280503 LOCUST VALLEY CSD ****************************************************************************** Amount Issued: 15,690,000 BLD-10 Date of Original Issuance: 16-May-01 ______________________________________________________________________________ New Alt./ Max. Weighted Bldg. Proj. Allowable Constr. Additions Reconstr Project Useful No. Cost Cost Cost Cost Life Life ______________________________________________________________________________ 0002 006 383,200 0 0 383,200 15.0 5,748,000 0002 008 327,000 0 0 327,000 15.0 4,905,000 0003 009 410,900 0 0 410,900 15.0 6,163,500 0003 011 481,000 0 0 481,000 15.0 7,215,000 0009 006 2,599,000 0 2,599,000 0 20.0 51,980,000 0009 007 360,100 0 0 360,100 15.0 5,401,500 0009 008 295,000 0 0 295,000 15.0 4,425,000 0010 008 3,957,000 0 3,957,000 0 20.0 79,140,000 0010 009 335,100 0 0 335,100 15.0 5,026,500 0010 010 228,000 0 0 228,000 15.0 3,420,000 0012 015 11,708,000 0 11,708,000 0 20.0 234,160,000 0012 021 2,058,000 0 0 2,058,000 15.0 30,870,000 _______________________________________________________________________________ 23,142,300 438,454,500 Blended Maximum Useful Life: 19.0 Original Term of Bond: 20.0 Selected Maximum Useful Life: 20.0 Period Prior to 1 July 2002: 3.0 Sel. Remaining Term for Amortization: 17.0 Principal Outstanding as of July 2002: 15,040,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 3 of 17 : 1,275,288 Bond Percent: 70.891% Aidable Debt Service for Amortization Year 3 of 17 : 904,064 ****************************************************************************** Amount Issued: 10,981,000 BLD-10 Date of Original Issuance: 15-May-02 ______________________________________________________________________________ New Alt./ Max. Weighted Bldg. Proj. Allowable Constr. Additions Reconstr Project Useful No. Cost Cost Cost Cost Life Life ______________________________________________________________________________ 0002 009 1,016,000 0 0 1,016,000 15.0 15,240,000 0003 010 1,053,000 0 1,053,000 0 20.0 21,060,000 0012 015 11,708,000 0 11,708,000 0 20.0 234,160,000 0012 016 1,194,647 0 0 1,194,647 15.0 17,919,705 0012 017 190,500 0 0 190,500 15.0 2,857,500 0012 020 9,680 0 0 9,680 15.0 145,200 _______________________________________________________________________________ 15,171,827 291,382,405 Blended Maximum Useful Life: 19.0 Original Term of Bond: 20.0 Selected Maximum Useful Life: 20.0 Period Prior to 1 July 2002: 3.0 Sel. Remaining Term for Amortization: 17.0 Principal Outstanding as of July 2002: 10,981,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 3 of 17 : 931,112 Bond Percent: 70.891% Aidable Debt Service for Amortization Year 3 of 17 : 660,075 ****************************************************************************** End of Report

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