500301 SOUTH ORANGETOWN CSD ****************************************************************************** Amount Issued: 7,000,000 BLD Date of Original Issuance: 27-Mar-90 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0006 004 1,130,498 0 0 1,130,498 15.0 16,957,470 0006 005 5,820,817 0 480,988 5,339,829 15.5 90,222,664 0006 006 78,709 0 0 78,709 15.0 1,180,635 0006 007 333,513 0 0 333,513 15.0 5,002,695 0006 008 576,015 0 0 576,015 15.0 8,640,225 0007 005 281,735 0 0 281,735 15.0 4,226,025 0007 006 38,083 0 0 38,083 15.0 571,245 0007 007 73,960 0 0 73,960 15.0 1,109,400 0008 004 212,045 0 0 212,045 15.0 3,180,675 0008 005 34,207 0 0 34,207 15.0 513,105 0008 006 50,792 0 0 50,792 15.0 761,880 0010 004 90,144 0 0 90,144 15.0 1,352,160 0010 005 594,999 0 0 594,999 15.0 8,924,985 0010 006 148,584 0 0 148,584 15.0 2,228,760 0010 007 147,265 0 0 147,265 15.0 2,208,975 0012 001 22,689 0 0 22,689 15.0 340,335 0012 002 324,055 0 0 324,055 15.0 4,860,825 0012 003 56,644 0 0 56,644 15.0 849,660 0012 004 79,225 0 0 79,225 15.0 1,188,375 0013 004 60,940 0 0 60,940 15.0 914,100 0013 005 2,135,200 0 0 2,135,200 15.0 32,028,000 0013 006 198,924 0 0 198,924 15.0 2,983,860 0013 007 29,012 0 0 29,012 15.0 435,180 0013 008 214,830 0 0 214,830 15.0 3,222,450 ___________________________________________________________________________ 12,732,885 193,903,684 ____ Blended Maximum Useful Life: 15.0 Original Term of Bond: 20.0 Selected Maximum Useful Life: 20.0 Period Prior to 1 July 2002: 12.0 Sel. Remaining Term for Amortization: 8.0 Principal Outstanding as of July 2002: 3,120,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 8 : 468,728 Bond Percent: 97.081% Aidable Debt Service for Amortization Year 6 of 8 455,046 ****************************************************************************** Amount Issued: 6,400,000 BLD Date of Original Issuance: 26-Mar-91 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0006 005 5,820,817 0 480,988 5,339,829 15.5 90,222,664 0006 007 333,513 0 0 333,513 15.0 5,002,695 0006 008 576,015 0 0 576,015 15.0 8,640,225 0007 005 281,735 0 0 281,735 15.0 4,226,025 0007 007 73,960 0 0 73,960 15.0 1,109,400 0008 004 212,045 0 0 212,045 15.0 3,180,675 0008 006 50,792 0 0 50,792 15.0 761,880 0010 005 594,999 0 0 594,999 15.0 8,924,985 0010 007 147,265 0 0 147,265 15.0 2,208,975 0012 002 324,055 0 0 324,055 15.0 4,860,825 0012 004 79,225 0 0 79,225 15.0 1,188,375 0013 005 2,135,200 0 0 2,135,200 15.0 32,028,000 0013 006 198,924 0 0 198,924 15.0 2,983,860 0013 007 29,012 0 0 29,012 15.0 435,180 0013 008 214,830 0 0 214,830 15.0 3,222,450 ___________________________________________________________________________ 11,072,387 168,996,214 Blended Maximum Useful Life: 15.5 Original Term of Bond: 20.0 Selected Maximum Useful Life: 20.0 Period Prior to 1 July 2002: 11.0 Sel. Remaining Term for Amortization: 9.0 Principal Outstanding as of July 2002: 3,225,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 9 : 439,742 Bond Percent: 97.081% Aidable Debt Service for Amortization Year 6 of 9 426,906 ****************************************************************************** Amount Issued: 1,313,629 BLD Date of Original Issuance: 01-Jul-98 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0006 014 148,430 0 0 148,430 15.0 2,226,450 0007 011 26,214 0 0 26,214 15.0 393,210 0012 007 21,845 0 0 21,845 15.0 327,675 0013 012 73,774 0 0 73,774 15.0 1,106,610 ___________________________________________________________________________ 270,263 4,053,945 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: 865,143 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 11 : 100,578 Bond Percent: 100.000% Aidable Debt Service for Amortization Year 6 of 11 100,578 ****************************************************************************** Amount Issued: 4,500,000 BLD Date of Original Issuance: 15-Dec-98 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0006 010 1,405,600 0 0 1,405,600 15.0 21,084,000 0007 009 1,580,760 0 1,325,337 255,423 19.0 30,034,440 0010 008 1,824,320 0 1,408,719 415,601 19.0 34,662,080 0012 005 1,974,120 0 1,786,188 187,932 19.5 38,495,340 0013 010 1,002,920 0 0 1,002,920 15.0 15,043,800 ___________________________________________________________________________ 7,787,720 139,319,660 ____ Blended Maximum Useful Life: 18.0 Original Term of Bond: 15.0 Selected Maximum Useful Life: 18.0 Period Prior to 1 July 2002: 3.0 Sel. Remaining Term for Amortization: 15.0 Principal Outstanding as of July 2002: 3,910,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 15 : 361,278 Bond Percent: 95.071% Aidable Debt Service for Amortization Year 6 of 15 343,471 ****************************************************************************** Amount Issued: 3,287,000 BLD Date of Original Issuance: 09-Sep-99 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0006 010 1,405,600 0 0 1,405,600 15.0 21,084,000 0007 009 1,580,760 0 1,325,337 255,423 19.0 30,034,440 0010 008 1,824,320 0 1,408,719 415,601 19.0 34,662,080 0012 005 1,974,120 0 1,786,188 187,932 19.5 38,495,340 0013 010 1,002,920 0 0 1,002,920 15.0 15,043,800 ___________________________________________________________________________ 7,787,720 139,319,660 Blended Maximum Useful Life: 18.0 Original Term of Bond: 15.0 Selected Maximum Useful Life: 18.0 Period Prior to 1 July 2002: 3.0 Sel. Remaining Term for Amortization: 15.0 Principal Outstanding as of July 2002: 2,930,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 15 : 270,728 Bond Percent: 95.071% Aidable Debt Service for Amortization Year 6 of 15 257,384 ****************************************************************************** End of Report

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