580501 BAY SHORE UFSD ****************************************************************************** Amount Issued: 8,000,000 BLD Date of Original Issuance: 22-Oct-97 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0001 004 310,675 0 0 310,675 15.0 4,660,125 0002 005 209,886 0 0 209,886 15.0 3,148,290 0003 004 2,330,980 0 2,051,262 279,718 19.5 45,454,110 0003 005 925,732 0 0 925,732 15.0 13,885,980 0003 006 1,427,554 0 1,182,605 244,949 19.0 27,123,526 0004 004 3,622,236 0 2,511,191 1,111,045 18.5 67,011,366 0005 004 1,593,578 0 0 1,593,578 15.0 23,903,670 0005 005 158,857 0 0 158,857 15.0 2,382,855 0005 006 205,837 0 0 205,837 15.0 3,087,555 0006 006 807,156 0 0 807,156 15.0 12,107,340 0006 008 505,309 0 0 505,309 15.0 7,579,635 0006 009 500,600 0 0 500,600 15.0 7,509,000 0007 004 368,247 0 0 368,247 15.0 5,523,705 7999 002 456,600 0 0 456,600 15.0 6,849,000 ___________________________________________________________________________ 13,423,247 230,226,157 Blended Maximum Useful Life: 17.0 Original Term of Bond: 19.0 Selected Maximum Useful Life: 19.0 Period Prior to 1 July 2002: 3.0 Sel. Remaining Term for Amortization: 16.0 Principal Outstanding as of July 2002: 7,435,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 16 : 656,870 Bond Percent: 89.637% Aidable Debt Service for Amortization Year 6 of 16 588,799 ****************************************************************************** Amount Issued: 6,600,000 BLD Date of Original Issuance: 17-Sep-98 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0001 004 310,675 0 0 310,675 15.0 4,660,125 0002 005 209,886 0 0 209,886 15.0 3,148,290 0003 004 2,330,980 0 2,051,262 279,718 19.5 45,454,110 0003 005 925,732 0 0 925,732 15.0 13,885,980 0003 006 1,427,554 0 1,182,605 244,949 19.0 27,123,526 0004 004 3,622,236 0 2,511,191 1,111,045 18.5 67,011,366 0005 004 1,593,578 0 0 1,593,578 15.0 23,903,670 0005 005 158,857 0 0 158,857 15.0 2,382,855 0005 006 205,837 0 0 205,837 15.0 3,087,555 0006 006 807,156 0 0 807,156 15.0 12,107,340 0006 008 505,309 0 0 505,309 15.0 7,579,635 0006 009 500,600 0 0 500,600 15.0 7,509,000 0007 004 368,247 0 0 368,247 15.0 5,523,705 7999 002 456,600 0 0 456,600 15.0 6,849,000 ___________________________________________________________________________ 13,423,247 230,226,157 Blended Maximum Useful Life: 17.0 Original Term of Bond: 15.0 Selected Maximum Useful Life: 17.0 Period Prior to 1 July 2002: 3.0 Sel. Remaining Term for Amortization: 14.0 Principal Outstanding as of July 2002: 5,905,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 14 : 573,084 Bond Percent: 89.637% Aidable Debt Service for Amortization Year 6 of 14 513,695 ****************************************************************************** Amount Issued: 3,685,000 BLD Date of Original Issuance: 12-Aug-99 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0001 004 310,675 0 0 310,675 15.0 4,660,125 0002 005 209,886 0 0 209,886 15.0 3,148,290 0003 004 2,330,980 0 2,051,262 279,718 19.5 45,454,110 0003 005 925,732 0 0 925,732 15.0 13,885,980 0003 006 1,427,554 0 1,182,605 244,949 19.0 27,123,526 0004 004 3,622,236 0 2,511,191 1,111,045 18.5 67,011,366 0005 004 1,593,578 0 0 1,593,578 15.0 23,903,670 0005 005 158,857 0 0 158,857 15.0 2,382,855 0005 006 205,837 0 0 205,837 15.0 3,087,555 0006 006 807,156 0 0 807,156 15.0 12,107,340 0006 008 505,309 0 0 505,309 15.0 7,579,635 0006 009 500,600 0 0 500,600 15.0 7,509,000 0007 004 368,247 0 0 368,247 15.0 5,523,705 7999 002 456,600 0 0 456,600 15.0 6,849,000 ___________________________________________________________________________ 13,423,247 230,226,157 Blended Maximum Useful Life: 17.0 Original Term of Bond: 15.0 Selected Maximum Useful Life: 17.0 Period Prior to 1 July 2002: 2.0 Sel. Remaining Term for Amortization: 15.0 Principal Outstanding as of July 2002: 3,500,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 15 : 323,396 Bond Percent: 89.637% Aidable Debt Service for Amortization Year 6 of 15 289,882 ****************************************************************************** End of Report

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