580502 ISLIP UFSD ****************************************************************************** Amount Issued: 9,470,000 BLD Date of Original Issuance: 15-Jul-95 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0002 005 486,293 0 0 486,293 15.0 7,294,395 0003 008 218,082 0 0 218,082 15.0 3,271,230 0003 009 1,688,467 0 0 1,688,467 15.0 25,327,005 0003 010 264,600 0 0 264,600 15.0 3,969,000 0007 006 4,047,097 0 0 4,047,097 15.0 60,706,455 0008 006 640,868 0 0 640,868 15.0 9,613,020 0008 007 402,218 0 0 402,218 15.0 6,033,270 0011 005 1,722,353 0 0 1,722,353 15.0 25,835,295 ___________________________________________________________________________ 9,469,978 142,049,670 ____ Blended Maximum Useful Life: 15.0 Original Term of Bond: 21.0 Selected Maximum Useful Life: 21.0 Period Prior to 1 July 2002: 6.0 Sel. Remaining Term for Amortization: 15.0 Principal Outstanding as of July 2002: 7,425,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 15 : 686,060 Bond Percent: 99.999% Aidable Debt Service for Amortization Year 6 of 15 686,053 ****************************************************************************** Amount Issued: 27,610,000 BLD-10 Date of Original Issuance: 02-Oct-01 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0002 007 3,700,000 0 2,701,360 998,640 18.5 68,450,000 0003 012 1,611,000 0 955,500 655,500 18.0 28,998,000 0007 008 15,245,000 0 13,347,433 1,897,567 19.5 297,277,500 0008 009 3,000,000 0 2,029,000 971,000 18.5 55,500,000 0011 007 2,400,000 0 0 2,400,000 15.0 36,000,000 0011 008 1,600,000 0 0 1,600,000 15.0 24,000,000 ___________________________________________________________________________ 27,556,000 510,225,500 Blended Maximum Useful Life: 18.5 Original Term of Bond: 19.0 Selected Maximum Useful Life: 19.0 Period Prior to 1 July 2002: 1.0 Sel. Remaining Term for Amortization: 18.0 Principal Outstanding as of July 2002: 27,610,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 18 : 2,254,368 Bond Percent: 82.816% Aidable Debt Service for Amortization Year 6 of 18 1,866,977 ****************************************************************************** End of Report

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