571000 CORNING CITY SD ****************************************************************************** Amount Issued: 3,203,000 BLD Date of Original Issuance: 13-Jul-93 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0009 005 55,979 0 0 55,979 15.0 839,685 0011 007 34,888 0 0 34,888 15.0 523,320 0017 003 43,370 0 0 43,370 15.0 650,550 0024 010 2,858,257 0 2,201,390 656,867 19.0 54,306,883 5015 001 66,950 0 0 66,950 15.0 1,004,250 ___________________________________________________________________________ 3,059,444 57,324,688 Blended Maximum Useful Life: 18.5 Original Term of Bond: 10.0 Selected Maximum Useful Life: 18.5 Period Prior to 1 July 2002: 9.0 Sel. Remaining Term for Amortization: 9.5 Principal Outstanding as of July 2002: 400,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 1 of 9.5 : 52,210 Bond Percent: 95.518% Aidable Debt Service for Amortization Year 1 of 49,870 ****************************************************************************** Amount Issued: 3,000,000 BLD Date of Original Issuance: 01-Jun-94 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0005 006 299,660 0 0 299,660 15.0 4,494,900 0005 008 90,646 0 0 90,646 15.0 1,359,690 0007 008 540,297 0 0 540,297 15.0 8,104,455 0007 010 108,003 0 0 108,003 15.0 1,620,045 0009 006 109,029 0 0 109,029 15.0 1,635,435 0010 007 72,462 0 0 72,462 15.0 1,086,930 0011 008 153,435 0 0 153,435 15.0 2,301,525 0013 007 539,758 0 0 539,758 15.0 8,096,370 0013 009 19,742 0 0 19,742 15.0 296,130 0016 006 67,480 0 0 67,480 15.0 1,012,200 0018 004 172,467 0 0 172,467 15.0 2,587,005 0019 007 159,922 0 0 159,922 15.0 2,398,830 0021 004 23,106 0 0 23,106 15.0 346,590 0021 006 46,055 0 0 46,055 15.0 690,825 0023 012 203,328 0 0 203,328 15.0 3,049,920 0024 011 61,953 0 0 61,953 15.0 929,295 0024 013 130,560 0 0 130,560 15.0 1,958,400 5015 002 97,104 0 0 97,104 15.0 1,456,560 ___________________________________________________________________________ 2,895,007 43,425,105 Blended Maximum Useful Life: 15.0 Original Term of Bond: 10.0 Term based on prior Retro borrowing: 19.0 Selected Maximum Useful Life: 19.0 Period Prior to 1 July 2002: 8.0 Sel. Remaining Term for Amortization: 11.0 Principal Outstanding as of July 2002: 700,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 1 of 11 : 81,380 Bond Percent: 99.999% Aidable Debt Service for Amortization Year 1 of 11 81,379 Additional Costs Attributable to Refinancing ____________________________________________ A. Total Amount of Refinancing Issued (SA-132A #7): 695,000 B. Bond Percent: 99.999% C. Applicable Building Aid Ratio: 78.2% D. State Share of Outstanding Principal (SA132-A #3 * B * C): 547,395 E. Amount of Original Principal Refinanced: (SA132-A # 4) 700,000 F. State Share Ratio: (D / E) 78.1% G. Total Fixed Costs Aided at 100% (SA132-A # 13): 546 H. Total Variable Costs of Refinancing (SA132-A # 23): 9,046 I. State Share of Variable Costs Aided at 100%:( H * F) 7,065 J. Total Principal Added(A - E - G - H): 0 K. State Share of Additional Principal Aided at 100% (J * F): 0 L. Total Refinancing Costs Aided at 100% (G + I + K): 7,611 M. Local Share of Variable Costs Aided at State Share (H - I): 1,981 Assumed Aidable Debt Service for Refinancing ____________________________________________ Assumed Debt Service for Fixed Costs: 64 Assumed Debt Service for State Share of Variable Costs: 822 Assumed Debt Service for State Share of Additional Principal: 0 Assumed Debt Service for Local Share of Variable Costs: * 230 * After application of Bond Percent. ****************************************************************************** Amount Issued: 3,300,000 BLD Date of Original Issuance: 13-Feb-96 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0023 013 3,198,027 0 2,428,735 769,292 19.0 60,762,513 0023 014 81,730 0 0 81,730 15.0 1,225,950 ___________________________________________________________________________ 3,279,757 61,988,463 Blended Maximum Useful Life: 19.0 Original Term of Bond: 11.0 Selected Maximum Useful Life: 19.0 Period Prior to 1 July 2002: 7.0 Sel. Remaining Term for Amortization: 12.0 Principal Outstanding as of July 2002: 1,630,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 1 of 12 : 177,280 Bond Percent: 99.386% Aidable Debt Service for Amortization Year 1 of 12 176,191 Additional Costs Attributable to Refinancing ____________________________________________ A. Total Amount of Refinancing Issued (SA-132A #7): 1,665,000 B. Bond Percent: 99.386% C. Applicable Building Aid Ratio: 78.2% D. State Share of Outstanding Principal (SA132-A #3 * B * C): 1,266,834 E. Amount of Original Principal Refinanced: (SA132-A # 4) 1,630,000 F. State Share Ratio: (D / E) 77.7% G. Total Fixed Costs Aided at 100% (SA132-A # 13): 1,307 H. Total Variable Costs of Refinancing (SA132-A # 23): 21,477 I. State Share of Variable Costs Aided at 100%:( H * F) 16,688 J. Total Principal Added(A - E - G - H): 12,216 K. State Share of Additional Principal Aided at 100% (J * F): 9,492 L. Total Refinancing Costs Aided at 100% (G + I + K): 27,486 M. Local Share of Variable Costs Aided at State Share (H - I): 4,789 Assumed Aidable Debt Service for Refinancing ____________________________________________ Assumed Debt Service for Fixed Costs: 142 Assumed Debt Service for State Share of Variable Costs: 1,814 Assumed Debt Service for State Share of Additional Principal: 1,032 Assumed Debt Service for Local Share of Variable Costs: * 517 * After application of Bond Percent. ****************************************************************************** Amount Issued: 2,500,000 BLD Date of Original Issuance: 15-Apr-96 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0005 007 32,057 0 0 32,057 15.0 480,855 0007 009 49,136 0 0 49,136 15.0 737,040 0009 008 1,092,676 0 907,039 185,637 19.0 20,760,844 0010 008 24,096 0 0 24,096 15.0 361,440 0011 009 44,036 0 0 44,036 15.0 660,540 0013 008 67,465 0 0 67,465 15.0 1,011,975 0016 007 37,346 0 0 37,346 15.0 560,190 0017 004 158,466 0 0 158,466 15.0 2,376,990 0018 005 762,215 0 565,065 197,150 18.5 14,100,978 0019 008 55,799 0 0 55,799 15.0 836,985 0021 005 50,075 0 0 50,075 15.0 751,125 0023 015 58,886 0 0 58,886 15.0 883,290 0024 012 92,609 0 0 92,609 15.0 1,389,135 ___________________________________________________________________________ 2,524,862 44,911,387 ____ Blended Maximum Useful Life: 18.0 Original Term of Bond: 10.0 Selected Maximum Useful Life: 18.0 Period Prior to 1 July 2002: 7.0 Sel. Remaining Term for Amortization: 11.0 Principal Outstanding as of July 2002: 750,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 1 of 11 : 87,192 Bond Percent: 95.634% Aidable Debt Service for Amortization Year 1 of 11 83,385 Additional Costs Attributable to Refinancing ____________________________________________ A. Total Amount of Refinancing Issued (SA-132A #7): 740,000 B. Bond Percent: 95.634% C. Applicable Building Aid Ratio: 78.2% D. State Share of Outstanding Principal (SA132-A #3 * B * C): 560,893 E. Amount of Original Principal Refinanced: (SA132-A # 4) 750,000 F. State Share Ratio: (D / E) 74.7% G. Total Fixed Costs Aided at 100% (SA132-A # 13): 581 H. Total Variable Costs of Refinancing (SA132-A # 23): 9,643 I. State Share of Variable Costs Aided at 100%:( H * F) 7,203 J. Total Principal Added(A - E - G - H): 0 K. State Share of Additional Principal Aided at 100% (J * F): 0 L. Total Refinancing Costs Aided at 100% (G + I + K): 7,784 M. Local Share of Variable Costs Aided at State Share (H - I): 2,440 Assumed Aidable Debt Service for Refinancing ____________________________________________ Assumed Debt Service for Fixed Costs: 68 Assumed