662101 SOMERS CDS
******************************************************************************
Amount Issued: 4,935,000 BLD
Date of Original Issuance: 12-Jun-95
__________________________________________________________________________
New Alt./ Max. Weighted
Bldg Proj Allowable Constr. Additions Reconstr Projec Useful
. . Cost Cost Cost Cost t Life Life
__________________________________________________________________________
0001 007 679,542 0 0 679,542 15.0 10,193,130
0002 005 1,810,299 0 0 1,810,299 15.0 27,154,485
0003 005 1,131,795 0 0 1,131,795 15.0 16,976,925
0006 005 1,157,348 0 0 1,157,348 15.0 17,360,220
___________________________________________________________________________
4,778,984 71,684,760
Blended Maximum Useful Life: 15.0
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: 3,450,000
Assumed Interest Rate: 4.500%
Debt Service for Amortization Year 6 of 13 : 353,428
Bond Percent: 99.630%
Aidable Debt Service for Amortization Year 6 of 13 352,120
******************************************************************************
Amount Issued: 17,919,000 BLD-10
Date of Original Issuance: 28-Jul-99
__________________________________________________________________________
New Alt./ Max. Weighted
Bldg Proj Allowable Constr. Additions Reconstr Projec Useful
. . Cost Cost Cost Cost t Life Life
__________________________________________________________________________
0001 008 6,146,250 0 4,984,000 1,162,250 19.0 116,778,750
0002 006 4,085,000 0 3,605,000 480,000 19.5 79,657,500
0003 006 6,159,125 0 4,811,000 1,348,125 19.0 117,023,375
0006 006 3,609,125 0 3,160,000 449,125 19.5 70,377,938
___________________________________________________________________________
19,999,500 383,837,563
Blended Maximum Useful Life: 19.0
Original Term of Bond: 20.0
Selected Maximum Useful Life: 20.0
Period Prior to 1 July 2002: 2.0
Sel. Remaining Term for Amortization: 18.0
Principal Outstanding as of July 2002: 17,310,000
Assumed Interest Rate: 4.500%
Debt Service for Amortization Year 6 of 18 : 1,413,368
Bond Percent: 92.587%
Aidable Debt Service for Amortization Year 6 of 18 1,308,595
******************************************************************************
End of Report
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE