401001 STARPOINT CSD ****************************************************************************** Amount Issued: 10,000,000 BLD Date of Original Issuance: 28-Jul-92 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0001 007 6,496,382 0 1,864,634 4,631,748 16.5 107,190,303 0001 010 1,030,487 0 0 1,030,487 15.0 15,457,305 0002 003 2,589,177 0 1,633,339 955,838 18.0 46,605,186 0002 004 328,480 0 0 328,480 15.0 4,927,200 5003 002 76,612 0 0 76,612 15.0 1,149,180 ___________________________________________________________________________ 10,521,138 175,329,174 Blended Maximum Useful Life: 16.5 Original Term of Bond: 15.0 Term based on prior Retro borrowing: 17.0 ____ Selected Maximum Useful Life: 17.0 Period Prior to 1 July 2002: 10.0 Sel. Remaining Term for Amortization: 7.0 Principal Outstanding as of July 2002: 3,500,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 7 : 588,436 Bond Percent: 100.000% Aidable Debt Service for Amortization Year 6 of 7 588,436 Additional Costs Attributable to Refinancing ____________________________________________ A. Total Amount of Refinancing Issued (SA-132A #7): 3,885,000 B. Bond Percent: 100.000% C. Applicable Building Aid Ratio: 78.6% D. State Share of Outstanding Principal (SA132-A #3 * B * C): 2,751,000 E. Amount of Original Principal Refinanced: (SA132-A # 4) 3,500,000 F. State Share Ratio: (D / E) 78.6% G. Total Fixed Costs Aided at 100% (SA132-A # 13): 6,085 H. Total Variable Costs of Refinancing (SA132-A # 23): 102,364 I. State Share of Variable Costs Aided at 100%:( H * F) 80,458 J. Total Principal Added(A - E - G - H): 276,551 K. State Share of Additional Principal Aided at 100% (J * F): 217,369 L. Total Refinancing Costs Aided at 100% (G + I + K): 303,912 M. Local Share of Variable Costs Aided at State Share (H - I): 21,906 Assumed Aidable Debt Service for Refinancing ____________________________________________ Assumed Debt Service for Fixed Costs: 1,024 Assumed Debt Service for State Share of Variable Costs: 13,526 Assumed Debt Service for State Share of Additional Principal: 36,546 Assumed Debt Service for Local Share of Variable Costs: * 3,682 * After application of Bond Percent. ****************************************************************************** Amount Issued: 177,778 BLD Date of Original Issuance: 01-Jul-97 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0001 007 6,496,382 0 1,864,634 4,631,748 16.5 107,190,303 5003 002 76,612 0 0 76,612 15.0 1,149,180 ___________________________________________________________________________ 6,572,994 108,339,483 ____ Blended Maximum Useful Life: 16.5 Original Term of Bond: 8.0 Selected Maximum Useful Life: 16.5 Period Prior to 1 July 2002: 5.0 Sel. Remaining Term for Amortization: 11.5 Principal Outstanding as of July 2002: 75,839 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 11.5 : 8,520 Bond Percent: 100.000% Aidable Debt Service for Amortization Year 6 of 8,520 ****************************************************************************** Amount Issued: 400,000 BLD-10 Date of Original Issuance: 24-Feb-00 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0001 013 518,321 0 0 518,321 15.0 7,774,815 ___________________________________________________________________________ 518,321 7,774,815 Blended Maximum Useful Life: 15.0 Original Term of Bond: 10.0 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: 340,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 13 : 34,830 Bond Percent: 100.000% Aidable Debt Service for Amortization Year 6 of 13 34,830 ****************************************************************************** Amount Issued: 5,000,000 BLD-10 Date of Original Issuance: 05-Dec-01 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0001 014 49,709,826 0 27,073,455 22,636,371 17.5 869,921,955 0002 005 6,792,548 0 752,486 6,040,062 15.5 105,284,494 2006 001 210,495 210,495 0 0 30.0 6,314,850 7007 001 258,100 258,100 0 0 30.0 7,743,000 ___________________________________________________________________________ ____ 56,970,969 989,264,299 Blended Maximum Useful Life: 17.5 Original Term of Bond: 20.0 Selected Maximum Useful Life: 20.0 Period Prior to 1 July 2002: 2.0 Sel. Remaining Term for Amortization: 18.0 Principal Outstanding as of July 2002: 4,830,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 18 : 394,372 Bond Percent: 99.165% Aidable Debt Service for Amortization Year 6 of 18 391,079 ****************************************************************************** Amount Issued: 11,834,100 BLD-10 Date of Original Issuance: 01-Mar-02 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0001 014 49,709,826 0 27,073,455 22,636,371 17.5 869,921,955 0002 005 6,793,579 0 753,517 6,040,062 15.5 105,300,475 2006 001 210,495 0 210,495 0 20.0 4,209,900 7007 001 258,100 0 258,100 0 20.0 5,162,000 ___________________________________________________________________________ 56,972,000 984,594,330 Blended Maximum Useful Life: 17.5 Original Term of Bond: 20.0 Selected Maximum Useful Life: 20.0 Period Prior to 1 July 2002: 2.0 Sel. Remaining Term for Amortization: 18.0 Principal Outstanding as of July 2002: 11,834,100 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 18 : 966,260 Bond Percent: 99.165% Aidable Debt Service for Amortization Year 6 of 18 958,192 ****************************************************************************** Amount Issued: 37,605,000 BLD-10 Date of Original Issuance: 12-Jun-03 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0001 014 49,709,826 0 27,073,455 22,636,371 17.5 869,921,955 0002 005 6,793,579 0 753,517 6,040,062 15.5 105,300,475 2006 001 210,495 210,495 0 0 30.0 6,314,850 7007 001 258,100 258,100 0 0 30.0 7,743,000 ___________________________________________________________________________ 56,972,000 989,280,280 Blended Maximum Useful Life: 17.5 Original Term of Bond: 20.0 Term based on prior Retro borrowing: 20.0 Selected Maximum Useful Life: 20.0 Period Prior to 1 July 2002: 2.0 Sel. Remaining Term for Amortization: 18.0 Principal Outstanding as of July 2002: 40,000,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 18 : 3,266,018 Bond Percent: 99.165% Aidable Debt Service for Amortization Year 6 of 18 3,238,747 ****************************************************************************** End of Report

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