280521 BETHPAGE UFSD ****************************************************************************** Amount Issued: 4,675,000 BLD Date of Original Issuance: 10-Jun-92 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0001 006 112,451 0 0 112,451 15.0 1,686,765 0001 007 207,285 0 0 207,285 15.0 3,109,275 0001 010 714,834 0 0 714,834 15.0 10,722,510 0001 014 38,700 0 0 38,700 15.0 580,500 0002 006 2,179,384 0 0 2,179,384 15.0 32,690,760 0002 007 152,119 0 0 152,119 15.0 2,281,785 0002 008 334,494 0 0 334,494 15.0 5,017,410 0002 009 43,746 0 0 43,746 15.0 656,190 0003 006 115,868 0 0 115,868 15.0 1,738,020 0003 007 21,017 0 0 21,017 15.0 315,255 0003 008 340,788 0 0 340,788 15.0 5,111,820 0004 003 78,550 0 0 78,550 15.0 1,178,250 0004 004 15,174 0 0 15,174 15.0 227,610 0007 004 510,690 0 0 510,690 15.0 7,660,350 0007 005 92,061 0 0 92,061 15.0 1,380,915 0007 006 19,847 0 0 19,847 15.0 297,705 5006 002 21,350 0 0 21,350 15.0 320,250 ___________________________________________________________________________ 4,998,358 74,975,370 ____ Blended Maximum Useful Life: 15.0 Original Term of Bond: 17.0 Selected Maximum Useful Life: 17.0 Period Prior to 1 July 2002: 9.0 Sel. Remaining Term for Amortization: 8.0 Principal Outstanding as of July 2002: 2,375,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 8 : 356,804 Bond Percent: 82.867% Aidable Debt Service for Amortization Year 6 of 8 295,673 Additional Costs Attributable to Refinancing ____________________________________________ A. Total Amount of Refinancing Issued (SA-132A #7): 1,035,000 B. Bond Percent: 82.867% C. Applicable Building Aid Ratio: 39.3% D. State Share of Outstanding Principal (SA132-A #3 * B * C): 773,460 E. Amount of Original Principal Refinanced: (SA132-A # 4) 886,200 F. State Share Ratio: (D / E) 87.2% G. Total Fixed Costs Aided at 100% (SA132-A # 13): 8,388 H. Total Variable Costs of Refinancing (SA132-A # 23): 55,345 I. State Share of Variable Costs Aided at 100%:( H * F) 48,261 J. Total Principal Added(A - E - G - H): 85,067 K. State Share of Additional Principal Aided at 100% (J * F): 74,178 L. Total Refinancing Costs Aided at 100% (G + I + K): 130,827 M. Local Share of Variable Costs Aided at State Share (H - I): 7,084 Assumed Aidable Debt Service for Refinancing ____________________________________________ Assumed Debt Service for Fixed Costs: 1,260 Assumed Debt Service for State Share of Variable Costs: 7,250 Assumed Debt Service for State Share of Additional Principal: 11,144 Assumed Debt Service for Local Share of Variable Costs: * 882 * After application of Bond Percent. ****************************************************************************** Amount Issued: 17,155,000 BLD-10 Date of Original Issuance: 12-Dec-02 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0004 009 1,219,888 0 0 1,219,888 15.0 18,298,320 0007 012 1,322,576 0 0 1,322,576 15.0 19,838,640 ___________________________________________________________________________ 2,542,464 38,136,960 ____ Blended Maximum Useful Life: 15.0 Original Term of Bond: 21.0 Selected Maximum Useful Life: 21.0 Period Prior to 1 July 2002: 1.5 Sel. Remaining Term for Amortization: 19.5 Principal Outstanding as of July 2002: 17,220,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 19.5 : 1,335,770 Bond Percent: 8.495% Aidable Debt Service for Amortization Year 6 of 113,474 ****************************************************************************** End of Report

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