580413 SOUTH HUNTINGTON UFSD ****************************************************************************** Amount Issued: 7,100,000 BLD Date of Original Issuance: 03-Sep-97 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0001 010 155,787 0 0 155,787 15.0 2,336,805 0001 011 625,498 0 0 625,498 15.0 9,382,470 0005 009 308,503 0 0 308,503 15.0 4,627,545 0005 010 696,475 0 0 696,475 15.0 10,447,125 0006 009 284,131 0 0 284,131 15.0 4,261,965 0006 010 995,059 0 0 995,059 15.0 14,925,885 0008 015 365,222 0 0 365,222 15.0 5,478,330 0008 016 579,303 0 0 579,303 15.0 8,689,545 0010 016 1,820,973 0 0 1,820,973 15.0 27,314,595 0010 017 2,419,805 0 0 2,419,805 15.0 36,297,075 0010 018 2,484,544 0 0 2,484,544 15.0 37,268,160 0011 008 209,642 0 0 209,642 15.0 3,144,630 0012 011 495,880 0 0 495,880 15.0 7,438,200 0012 012 920,589 0 0 920,589 15.0 13,808,835 0020 001 452,788 0 452,788 0 20.0 9,055,760 0021 001 488,019 0 488,019 0 20.0 9,760,380 ___________________________________________________________________________ 13,302,218 204,237,305 Blended Maximum Useful Life: 15.5 Original Term of Bond: 20.0 Selected Maximum Useful Life: 20.0 Period Prior to 1 July 2002: 4.0 Sel. Remaining Term for Amortization: 16.0 Principal Outstanding as of July 2002: 5,625,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 16 : 496,960 Bond Percent: 80.160% Aidable Debt Service for Amortization Year 6 of 16 398,363 ****************************************************************************** Amount Issued: 9,135,000 BLD Date of Original Issuance: 10-Sep-98 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0001 010 155,787 0 0 155,787 15.0 2,336,805 0001 011 625,498 0 0 625,498 15.0 9,382,470 0005 009 308,503 0 0 308,503 15.0 4,627,545 0005 010 696,475 0 0 696,475 15.0 10,447,125 0006 009 284,131 0 0 284,131 15.0 4,261,965 0006 010 995,059 0 0 995,059 15.0 14,925,885 0008 015 365,222 0 0 365,222 15.0 5,478,330 0008 016 579,303 0 0 579,303 15.0 8,689,545 0010 016 1,820,973 0 0 1,820,973 15.0 27,314,595 0010 017 2,419,805 0 0 2,419,805 15.0 36,297,075 0010 018 2,484,544 0 0 2,484,544 15.0 37,268,160 0011 008 209,642 0 0 209,642 15.0 3,144,630 0012 011 495,880 0 0 495,880 15.0 7,438,200 0012 012 920,589 0 0 920,589 15.0 13,808,835 0020 001 452,788 0 452,788 0 20.0 9,055,760 0021 001 488,019 0 488,019 0 20.0 9,760,380 ___________________________________________________________________________ 13,302,218 204,237,305 Blended Maximum Useful Life: 15.5 Original Term of Bond: 20.0 Selected Maximum Useful Life: 20.0 Period Prior to 1 July 2002: 3.0 Sel. Remaining Term for Amortization: 17.0 Principal Outstanding as of July 2002: 8,150,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 17 : 691,064 Bond Percent: 80.160% Aidable Debt Service for Amortization Year 6 of 17 553,957 ****************************************************************************** Amount Issued: 1,500,000 BLD Date of Original Issuance: 11-Sep-01 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0022 001 379,000 379,000 0 0 30.0 11,370,000 0023 001 379,000 379,000 0 0 30.0 11,370,000 ___________________________________________________________________________ 758,000 22,740,000 Blended Maximum Useful Life: 30.0 Original Term of Bond: 30.0 Term based on prior Retro borrowing: 30.0 ____ Selected Maximum Useful Life: 30.0 Period Prior to 1 July 2002: 0.5 Sel. Remaining Term for Amortization: 29.5 Principal Outstanding as of July 2002: 1,500,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 29.5 : 92,348 Bond Percent: 4.701% Aidable Debt Service for Amortization Year 6 of 4,341 ****************************************************************************** End of Report

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