280202 UNIONDALE UFSD ****************************************************************************** Amount Issued: 5,900,000 BLD Date of Original Issuance: 22-Oct-98 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0003 018 5,413,030 0 5,166,045 246,985 20.0 108,260,600 0006 010 1,200,000 0 1,094,900 105,100 20.0 24,000,000 0009 017 4,326,500 0 3,948,140 378,360 20.0 86,530,000 0010 012 1,914,285 0 1,809,185 105,100 20.0 38,285,700 7999 002 7,845,000 0 0 7,845,000 15.0 117,675,000 ___________________________________________________________________________ 20,698,815 374,751,300 Blended Maximum Useful Life: 18.0 Original Term of Bond: 13.0 Selected Maximum Useful Life: 18.0 Period Prior to 1 July 2002: 4.0 Sel. Remaining Term for Amortization: 14.0 Principal Outstanding as of July 2002: 4,345,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 14 : 421,684 Bond Percent: 100.000% Aidable Debt Service for Amortization Year 6 of 14 421,684 ****************************************************************************** Amount Issued: 15,100,000 BLD Date of Original Issuance: 17-Nov-99 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0003 018 5,413,030 0 5,166,045 246,985 20.0 108,260,600 0006 010 1,200,000 0 1,094,900 105,100 20.0 24,000,000 0009 017 4,326,500 0 3,948,140 378,360 20.0 86,530,000 0010 012 1,914,285 0 1,809,185 105,100 20.0 38,285,700 7999 002 7,845,000 0 0 7,845,000 15.0 117,675,000 ___________________________________________________________________________ 20,698,815 374,751,300 ____ Blended Maximum Useful Life: 18.0 Original Term of Bond: 13.0 Selected Maximum Useful Life: 18.0 Period Prior to 1 July 2002: 3.0 Sel. Remaining Term for Amortization: 15.0 Principal Outstanding as of July 2002: 13,180,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 15 : 1,217,814 Bond Percent: 100.000% Aidable Debt Service for Amortization Year 6 of 15 1,217,814 ****************************************************************************** Amount Issued: 4,895,000 BLD Date of Original Issuance: 22-Jun-00 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0002 014 1,400,000 0 1,237,095 162,905 19.5 27,300,000 0003 018 5,413,030 0 5,166,045 246,985 20.0 108,260,600 0004 010 800,000 0 694,900 105,100 19.5 15,600,000 0006 010 1,200,000 0 1,094,900 105,100 20.0 24,000,000 0007 011 800,000 0 694,900 105,100 19.5 15,600,000 0008 015 2,197,225 0 2,092,125 105,100 20.0 43,944,500 0009 017 4,326,500 0 3,948,140 378,360 20.0 86,530,000 0010 012 1,914,285 0 1,809,185 105,100 20.0 38,285,700 ___________________________________________________________________________ 18,051,040 359,520,800 Blended Maximum Useful Life: 20.0 Original Term of Bond: 13.0 Selected Maximum Useful Life: 20.0 Period Prior to 1 July 2002: 2.0 Sel. Remaining Term for Amortization: 18.0 Principal Outstanding as of July 2002: 4,325,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 18 : 353,138 Bond Percent: 100.000% Aidable Debt Service for Amortization Year 6 of 18 353,138 ****************************************************************************** End of Report

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