280220 LYNBROOK UFSD ****************************************************************************** Amount Issued: 7,400,000 BLD Date of Original Issuance: 09-Jul-98 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0001 012 305,060 0 0 305,060 15.0 4,575,900 0001 014 1,406,804 0 0 1,406,804 15.0 21,102,060 0001 015 1,208,689 0 0 1,208,689 15.0 18,130,335 0001 016 1,196,732 0 0 1,196,732 15.0 17,950,980 0002 009 174,791 0 0 174,791 15.0 2,621,865 0002 010 1,281,279 0 0 1,281,279 15.0 19,219,185 0003 013 530,364 0 0 530,364 15.0 7,955,460 0004 009 51,396 0 0 51,396 15.0 770,940 0004 010 84,929 0 0 84,929 15.0 1,273,935 0004 011 1,202,100 0 0 1,202,100 15.0 18,031,500 0005 012 36,110 0 0 36,110 15.0 541,650 0005 013 540,096 0 0 540,096 15.0 8,101,440 0006 011 69,514 0 0 69,514 15.0 1,042,710 0006 012 35,768 0 0 35,768 15.0 536,520 0006 013 1,015,645 0 1,015,645 0 20.0 20,312,900 0006 014 1,456,382 0 5 1,456,377 15.0 21,845,730 0007 008 44,112 0 0 44,112 15.0 661,680 0007 009 491,269 0 0 491,269 15.0 7,369,035 3014 001 262,920 262,920 0 0 30.0 7,887,600 ___________________________________________________________________________ 11,393,960 179,931,425 ____ Blended Maximum Useful Life: 16.0 Original Term of Bond: 14.0 Selected Maximum Useful Life: 16.0 Period Prior to 1 July 2002: 3.0 Sel. Remaining Term for Amortization: 13.0 Principal Outstanding as of July 2002: 6,330,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 13 : 648,462 Bond Percent: 90.809% Aidable Debt Service for Amortization Year 6 of 13 588,862 ****************************************************************************** Amount Issued: 4,520,000 BLD Date of Original Issuance: 01-Sep-99 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0002 010 1,281,279 0 0 1,281,279 15.0 19,219,185 0003 013 530,364 0 0 530,364 15.0 7,955,460 0004 009 51,396 0 0 51,396 15.0 770,940 0004 011 1,202,100 0 0 1,202,100 15.0 18,031,500 0005 013 540,096 0 0 540,096 15.0 8,101,440 0006 012 35,768 0 0 35,768 15.0 536,520 0006 013 1,015,645 0 1,015,645 0 20.0 20,312,900 0006 014 1,456,382 0 5 1,456,377 15.0 21,845,730 0007 009 491,269 0 0 491,269 15.0 7,369,035 3014 001 262,920 262,920 0 0 30.0 7,887,600 ___________________________________________________________________________ 6,867,219 112,030,310 Blended Maximum Useful Life: 16.5 Original Term of Bond: 14.0 Selected Maximum Useful Life: 16.5 Period Prior to 1 July 2002: 2.0 Sel. Remaining Term for Amortization: 14.5 Principal Outstanding as of July 2002: 4,270,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 14.5 : 404,120 Bond Percent: 90.809% Aidable Debt Service for Amortization Year 6 of 366,977 ****************************************************************************** End of Report

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