580503 EAST ISLIP UFSD ****************************************************************************** Amount Issued: 9,675,000 BLD Date of Original Issuance: 03-Aug-93 ______________________________________________________________________________ New Alt./ Max. Weighted Bldg. Proj. Allowable Constr. Additions Reconstr Project Useful No. Cost Cost Cost Cost Life Life ______________________________________________________________________________ 0002 002 131,386 0 0 131,386 15.0 1,970,790 0002 003 332,920 0 0 332,920 15.0 4,993,800 0002 004 78,483 0 0 78,483 15.0 1,177,245 0002 005 916,363 0 0 916,363 15.0 13,745,445 0003 001 124,200 0 0 124,200 15.0 1,863,000 0003 002 95,481 0 0 95,481 15.0 1,432,215 0003 003 901,244 0 0 901,244 15.0 13,518,660 0005 002 56,263 0 0 56,263 15.0 843,945 0005 003 75,886 0 0 75,886 15.0 1,138,290 0005 004 1,039,739 0 0 1,039,739 15.0 15,596,085 0007 001 115,274 0 0 115,274 15.0 1,729,110 0007 002 68,645 0 0 68,645 15.0 1,029,675 0007 003 97,132 0 0 97,132 15.0 1,456,980 0007 004 982,047 0 0 982,047 15.0 14,730,705 0008 002 111,977 0 0 111,977 15.0 1,679,655 0008 003 102,527 0 0 102,527 15.0 1,537,905 0008 004 73,638 0 0 73,638 15.0 1,104,570 0008 005 969,513 0 0 969,513 15.0 14,542,695 0009 001 165,257 0 0 165,257 15.0 2,478,855 0009 002 217,211 0 0 217,211 15.0 3,258,165 0009 003 640,040 0 0 640,040 15.0 9,600,600 0010 002 130,906 0 0 130,906 15.0 1,963,590 0010 003 131,393 0 0 131,393 15.0 1,970,895 0010 004 125,129 0 0 125,129 15.0 1,876,935 0010 005 1,896,692 0 0 1,896,692 15.0 28,450,380 _______________________________________________________________________________ 9,579,346 143,690,190 Blended Maximum Useful Life: 15.0 Original Term of Bond: 16.0 Selected Maximum Useful Life: 16.0 Period Prior to 1 July 2002: 9.0 Sel. Remaining Term for Amortization: 7.0 Principal Outstanding as of July 2002: 4,725,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 5 of 7 : 794,388 Bond Percent: 94.098% Aidable Debt Service for Amortization Year 5 of 7 : 747,503 ****************************************************************************** Amount Issued: 22,169,120 BLD-10 Date of Original Issuance: 12-Jun-02 ______________________________________________________________________________ New Alt./ Max. Weighted Bldg. Proj. Allowable Constr. Additions Reconstr Project Useful No. Cost Cost Cost Cost Life Life ______________________________________________________________________________ 0002 008 195,000 0 0 195,000 15.0 2,925,000 0003 006 310,010 0 0 310,010 15.0 4,650,150 0009 005 745,000 0 0 745,000 15.0 11,175,000 0010 010 18,000,000 0 10,851,680 7,148,320 18.0 324,000,000 0010 013 1,245,000 0 0 1,245,000 15.0 18,675,000 7999 001 1,674,110 0 0 1,674,110 15.0 25,111,650 _______________________________________________________________________________ 22,169,120 386,536,800 Blended Maximum Useful Life: 17.5 Original Term of Bond: 20.0 Selected Maximum Useful Life: 20.0 Period Prior to 1 July 2002: 1.0 Sel. Remaining Term for Amortization: 19.0 Principal Outstanding as of July 2002: 22,169,120 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 5 of 19 : 1,748,148 Bond Percent: 90.371% Aidable Debt Service for Amortization Year 5 of 19 : 1,579,819 ****************************************************************************** End of Report

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