022902 BOLIVAR-RICHBURG CSD ****************************************************************************** Amount Issued: 1,500,000 BLD-10 Date of Original Issuance: 28-Feb-02 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0001 011 1,407,757 0 0 1,407,757 15.0 21,116,355 0001 013 8,751,264 0 0 8,751,264 15.0 131,268,960 0005 004 1,236,750 0 1,236,750 0 20.0 24,735,000 0011 008 3,561,407 0 0 3,561,407 15.0 53,421,105 5012 006 267,472 0 0 267,472 15.0 4,012,080 5016 001 4,625,350 4,625,350 0 0 30.0 138,760,500 ___________________________________________________________________________ 19,850,000 373,314,000 ____ Blended Maximum Useful Life: 19.0 Original Term of Bond: 19.0 Selected Maximum Useful Life: 19.0 Period Prior to 1 July 2002: 2.0 Sel. Remaining Term for Amortization: 17.0 Principal Outstanding as of July 2002: 1,390,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 17 : 117,862 Bond Percent: 80.318% Aidable Debt Service for Amortization Year 6 of 17 94,664 ****************************************************************************** Amount Issued: 6,475,000 BLD-10 Date of Original Issuance: 28-Feb-02 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0001 011 1,407,757 0 0 1,407,757 15.0 21,116,355 0001 013 8,751,264 0 0 8,751,264 15.0 131,268,960 0005 004 1,236,750 0 1,236,750 0 20.0 24,735,000 0011 008 3,561,407 0 0 3,561,407 15.0 53,421,105 5012 006 267,472 0 0 267,472 15.0 4,012,080 5016 001 4,625,350 4,625,350 0 0 30.0 138,760,500 ___________________________________________________________________________ 19,850,000 373,314,000 Blended Maximum Useful Life: 19.0 Original Term of Bond: 19.0 Selected Maximum Useful Life: 19.0 Period Prior to 1 July 2002: 2.0 Sel. Remaining Term for Amortization: 17.0 Principal Outstanding as of July 2002: 6,475,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 17 : 549,036 Bond Percent: 80.318% Aidable Debt Service for Amortization Year 6 of 17 440,975 ****************************************************************************** Amount Issued: 5,900,000 BLD-10 Date of Original Issuance: 15-Feb-03 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0001 011 1,407,757 0 0 1,407,757 15.0 21,116,355 0001 013 4,857,099 0 0 4,857,099 15.0 72,856,485 0005 004 1,236,750 0 1,236,750 0 20.0 24,735,000 0011 008 3,561,407 0 0 3,561,407 15.0 53,421,105 5012 006 267,472 0 0 267,472 15.0 4,012,080 5016 001 4,625,350 4,625,350 0 0 30.0 138,760,500 ___________________________________________________________________________ 15,955,835 314,901,525 Blended Maximum Useful Life: 19.5 Original Term of Bond: 15.5 Selected Maximum Useful Life: 19.5 Period Prior to 1 July 2002: 2.5 Sel. Remaining Term for Amortization: 17.0 Principal Outstanding as of July 2002: 5,900,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 17 : 500,280 Bond Percent: 80.318% Aidable Debt Service for Amortization Year 6 of 17 401,815 ****************************************************************************** Amount Issued: 5,911,315 BLD-10 Date of Original Issuance: 16-Feb-03 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0001 011 1,407,757 0 0 1,407,757 15.0 21,116,355 0001 013 4,857,099 0 0 4,857,099 15.0 72,856,485 0005 004 1,236,750 0 1,236,750 0 20.0 24,735,000 0011 008 3,561,407 0 0 3,561,407 15.0 53,421,105 5012 006 267,472 0 0 267,472 15.0 4,012,080 5016 001 4,625,350 4,625,350 0 0 30.0 138,760,500 ___________________________________________________________________________ 15,955,835 314,901,525 Blended Maximum Useful Life: 19.5 Original Term of Bond: 15.5 Selected Maximum Useful Life: 19.5 Period Prior to 1 July 2002: 2.5 Sel. Remaining Term for Amortization: 17.0 Principal Outstanding as of July 2002: 5,911,315 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 17 : 501,238 Bond Percent: 80.318% Aidable Debt Service for Amortization Year 6 of 17 402,584 ****************************************************************************** End of Report

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