181201 PAVILION CSD
******************************************************************************
Amount Issued: 1,001,610 BLD
Date of Original Issuance: 07-Aug-96
__________________________________________________________________________
New Alt./ Max. Weighted
Bldg Proj Allowable Constr. Additions Reconstr Projec Useful
. . Cost Cost Cost Cost t Life Life
__________________________________________________________________________
0001 003 644,200 0 0 644,200 15.0 9,663,000
0002 001 31,610 0 0 31,610 15.0 474,150
0004 005 325,800 0 0 325,800 15.0 4,887,000
___________________________________________________________________________
____ 1,001,610 15,024,150
Blended Maximum Useful Life: 15.0
Original Term of Bond: 10.0
Selected Maximum Useful Life: 15.0
Period Prior to 1 July 2002: 6.0
Sel. Remaining Term for Amortization: 9.0
Principal Outstanding as of July 2002: 465,402
Assumed Interest Rate: 4.500%
Debt Service for Amortization Year 6 of 9 : 63,460
Bond Percent: 100.000%
Aidable Debt Service for Amortization Year 6 of 9 63,460
******************************************************************************
End of Report
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE