580102 WEST BABYLON UFSD ****************************************************************************** Amount Issued: 8,300,000 BLD Date of Original Issuance: 16-May-94 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0001 007 808,228 0 0 808,228 15.0 12,123,420 0002 006 624,952 0 0 624,952 15.0 9,374,280 0002 007 132,459 0 132,459 0 20.0 2,649,180 0003 006 246,748 0 0 246,748 15.0 3,701,220 0005 005 394,189 0 0 394,189 15.0 5,912,835 0005 007 97,487 0 0 97,487 15.0 1,462,305 0006 006 355,007 0 0 355,007 15.0 5,325,105 0007 005 281,377 0 0 281,377 15.0 4,220,655 0008 006 286,347 0 0 286,347 15.0 4,295,205 0999 001 4,546,643 0 0 4,546,643 15.0 68,199,645 ___________________________________________________________________________ 7,773,437 117,263,850 Blended Maximum Useful Life: 15.0 Original Term of Bond: 15.0 Selected Maximum Useful Life: 15.0 Period Prior to 1 July 2002: 8.0 Sel. Remaining Term for Amortization: 7.0 Principal Outstanding as of July 2002: 4,550,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 7 : 764,966 Bond Percent: 86.333% Aidable Debt Service for Amortization Year 6 of 7 660,418 ****************************************************************************** Amount Issued: 3,700,000 BLD Date of Original Issuance: 01-Dec-95 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0001 007 808,228 0 0 808,228 15.0 12,123,420 0001 010 183,089 0 0 183,089 15.0 2,746,335 0001 011 59,424 0 0 59,424 15.0 891,360 0001 012 43,043 0 0 43,043 15.0 645,645 0001 014 225,065 0 0 225,065 15.0 3,375,975 0001 016 62,042 0 0 62,042 15.0 930,630 0002 006 624,952 0 0 624,952 15.0 9,374,280 0002 007 132,459 0 132,459 0 20.0 2,649,180 0002 010 187,281 0 0 187,281 15.0 2,809,215 0002 012 83,209 0 0 83,209 15.0 1,248,135 0002 014 239,739 0 0 239,739 15.0 3,596,085 0003 006 246,748 0 0 246,748 15.0 3,701,220 0003 009 91,663 0 0 91,663 15.0 1,374,945 0006 010 11,607 0 0 11,607 15.0 174,105 0006 011 59,961 0 0 59,961 15.0 899,415 0006 013 333,848 0 0 333,848 15.0 5,007,720 0007 005 281,377 0 0 281,377 15.0 4,220,655 0007 008 105,466 0 0 105,466 15.0 1,581,990 0007 009 16,854 0 0 16,854 15.0 252,810 0007 011 84,700 0 0 84,700 15.0 1,270,500 0008 006 286,347 0 0 286,347 15.0 4,295,205 0008 009 106,614 0 0 106,614 15.0 1,599,210 0008 012 129,886 0 0 129,886 15.0 1,948,290 ___________________________________________________________________________ 4,403,602 66,716,325 Blended Maximum Useful Life: 15.0 Original Term of Bond: 15.0 Selected Maximum Useful Life: 15.0 Period Prior to 1 July 2002: 6.0 Sel. Remaining Term for Amortization: 9.0 Principal Outstanding as of July 2002: 2,525,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 9 : 344,294 Bond Percent: 86.333% Aidable Debt Service for Amortization Year 6 of 9 297,239 ****************************************************************************** Amount Issued: 9,040,000 BLD-10 Date of Original Issuance: 30-Jul-02 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0001 019 545,004 0 0 545,004 15.0 8,175,060 0001 021 666,509 0 0 666,509 15.0 9,997,635 0002 015 2,263,499 0 0 2,263,499 15.0 33,952,485 0003 013 419,090 0 0 419,090 15.0 6,286,350 0005 013 387,068 0 0 387,068 15.0 5,806,020 0006 017 475,265 0 0 475,265 15.0 7,128,975 0008 016 363,140 0 0 363,140 15.0 5,447,100 ___________________________________________________________________________ 5,119,575 76,793,625 ____ Blended Maximum Useful Life: 15.0 Original Term of Bond: 20.0 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: 9,040,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 18 : 738,120 Bond Percent: 57.371% Aidable Debt Service for Amortization Year 6 of 18 423,467 ****************************************************************************** End of Report

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