260501 GREECE CSD ****************************************************************************** Amount Issued: 5,700,000 BLD Date of Original Issuance: 20-Sep-90 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0003 002 109,461 0 109,461 0 20.0 2,189,220 0008 004 1,430,458 0 0 1,430,458 15.0 21,456,870 0009 002 90,983 0 90,983 0 20.0 1,819,660 0011 001 79,156 0 79,156 0 20.0 1,583,120 0012 010 146,720 0 0 146,720 15.0 2,200,800 0013 001 77,940 0 77,940 0 20.0 1,558,800 0018 002 80,411 0 80,411 0 20.0 1,608,220 0031 001 10,146,725 10,146,725 0 0 30.0 304,401,750 0031 002 3,815,093 0 0 3,815,093 15.0 57,226,395 ___________________________________________________________________________ 15,976,947 394,044,835 Blended Maximum Useful Life: 24.5 Original Term of Bond: 20.0 Selected Maximum Useful Life: 24.5 Period Prior to 1 July 2002: 12.5 Sel. Remaining Term for Amortization: 12.0 Principal Outstanding as of July 2002: 2,100,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 12 : 228,396 Bond Percent: 99.999% Aidable Debt Service for Amortization Year 6 of 12 228,394 Additional Costs Attributable to Refinancing ____________________________________________ A. Total Amount of Refinancing Issued (SA-132A #7): 2,448,000 B. Bond Percent: 99.999% C. Applicable Building Aid Ratio: 69.0% D. State Share of Outstanding Principal (SA132-A #3 * B * C): 1,448,986 E. Amount of Original Principal Refinanced: (SA132-A # 4) 2,100,000 F. State Share Ratio: (D / E) 68.9% G. Total Fixed Costs Aided at 100% (SA132-A # 13): 4,459 H. Total Variable Costs of Refinancing (SA132-A # 23): 34,966 I. State Share of Variable Costs Aided at 100%:( H * F) 24,092 J. Total Principal Added(A - E - G - H): 308,575 K. State Share of Additional Principal Aided at 100% (J * F): 212,608 L. Total Refinancing Costs Aided at 100% (G + I + K): 241,159 M. Local Share of Variable Costs Aided at State Share (H - I): 10,874 Assumed Aidable Debt Service for Refinancing ____________________________________________ Assumed Debt Service for Fixed Costs: 484 Assumed Debt Service for State Share of Variable Costs: 2,620 Assumed Debt Service for State Share of Additional Principal: 23,124 Assumed Debt Service for Local Share of Variable Costs: * 1,182 * After application of Bond Percent. ****************************************************************************** Amount Issued: 9,700,000 BLD Date of Original Issuance: 05-Nov-90 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0031 001 10,146,725 10,146,725 0 0 30.0 304,401,750 0031 002 3,815,093 0 0 3,815,093 15.0 57,226,395 ___________________________________________________________________________ 13,961,818 361,628,145 Blended Maximum Useful Life: 26.0 Original Term of Bond: 22.0 Selected Maximum Useful Life: 26.0 Period Prior to 1 July 2002: 12.5 Sel. Remaining Term for Amortization: 13.5 Principal Outstanding as of July 2002: 4,100,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 13.5 : 408,540 Bond Percent: 99.999% Aidable Debt Service for Amortization Year 6 of 408,536 Additional Costs Attributable to Refinancing ____________________________________________ A. Total Amount of Refinancing Issued (SA-132A #7): 4,867,000 B. Bond Percent: 99.999% C. Applicable Building Aid Ratio: 69.0% D. State Share of Outstanding Principal (SA132-A #3 * B * C): 2,828,972 E. Amount of Original Principal Refinanced: (SA132-A # 4) 4,100,000 F. State Share Ratio: (D / E) 68.9% G. Total Fixed Costs Aided at 100% (SA132-A # 13): 8,866 H. Total Variable Costs of Refinancing (SA132-A # 23): 69,639 I. State Share of Variable Costs Aided at 100%:( H * F) 47,981 J. Total Principal Added(A - E - G - H): 688,495 K. State Share of Additional Principal Aided at 100% (J * F): 474,373 L. Total Refinancing Costs Aided at 100% (G + I + K): 531,220 M. Local Share of Variable Costs Aided at State Share (H - I): 21,658 Assumed Aidable Debt Service for Refinancing ____________________________________________ Assumed Debt Service for Fixed Costs: 884 Assumed Debt Service for State Share of Variable Costs: 4,782 Assumed Debt Service for State Share of Additional Principal: 47,268 Assumed Debt Service for Local Share of Variable Costs: * 2,158 * After application of Bond Percent. ****************************************************************************** Amount Issued: 26,000,000 BLD Date of Original Issuance: 06-Oct-92 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0011 002 603,178 0 473,378 129,800 19.0 11,460,382 0012 014 17,987,494 0 13,881,962 4,105,532 19.0 341,762,386 0013 002 671,496 0 506,614 164,882 19.0 12,758,424 0015 003 376,970 0 262,020 114,950 18.5 6,973,945 0016 002 377,566 0 270,270 107,296 18.5 6,984,971 0036 001 8,459,801 8,459,801 0 0 30.0 253,794,030 ___________________________________________________________________________ 28,476,505 633,734,138 Blended Maximum Useful Life: 22.0 Original Term of Bond: 29.0 Selected Maximum Useful Life: 29.0 Period Prior to 1 July 2002: 10.0 Sel. Remaining Term for Amortization: 19.0 Principal Outstanding as of July 2002: 18,050,000 Assumed Interest Rate: 5.262% Debt Service for Amortization Year 6 of 19 : 1,514,172 Bond Percent: 82.447% Aidable Debt Service for Amortization Year 6 of 19 1,248,389 Additional Costs Attributable to Refinancing ____________________________________________ A. Total Amount of Refinancing Issued (SA-132A #7): 20,012,000 B. Bond Percent: 82.447% C. Applicable Building Aid Ratio: 69.0% D. State Share of Outstanding Principal (SA132-A #3 * B * C): 10,268,362 E. Amount of Original Principal Refinanced: (SA132-A # 4) 18,050,000 F. State Share Ratio: (D / E) 56.8% G. Total Fixed Costs Aided at 100% (SA132-A # 13): 8,179 H. Total Variable Costs of Refinancing (SA132-A # 23): 259,815 I. State Share of Variable Costs Aided at 100%:( H * F) 147,575 J. Total Principal Added(A - E - G - H): 1,694,006 K. State Share of Additional Principal Aided at 100% (J * F): 962,195 L. Total Refinancing Costs Aided at 100% (G + I + K): 1,117,949 M. Local Share of Variable Costs Aided at State Share (H - I): 112,240 Assumed Aidable Debt Service for Refinancing ____________________________________________ Assumed Debt Service for Fixed Costs: 686 Assumed Debt Service for State Share of Variable Costs: 12,380 Assumed Debt Service for State Share of Additional Principal: 80,716 Assumed Debt Service for Local Share of Variable Costs: * 7,763 * After application of Bond Percent. ****************************************************************************** Amount Issued: 4,910,000 BLD Date of Original Issuance: 24-May-93 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0012 014 17,987,494 0 13,881,962 4,105,532 19.0 341,762,386 0036 001 8,459,801 8,459,801 0 0 30.0 253,794,030 ___________________________________________________________________________ 26,447,295 595,556,416 Blended Maximum Useful Life: 22.5 Original Term of Bond: 28.0 Selected Maximum Useful Life: 28.0 Period Prior to 1 July 2002: 9.0 Sel. Remaining Term for Amortization: 19.0 Principal Outstanding as of July 2002: 3,560,000 Assumed Interest Rate: 5.261% Debt Service for Amortization Year 6 of 19 : 298,624 Bond Percent: 82.447% Aidable Debt Service for Amortization Year 6 of 19 246,207 