580504 SAYVILLE UFSD ****************************************************************************** Amount Issued: 5,600,000 BLD Date of Original Issuance: 08-Jun-95 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0003 003 1,029,617 0 0 1,029,617 15.0 15,444,255 0003 004 129,634 0 0 129,634 15.0 1,944,510 0004 006 402,886 0 0 402,886 15.0 6,043,290 0004 007 773,273 0 0 773,273 15.0 11,599,095 0004 009 655,399 0 0 655,399 15.0 9,830,985 0005 002 1,136,836 0 0 1,136,836 15.0 17,052,540 0005 003 158,891 0 0 158,891 15.0 2,383,365 0006 002 247,620 0 0 247,620 15.0 3,714,300 0006 003 295,794 0 0 295,794 15.0 4,436,910 0008 007 799,219 0 0 799,219 15.0 11,988,285 ___________________________________________________________________________ ____ 5,629,169 84,437,535 Blended Maximum Useful Life: 15.0 Original Term of Bond: 19.0 Selected Maximum Useful Life: 19.0 Period Prior to 1 July 2002: 7.0 Sel. Remaining Term for Amortization: 12.0 Principal Outstanding as of July 2002: 3,825,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 12 : 416,008 Bond Percent: 99.628% Aidable Debt Service for Amortization Year 6 of 12 414,460 ****************************************************************************** Amount Issued: 6,000,000 BLD-10 Date of Original Issuance: 10-Apr-02 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0001 006 580,715 0 0 580,715 15.0 8,710,725 0002 006 149,500 0 0 149,500 15.0 2,242,500 0002 007 102,887 0 0 102,887 15.0 1,543,305 0003 008 91,395 0 0 91,395 15.0 1,370,925 0004 015 1,527,200 0 0 1,527,200 15.0 22,908,000 0004 016 126,264 0 0 126,264 15.0 1,893,960 0005 007 99,254 0 0 99,254 15.0 1,488,810 0005 008 471,500 0 0 471,500 15.0 7,072,500 0006 007 715,300 0 0 715,300 15.0 10,729,500 0006 008 85,787 0 0 85,787 15.0 1,286,805 0006 009 1,154,600 0 0 1,154,600 15.0 17,319,000 0008 012 1,211,056 0 0 1,211,056 15.0 18,165,840 0008 013 125,734 0 0 125,734 15.0 1,886,010 ___________________________________________________________________________ 6,441,192 96,617,880 Blended Maximum Useful Life: 15.0 Original Term of Bond: 15.0 Selected Maximum Useful Life: 15.0 Period Prior to 1 July 2002: 2.0 Sel. Remaining Term for Amortization: 13.0 Principal Outstanding as of July 2002: 4,740,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 13 : 485,578 Bond Percent: 21.363% Aidable Debt Service for Amortization Year 6 of 13 103,734 ****************************************************************************** End of Report

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