500304 NYACK UFSD
******************************************************************************
Amount Issued: 2,645,000 BLD
Date of Original Issuance: 21-Jun-94
__________________________________________________________________________
New Alt./ Max. Weighted
Bldg Proj Allowable Constr. Additions Reconstr Projec Useful
. . Cost Cost Cost Cost t Life Life
__________________________________________________________________________
0001 002 238,119 0 0 238,119 15.0 3,571,785
0004 001 8,121,977 0 7,487,057 634,920 20.0 162,439,540
0004 002 507,348 0 0 507,348 15.0 7,610,220
0005 002 86,483 0 0 86,483 15.0 1,297,245
0006 003 257,508 0 0 257,508 15.0 3,862,620
0007 003 479,707 0 0 479,707 15.0 7,195,605
0007 007 111,220 0 0 111,220 15.0 1,668,300
___________________________________________________________________________
9,802,362 187,645,315
Blended Maximum Useful Life: 19.0
Original Term of Bond: 15.0
Selected Maximum Useful Life: 19.0
Period Prior to 1 July 2002: 8.0
Sel. Remaining Term for Amortization: 11.0
Principal Outstanding as of July 2002: 1,200,000
Assumed Interest Rate: 4.500%
Debt Service for Amortization Year 6 of 11 : 139,508
Bond Percent: 70.604%
Aidable Debt Service for Amortization Year 6 of 11 98,498
******************************************************************************
End of Report
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE