090301 BEEKMANTOWN CSD ****************************************************************************** Amount Issued: 982,535 BLD Date of Original Issuance: 01-Nov-97 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0003 005 1,255,427 0 0 1,255,427 15.0 18,831,405 ___________________________________________________________________________ 1,255,427 18,831,405 ____ Blended Maximum Useful Life: 15.0 Original Term of Bond: 9.0 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: 458,627 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 10 : 57,458 Bond Percent: 100.000% Aidable Debt Service for Amortization Year 6 of 10 57,458 ****************************************************************************** Amount Issued: 664,130 BLD Date of Original Issuance: 02-Nov-97 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0004 007 853,136 0 0 853,136 15.0 12,797,040 ___________________________________________________________________________ 853,136 12,797,040 Blended Maximum Useful Life: 15.0 Original Term of Bond: 9.0 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: 310,002 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 10 : 38,838 Bond Percent: 100.000% Aidable Debt Service for Amortization Year 6 of 10 38,838 ****************************************************************************** Amount Issued: 229,203 BLD Date of Original Issuance: 03-Nov-97 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0001 004 298,539 0 0 298,539 15.0 4,478,085 ___________________________________________________________________________ 298,539 4,478,085 ____ Blended Maximum Useful Life: 15.0 Original Term of Bond: 9.0 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: 106,985 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 10 : 13,404 Bond Percent: 100.000% Aidable Debt Service for Amortization Year 6 of 10 13,404 ****************************************************************************** Amount Issued: 190,285 BLD Date of Original Issuance: 04-Nov-97 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 5002 003 243,072 0 0 243,072 15.0 3,646,080 ___________________________________________________________________________ 243,072 3,646,080 Blended Maximum Useful Life: 15.0 Original Term of Bond: 9.0 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: 88,819 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 10 : 11,128 Bond Percent: 100.000% Aidable Debt Service for Amortization Year 6 of 10 11,128 ****************************************************************************** Amount Issued: 225,000 BLD Date of Original Issuance: 01-Nov-99 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0009 001 231,553 0 0 231,553 15.0 3,473,295 ___________________________________________________________________________ 231,553 3,473,295 ____ 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: 169,967 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 12 : 18,486 Bond Percent: 100.000% Aidable Debt Service for Amortization Year 6 of 12 18,486 ****************************************************************************** Amount Issued: 12,360,000 BLD-10 Date of Original Issuance: 15-Jun-04 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0001 005 368,250 0 0 368,250 15.0 5,523,750 0003 006 25,202,089 0 10,253,476 14,948,613 17.0 428,435,513 0004 008 4,289,826 0 1,626,678 2,663,148 17.0 72,927,042 0009 002 127,273 0 0 127,273 15.0 1,909,095 5002 004 486,959 0 128,856 358,103 16.5 8,034,824 6007 002 75,603 0 0 75,603 15.0 1,134,045 ___________________________________________________________________________ 30,550,000 517,964,269 Blended Maximum Useful Life: 17.0 Original Term of Bond: 16.0 Term based on prior Retro borrowing: 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: 13,790,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 5 of 17 : 1,113,960 Bond Percent: 87.307% Aidable Debt Service for Amortization Year 5 of 17 972,565 ****************************************************************************** Amount Issued: 9,015,000 BLD-10 Date of Original Issuance: 16-Jun-04 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0001 005 368,250 0 0 368,250 15.0 5,523,750 0003 006 25,202,089 0 10,253,476 14,948,613 17.0 428,435,513 0004 008 4,289,826 0 1,626,678 2,663,148 17.0 72,927,042 0009 002 127,273 0 0 127,273 15.0 1,909,095 5002 004 486,959 0 128,856 358,103 16.5 8,034,824 6007 002 75,603 0 0 75,603 15.0 1,134,045 ___________________________________________________________________________ 30,550,000 517,964,269 Blended Maximum Useful Life: 17.0 Original Term of Bond: 17.0 Term based on prior Retro borrowing: 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: 9,462,924 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 5 of 17 : 770,942 Bond Percent: 87.307% Aidable Debt Service for Amortization Year 5 of 17 673,086 ****************************************************************************** Amount Issued: 6,500,000 BLD-10 Date of Original Issuance: 17-Jun-04 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0001 005 368,250 0 0 368,250 15.0 5,523,750 0003 006 25,202,089 0 10,253,476 14,948,613 17.0 428,435,513 0004 008 4,289,826 0 1,626,678 2,663,148 17.0 72,927,042 0009 002 127,273 0 0 127,273 15.0 1,909,095 5002 004 486,959 0 128,856 358,103 16.5 8,034,824 6007 002 75,603 0 0 75,603 15.0 1,134,045 ___________________________________________________________________________ 30,550,000 517,964,269 Blended Maximum Useful Life: 17.0 Original Term of Bond: 19.0 Term based on prior Retro borrowing: 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: 7,031,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 5 of 17 : 568,358 Bond Percent: 87.307% Aidable Debt Service for Amortization Year 5 of 17 496,216 ****************************************************************************** End of Report

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