400301 LEWISTON PORTER CSD
******************************************************************************
Amount Issued: 1,654,680 BLD
Date of Original Issuance: 01-Aug-97
__________________________________________________________________________
New Alt./ Max. Weighted
Bldg Proj Allowable Constr. Additions Reconstr Projec Useful
. . Cost Cost Cost Cost t Life Life
__________________________________________________________________________
0004 006 151,034 0 0 151,034 15.0 2,265,510
0005 008 271,621 0 0 271,621 15.0 4,074,315
0014 005 28,440 0 0 28,440 15.0 426,600
0015 006 1,110,462 0 0 1,110,462 15.0 16,656,930
___________________________________________________________________________
1,561,557 23,423,355
Blended Maximum Useful Life: 15.0
Original Term of Bond: 10.0
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: 1,106,023
Assumed Interest Rate: 4.500%
Debt Service for Amortization Year 6 of 11 : 128,582
Bond Percent: 94.372%
Aidable Debt Service for Amortization Year 6 of 11 121,345
******************************************************************************
Amount Issued: 13,305,000 BLD-10
Date of Original Issuance: 02-Dec-04
__________________________________________________________________________
New Alt./ Max. Weighted
Bldg Proj Allowable Constr. Additions Reconstr Projec Useful
. . Cost Cost Cost Cost t Life Life
__________________________________________________________________________
0004 008 6,178,490 0 0 6,178,490 15.0 92,677,350
0005 011 3,535,270 0 0 3,535,270 15.0 53,029,050
0006 009 1,751,660 0 0 1,751,660 15.0 26,274,900
0015 008 3,316,400 0 0 3,316,400 15.0 49,746,000
___________________________________________________________________________
14,781,820 221,727,300
Blended Maximum Useful Life: 15.0
Original Term of Bond: 15.0
Selected Maximum Useful Life: 15.0
Period Prior to 1 July 2002: 3.0
Sel. Remaining Term for Amortization: 12.0
Principal Outstanding as of July 2002: 15,485,157
Assumed Interest Rate: 4.500%
Debt Service for Amortization Year 4 of 12 : 1,513,206
Bond Percent: 92.036%
Aidable Debt Service for Amortization Year 4 of 12 1,392,694
******************************************************************************
End of Report
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE