580211 MIDDLE COUNTRY CSD ****************************************************************************** Amount Issued: 8,132,651 BLD Date of Original Issuance: 13-Feb-85 ______________________________________________________________________________ New Alt./ Max. Weighted Bldg. Proj. Allowable Constr. Additions Reconstr Project Useful No. Cost Cost Cost Cost Life Life ______________________________________________________________________________ 0001 X02 7,503,592 0 7,503,592 0 20.0 150,071,840 _______________________________________________________________________________ 7,503,592 150,071,840 Blended Maximum Useful Life: 20.0 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: 16.0 Sel. Remaining Term for Amortization: 3.0 Principal Outstanding as of July 2002: 1,200,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 3 of 3 : 432,084 Bond Percent: 92.265% Aidable Debt Service for Amortization Year 3 of 3 : 398,662 ****************************************************************************** Amount Issued: 7,200,000 BLD Date of Original Issuance: 11-Jul-91 ______________________________________________________________________________ New Alt./ Max. Weighted Bldg. Proj. Allowable Constr. Additions Reconstr Project Useful No. Cost Cost Cost Cost Life Life ______________________________________________________________________________ 0005 003 108,750 0 0 108,750 15.0 1,631,250 0006 002 8,470,772 0 780,980 7,689,792 15.5 131,296,966 0006 005 32,551 0 0 32,551 15.0 488,265 0006 006 88,215 0 0 88,215 15.0 1,323,225 0006 007 231,120 0 0 231,120 15.0 3,466,800 0008 003 838,207 0 0 838,207 15.0 12,573,105 0008 004 37,972 0 0 37,972 15.0 569,580 0008 005 127,359 0 0 127,359 15.0 1,910,385 0010 003 685,515 0 0 685,515 15.0 10,282,725 0010 004 47,271 0 0 47,271 15.0 709,065 0010 006 86,681 0 0 86,681 15.0 1,300,215 0015 001 695,393 0 0 695,393 15.0 10,430,895 0015 002 152,905 0 0 152,905 15.0 2,293,575 0015 008 569,488 0 0 569,488 15.0 8,542,320 0016 002 467,965 0 0 467,965 15.0 7,019,475 0016 003 44,348 0 0 44,348 15.0 665,220 _______________________________________________________________________________ 12,684,512 194,503,066 Blended Maximum Useful Life: 15.5 Original Term of Bond: 18.0 Selected Maximum Useful Life: 18.0 Period Prior to 1 July 2002: 11.0 Sel. Remaining Term for Amortization: 7.0 Principal Outstanding as of July 2002: 3,250,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 3 of 7 : 546,404 Bond Percent: 93.229% Aidable Debt Service for Amortization Year 3 of 7 : 509,407 ****************************************************************************** Amount Issued: 12,185,000 BLD Date of Original Issuance: 21-Oct-91 ______________________________________________________________________________ New Alt./ Max. Weighted Bldg. Proj. Allowable Constr. Additions Reconstr Project Useful No. Cost Cost Cost Cost Life Life ______________________________________________________________________________ 0001 002 658,099 0 0 658,099 15.0 9,871,485 0001 004 46,482 0 0 46,482 15.0 697,230 0002 002 630,217 0 0 630,217 15.0 9,453,255 0003 002 256,648 0 0 256,648 15.0 3,849,720 0003 004 490,293 0 0 490,293 15.0 7,354,395 0005 003 108,750 0 0 108,750 15.0 1,631,250 0006 002 8,470,772 0 780,980 7,689,792 15.5 131,296,966 0006 005 32,551 0 0 32,551 15.0 488,265 0006 006 88,215 0 0 88,215 15.0 1,323,225 0006 007 231,120 0 0 231,120 15.0 3,466,800 0008 004 37,972 0 0 37,972 15.0 569,580 0008 005 127,359 0 0 127,359 15.0 1,910,385 0009 001 549,312 0 0 549,312 15.0 8,239,680 0010 004 47,271 0 0 47,271 15.0 709,065 0010 006 86,681 0 0 86,681 15.0 1,300,215 0011 003 506,383 0 0 506,383 15.0 7,595,745 0012 001 488,506 0 0 488,506 15.0 7,327,590 0013 001 267,695 0 0 267,695 15.0 4,015,425 0013 002 326,270 0 0 326,270 15.0 4,894,050 0014 001 403,400 0 0 403,400 15.0 6,051,000 0015 008 569,488 0 0 569,488 15.0 8,542,320 0016 001 900,611 0 0 900,611 15.0 13,509,165 0016 003 44,348 0 0 44,348 15.0 665,220 _______________________________________________________________________________ 15,368,443 234,762,031 Blended Maximum Useful Life: 15.5 Original Term of Bond: 19.0 Selected Maximum Useful Life: 19.0 Period Prior to 1 July 2002: 11.0 Sel. Remaining Term for Amortization: 8.0 Principal Outstanding as of July 2002: 5,950,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 3 of 8 : 893,888 Bond Percent: 93.229% Aidable Debt Service for Amortization Year 3 of 8 : 833,363 ****************************************************************************** Amount Issued: 4,000,000 BLD-10 Date of Original Issuance: 27-Oct-99 ______________________________________________________________________________ New Alt./ Max. Weighted Bldg. Proj. Allowable Constr. Additions Reconstr Project Useful No. Cost Cost Cost Cost Life Life ______________________________________________________________________________ 0005 006 4,315,118 0 0 4,315,118 15.0 64,726,770 _______________________________________________________________________________ 4,315,118 64,726,770 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: 2,950,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 3 of 12 : 320,844 Bond Percent: 99.997% Aidable Debt Service for Amortization Year 3 of 12 : 320,834 ****************************************************************************** Amount Issued: 30,925,000 BLD-10 Date of Original Issuance: 20-Sep-01 ______________________________________________________________________________ New Alt./ Max. Weighted Bldg. Proj. Allowable Constr. Additions Reconstr Project Useful No. Cost Cost Cost Cost Life Life ______________________________________________________________________________ 0001 013 495,000 0 0 495,000 15.0 7,425,000 0002 008 802,000 0 0 802,000 15.0 12,030,000 0003 008 1,080,000 0 0 1,080,000 15.0 16,200,000 0006 014 6,104,000 0 1,512,000 4,592,000 16.0 97,664,000 0008 013 5,993,000 0 1,336,000 4,657,000 16.0 95,888,000 0009 006 876,000 0 0 876,000 15.0 13,140,000 0010 011 6,739,000 0 2,353,000 4,386,000 16.5 111,193,500 0011 009 711,000 0 0 711,000 15.0 10,665,000 0011 010 303,000 0 0 303,000 15.0 4,545,000 0012 005 491,000 0 0 491,000 15.0 7,365,000 0012 006 303,000 0 0 303,000 15.0 4,545,000 0013 008 998,000 0 0 998,000 15.0 14,970,000 0014 007 926,000 0 0 926,000 15.0 13,890,000 0015 011 5,586,000 0 0 5,586,000 15.0 83,790,000 _______________________________________________________________________________ 31,407,000 493,310,500 Blended Maximum Useful Life: 15.5 Original Term of Bond: 21.0 Term based on prior Retro borrowing: 15.0 Selected Maximum Useful Life: 21.0 Period Prior to 1 July 2002: 1.0 Sel. Remaining Term for Amortization: 20.0 Principal Outstanding as of July 2002: 30,925,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 3 of 20 : 2,361,270 Bond Percent: 99.324% Aidable Debt Service for Amortization Year 3 of 20 : 2,345,308 ****************************************************************************** End of Report

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