Debt Service for State Share of Variable Costs: 838 Assumed Debt Service for State Share of Additional Principal: 0 Assumed Debt Service for Local Share of Variable Costs: * 272 * After application of Bond Percent. ****************************************************************************** Amount Issued: 3,500,000 BLD Date of Original Issuance: 29-Jul-97 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0005 010 255,056 0 0 255,056 15.0 3,825,840 0007 011 431,525 0 0 431,525 15.0 6,472,875 0007 012 92,842 0 0 92,842 15.0 1,392,630 0013 010 472,510 0 0 472,510 15.0 7,087,650 0023 017 888,099 0 0 888,099 15.0 13,321,485 0023 018 224,082 0 0 224,082 15.0 3,361,230 0024 014 727,628 0 0 727,628 15.0 10,914,420 0024 015 321,621 0 0 321,621 15.0 4,824,315 ___________________________________________________________________________ 3,413,363 51,200,445 Blended Maximum Useful Life: 15.0 Original Term of Bond: 10.0 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: 1,750,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 1 of 10 : 219,248 Bond Percent: 97.524% Aidable Debt Service for Amortization Year 1 of 10 213,819 Additional Costs Attributable to Refinancing ____________________________________________ A. Total Amount of Refinancing Issued (SA-132A #7): 1,735,000 B. Bond Percent: 97.524% C. Applicable Building Aid Ratio: 78.2% D. State Share of Outstanding Principal (SA132-A #3 * B * C): 1,334,616 E. Amount of Original Principal Refinanced: (SA132-A # 4) 1,750,000 F. State Share Ratio: (D / E) 76.2% G. Total Fixed Costs Aided at 100% (SA132-A # 13): 1,362 H. Total Variable Costs of Refinancing (SA132-A # 23): 22,421 I. State Share of Variable Costs Aided at 100%:( H * F) 17,085 J. Total Principal Added(A - E - G - H): 0 K. State Share of Additional Principal Aided at 100% (J * F): 0 L. Total Refinancing Costs Aided at 100% (G + I + K): 18,447 M. Local Share of Variable Costs Aided at State Share (H - I): 5,336 Assumed Aidable Debt Service for Refinancing ____________________________________________ Assumed Debt Service for Fixed Costs: 170 Assumed Debt Service for State Share of Variable Costs: 2,140 Assumed Debt Service for State Share of Additional Principal: 0 Assumed Debt Service for Local Share of Variable Costs: * 651 * After application of Bond Percent. ****************************************************************************** Amount Issued: 3,500,000 BLD Date of Original Issuance: 28-Oct-98 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0005 009 440,189 0 0 440,189 15.0 6,602,835 0009 010 381,945 0 0 381,945 15.0 5,729,175 0010 009 223,812 0 0 223,812 15.0 3,357,180 0010 010 127,784 0 0 127,784 15.0 1,916,760 0011 011 198,799 0 0 198,799 15.0 2,981,985 0016 008 259,183 0 0 259,183 15.0 3,887,745 0016 009 127,784 0 0 127,784 15.0 1,916,760 0017 005 258,514 0 0 258,514 15.0 3,877,710 0018 006 530,509 0 0 530,509 15.0 7,957,635 0019 009 510,449 0 0 510,449 15.0 7,656,735 0021 007 281,974 0 0 281,974 15.0 4,229,610 5015 003 159,056 0 0 159,056 15.0 2,385,840 ___________________________________________________________________________ 3,499,998 52,499,970 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: 2,100,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 1 of 11 : 244,138 Bond Percent: 90.616% Aidable Debt Service for Amortization Year 1 of 11 221,228 Additional Costs Attributable to Refinancing ____________________________________________ A. Total Amount of Refinancing Issued (SA-132A #7): 2,045,000 B. Bond Percent: 90.616% C. Applicable Building Aid Ratio: 78.2% D. State Share of Outstanding Principal (SA132-A #3 * B * C): 1,488,096 E. Amount of Original Principal Refinanced: (SA132-A # 4) 2,100,000 F. State Share Ratio: (D / E) 70.8% G. Total Fixed Costs Aided at 100% (SA132-A # 13): 1,605 H. Total Variable Costs