| 050100 | AUBURN CITY SD | ||||||
|---|---|---|---|---|---|---|---|
| Amount Issued: | 5,000,000 | BLD-10 | |||||
| Date of Original Issuance: | 03 / 11 / 2002 | ||||||
|
|
|||||||
|
|
|||||||
| Building Code |
Project Nunber |
Allowable Cost |
New Construction Cost |
Additions Cost |
Alteration / Reconstruction Cost |
Maximum Project Life |
Weighted Useful Life |
|
|
|||||||
| 0001 | 005 | 741,481 | 0 | 741,481 | 0 | 20.0 | 14,829,620 |
| 0001 | 006 | 1,757,000 | 0 | 0 | 1,757,000 | 15.0 | 26,355,000 |
| 0002 | 008 | 865,370 | 0 | 610,133 | 255,237 | 18.5 | 16,009,345 |
| 0002 | 009 | 2,084,000 | 0 | 120,000 | 1,964,000 | 15.5 | 32,302,000 |
| 0004 | 012 | 4,442,000 | 0 | 1,080,000 | 3,362,000 | 16.0 | 71,072,000 |
| 0006 | 005 | 2,807,000 | 0 | 0 | 2,807,000 | 15.0 | 42,105,000 |
| 0010 | 007 | 729,635 | 0 | 508,555 | 221,080 | 18.5 | 13,498,248 |
| 0010 | 008 | 1,769,000 | 0 | 225,000 | 1,544,000 | 15.5 | 27,419,500 |
| 0012 | 007 | 791,065 | 0 | 551,373 | 239,692 | 18.5 | 14,634,703 |
| 0012 | 008 | 2,126,000 | 0 | 0 | 2,126,000 | 15.0 | 31,890,000 |
| 0015 | 008 | 7,445,000 | 0 | 756,800 | 6,688,200 | 15.5 | 115,397,500 |
| 0017 | 008 | 1,072,135 | 0 | 747,279 | 324,856 | 18.5 | 19,834,498 |
| 0017 | 009 | 2,759,000 | 0 | 575,000 | 2,184,000 | 16.0 | 44,144,000 |
| 1005 | 004 | 507,000 | 0 | 64,000 | 443,000 | 15.5 | 7,858,500 |
|
|
|
||||||
| 29,895,686 | 477,349,913 | ||||||
|
|
|||||||
| Blended Maximum Useful Life : | 16.0 | ||||||
| Original Term of Bond : | 18.0 | ||||||
| Selected Maximum Useful Life : | 18.0 | ||||||
| Period Prior to 1 July 2002 : | 3.0 | ||||||
| Sel. Remaining Term for Amortization : | 15.0 | ||||||
| Principal Outstanding as of July 2002 : | 4,810,000 | ||||||
| Assumed Interest Rate : | 4.500% | ||||||
| Debt Service for Amortization Year 15 of 15 : | 444,438 | ||||||
| Bond Percent : | 88.690% | ||||||
| Aidable Debt Service for Amortization Year 15 of 15 : | 394,172 | ||||||
| 050100 | AUBURN CITY SD | ||||||
|---|---|---|---|---|---|---|---|
| Amount Issued: | 4,414,200 | BLD-10 | |||||
| Date of Original Issuance: | 01 / 07 / 2003 | ||||||
|
|
|||||||
|
|
|||||||
| Building Code |
Project Nunber |
Allowable Cost |
New Construction Cost |
Additions Cost |
Alteration / Reconstruction Cost |
Maximum Project Life |
Weighted Useful Life |
|
|
|||||||
| 0001 | 005 | 741,481 | 0 | 741,481 | 0 | 20.0 | 14,829,620 |
| 0001 | 006 | 1,757,000 | 0 | 0 | 1,757,000 | 15.0 | 26,355,000 |
| 0002 | 008 | 865,370 | 0 | 610,133 | 255,237 | 18.5 | 16,009,345 |
| 0002 | 009 | 2,084,000 | 0 | 120,000 | 1,964,000 | 15.5 | 32,302,000 |
| 0004 | 012 | 4,442,000 | 0 | 1,080,000 | 3,362,000 | 16.0 | 71,072,000 |
| 0006 | 005 | 2,807,000 | 0 | 0 | 2,807,000 | 15.0 | 42,105,000 |
| 0010 | 007 | 729,635 | 0 | 508,555 | 221,080 | 18.5 | 13,498,248 |
| 0010 | 008 | 1,769,000 | 0 | 225,000 | 1,544,000 | 15.5 | 27,419,500 |
| 0012 | 007 | 828,486 | 0 | 828,486 | 0 | 20.0 | 16,569,720 |
| 0012 | 008 | 2,126,000 | 0 | 0 | 2,126,000 | 15.0 | 31,890,000 |
| 0015 | 008 | 7,445,000 | 0 | 756,800 | 6,688,200 | 15.5 | 115,397,500 |
| 0017 | 008 | 845,026 | 0 | 845,026 | 0 | 20.0 | 16,900,520 |
| 0017 | 009 | 2,759,000 | 0 | 575,000 | 2,184,000 | 16.0 | 44,144,000 |
| 1005 | 004 | 507,000 | 0 | 64,000 | 443,000 | 15.5 | 7,858,500 |
|
|
|
||||||
| 29,705,998 | 476,350,953 | ||||||
|
|
|||||||
| Blended Maximum Useful Life : | 16.0 | ||||||
| Original Term of Bond : | 18.0 | ||||||
| Selected Maximum Useful Life : | 18.0 | ||||||
| Period Prior to 1 July 2002 : | 3.0 | ||||||
| Sel. Remaining Term for Amortization : | 15.0 | ||||||
| Principal Outstanding as of July 2002 : | 4,414,200 | ||||||
| Assumed Interest Rate : | 4.500% | ||||||
| Debt Service for Amortization Year 15 of 15 : | 407,866 | ||||||
| Bond Percent : | 88.690% | ||||||
| Aidable Debt Service for Amortization Year 15 of 15 : | 361,737 | ||||||
| NYSED Home Page | State Aid Home Page | District Home Page |
|---|