580104 LINDENHURST UFSD ****************************************************************************** Amount Issued: 9,767,000 BLD Date of Original Issuance: 15-Aug-86 ______________________________________________________________________________ New Alt./ Max. Weighted Bldg. Proj. Allowable Constr. Additions Reconstr Project Useful No. Cost Cost Cost Cost Life Life ______________________________________________________________________________ 0001 001 356,925 0 0 356,925 15.0 5,353,875 0002 001 2,805,746 0 0 2,805,746 15.0 42,086,190 0004 001 523,866 0 0 523,866 15.0 7,857,990 0005 001 421,972 0 0 421,972 15.0 6,329,580 0006 001 486,937 0 0 486,937 15.0 7,304,055 0007 001 792,430 0 0 792,430 15.0 11,886,450 0009 001 2,380,382 0 0 2,380,382 15.0 35,705,730 0010 001 572,971 0 0 572,971 15.0 8,594,565 0011 001 537,535 0 0 537,535 15.0 8,063,025 0012 001 592,093 0 0 592,093 15.0 8,881,395 0013 001 287,585 0 0 287,585 15.0 4,313,775 _______________________________________________________________________________ 9,758,442 146,376,630 Blended Maximum Useful Life: 15.0 Original Term of Bond: 19.0 Selected Maximum Useful Life: 19.0 Period Prior to 1 July 2002: 15.0 Sel. Remaining Term for Amortization: 4.0 Principal Outstanding as of July 2002: 2,560,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 2 of 4 : 706,482 Bond Percent: 99.902% Aidable Debt Service for Amortization Year 2 of 4 : 705,790 Additional Costs Attributable to Refinancing ____________________________________________ A. Total Amount of Refinancing Issued (SA-132A #7): 1,990,000 B. Bond Percent: 99.902% C. Applicable Building Aid Ratio: 69.3% D. State Share of Outstanding Principal (SA132-A #3 * B * C): 1,772,341 E. Amount of Original Principal Refinanced: (SA132-A # 4) 1,772,340 F. State Share Ratio: (D / E) 100.0% G. Total Fixed Costs Aided at 100% (SA132-A # 13): 4,191 H. Total Variable Costs of Refinancing (SA132-A # 23): 48,304 I. State Share of Variable Costs Aided at 100%:( H * F) 48,304 J. Total Principal Added(A - E - G - H): 165,165 K. State Share of Additional Principal Aided at 100% (J * F): 165,165 L. Total Refinancing Costs Aided at 100% (G + I + K): 217,660 M. Local Share of Variable Costs Aided at State Share (H - I): 0 Assumed Aidable Debt Service for Refinancing ____________________________________________ Assumed Debt Service for Fixed Costs: 1,156 Assumed Debt Service for State Share of Variable Costs: 13,330 Assumed Debt Service for State Share of Additional Principal: 45,580 Assumed Debt Service for Local Share of Variable Costs: * 0 * After application of Bond Percent. ****************************************************************************** Amount Issued: 5,915,000 BLD Date of Original Issuance: 15-May-91 ______________________________________________________________________________ New Alt./ Max. Weighted Bldg. Proj. Allowable Constr. Additions Reconstr Project Useful No. Cost Cost Cost Cost Life Life ______________________________________________________________________________ 0002 004 174,422 0 0 174,422 15.0 2,616,330 0004 003 387,971 0 0 387,971 15.0 5,819,565 0004 004 51,903 0 0 51,903 15.0 778,545 0004 006 17,715 0 0 17,715 15.0 265,725 0005 004 336,010 0 0 336,010 15.0 5,040,150 0005 007 16,600 0 0 16,600 15.0 249,000 0006 003 687,394 0 0 687,394 15.0 10,310,910 0006 007 25,745 0 0 25,745 15.0 386,175 0006 008 59,520 0 0 59,520 15.0 892,800 0007 003 396,600 0 0 396,600 15.0 5,949,000 0007 007 70,385 0 0 70,385 15.0 1,055,775 0009 003 1,192,560 0 0 1,192,560 15.0 17,888,400 0009 005 143,196 0 0 143,196 15.0 2,147,940 0009 006 124,845 0 0 124,845 15.0 1,872,675 0009 007 26,313 0 0 26,313 15.0 394,695 0009 009 600,000 0 0 600,000 15.0 9,000,000 0010 003 331,750 0 0 331,750 15.0 4,976,250 0010 004 14,673 0 0 14,673 15.0 220,095 0011 003 304,335 0 0 304,335 15.0 4,565,025 0011 005 11,193 0 0 11,193 15.0 167,895 0012 003 332,762 0 0 332,762 15.0 4,991,430 0012 005 71,166 0 0 71,166 15.0 1,067,490 0013 003 276,957 0 0 276,957 15.0 4,154,355 _______________________________________________________________________________ 5,654,015 84,810,225 Blended Maximum Useful Life: 15.0 Original Term of Bond: 20.0 Selected Maximum Useful Life: 20.0 Period Prior to 1 July 2002: 11.0 Sel. Remaining Term for Amortization: 9.0 Principal Outstanding as of July 2002: 3,180,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 2 of 9 : 433,606 Bond Percent: 98.660% Aidable Debt Service for Amortization Year 2 of 9 : 427,796 Additional Costs Attributable to Refinancing ____________________________________________ A. Total Amount of Refinancing Issued (SA-132A #7): 2,025,000 B. Bond Percent: 98.660% C. Applicable Building Aid Ratio: 69.3% D. State Share of Outstanding Principal (SA132-A #3 * B * C): 2,174,210 E. Amount of Original Principal Refinanced: (SA132-A # 4) 1,700,357 F. State Share Ratio: (D / E) 100.0% G. Total Fixed Costs Aided at 100% (SA132-A # 13): 4,263 H. Total Variable