442115 FLORIDA UFSD
******************************************************************************
Amount Issued: 1,610,000 BLD
Date of Original Issuance: 29-Nov-90
__________________________________________________________________________
New Alt./ Max. Weighted
Bldg Proj Allowable Constr. Additions Reconstr Projec Useful
. . Cost Cost Cost Cost t Life Life
__________________________________________________________________________
0004 001 1,383,500 0 1,332,365 51,135 20.0 27,670,000
___________________________________________________________________________
1,383,500 27,670,000
Blended Maximum Useful Life: 20.0
Original Term of Bond: 19.5
Selected Maximum Useful Life: 20.0
Period Prior to 1 July 2002: 11.5
Sel. Remaining Term for Amortization: 8.5
Principal Outstanding as of July 2002: 720,000
Assumed Interest Rate: 4.500%
Debt Service for Amortization Year 6 of 8.5 : 102,874
Bond Percent: 92.142%
Aidable Debt Service for Amortization Year 6 of 94,790
******************************************************************************
Amount Issued: 8,200,000 BLD
Date of Original Issuance: 06-Nov-96
__________________________________________________________________________
New Alt./ Max. Weighted
Bldg Proj Allowable Constr. Additions Reconstr Projec Useful
. . Cost Cost Cost Cost t Life Life
__________________________________________________________________________
0001 005 8,101,820 0 6,787,147 1,314,673 19.0 153,934,580
___________________________________________________________________________
8,101,820 153,934,580
Blended Maximum Useful Life: 19.0
Original Term of Bond: 20.0
Selected Maximum Useful Life: 20.0
Period Prior to 1 July 2002: 7.0
Sel. Remaining Term for Amortization: 13.0
Principal Outstanding as of July 2002: 6,075,000
Assumed Interest Rate: 4.500%
Debt Service for Amortization Year 6 of 13 : 622,340
Bond Percent: 85.825%
Aidable Debt Service for Amortization Year 6 of 13 534,123
******************************************************************************
Amount Issued: 3,440,076 BLD-10
Date of Original Issuance: 20-Mar-02
__________________________________________________________________________
New Alt./ Max. Weighted
Bldg Proj Allowable Constr. Additions Reconstr Projec Useful
. . Cost Cost Cost Cost t Life Life
__________________________________________________________________________
0004 004 3,900,000 0 1,690,000 2,210,000 17.0 66,300,000
___________________________________________________________________________
3,900,000 66,300,000
Blended Maximum Useful Life: 17.0
Original Term of Bond: 19.0
Selected Maximum Useful Life: 19.0
Period Prior to 1 July 2002: 1.0
Sel. Remaining Term for Amortization: 18.0
Principal Outstanding as of July 2002: 3,210,000
Assumed Interest Rate: 4.500%
Debt Service for Amortization Year 6 of 18 : 262,098
Bond Percent: 96.405%
Aidable Debt Service for Amortization Year 6 of 18 252,676
******************************************************************************
End of Report
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE