280210 BALDWIN UFSD ****************************************************************************** Amount Issued: 2,810,000 BLD Date of Original Issuance: 14-Jan-92 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0009 004 3,791,842 0 0 3,791,842 15.0 56,877,630 ___________________________________________________________________________ 3,791,842 56,877,630 Blended Maximum Useful Life: 15.0 Original Term of Bond: 16.0 Selected Maximum Useful Life: 16.0 Period Prior to 1 July 2002: 10.0 Sel. Remaining Term for Amortization: 6.0 Principal Outstanding as of July 2002: 1,275,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 6 : 244,844 Bond Percent: 100.000% Aidable Debt Service for Amortization Year 6 of 6 244,844 ****************************************************************************** Amount Issued: 9,800,000 BLD Date of Original Issuance: 22-Oct-96 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0001 004 718,746 0 0 718,746 15.0 10,781,190 0005 004 910,807 0 0 910,807 15.0 13,662,105 0006 004 497,515 0 0 497,515 15.0 7,462,725 0007 005 1,017,046 0 0 1,017,046 15.0 15,255,690 0009 008 1,690,889 0 0 1,690,889 15.0 25,363,335 0010 008 710,286 0 0 710,286 15.0 10,654,290 0011 007 493,191 0 0 493,191 15.0 7,397,865 0012 009 1,808,918 0 0 1,808,918 15.0 27,133,770 0013 010 1,780,470 0 0 1,780,470 15.0 26,707,050 ___________________________________________________________________________ 9,627,868 144,418,020 Blended Maximum Useful Life: 15.0 Original Term of Bond: 14.0 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: 7,000,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 10 : 876,988 Bond Percent: 70.410% Aidable Debt Service for Amortization Year 6 of 10 617,487 ****************************************************************************** Amount Issued: 8,700,000 BLD-10 Date of Original Issuance: 17-Aug-99 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0012 011 9,506,988 0 3,251,988 6,255,000 16.5 156,865,302 ___________________________________________________________________________ 9,506,988 156,865,302 Blended Maximum Useful Life: 16.5 Original Term of Bond: 16.0 Selected Maximum Useful Life: 16.5 Period Prior to 1 July 2002: 2.0 Sel. Remaining Term for Amortization: 14.5 Principal Outstanding as of July 2002: 8,250,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 14.5 : 780,794 Bond Percent: 81.308% Aidable Debt Service for Amortization Year 6 of 634,848 ****************************************************************************** End of Report

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