Costs of Refinancing (SA132-A # 23): 50,623 I. State Share of Variable Costs Aided at 100%:( H * F) 50,623 J. Total Principal Added(A - E - G - H): 269,757 K. State Share of Additional Principal Aided at 100% (J * F): 269,757 L. Total Refinancing Costs Aided at 100% (G + I + K): 324,643 M. Local Share of Variable Costs Aided at State Share (H - I): 0 Assumed Aidable Debt Service for Refinancing ____________________________________________ Assumed Debt Service for Fixed Costs: 582 Assumed Debt Service for State Share of Variable Costs: 6,902 Assumed Debt Service for State Share of Additional Principal: 36,782 Assumed Debt Service for Local Share of Variable Costs: * 0 * After application of Bond Percent. ****************************************************************************** Amount Issued: 20,000,000 BLD-10 Date of Original Issuance: 01-Jul-99 ______________________________________________________________________________ New Alt./ Max. Weighted Bldg. Proj. Allowable Constr. Additions Reconstr Project Useful No. Cost Cost Cost Cost Life Life ______________________________________________________________________________ 0002 010 3,800,311 0 3,800,311 0 20.0 76,006,220 0002 012 1,398,531 0 0 1,398,531 15.0 20,977,965 0002 014 1,317,510 0 0 1,317,510 15.0 19,762,650 0004 007 1,155,489 0 759,336 396,153 18.5 21,376,547 0004 009 442,778 0 0 442,778 15.0 6,641,670 0005 009 452,030 0 0 452,030 15.0 6,780,450 0006 012 573,629 0 0 573,629 15.0 8,604,435 0007 008 839,415 0 757,320 82,095 19.5 16,368,593 0007 010 511,508 0 0 511,508 15.0 7,672,620 0009 011 4,862,850 0 1,324,306 3,538,544 16.5 80,237,025 0010 006 532,655 0 0 532,655 15.0 7,989,825 0011 007 519,438 0 0 519,438 15.0 7,791,570 0012 007 461,315 0 0 461,315 15.0 6,919,725 _______________________________________________________________________________ 16,867,459 287,129,294 Blended Maximum Useful Life: 17.0 Original Term of Bond: 19.0 Selected Maximum Useful Life: 19.0 Period Prior to 1 July 2002: 3.0 Sel. Remaining Term for Amortization: 16.0 Principal Outstanding as of July 2002: 19,035,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 2 of 16 : 1,681,710 Bond Percent: 91.450% Aidable Debt Service for Amortization Year 2 of 16 : 1,537,924 Additional Costs Attributable to Refinancing ____________________________________________ A. Total Amount of Refinancing Issued (SA-132A #7): 15,155,000 B. Bond Percent: 92.254% C. Applicable Building Aid Ratio: 79.3% D. State Share of Outstanding Principal (SA132-A #3 * B * C): 13,925,515 E. Amount of Original Principal Refinanced: (SA132-A # 4) 13,351,228 F. State Share Ratio: (D / E) 100.0% G. Total Fixed Costs Aided at 100% (SA132-A # 13): 11,775 H. Total Variable Costs of Refinancing (SA132-A # 23): 285,141 I. State Share of Variable Costs Aided at 100%:( H * F) 285,141 J. Total Principal Added(A - E - G - H): 1,506,856 K. State Share of Additional Principal Aided at 100% (J * F): 1,506,856 L. Total Refinancing Costs Aided at 100% (G + I + K): 1,803,772 M. Local Share of Variable Costs Aided at State Share (H - I): 0 Assumed Aidable Debt Service for Refinancing ____________________________________________ Assumed Debt Service for Fixed Costs: 1,040 Assumed Debt Service for State Share of Variable Costs: 25,192 Assumed Debt Service for State Share of Additional Principal: 133,128 Assumed Debt Service for Local Share of Variable Costs: * 0 * After application of Bond Percent. ****************************************************************************** Amount Issued: 8,217,000 BLD-10 Date of Original Issuance: 23-Oct-01 ______________________________________________________________________________ New Alt./ Max. Weighted Bldg. Proj. Allowable Constr. Additions Reconstr Project Useful No. Cost Cost Cost Cost Life Life ______________________________________________________________________________ 0002 015 4,602,250 0 872,138 3,730,112 16.0 73,636,000 0004 010 39,341 0 0 39,341 15.0 590,115 0005 010 784,606 0 0 784,606 15.0 11,769,090 0006 013 300,368 0 0 300,368 15.0 4,505,520 0007 011 799,227 0 0 799,227 15.0 11,988,405 0009 013 1,191,935 0 0 1,191,935 15.0 17,879,025 0010 007 331,758 0 0 331,758 15.0 4,976,370 0011 008 292,499 0 0 292,499 15.0 4,387,485 0012 007 461,315 0 0 461,315 15.0 6,919,725 0012 008 437,980 0 0 437,980 15.0 6,569,700 _______________________________________________________________________________ 9,241,279 143,221,435 Blended Maximum Useful Life: 15.5 Original Term of Bond: 16.5 Selected Maximum Useful Life: 16.5 Period Prior to 1 July 2002: 3.0 Sel. Remaining Term for Amortization: 13.5 Principal Outstanding as of July 2002: 8,217,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 2 of 13.5 : 818,772 Bond Percent: 91.450% Aidable Debt Service for Amortization Year 2 of 13.5 : 748,767 ****************************************************************************** End of Report

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