460500 FULTON CITY SCH. DIST. ****************************************************************************** Amount Issued: 12,000,000 BLD Date of Original Issuance: 27-Apr-93 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0012 003 1,552,374 0 0 1,552,374 15.0 23,285,610 0015 004 10,724,077 0 4,752,101 5,971,976 17.0 182,309,309 ___________________________________________________________________________ 12,276,451 205,594,919 Blended Maximum Useful Life: 16.5 Original Term of Bond: 10.0 Selected Maximum Useful Life: 16.5 Period Prior to 1 July 2002: 9.0 Sel. Remaining Term for Amortization: 7.5 Principal Outstanding as of July 2002: 1,575,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 7.5 : 249,758 Bond Percent: 96.166% Aidable Debt Service for Amortization Year 6 of 240,182 Additional Costs Attributable to Refinancing ____________________________________________ A. Total Amount of Refinancing Issued (SA-132A #7): 1,650,000 B. Bond Percent: 96.166% C. Applicable Building Aid Ratio: 80.5% D. State Share of Outstanding Principal (SA132-A #3 * B * C): 1,219,265 E. Amount of Original Principal Refinanced: (SA132-A # 4) 1,575,000 F. State Share Ratio: (D / E) 77.4% G. Total Fixed Costs Aided at 100% (SA132-A # 13): 4,315 H. Total Variable Costs of Refinancing (SA132-A # 23): 34,436 I. State Share of Variable Costs Aided at 100%:( H * F) 26,653 J. Total Principal Added(A - E - G - H): 36,249 K. State Share of Additional Principal Aided at 100% (J * F): 28,057 L. Total Refinancing Costs Aided at 100% (G + I + K): 59,025 M. Local Share of Variable Costs Aided at State Share (H - I): 7,783 Assumed Aidable Debt Service for Refinancing ____________________________________________ Assumed Debt Service for Fixed Costs: 684 Assumed Debt Service for State Share of Variable Costs: 4,226 Assumed Debt Service for State Share of Additional Principal: 4,450 Assumed Debt Service for Local Share of Variable Costs: * 1,187 * After application of Bond Percent. ****************************************************************************** Amount Issued: 3,297,000 BLD Date of Original Issuance: 23-Jul-98 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0005 004 1,702,613 0 0 1,702,613 15.0 25,539,195 0006 003 576,029 0 0 576,029 15.0 8,640,435 0017 004 160,824 0 0 160,824 15.0 2,412,360 7999 001 536,110 0 0 536,110 15.0 8,041,650 ___________________________________________________________________________ 2,975,576 44,633,640 Blended Maximum Useful Life: 15.0 Original Term of Bond: 10.0 Selected Maximum Useful Life: 15.0 Period Prior to 1 July 2002: 4.0 Sel. Remaining Term for Amortization: 11.0 Principal Outstanding as of July 2002: 2,335,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 11 : 271,458 Bond Percent: 90.231% Aidable Debt Service for Amortization Year 6 of 11 244,939 Additional Costs Attributable to Refinancing ____________________________________________ A. Total Amount of Refinancing Issued (SA-132A #7): 2,480,000 B. Bond Percent: 90.231% C. Applicable Building Aid Ratio: 80.5% D. State Share of Outstanding Principal (SA132-A #3 * B * C): 1,696,050 E. Amount of Original Principal Refinanced: (SA132-A # 4) 2,335,000 F. State Share Ratio: (D / E) 72.6% G. Total Fixed Costs Aided at 100% (SA132-A # 13): 6,485 H. Total Variable Costs of Refinancing (SA132-A # 23): 54,630 I. State Share of Variable Costs Aided at 100%:( H * F) 39,661 J. Total Principal Added(A - E - G - H): 83,885 K. State Share of Additional Principal Aided at 100% (J * F): 60,901 L. Total Refinancing Costs Aided at 100% (G + I + K): 107,047 M. Local Share of Variable Costs Aided at State Share (H - I): 14,969 Assumed Aidable Debt Service for Refinancing ____________________________________________ Assumed Debt Service for Fixed Costs: 754 Assumed Debt Service for State Share of Variable Costs: 4,610 Assumed Debt Service for State Share of Additional Principal: 7,080 Assumed Debt Service for Local Share of Variable Costs: * 1,570 * After application of Bond Percent. ****************************************************************************** Amount Issued: 4,795,169 BLD-10 Date of Original Issuance: 10-Mar-00 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0005 005 423,825 0 0 423,825 15.0 6,357,375 0006 004 431,403 0 0 431,403 15.0 6,471,045 0009 003 450,651 0 0 450,651 15.0 6,759,765 0011 001 46,246 0 0 46,246 15.0 693,690 0012 005 588,474 0 0 588,474 15.0 8,827,110 0015 006 645,993 0 0 645,993 15.0 9,689,895 0017 005 1,403,582 0 0 1,403,582 15.0 21,053,730 0018 004 224,797 0 0 224,797 15.0 3,371,955 ___________________________________________________________________________ 4,214,971 63,224,565 ____ Blended Maximum Useful Life: 15.0 Original Term of Bond: 12.0 Selected Maximum Useful Life: 15.0 Period Prior to 1 July 2002: 3.0 Sel. Remaining Term for Amortization: 12.0 Principal Outstanding as of July 2002: 4,237,630 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 12 : 460,886 Bond Percent: 79.598% Aidable Debt Service for Amortization Year 6 of 12 366,856 ****************************************************************************** End of Report

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