of Refinancing (SA132-A # 23): 26,608 I. State Share of Variable Costs Aided at 100%:( H * F) 18,838 J. Total Principal Added(A - E - G - H): 0 K. State Share of Additional Principal Aided at 100% (J * F): 0 L. Total Refinancing Costs Aided at 100% (G + I + K): 20,443 M. Local Share of Variable Costs Aided at State Share (H - I): 7,770 Assumed Aidable Debt Service for Refinancing ____________________________________________ Assumed Debt Service for Fixed Costs: 186 Assumed Debt Service for State Share of Variable Costs: 2,190 Assumed Debt Service for State Share of Additional Principal: 0 Assumed Debt Service for Local Share of Variable Costs: * 819 * After application of Bond Percent. ****************************************************************************** Amount Issued: 3,200,000 BLD Date of Original Issuance: 31-Aug-99 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0013 011 262,273 0 0 262,273 15.0 3,934,095 0019 011 526,312 0 0 526,312 15.0 7,894,680 0023 019 921,148 0 0 921,148 15.0 13,817,220 0024 017 1,790,267 0 0 1,790,267 15.0 26,854,005 ___________________________________________________________________________ 3,500,000 52,500,000 Blended Maximum Useful Life: 15.0 Original Term of Bond: 10.0 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: 2,275,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 1 of 12 : 247,430 Bond Percent: 92.063% Aidable Debt Service for Amortization Year 1 of 12 227,791 Additional Costs Attributable to Refinancing ____________________________________________ A. Total Amount of Refinancing Issued (SA-132A #7): 2,285,000 B. Bond Percent: 92.063% C. Applicable Building Aid Ratio: 78.2% D. State Share of Outstanding Principal (SA132-A #3 * B * C): 1,637,847 E. Amount of Original Principal Refinanced: (SA132-A # 4) 2,275,000 F. State Share Ratio: (D / E) 71.9% G. Total Fixed Costs Aided at 100% (SA132-A # 13): 1,793 H. Total Variable Costs of Refinancing (SA132-A # 23): 29,938 I. State Share of Variable Costs Aided at 100%:( H * F) 21,525 J. Total Principal Added(A - E - G - H): 0 K. State Share of Additional Principal Aided at 100% (J * F): 0 L. Total Refinancing Costs Aided at 100% (G + I + K): 23,318 M. Local Share of Variable Costs Aided at State Share (H - I): 8,413 Assumed Aidable Debt Service for Refinancing ____________________________________________ Assumed Debt Service for Fixed Costs: 194 Assumed Debt Service for State Share of Variable Costs: 2,342 Assumed Debt Service for State Share of Additional Principal: 0 Assumed Debt Service for Local Share of Variable Costs: * 841 * After application of Bond Percent. ****************************************************************************** Amount Issued: 6,302,560 BLD-10 Date of Original Issuance: 02-Dec-99 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0005 013 133,341 0 0 133,341 15.0 2,000,115 0007 015 216,140 0 0 216,140 15.0 3,242,100 0009 013 256,225 0 0 256,225 15.0 3,843,375 0010 013 73,486 0 0 73,486 15.0 1,102,290 0011 014 228,283 0 0 228,283 15.0 3,424,245 0013 014 218,703 0 0 218,703 15.0 3,280,545 0016 012 236,858 0 0 236,858 15.0 3,552,870 0017 008 243,422 0 0 243,422 15.0 3,651,330 0018 009 62,401 0 0 62,401 15.0 936,015 0019 013 255,983 0 0 255,983 15.0 3,839,745 0021 010 234,849 0 0 234,849 15.0 3,522,735 0023 022 2,010,722 0 0 2,010,722 15.0 30,160,830 0024 019 2,195,714 0 0 2,195,714 15.0 32,935,710 ___________________________________________________________________________ 6,366,127 95,491,905 Blended Maximum Useful Life: 15.0 Original Term of Bond: 10.0 Selected Maximum Useful Life: 15.0 Period Prior to 1 July 2002: 2.0 Sel. Remaining Term for Amortization: 13.0 Principal Outstanding as of July 2002: 5,423,834 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 1 of 13 : 555,632 Bond Percent: 97.520% Aidable