580801 SMITHTOWN CSD ****************************************************************************** Amount Issued: 3,500,000 BLD Date of Original Issuance: 10-Jun-92 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0001 007 226,313 0 0 226,313 15.0 3,394,695 0006 005 320,256 0 0 320,256 15.0 4,803,840 0006 006 237,241 0 0 237,241 15.0 3,558,615 0016 005 68,861 0 0 68,861 15.0 1,032,915 0016 006 117,416 0 0 117,416 15.0 1,761,240 0016 008 187,134 0 0 187,134 15.0 2,807,010 0016 009 166,056 0 0 166,056 15.0 2,490,840 0023 007 1,908,498 0 0 1,908,498 15.0 28,627,470 0025 003 28,269 0 0 28,269 15.0 424,035 0025 004 116,864 0 0 116,864 15.0 1,752,960 0027 002 93,005 0 0 93,005 15.0 1,395,075 0029 005 146,956 0 0 146,956 15.0 2,204,340 0030 004 137,829 0 0 137,829 15.0 2,067,435 0031 004 93,000 0 0 93,000 15.0 1,395,000 0033 005 587,191 0 0 587,191 15.0 8,807,865 0034 005 568,485 0 0 568,485 15.0 8,527,275 0038 005 1,282,500 0 0 1,282,500 15.0 19,237,500 ___________________________________________________________________________ 6,285,874 94,288,110 Blended Maximum Useful Life: 15.0 Original Term of Bond: 18.0 Selected Maximum Useful Life: 18.0 Period Prior to 1 July 2002: 10.0 Sel. Remaining Term for Amortization: 8.0 Principal Outstanding as of July 2002: 1,750,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 8 : 262,908 Bond Percent: 91.954% Aidable Debt Service for Amortization Year 6 of 8 241,754 ****************************************************************************** Amount Issued: 1,350,000 BLD Date of Original Issuance: 23-Jun-93 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0023 006 1,129,705 0 0 1,129,705 15.0 16,945,575 0023 007 1,908,498 0 0 1,908,498 15.0 28,627,470 0023 010 805,385 0 0 805,385 15.0 12,080,775 0038 005 1,282,500 0 0 1,282,500 15.0 19,237,500 ___________________________________________________________________________ 5,126,088 76,891,320 Blended Maximum Useful Life: 15.0 Original Term of Bond: 10.0 Selected Maximum Useful Life: 15.0 Period Prior to 1 July 2002: 9.0 Sel. Remaining Term for Amortization: 6.0 Principal Outstanding as of July 2002: 150,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 6 : 28,806 Bond Percent: 91.954% Aidable Debt Service for Amortization Year 6 of 6 26,488 ****************************************************************************** Amount Issued: 26,420,000 BLD Date of Original Issuance: 30-Jun-98 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0001 013 3,207,380 0 2,879,355 328,025 19.5 62,543,910 0006 012 3,468,437 0 2,984,034 484,403 19.5 67,634,522 0016 014 3,101,778 0 2,796,723 305,055 19.5 60,484,671 0024 008 3,001,329 0 2,514,720 486,609 19.0 57,025,251 0025 010 2,989,371 0 2,432,881 556,490 19.0 56,798,049 0027 007 1,673,193 0 0 1,673,193 15.0 25,097,895 0029 010 3,031,953 0 2,475,503 556,450 19.0 57,607,107 0030 010 2,988,293 0 2,501,803 486,490 19.0 56,777,567 0031 009 2,990,585 0 2,504,220 486,365 19.0 56,821,115 0057 001 441,029 441,029 0 0 30.0 13,230,870 ___________________________________________________________________________ 26,893,348 514,020,957 ____ Blended Maximum Useful Life: 19.0 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: 24,515,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 16 : 2,165,858 Bond Percent: 84.005% Aidable Debt Service for Amortization Year 6 of 16 1,819,429 ****************************************************************************** Amount Issued: 2,886,958 BLD-10 Date of Original Issuance: 01-Aug-99 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0001 014 137,601 0 0 137,601 15.0 2,064,015 0006 014 147,692 0 0 147,692 15.0 2,215,380 0016 016 185,532 0 0 185,532 15.0 2,782,980 0023 017 1,419,646 0 0 1,419,646 15.0 21,294,690 0024 009 130,033 0 0 130,033 15.0 1,950,495 0025 011 136,225 0 0 136,225 15.0 2,043,375 0029 011 180,945 0 0 180,945 15.0 2,714,175 0030 011 135,766 0 0 135,766 15.0 2,036,490 0031 010 148,838 0 0 148,838 15.0 2,232,570 0034 016 106,767 0 0 106,767 15.0 