580233 CENTER MORICHES UFSD
******************************************************************************
Amount Issued: 4,400,000 BLD
Date of Original Issuance: 10-Aug-95
__________________________________________________________________________
New Alt./ Max. Weighted
Bldg Proj Allowable Constr. Additions Reconstr Projec Useful
. . Cost Cost Cost Cost t Life Life
__________________________________________________________________________
0001 005 1,299,787 0 0 1,299,787 15.0 19,496,805
0001 006 1,756,911 0 0 1,756,911 15.0 26,353,665
0006 003 556,282 0 0 556,282 15.0 8,344,230
0006 004 267,050 0 0 267,050 15.0 4,005,750
___________________________________________________________________________
3,880,030 58,200,450
Blended Maximum Useful Life: 15.0
Original Term of Bond: 19.0
Selected Maximum Useful Life: 19.0
Period Prior to 1 July 2002: 6.0
Sel. Remaining Term for Amortization: 13.0
Principal Outstanding as of July 2002: 2,880,000
Assumed Interest Rate: 4.500%
Debt Service for Amortization Year 6 of 13 : 295,034
Bond Percent: 99.375%
Aidable Debt Service for Amortization Year 6 of 13 293,190
******************************************************************************
Amount Issued: 2,500,000 BLD-10
Date of Original Issuance: 11-Mar-02
__________________________________________________________________________
New Alt./ Max. Weighted
Bldg Proj Allowable Constr. Additions Reconstr Projec Useful
. . Cost Cost Cost Cost t Life Life
__________________________________________________________________________
0006 006 16,816,491 0 12,693,049 4,123,442 19.0 319,513,329
___________________________________________________________________________
16,816,491 319,513,329
Blended Maximum Useful Life: 19.0
Original Term of Bond: 20.0
Selected Maximum Useful Life: 20.0
Period Prior to 1 July 2002: 1.0
Sel. Remaining Term for Amortization: 19.0
Principal Outstanding as of July 2002: 2,500,000
Assumed Interest Rate: 4.500%
Debt Service for Amortization Year 6 of 19 : 197,138
Bond Percent: 71.256%
Aidable Debt Service for Amortization Year 6 of 19 140,473
******************************************************************************
Amount Issued: 10,000,000 BLD-10
Date of Original Issuance: 12-Mar-02
__________________________________________________________________________
New Alt./ Max. Weighted
Bldg Proj Allowable Constr. Additions Reconstr Projec Useful
. . Cost Cost Cost Cost t Life Life
__________________________________________________________________________
0006 006 16,816,491 0 12,693,049 4,123,442 19.0 319,513,329
___________________________________________________________________________
16,816,491 319,513,329
Blended Maximum Useful Life: 19.0
Original Term of Bond: 20.0
Selected Maximum Useful Life: 20.0
Period Prior to 1 July 2002: 1.0
Sel. Remaining Term for Amortization: 19.0
Principal Outstanding as of July 2002: 10,000,000
Assumed Interest Rate: 4.500%
Debt Service for Amortization Year 6 of 19 : 788,550
Bond Percent: 71.256%
Aidable Debt Service for Amortization Year 6 of 19 561,889
******************************************************************************
Amount Issued: 11,100,000 BLD-10
Date of Original Issuance: 01-Dec-02
__________________________________________________________________________
New Alt./ Max. Weighted
Bldg Proj Allowable Constr. Additions Reconstr Projec Useful
. . Cost Cost Cost Cost t Life Life
__________________________________________________________________________
0006 006 16,816,491 0 12,693,049 4,123,442 19.0 319,513,329
___________________________________________________________________________
16,816,491 319,513,329
Blended Maximum Useful Life: 19.0
Original Term of Bond: 20.0
Selected Maximum Useful Life: 20.0
Period Prior to 1 July 2002: 1.0
Sel. Remaining Term for Amortization: 19.0
Principal Outstanding as of July 2002: 11,100,000
Assumed Interest Rate: 4.500%
Debt Service for Amortization Year 6 of 19 : 875,292
Bond Percent: 71.256%
Aidable Debt Service for Amortization Year 6 of 19 623,698
******************************************************************************
End of Report
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE