131602 SPACKENKILL UFSD ****************************************************************************** Amount Issued: 1,780,000 BLD Date of Original Issuance: 06-Sep-89 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0002 002 233,289 0 0 233,289 15.0 3,499,335 0002 X04 134,629 0 0 134,629 15.0 2,019,435 0003 002 206,442 0 0 206,442 15.0 3,096,630 0003 003 72,754 0 0 72,754 15.0 1,091,310 0003 X01 377,958 0 0 377,958 15.0 5,669,370 0004 001 138,161 0 0 138,161 15.0 2,072,415 0005 X01 159,981 0 0 159,981 15.0 2,399,715 0005 X03 1 0 0 0 30.0 30 ___________________________________________________________________________ 1,323,215 19,848,240 Blended Maximum Useful Life: 15.0 Original Term of Bond: 20.0 Selected Maximum Useful Life: 20.0 Period Prior to 1 July 2002: 12.0 Sel. Remaining Term for Amortization: 8.0 Principal Outstanding as of July 2002: 275,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 8 : 41,314 Bond Percent: 63.064% Aidable Debt Service for Amortization Year 6 of 8 26,054 ****************************************************************************** Amount Issued: 1,146,000 BLD Date of Original Issuance: 20-Sep-94 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0002 005 39,791 0 0 39,791 15.0 596,865 0002 006 326,978 0 0 326,978 15.0 4,904,670 0003 006 53,322 0 0 53,322 15.0 799,830 0004 005 254,792 0 0 254,792 15.0 3,821,880 0004 006 39,609 0 0 39,609 15.0 594,135 0005 007 371,728 0 371,728 0 20.0 7,434,560 ___________________________________________________________________________ 1,086,220 18,151,940 Blended Maximum Useful Life: 16.5 Original Term of Bond: 21.0 Selected Maximum Useful Life: 21.0 Period Prior to 1 July 2002: 8.0 Sel. Remaining Term for Amortization: 13.0 Principal Outstanding as of July 2002: 765,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 13 : 78,368 Bond Percent: 90.998% Aidable Debt Service for Amortization Year 6 of 13 71,313 ****************************************************************************** Amount Issued: 989,200 BLD Date of Original Issuance: 16-Jan-97 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0002 007 51,827 0 0 51,827 15.0 777,405 0002 008 95,793 0 0 95,793 15.0 1,436,895 0003 007 129,774 0 0 129,774 15.0 1,946,610 0004 007 103,637 0 0 103,637 15.0 1,554,555 0005 008 327,850 0 0 327,850 15.0 4,917,750 0005 009 60,266 0 0 60,266 15.0 903,990 0005 010 117,713 0 0 117,713 15.0 1,765,695 4007 002 92,104 0 0 92,104 15.0 1,381,560 ___________________________________________________________________________ 978,964 14,684,460 ____ Blended Maximum Useful Life: 15.0 Original Term of Bond: 10.0 Selected Maximum Useful Life: 15.0 Period Prior to 1 July 2002: 5.0 Sel. Remaining Term for Amortization: 10.0 Principal Outstanding as of July 2002: 500,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 10 : 62,642 Bond Percent: 98.965% Aidable Debt Service for Amortization Year 6 of 10 61,994 ****************************************************************************** Amount Issued: 3,989,000 BLD-10 Date of Original Issuance: 01-Apr-99 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0002 009 3,989,000 0 2,360,000 1,629,000 18.0 71,802,000 ___________________________________________________________________________ 3,989,000 71,802,000 Blended Maximum Useful Life: 18.0 Original Term of Bond: 20.0 Selected Maximum Useful Life: 20.0 Period Prior to 1 July 2002: 3.0 Sel. Remaining Term for Amortization: 17.0 Principal Outstanding as of July 2002: 3,705,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 17 : 314,158 Bond Percent: 98.350% Aidable Debt Service for Amortization Year 6 of 17 308,974 ****************************************************************************** Amount Issued: 1,085,000 BLD-10 Date of Original Issuance: 28-Jun-01 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0003 008 375,000 0 0 375,000 15.0 5,625,000 0004 009 442,000 0 0 442,000 15.0 6,630,000 0005 012 285,000 0 0 285,000 15.0 4,275,000 ___________________________________________________________________________ 1,102,000 16,530,000 ____ Blended Maximum Useful Life: 15.0 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: 1,085,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 19 : 85,558 Bond Percent: 94.774% Aidable Debt Service for Amortization Year 6 of 19 81,087 ****************************************************************************** End of Report

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