 1,013,637 416,277 18.5 26,453,409
0011 001 1,854,775 0 1,193,904 660,871 18.0 33,385,950
0011 004 20,966 0 0 20,966 15.0 314,490
___________________________________________________________________________
3,327,070 60,475,074
Blended Maximum Useful Life: 18.0
Original Term of Bond: 20.0
Selected Maximum Useful Life: 20.0
Period Prior to 1 July 2002: 10.0
Sel. Remaining Term for Amortization: 10.0
Principal Outstanding as of July 2002: 1,990,000
Assumed Interest Rate: 4.500%
Debt Service for Amortization Year 6 of 10 : 249,316
Bond Percent: 90.705%
Aidable Debt Service for Amortization Year 6 of 10 226,142
******************************************************************************
Amount Issued: 1,758,000 BLD
Date of Original Issuance: 22-Jul-98
__________________________________________________________________________
New Alt./ Max. Weighted
Bldg Proj Allowable Constr. Additions Reconstr Projec Useful
. . Cost Cost Cost Cost t Life Life
__________________________________________________________________________
0008 003 341,729 0 0 341,729 15.0 5,125,935
0008 004 717,421 0 0 717,421 15.0 10,761,315
0010 007 75,000 0 0 75,000 15.0 1,125,000
0011 006 75,000 0 0 75,000 15.0 1,125,000
___________________________________________________________________________
1,209,150 18,137,250
Blended Maximum Useful Life: 15.0
Original Term of Bond: 15.0
Selected Maximum Useful Life: 15.0
Period Prior to 1 July 2002: 4.0
Sel. Remaining Term for Amortization: 11.0
Principal Outstanding as of July 2002: 1,400,000
Assumed Interest Rate: 4.500%
Debt Service for Amortization Year 6 of 11 : 162,758
Bond Percent: 95.117%
Aidable Debt Service for Amortization Year 6 of 11 154,811
******************************************************************************
End of Report
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE