580512 BRENTWOOD UFSD ****************************************************************************** Amount Issued: 11,000,000 BLD Date of Original Issuance: 04-Mar-98 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0003 003 405,000 0 0 405,000 15.0 6,075,000 0007 004 1,553,000 0 1,242,000 311,000 19.0 29,507,000 0010 004 508,147 0 0 508,147 15.0 7,622,205 0012 002 1,690,000 0 1,123,695 566,305 18.5 31,265,000 0013 001 1,497,000 0 1,252,000 245,000 19.0 28,443,000 0014 003 1,690,000 0 1,107,195 582,805 18.5 31,265,000 0017 002 1,809,000 0 1,045,000 764,000 18.0 32,562,000 0019 002 1,590,000 0 1,147,505 442,495 18.5 29,415,000 0032 001 256,245 0 256,245 0 20.0 5,124,900 0033 001 126,386 0 126,386 0 20.0 2,527,720 0034 001 126,386 0 126,386 0 20.0 2,527,720 ___________________________________________________________________________ 11,251,164 206,334,545 Blended Maximum Useful Life: 18.5 Original Term of Bond: 20.0 Selected Maximum Useful Life: 20.0 Period Prior to 1 July 2002: 5.0 Sel. Remaining Term for Amortization: 15.0 Principal Outstanding as of July 2002: 9,025,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 15 : 833,898 Bond Percent: 81.545% Aidable Debt Service for Amortization Year 6 of 15 680,002 ****************************************************************************** Amount Issued: 9,000,000 BLD Date of Original Issuance: 18-Aug-98 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0003 004 454,490 0 0 454,490 15.0 6,817,350 0004 003 1,000,000 0 0 1,000,000 15.0 15,000,000 0005 003 1,100,000 0 0 1,100,000 15.0 16,500,000 0007 005 1,145,363 0 0 1,145,363 15.0 17,180,445 0008 003 454,083 0 0 454,083 15.0 6,811,245 0009 004 604,400 0 0 604,400 15.0 9,066,000 0010 005 795,863 0 0 795,863 15.0 11,937,945 0012 003 600,000 0 0 600,000 15.0 9,000,000 0013 002 307,803 0 0 307,803 15.0 4,617,045 0014 004 660,000 0 0 660,000 15.0 9,900,000 0016 001 1,470,798 0 0 1,470,798 15.0 22,061,970 0017 003 650,000 0 0 650,000 15.0 9,750,000 0018 002 295,220 0 0 295,220 15.0 4,428,300 0019 004 106,003 0 0 106,003 15.0 1,590,045 ___________________________________________________________________________ 9,644,023 144,660,345 Blended Maximum Useful Life: 15.0 Original Term of Bond: 19.0 Selected Maximum Useful Life: 19.0 Period Prior to 1 July 2002: 4.0 Sel. Remaining Term for Amortization: 15.0 Principal Outstanding as of July 2002: 7,775,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 15 : 718,400 Bond Percent: 96.079% Aidable Debt Service for Amortization Year 6 of 15 690,232 ****************************************************************************** Amount Issued: 11,000,000 BLD Date of Original Issuance: 01-Jun-00 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0002 003 1,181,829 0 0 1,181,829 15.0 17,727,435 0002 004 1,919,771 0 0 1,919,771 15.0 28,796,565 0003 006 304,425 0 0 304,425 15.0 4,566,375 0005 004 447,684 0 0 447,684 15.0 6,715,260 0008 003 454,083 0 0 454,083 15.0 6,811,245 0011 004 1,078,560 0 0 1,078,560 15.0 16,178,400 0011 005 1,338,890 0 0 1,338,890 15.0 20,083,350 0015 005 514,030 0 0 514,030 15.0 7,710,450 0016 003 1,014,043 0 0 1,014,043 15.0 15,210,645 0018 002 295,220 0 0 295,220 15.0 4,428,300 0019 005 773,011 0 0 773,011 15.0 11,595,165 0020 005 797,581 0 0 797,581 15.0 11,963,715 ___________________________________________________________________________ 10,119,127 151,786,905 ____ Blended Maximum Useful Life: 15.0 Original Term of Bond: 16.0 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: 10,000,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 14 : 970,504 Bond Percent: 96.079% Aidable Debt Service for Amortization Year 6 of 14 932,451 ****************************************************************************** End of Report

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