580224 PATCHOGUE-MEDFORD UFSD ****************************************************************************** Amount Issued: 6,956,400 BLD Date of Original Issuance: 17-Jan-89 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0001 002 698,848 0 0 698,848 15.0 10,482,720 0002 001 929,938 0 0 929,938 15.0 13,949,070 0003 001 691,452 0 0 691,452 15.0 10,371,780 0004 001 118,677 0 0 118,677 15.0 1,780,155 0005 002 1,769,128 0 1,428,634 340,494 19.0 33,613,432 0008 001 464,459 0 0 464,459 15.0 6,966,885 0009 001 257,869 0 0 257,869 15.0 3,868,035 0010 002 646,634 0 0 646,634 15.0 9,699,510 0011 001 623,156 0 0 623,156 15.0 9,347,340 0013 001 283,479 0 0 283,479 15.0 4,252,185 0015 001 448,953 0 0 448,953 15.0 6,734,295 ___________________________________________________________________________ 6,932,593 111,065,407 Blended Maximum Useful Life: 16.0 Original Term of Bond: 20.0 Selected Maximum Useful Life: 20.0 Period Prior to 1 July 2002: 13.0 Sel. Remaining Term for Amortization: 7.0 Principal Outstanding as of July 2002: 3,010,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 7 : 506,056 Bond Percent: 99.657% Aidable Debt Service for Amortization Year 6 of 7 504,320 ****************************************************************************** Amount Issued: 1,574,826 BLD Date of Original Issuance: 30-Sep-98 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 7999 004 2,474,116 0 0 2,474,116 15.0 37,111,740 ___________________________________________________________________________ 2,474,116 37,111,740 Blended Maximum Useful Life: 15.0 Original Term of Bond: 8.0 Selected Maximum Useful Life: 15.0 Period Prior to 1 July 2002: 4.0 Sel. Remaining Term for Amortization: 11.0 Principal Outstanding as of July 2002: 869,586 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 11 : 101,094 Bond Percent: 96.167% Aidable Debt Service for Amortization Year 6 of 11 97,219 ****************************************************************************** Amount Issued: 50,675,000 BLD-10 Date of Original Issuance: 19-Sep-02 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0001 008 33,157 0 0 33,157 15.0 497,355 0001 009 314,834 0 0 314,834 15.0 4,722,510 0002 006 229,600 0 0 229,600 15.0 3,444,000 0004 007 414,129 0 0 414,129 15.0 6,211,935 0004 008 601,131 0 0 601,131 15.0 9,016,965 0005 007 384,855 0 0 384,855 15.0 5,772,825 0005 008 965,456 0 0 965,456 15.0 14,481,840 0005 010 573,370 0 0 573,370 15.0 8,600,550 0008 006 390,490 0 0 390,490 15.0 5,857,350 0009 006 392,522 0 0 392,522 15.0 5,887,830 0010 006 402,270 0 0 402,270 15.0 6,034,050 0010 007 312,945 0 0 312,945 15.0 4,694,175 0011 007 378,210 0 0 378,210 15.0 5,673,150 0013 003 273,886 0 0 273,886 15.0 4,108,290 0015 011 2,299,458 0 0 2,299,458 15.0 34,491,870 0015 012 105,398 0 0 105,398 15.0 1,580,970 0024 001 1,154,438 0 1,154,438 0 20.0 23,088,760 ___________________________________________________________________________ 9,226,149 144,164,425 Blended Maximum Useful Life: 15.5 Original Term of Bond: 27.5 Selected Maximum Useful Life: 27.5 Period Prior to 1 July 2002: 1.5 Sel. Remaining Term for Amortization: 26.0 Principal Outstanding as of July 2002: 50,675,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 26 : 3,326,188 Bond Percent: 6.999% Aidable Debt Service for Amortization Year 6 of 26 232,800 ****************************************************************************** Amount Issued: 50,000,000 BLD-10 Date of Original Issuance: 01-Jul-03 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0001 008 33,157 0 0 33,157 15.0 497,355 0001 009 314,834 0 0 314,834 15.0 4,722,510 0002 006 229,600 0 0 229,600 15.0 3,444,000 0004 007 414,129 0 0 414,129 15.0 6,211,935 0004 008 601,131 0 0 601,131 15.0 9,016,965 0005 007 384,855 0 0 384,855 15.0 5,772,825 0005 008 965,456 0 0 965,456 15.0 14,481,840 0005 010 573,370 0 0 573,370 15.0 8,600,550 0008 006 390,490 0 0 390,490 15.0 5,857,350 0009 006 392,522 0 0 392,522 15.0 5,887,830 0010 006 402,270 0 0 402,270 15.0 6,034,050 0010 007 312,945 0 0 312,945 15.0 4,694,175 0011 007 378,210 0 0 378,210 15.0 5,673,150 0013 003 273,886 0 0 273,886 15.0 4,108,290 0015 011 2,299,458 0 0 2,299,458 15.0 34,491,870 0015 012 105,398 0 0 105,398 15.0 1,580,970 0024 001 1,154,438 1,154,438 0 0 30.0 34,633,140 ___________________________________________________________________________ 9,226,149 155,708,805 Blended Maximum Useful Life: 17.0 Original Term of Bond: 27.0 Term based on prior Retro borrowing: 27.5 ____ Selected Maximum Useful Life: 27.5 Period Prior to 1 July 2002: 2.5 Sel. Remaining Term for Amortization: 25.0 Principal Outstanding as of July 2002: 50,000,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 5 of 25 : 3,351,836 Bond Percent: 6.999% Aidable Debt Service for Amortization Year 5 of 25 234,595 ****************************************************************************** End of Report

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