1,601,505 ___________________________________________________________________________ 2,729,045 40,935,675 Blended Maximum Useful Life: 15.0 Original Term of Bond: 10.0 Selected Maximum Useful Life: 15.0 Period Prior to 1 July 2002: 3.0 Sel. Remaining Term for Amortization: 12.0 Principal Outstanding as of July 2002: 2,170,358 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 12 : 236,050 Bond Percent: 93.144% Aidable Debt Service for Amortization Year 6 of 12 219,866 ****************************************************************************** Amount Issued: 1,665,891 BLD Date of Original Issuance: 01-Jul-01 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0027 011 475,551 0 0 475,551 15.0 7,133,265 0028 004 144,697 0 0 144,697 15.0 2,170,455 0033 009 357,812 0 0 357,812 15.0 5,367,180 1008 008 547,469 0 0 547,469 15.0 8,212,035 7022 003 77,471 0 0 77,471 15.0 1,162,065 ___________________________________________________________________________ 1,603,000 24,045,000 Blended Maximum Useful Life: 15.0 Original Term of Bond: 10.0 Term based on prior Retro borrowing: 15.0 Selected Maximum Useful Life: 15.0 Period Prior to 1 July 2002: 1.0 Sel. Remaining Term for Amortization: 14.0 Principal Outstanding as of July 2002: 1,503,103 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 14 : 145,876 Bond Percent: 61.014% Aidable Debt Service for Amortization Year 6 of 14 89,005 ****************************************************************************** Amount Issued: 43,500,000 BLD-10 Date of Original Issuance: 08-Oct-02 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0001 017 79,301 0 0 79,301 15.0 1,189,515 0006 018 34,274 0 0 34,274 15.0 514,110 0034 020 1,768,551 0 0 1,768,551 15.0 26,528,265 0064 001 950,422 950,422 0 0 30.0 28,512,660 ___________________________________________________________________________ 2,832,548 56,744,550 ____ Blended Maximum Useful Life: 20.0 Original Term of Bond: 20.0 Selected Maximum Useful Life: 20.0 Period Prior to 1 July 2002: 0.5 Sel. Remaining Term for Amortization: 19.5 Principal Outstanding as of July 2002: 43,500,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 19.5 : 3,374,332 Bond Percent: 1.231% Aidable Debt Service for Amortization Year 6 of 41,538 ****************************************************************************** Amount Issued: 1,790,000 BLD Date of Original Issuance: 09-Oct-02 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0027 007 1,673,193 0 0 1,673,193 15.0 25,097,895 0057 001 441,029 0 0 441,029 15.0 6,615,435 ___________________________________________________________________________ 2,114,222 31,713,330 Blended Maximum Useful Life: 15.0 Original Term of Bond: 20.0 Selected Maximum Useful Life: 20.0 Period Prior to 1 July 2002: 0.5 Sel. Remaining Term for Amortization: 19.5 Principal Outstanding as of July 2002: 1,790,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 19.5 : 138,852 Bond Percent: 84.005% Aidable Debt Service for Amortization Year 6 of 116,643 ****************************************************************************** Amount Issued: 34,400,000 BLD-10 Date of Original Issuance: 29-Jul-03 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0001 017 79,301 0 0 79,301 15.0 1,189,515 0006 018 34,274 0 0 34,274 15.0 514,110 0034 020 1,768,551 0 0 1,768,551 15.0 26,528,265 0064 001 950,422 950,422 0 0 30.0 28,512,660 ___________________________________________________________________________ 2,832,548 56,744,550 Blended Maximum Useful Life: 20.0 Original Term of Bond: 20.0 Selected Maximum Useful Life: 20.0 Period Prior to 1 July 2002: 0.5 Sel. Remaining Term for Amortization: 19.5 Principal Outstanding as of July 2002: 34,400,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 5 of 19.5 : 2,668,438 Bond Percent: 1.231% Aidable Debt Service for Amortization Year 5 of 32,848 ****************************************************************************** End of Report

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