Debt Service for Amortization Year 1 of 13 541,852 ****************************************************************************** Amount Issued: 195,086 BLD-10 Date of Original Issuance: 22-Jun-00 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0013 014 218,703 0 0 218,703 15.0 3,280,545 ___________________________________________________________________________ 218,703 3,280,545 ____ Blended Maximum Useful Life: 15.0 Original Term of Bond: 10.0 Selected Maximum Useful Life: 15.0 Period Prior to 1 July 2002: 2.0 Sel. Remaining Term for Amortization: 13.0 Principal Outstanding as of July 2002: 164,461 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 1 of 13 : 16,848 Bond Percent: 97.520% Aidable Debt Service for Amortization Year 1 of 13 16,430 ****************************************************************************** Amount Issued: 4,638,000 BLD Date of Original Issuance: 05-Jul-01 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0005 011 1,181,808 0 0 1,181,808 15.0 17,727,120 0010 011 244,596 0 0 244,596 15.0 3,668,940 0011 012 161,064 0 0 161,064 15.0 2,415,960 0016 010 206,364 0 0 206,364 15.0 3,095,460 0021 008 413,764 0 0 413,764 15.0 6,206,460 0023 020 2,359,943 0 0 2,359,943 15.0 35,399,145 0023 021 70,461 0 0 70,461 15.0 1,056,915 ___________________________________________________________________________ 4,638,000 69,570,000 Blended Maximum Useful Life: 15.0 Original Term of Bond: 15.0 Term based on prior Retro borrowing: 15.0 Selected Maximum Useful Life: 15.0 Period Prior to 1 July 2002: 1.0 Sel. Remaining Term for Amortization: 14.0 Principal Outstanding as of July 2002: 4,260,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 1 of 14 : 413,436 Bond Percent: 77.714% Aidable Debt Service for Amortization Year 1 of 14 321,298 Additional Costs Attributable to Refinancing ____________________________________________ A. Total Amount of Refinancing Issued (SA-132A #7): 4,215,000 B. Bond Percent: 100.000% C. Applicable Building Aid Ratio: 78.2% D. State Share of Outstanding Principal (SA132-A #3 * B * C): 3,331,320 E. Amount of Original Principal Refinanced: (SA132-A # 4) 4,260,000 F. State Share Ratio: (D / E) 78.2% G. Total Fixed Costs Aided at 100% (SA132-A # 13): 3,307 H. Total Variable Costs of Refinancing (SA132-A # 23): 55,848 I. State Share of Variable Costs Aided at 100%:( H * F) 43,673 J. Total Principal Added(A - E - G - H): 0 K. State Share of Additional Principal Aided at 100% (J * F): 0 L. Total Refinancing Costs Aided at 100% (G + I + K): 46,980 M. Local Share of Variable Costs Aided at State Share (H - I): 12,175 Assumed Aidable Debt Service for Refinancing ____________________________________________ Assumed Debt Service for Fixed Costs: 320 Assumed Debt Service for State Share of Variable Costs: 4,238 Assumed Debt Service for State Share of Additional Principal: 0 Assumed Debt Service for Local Share of Variable Costs: * 1,182 * After application of Bond Percent. ****************************************************************************** Amount Issued: 1,400,000 BLD Date of Original Issuance: 15-Aug-02 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0023 020 2,507,943 0 0 2,507,943 15.0 37,619,145 ___________________________________________________________________________ 2,507,943 37,619,145 Blended Maximum Useful Life: 15.0 Original Term of Bond: Selected Maximum Useful Life: 15.0 Period Prior to 1 July 2002: 1.0 Sel. Remaining Term for Amortization: 14.0 Principal Outstanding as of July 2002: 1,400,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 1 of 14 : 135,870 Bond Percent: 77.714% Aidable Debt Service for Amortization Year 1 of 14 105,590 ****************************************************************************** End of Report

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