121502 ROXBURY CSD ****************************************************************************** Amount Issued: 3,500,000 BLD Date of Original Issuance: 08-Oct-96 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0001 004 137,484 0 0 137,484 15.0 2,062,260 0001 006 7,916,030 0 6,686,490 1,229,540 19.0 150,404,570 5009 002 506,255 506,255 0 0 30.0 15,187,650 ___________________________________________________________________________ 8,559,769 167,654,480 Blended Maximum Useful Life: 19.5 Original Term of Bond: 19.0 Selected Maximum Useful Life: 19.5 Period Prior to 1 July 2002: 6.0 Sel. Remaining Term for Amortization: 13.5 Principal Outstanding as of July 2002: 2,820,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 13.5 : 280,996 Bond Percent: 99.815% Aidable Debt Service for Amortization Year 6 of 280,476 ****************************************************************************** Amount Issued: 900,000 BLD Date of Original Issuance: 27-Feb-97 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0001 004 137,484 0 0 137,484 15.0 2,062,260 0001 006 7,916,030 0 6,686,490 1,229,540 19.0 150,404,570 5009 002 506,255 506,255 0 0 30.0 15,187,650 ___________________________________________________________________________ 8,559,769 167,654,480 Blended Maximum Useful Life: 19.5 Original Term of Bond: 19.0 Selected Maximum Useful Life: 19.5 Period Prior to 1 July 2002: 6.0 Sel. Remaining Term for Amortization: 13.5 Principal Outstanding as of July 2002: 660,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 13.5 : 65,764 Bond Percent: 99.815% Aidable Debt Service for Amortization Year 6 of 65,642 ****************************************************************************** Amount Issued: 2,700,000 BLD Date of Original Issuance: 28-Feb-97 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0001 004 137,484 0 0 137,484 15.0 2,062,260 0001 006 7,916,030 0 6,686,490 1,229,540 19.0 150,404,570 5009 002 506,255 506,255 0 0 30.0 15,187,650 ___________________________________________________________________________ 8,559,769 167,654,480 ____ Blended Maximum Useful Life: 19.5 Original Term of Bond: 18.0 Selected Maximum Useful Life: 19.5 Period Prior to 1 July 2002: 5.0 Sel. Remaining Term for Amortization: 14.5 Principal Outstanding as of July 2002: 2,215,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 14.5 : 209,632 Bond Percent: 99.815% Aidable Debt Service for Amortization Year 6 of 209,244 ****************************************************************************** Amount Issued: 600,000 BLD Date of Original Issuance: 15-Jul-97 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0001 006 7,916,030 0 6,686,490 1,229,540 19.0 150,404,570 ___________________________________________________________________________ 7,916,030 150,404,570 Blended Maximum Useful Life: 19.0 Original Term of Bond: 18.0 Selected Maximum Useful Life: 19.0 Period Prior to 1 July 2002: 5.0 Sel. Remaining Term for Amortization: 14.0 Principal Outstanding as of July 2002: 505,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 14 : 49,010 Bond Percent: 99.815% Aidable Debt Service for Amortization Year 6 of 14 48,919 ****************************************************************************** End of Report

NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE