430501 EAST BLOOMFIELD CSD ****************************************************************************** Amount Issued: 4,757,800 BLD Date of Original Issuance: 05-Apr-90 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0001 001 6,928,534 0 4,517,734 2,410,800 18.5 128,177,879 0006 001 2,499,238 0 997,487 1,501,751 17.0 42,487,046 ___________________________________________________________________________ 9,427,772 170,664,925 Blended Maximum Useful Life: 18.0 Original Term of Bond: 18.0 Selected Maximum Useful Life: 18.0 Period Prior to 1 July 2002: 12.0 Sel. Remaining Term for Amortization: 6.0 Principal Outstanding as of July 2002: 1,410,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 6 : 270,770 Bond Percent: 98.977% Aidable Debt Service for Amortization Year 6 of 6 268,000 ****************************************************************************** Amount Issued: 3,980,000 BLD Date of Original Issuance: 25-Mar-93 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0001 001 6,928,534 0 4,517,734 2,410,800 18.5 128,177,879 0006 001 2,499,238 0 997,487 1,501,751 17.0 42,487,046 ___________________________________________________________________________ 9,427,772 170,664,925 Blended Maximum Useful Life: 18.0 Original Term of Bond: 20.0 Selected Maximum Useful Life: 20.0 Period Prior to 1 July 2002: 14.0 Sel. Remaining Term for Amortization: 6.0 Principal Outstanding as of July 2002: 1,650,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 6 : 316,858 Bond Percent: 98.977% Aidable Debt Service for Amortization Year 6 of 6 313,617 ****************************************************************************** Amount Issued: 514,000 BLD Date of Original Issuance: 10-Jun-97 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0001 002 153,762 0 0 153,762 15.0 2,306,430 0006 002 516,636 0 0 516,636 15.0 7,749,540 ___________________________________________________________________________ 670,398 10,055,970 Blended Maximum Useful Life: 15.0 Original Term of Bond: 10.0 Selected Maximum Useful Life: 15.0 Period Prior to 1 July 2002: 6.0 Sel. Remaining Term for Amortization: 9.0 Principal Outstanding as of July 2002: 260,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 9 : 35,452 Bond Percent: 100.000% Aidable Debt Service for Amortization Year 6 of 9 35,452 ****************************************************************************** Amount Issued: 700,000 BLD Date of Original Issuance: 14-Jun-98 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0001 003 315,512 0 0 315,512 15.0 4,732,680 0006 003 376,405 0 0 376,405 15.0 5,646,075 5002 004 107,424 0 0 107,424 15.0 1,611,360 ___________________________________________________________________________ 799,341 11,990,115 ____ 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: 425,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 10 : 53,246 Bond Percent: 100.000% Aidable Debt Service for Amortization Year 6 of 10 53,246 ****************************************************************************** Amount Issued: 9,100,000 BLD-10 Date of Original Issuance: 09-Aug-00 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0001 005 10,740,600 0 5,125,600 5,615,000 17.5 187,960,500 ___________________________________________________________________________ 10,740,600 187,960,500 Blended Maximum Useful Life: 17.5 Original Term of Bond: 18.0 Selected Maximum Useful Life: 18.0 Period Prior to 1 July 2002: 2.0 Sel. Remaining Term for Amortization: 16.0 Principal Outstanding as of July 2002: 8,650,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 16 : 764,212 Bond Percent: 99.130% Aidable Debt Service for Amortization Year 6 of 16 757,563 Additional Costs Attributable to Refinancing ____________________________________________ A. Total Amount of Refinancing Issued (SA-132A #7): 9,392,000 B. Bond Percent: 99.130% C. Applicable Building Aid Ratio: 84.8% D. State Share of Outstanding Principal (SA132-A #3 * B * C): 7,271,384 E. Amount of Original Principal Refinanced: (SA132-A # 4) 8,650,000 F. State Share Ratio: (D / E) 84.0% G. Total Fixed Costs Aided at 100% (SA132-A # 13): 8,673 H. Total Variable Costs of Refinancing (SA132-A # 23): 107,156 I. State Share of Variable Costs Aided at 100%:( H * F) 90,011 J. Total Principal Added(A - E - G - H): 626,171 K. State Share of Additional Principal Aided at 100% (J * F): 525,984 L. Total Refinancing Costs Aided at 100% (G + I + K): 624,668 M. Local Share of Variable Costs Aided at State Share (H - I): 17,145 Assumed Aidable Debt Service for Refinancing ____________________________________________ Assumed Debt Service for Fixed Costs: 766 Assumed Debt Service for State Share of Variable Costs: 7,952 Assumed Debt Service for State Share of Additional Principal: 46,470 Assumed Debt Service for Local Share of Variable Costs: * 1,501 * After application of Bond Percent. ****************************************************************************** Amount Issued: 4,560,810 BLD-10 Date of Original Issuance: 01-Mar-01 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0001 005 10,740,600 0 5,125,600 5,615,000 17.5 187,960,500 0001 008 362,000 0 0 362,000 15.0 5,430,000 0006 004 1,249,600 0 281,230 968,370 16.0 19,993,600 0006 005 612,000 0 0 612,000 15.0 9,180,000 0006 006 1,096,200 0 0 1,096,200 15.0 16,443,000 0006 008 95,000 0 0 95,000 15.0 1,425,000 ___________________________________________________________________________ 14,155,400 240,432,100 ____ Blended Maximum Useful Life: 17.0 Original Term of Bond: 19.0 Selected Maximum Useful Life: 19.0 Period Prior to 1 July 2002: 3.0 Sel. Remaining Term for Amortization: 16.0 Principal Outstanding as of July 2002: 4,115,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 16 : 363,554 Bond Percent: 99.130% Aidable Debt Service for Amortization Year 6 of 16 360,391 Additional Costs Attributable to Refinancing ____________________________________________ A. Total Amount of Refinancing Issued (SA-132A #7): 4,380,500 B. Bond Percent: 99.130% C. Applicable Building Aid Ratio: 84.8% D. State Share of Outstanding Principal (SA132-A #3 * B * C): 3,459,161 E. Amount of Original Principal Refinanced: (SA132-A # 4) 4,115,000 F. State Share Ratio: (D / E) 84.0% G. Total Fixed Costs Aided at 100% (SA132-A # 13): 4,045 H. Total Variable Costs of Refinancing (SA132-A # 23): 49,976 I. State Share of Variable Costs Aided at 100%:( H * F) 41,980 J. Total Principal Added(A - E - G - H): 211,479 K. State Share of Additional Principal Aided at 100% (J * F): 177,642 L. Total Refinancing Costs Aided at 100% (G + I + K): 223,667 M. Local Share of Variable Costs Aided at State Share (H - I): 7,996 Assumed Aidable Debt Service for Refinancing ____________________________________________ Assumed Debt Service for Fixed Costs: 358 Assumed Debt Service for State Share of Variable Costs: 3,708 Assumed Debt Service for State Share of Additional Principal: 15,694 Assumed Debt Service for Local Share of Variable Costs: * 700 * After application of Bond Percent. ****************************************************************************** End of Report

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