Additional Costs Attributable to Refinancing ____________________________________________ A. Total Amount of Refinancing Issued (SA-132A #7): 3,778,000 B. Bond Percent: 82.447% C. Applicable Building Aid Ratio: 69.0% D. State Share of Outstanding Principal (SA132-A #3 * B * C): 2,025,228 E. Amount of Original Principal Refinanced: (SA132-A # 4) 3,560,000 F. State Share Ratio: (D / E) 56.8% G. Total Fixed Costs Aided at 100% (SA132-A # 13): 1,544 H. Total Variable Costs of Refinancing (SA132-A # 23): 49,049 I. State Share of Variable Costs Aided at 100%:( H * F) 27,860 J. Total Principal Added(A - E - G - H): 167,407 K. State Share of Additional Principal Aided at 100% (J * F): 95,087 L. Total Refinancing Costs Aided at 100% (G + I + K): 124,491 M. Local Share of Variable Costs Aided at State Share (H - I): 21,189 Assumed Aidable Debt Service for Refinancing ____________________________________________ Assumed Debt Service for Fixed Costs: 130 Assumed Debt Service for State Share of Variable Costs: 2,336 Assumed Debt Service for State Share of Additional Principal: 7,976 Assumed Debt Service for Local Share of Variable Costs: * 1,466 * After application of Bond Percent. ****************************************************************************** Amount Issued: 1,744,480 BLD Date of Original Issuance: 24-May-00 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 7999 001 2,005,809 0 0 2,005,809 15.0 30,087,135 ___________________________________________________________________________ 2,005,809 30,087,135 Blended Maximum Useful Life: 15.0 Original Term of Bond: 15.0 Selected Maximum Useful Life: 15.0 Period Prior to 1 July 2002: 2.0 Sel. Remaining Term for Amortization: 13.0 Principal Outstanding as of July 2002: 1,590,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 13 : 162,884 Bond Percent: 100.000% Aidable Debt Service for Amortization Year 6 of 13 162,884 ****************************************************************************** Amount Issued: 9,381,520 BLD Date of Original Issuance: 13-Jul-00 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0001 005 302,764 0 0 302,764 15.0 4,541,460 0003 005 257,281 0 0 257,281 15.0 3,859,215 0004 015 1,001,173 0 0 1,001,173 15.0 15,017,595 0005 009 402,725 0 0 402,725 15.0 6,040,875 0006 004 196,006 0 0 196,006 15.0 2,940,090 0007 006 78,409 0 0 78,409 15.0 1,176,135 0008 008 98,989 0 0 98,989 15.0 1,484,835 0009 007 134,122 0 0 134,122 15.0 2,011,830 0010 009 130,640 0 0 130,640 15.0 1,959,600 0011 004 81,247 0 0 81,247 15.0 1,218,705 0012 019 1,669,369 0 0 1,669,369 15.0 25,040,535 0013 004 139,408 0 0 139,408 15.0 2,091,120 0014 004 81,763 0 0 81,763 15.0 1,226,445 0015 004 123,288 0 0 123,288 15.0 1,849,320 0016 003 134,379 0 0 134,379 15.0 2,015,685 0017 019 1,578,046 0 113,029 1,465,017 15.5 24,459,713 0018 007 1,177,855 0 54,497 1,123,358 15.0 17,667,825 0031 009 1,498,775 0 0 1,498,775 15.0 22,481,625 5023 004 12,897 0 0 12,897 15.0 193,455 ___________________________________________________________________________ 9,099,136 137,276,063 Blended Maximum Useful Life: 15.0 Original Term of Bond: 15.0 Selected Maximum Useful Life: 15.0 Period Prior to 1 July 2002: 1.0 Sel. Remaining Term for Amortization: 14.0 Principal Outstanding as of July 2002: 8,985,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 14 : 871,998 Bond Percent: 99.872% Aidable Debt Service for Amortization Year 6 of 14 870,882 ****************************************************************************** Amount Issued: 33,390,964 BLD-10 Date of Original Issuance: 15-Nov-01 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0001 