441201 MONROE-WOODBURY CSD
******************************************************************************
Amount Issued: 6,210,000 BLD
Date of Original Issuance: 30-Nov-94
__________________________________________________________________________
New Alt./ Max. Weighted
Bldg Proj Allowable Constr. Additions Reconstr Projec Useful
. . Cost Cost Cost Cost t Life Life
__________________________________________________________________________
0015 001 6,256,960 6,256,960 0 0 30.0 187,708,800
___________________________________________________________________________
6,256,960 187,708,800
____ Blended Maximum Useful Life: 30.0
Original Term of Bond: 20.0
Selected Maximum Useful Life: 30.0
Period Prior to 1 July 2002: 7.0
Sel. Remaining Term for Amortization: 23.0
Principal Outstanding as of July 2002: 4,350,000
Assumed Interest Rate: 4.500%
Debt Service for Amortization Year 6 of 23 : 305,538
Bond Percent: 72.438%
Aidable Debt Service for Amortization Year 6 of 23 221,326
******************************************************************************
Amount Issued: 931,847 BLD
Date of Original Issuance: 16-Nov-95
__________________________________________________________________________
New Alt./ Max. Weighted
Bldg Proj Allowable Constr. Additions Reconstr Projec Useful
. . Cost Cost Cost Cost t Life Life
__________________________________________________________________________
7999 001 931,847 0 0 931,847 15.0 13,977,705
___________________________________________________________________________
931,847 13,977,705
Blended Maximum Useful Life: 15.0
Original Term of Bond: 11.0
Selected Maximum Useful Life: 15.0
Period Prior to 1 July 2002: 5.0
Sel. Remaining Term for Amortization: 10.0
Principal Outstanding as of July 2002: 613,134
Assumed Interest Rate: 4.500%
Debt Service for Amortization Year 6 of 10 : 76,816
Bond Percent: 99.283%
Aidable Debt Service for Amortization Year 6 of 10 76,265
******************************************************************************
Amount Issued: 47,500,000 BLD
Date of Original Issuance: 14-May-97
__________________________________________________________________________
New Alt./ Max. Weighted
Bldg Proj Allowable Constr. Additions Reconstr Projec Useful
. . Cost Cost Cost Cost t Life Life
__________________________________________________________________________
0021 001 47,500,000 47,500,000 0 0 30.0 1,425,000,0
___________________________________________________________________________
47,500,000 1,425,000,00
____ Blended Maximum Useful Life: 30.0
Original Term of Bond: 30.0
Selected Maximum Useful Life: 30.0
Period Prior to 1 July 2002: 5.0
Sel. Remaining Term for Amortization: 25.0
Principal Outstanding as of July 2002: 44,010,000
Assumed Interest Rate: 4.500%
Debt Service for Amortization Year 6 of 25 : 2,950,286
Bond Percent: 99.827%
Aidable Debt Service for Amortization Year 6 of 25 2,945,182
******************************************************************************
End of Report
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE