640801 GREENWICH CENTRAL SCHOOL ****************************************************************************** Amount Issued: 996,220 BLD Date of Original Issuance: 24-Dec-96 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0004 004 70,572 0 0 70,572 15.0 1,058,580 0005 007 293,878 0 0 293,878 15.0 4,408,170 0007 006 631,770 0 0 631,770 15.0 9,476,550 ___________________________________________________________________________ 996,220 14,943,300 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: 185,583 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 10 : 23,250 Bond Percent: 100.000% Aidable Debt Service for Amortization Year 6 of 10 23,250 ****************************************************************************** Amount Issued: 5,700,000 BLD-10 Date of Original Issuance: 23-Nov-99 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0004 005 2,792,968 0 0 2,792,968 15.0 41,894,520 0005 008 1,724,157 0 77,985 1,646,172 15.0 25,862,355 0005 009 3,130,751 0 0 3,130,751 15.0 46,961,265 0007 007 9,564,830 0 3,162,724 6,402,106 16.5 157,819,695 0007 008 1,106,819 0 0 1,106,819 15.0 16,602,285 5001 004 534,993 0 0 534,993 15.0 8,024,895 ___________________________________________________________________________ 18,854,518 297,165,015 ____ Blended Maximum Useful Life: 16.0 Original Term of Bond: 16.0 Selected Maximum Useful Life: 16.0 Period Prior to 1 July 2002: 4.0 Sel. Remaining Term for Amortization: 12.0 Principal Outstanding as of July 2002: 3,850,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 12 : 418,728 Bond Percent: 98.526% Aidable Debt Service for Amortization Year 6 of 12 412,556 Additional Costs Attributable to Refinancing ____________________________________________ A. Total Amount of Refinancing Issued (SA-132A #7): 4,070,000 B. Bond Percent: 98.526% C. Applicable Building Aid Ratio: 91.9% D. State Share of Outstanding Principal (SA132-A #3 * B * C): 3,485,998 E. Amount of Original Principal Refinanced: (SA132-A # 4) 3,850,000 F. State Share Ratio: (D / E) 90.5% G. Total Fixed Costs Aided at 100% (SA132-A # 13): 3,232 H. Total Variable Costs of Refinancing (SA132-A # 23): 58,287 I. State Share of Variable Costs Aided at 100%:( H * F) 52,750 J. Total Principal Added(A - E - G - H): 158,481 K. State Share of Additional Principal Aided at 100% (J * F): 143,425 L. Total Refinancing Costs Aided at 100% (G + I + K): 199,407 M. Local Share of Variable Costs Aided at State Share (H - I): 5,537 Assumed Aidable Debt Service for Refinancing ____________________________________________ Assumed Debt Service for Fixed Costs: 352 Assumed Debt Service for State Share of Variable Costs: 5,738 Assumed Debt Service for State Share of Additional Principal: 15,598 Assumed Debt Service for Local Share of Variable Costs: * 593 * After application of Bond Percent. ****************************************************************************** Amount Issued: 11,300,000 BLD-10 Date of Original Issuance: 29-Feb-00 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0004 005 2,792,968 0 0 2,792,968 15.0 41,894,520 0005 008 1,724,157 0 77,985 1,646,172 15.0 25,862,355 0005 009 3,130,751 0 0 3,130,751 15.0 46,961,265 0007 007 9,564,830 0 3,162,724 6,402,106 16.5 157,819,695 0007 008 1,106,819 0 0 1,106,819 15.0 16,602,285 5001 004 534,993 0 0 534,993 15.0 8,024,895 ___________________________________________________________________________ ____ 18,854,518 297,165,015 Blended Maximum Useful Life: 16.0 Original Term of Bond: 15.0 Selected Maximum Useful Life: 16.0 Period Prior to 1 July 2002: 4.0 Sel. Remaining Term for Amortization: 12.0 Principal Outstanding as of July 2002: 8,650,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 12 : 940,778 Bond Percent: 98.526% Aidable Debt Service for Amortization Year 6 of 12 926,911 Additional Costs Attributable to Refinancing ____________________________________________ A. Total Amount of Refinancing Issued (SA-132A #7): 9,280,000 B. Bond Percent: 98.526% C. Applicable Building Aid Ratio: 91.9% D. State Share of Outstanding Principal (SA132-A #3 * B * C): 7,832,177 E. Amount of Original Principal Refinanced: (SA132-A # 4) 8,650,000 F. State Share Ratio: (D / E) 90.5% G. Total Fixed Costs Aided at 100% (SA132-A # 13): 7,368 H. Total Variable Costs of Refinancing (SA132-A # 23): 122,091 I. State Share of Variable Costs Aided at 100%:( H * F) 110,492 J. Total Principal Added(A - E - G - H): 500,541 K. State Share of Additional Principal Aided at 100% (J * F): 452,990 L. Total Refinancing Costs Aided at 100% (G + I + K): 570,850 M. Local Share of Variable Costs Aided at State Share (H - I): 11,599 Assumed Aidable Debt Service for Refinancing ____________________________________________ Assumed Debt Service for Fixed Costs: 802 Assumed Debt Service for State Share of Variable Costs: 12,018 Assumed Debt Service for State Share of Additional Principal: 49,268 Assumed Debt Service for Local Share of Variable Costs: * 1,243 * After application of Bond Percent. ****************************************************************************** Amount Issued: 1,859,164 BLD-10 Date of Original Issuance: 05-Sep-02 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0004 005 2,792,968 0 0 2,792,968 15.0 41,894,520 0004 006 162,245 0 0 162,245 15.0 2,433,675 0005 008 1,724,157 0 77,985 1,646,172 15.0 25,862,355 0005 009 3,130,751 0 0 3,130,751 15.0 46,961,265 0005 010 56,300 0 0 56,300 15.0 844,500 0007 007 9,564,830 0 3,162,724 6,402,106 16.5 157,819,695 0007 008 1,106,819 0 0 1,106,819 15.0 16,602,285 0007 009 372,693 0 212,299 160,394 18.0 6,708,474 5001 004 534,993 0 0 534,993 15.0 8,024,895 ___________________________________________________________________________ 19,445,756 307,151,664 Blended Maximum Useful Life: 16.0 Original Term of Bond: 18.0 Selected Maximum Useful Life: 18.0 Period Prior to 1 July 2002: 1.0 Sel. Remaining Term for Amortization: 17.0 Principal Outstanding as of July 2002: 1,859,164 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 17 : 157,644 Bond Percent: 98.526% Aidable Debt Service for Amortization Year 6 of 17 155,320 ****************************************************************************** End of Report

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