011 763,105 0 0 763,105 15.0 11,446,575 0005 015 1,502,280 0 0 1,502,280 15.0 22,534,200 0006 007 12,484,000 0 8,089,027 4,394,973 18.0 224,712,000 0009 009 4,631,628 0 2,482,038 2,149,590 17.5 81,053,490 0010 013 4,075,382 0 1,895,458 2,179,924 17.5 71,319,185 0011 008 3,220,874 0 1,553,317 1,667,557 17.5 56,365,295 0013 007 6,403,985 0 2,275,668 4,128,317 17.0 108,867,745 0014 008 2,549,194 0 1,138,070 1,411,124 17.0 43,336,298 0015 007 2,239,084 0 559,731 1,679,353 16.0 35,825,344 7999 002 2,854,332 0 0 2,854,332 15.0 42,814,980 ___________________________________________________________________________ 40,723,864 698,275,112 Blended Maximum Useful Life: 17.0 Original Term of Bond: 19.0 Selected Maximum Useful Life: 19.0 Period Prior to 1 July 2002: 1.0 Sel. Remaining Term for Amortization: 18.0 Principal Outstanding as of July 2002: 33,390,964 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 18 : 2,726,386 Bond Percent: 45.985% Aidable Debt Service for Amortization Year 6 of 18 1,253,729 ****************************************************************************** Amount Issued: 2,997,388 BLD-10 Date of Original Issuance: 06-Dec-03 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0001 011 763,105 0 0 763,105 15.0 11,446,575 0005 015 1,502,280 0 0 1,502,280 15.0 22,534,200 0006 007 12,484,000 0 8,089,027 4,394,973 18.0 224,712,000 0009 009 4,631,628 0 2,482,038 2,149,590 17.5 81,053,490 0010 013 4,075,382 0 1,895,458 2,179,924 17.5 71,319,185 0011 008 3,220,874 0 1,553,317 1,667,557 17.5 56,365,295 0013 007 6,403,985 0 2,275,668 4,128,317 17.0 108,867,745 0014 008 2,549,194 0 1,138,070 1,411,124 17.0 43,336,298 0015 007 2,239,084 0 559,731 1,679,353 16.0 35,825,344 7999 002 2,854,332 0 0 2,854,332 15.0 42,814,980 ___________________________________________________________________________ 40,723,864 698,275,112 Blended Maximum Useful Life: 17.0 Original Term of Bond: 19.0 Selected Maximum Useful Life: 19.0 Period Prior to 1 July 2002: 1.0 Sel. Remaining Term for Amortization: 18.0 Principal Outstanding as of July 2002: 3,147,388 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 5 of 18 : 256,986 Bond Percent: 45.985% Aidable Debt Service for Amortization Year 5 of 18 118,175 ****************************************************************************** Amount Issued: 32,410,157 BLD-10 Date of Original Issuance: 15-Dec-03 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0001 011 763,105 0 0 763,105 15.0 11,446,575 0005 015 1,502,280 0 0 1,502,280 15.0 22,534,200 0006 007 12,484,000 0 8,089,027 4,394,973 18.0 224,712,000 0009 009 4,631,628 0 2,482,038 2,149,590 17.5 81,053,490 0010 013 4,075,382 0 1,895,458 2,179,924 17.5 71,319,185 0011 008 3,220,874 0 1,553,317 1,667,557 17.5 56,365,295 0013 007 6,403,985 0 2,275,668 4,128,317 17.0 108,867,745 0014 008 2,549,194 0 1,138,070 1,411,124 17.0 43,336,298 0015 007 2,239,084 0 559,731 1,679,353 16.0 35,825,344 7999 002 2,854,332 0 0 2,854,332 15.0 42,814,980 ___________________________________________________________________________ 40,723,864 698,275,112 Blended Maximum Useful Life: 17.0 Original Term of Bond: 22.5 Selected Maximum Useful Life: 22.5 Period Prior to 1 July 2002: 1.0 Sel. Remaining Term for Amortization: 21.5 Principal Outstanding as of July 2002: 32,410,157 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 5 of 21.5 : 2,368,122 Bond Percent: 45.985% Aidable Debt Service for Amortization Year 5 of 1,088,981 ****************************************************************************** End of Report

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