461801 PULASKI CSD ****************************************************************************** Amount Issued: 2,590,000 BLD Date of Original Issuance: 01-May-97 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0007 004 2,637,249 0 0 2,637,249 15.0 39,558,735 ___________________________________________________________________________ 2,637,249 39,558,735 Blended Maximum Useful Life: 15.0 Original Term of Bond: 6.0 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: 146,796 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 10 : 18,392 Bond Percent: 100.000% Aidable Debt Service for Amortization Year 6 of 10 18,392 ****************************************************************************** Amount Issued: 3,327,000 BLD Date of Original Issuance: 02-Jul-97 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0002 005 2,117,240 0 0 2,117,240 15.0 31,758,600 0007 003 473,761 0 0 473,761 15.0 7,106,415 5008 001 620,297 620,297 0 0 30.0 18,608,910 7999 001 112,409 0 0 112,409 15.0 1,686,135 ___________________________________________________________________________ 3,323,707 59,160,060 Blended Maximum Useful Life: 18.0 Original Term of Bond: 16.0 Selected Maximum Useful Life: 18.0 Period Prior to 1 July 2002: 6.0 Sel. Remaining Term for Amortization: 12.0 Principal Outstanding as of July 2002: 2,485,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 12 : 270,270 Bond Percent: 99.900% Aidable Debt Service for Amortization Year 6 of 12 270,000 Additional Costs Attributable to Refinancing ____________________________________________ A. Total Amount of Refinancing Issued (SA-132A #7): 2,575,000 B. Bond Percent: 99.900% C. Applicable Building Aid Ratio: 85.3% D. State Share of Outstanding Principal (SA132-A #3 * B * C): 2,117,585 E. Amount of Original Principal Refinanced: (SA132-A # 4) 2,485,000 F. State Share Ratio: (D / E) 85.2% G. Total Fixed Costs Aided at 100% (SA132-A # 13): 2,946 H. Total Variable Costs of Refinancing (SA132-A # 23): 30,885 I. State Share of Variable Costs Aided at 100%:( H * F) 26,314 J. Total Principal Added(A - E - G - H): 56,169 K. State Share of Additional Principal Aided at 100% (J * F): 47,856 L. Total Refinancing Costs Aided at 100% (G + I + K): 77,116 M. Local Share of Variable Costs Aided at State Share (H - I): 4,571 Assumed Aidable Debt Service for Refinancing ____________________________________________ Assumed Debt Service for Fixed Costs: 320 Assumed Debt Service for State Share of Variable Costs: 2,862 Assumed Debt Service for State Share of Additional Principal: 5,204 Assumed Debt Service for Local Share of Variable Costs: * 497 * After application of Bond Percent. ****************************************************************************** Amount Issued: 955,000 BLD Date of Original Issuance: 01-May-98 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0002 006 955,000 0 0 955,000 15.0 14,325,000 ___________________________________________________________________________ 955,000 14,325,000 Blended Maximum Useful Life: 15.0 Original Term of Bond: 8.0 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: 528,851 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 11 : 61,482 Bond Percent: 94.698% Aidable Debt Service for Amortization Year 6 of 11 58,222 ****************************************************************************** Amount Issued: 7,430,519 BLD-10 Date of Original Issuance: 17-Aug-00 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0002 007 1,413,730 0 0 1,413,730 15.0 21,205,950 0007 006 6,092,770 0 1,788,098 4,304,672 16.5 100,530,705 ___________________________________________________________________________ 7,506,500 121,736,655 Blended Maximum Useful Life: 16.0 Original Term of Bond: 14.0 Selected Maximum Useful Life: 16.0 Period Prior to 1 July 2002: 2.0 Sel. Remaining Term for Amortization: 14.0 Principal Outstanding as of July 2002: 6,610,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 14 : 641,504 Bond Percent: 97.656% Aidable Debt Service for Amortization Year 6 of 14 626,467 Additional Costs Attributable to Refinancing ____________________________________________ A. Total Amount of Refinancing Issued (SA-132A #7): 6,910,000 B. Bond Percent: 100.000% C. Applicable Building Aid Ratio: 95.0% D. State Share of Outstanding Principal (SA132-A #3 * B * C): 6,279,500 E. Amount of Original Principal Refinanced: (SA132-A # 4) 6,595,000 F. State Share Ratio: (D / E) 95.2% G. Total Fixed Costs Aided at 100% (SA132-A # 13): 7,902 H. Total Variable Costs of Refinancing (SA132-A # 23): 84,218 I. State Share of Variable Costs Aided at 100%:( H * F) 80,176 J. Total Principal Added(A - E - G - H): 222,880 K. State Share of Additional Principal Aided at 100% (J * F): 212,182 L. Total Refinancing Costs Aided at 100% (G + I + K): 300,259 M. Local Share of Variable Costs Aided at State Share (H - I): 4,042 Assumed Aidable Debt Service for Refinancing ____________________________________________ Assumed Debt Service for Fixed Costs: 766 Assumed Debt Service for State Share of Variable Costs: 7,782 Assumed Debt Service for State Share of Additional Principal: 20,592 Assumed Debt Service for Local Share of Variable Costs: * 392 * After application of Bond Percent. ****************************************************************************** End of Report

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