580107 DEER PARK UFSD ****************************************************************************** Amount Issued: 7,500,000 BLD Date of Original Issuance: 09-Jul-97 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0002 017 336,071 0 0 336,071 15.0 5,041,065 0002 018 483,546 0 0 483,546 15.0 7,253,190 0002 020 528,525 0 0 528,525 15.0 7,927,875 0006 019 1,777,498 0 0 1,777,498 15.0 26,662,470 0006 022 2,480,002 0 0 2,480,002 15.0 37,200,030 0006 023 445,951 0 0 445,951 15.0 6,689,265 0006 024 627,488 0 0 627,488 15.0 9,412,320 0006 026 597,038 0 0 597,038 15.0 8,955,570 0007 008 32,844 0 0 32,844 15.0 492,660 0007 009 173,394 0 0 173,394 15.0 2,600,910 0007 010 297,803 0 0 297,803 15.0 4,467,045 0007 012 251,213 0 0 251,213 15.0 3,768,195 0007 015 819,975 0 0 819,975 15.0 12,299,625 0008 013 55,579 0 0 55,579 15.0 833,685 0008 015 415,562 0 0 415,562 15.0 6,233,430 0008 020 955,913 0 0 955,913 15.0 14,338,695 ___________________________________________________________________________ 10,278,402 154,176,030 Blended Maximum Useful Life: 15.0 Original Term of Bond: 19.0 Selected Maximum Useful Life: 19.0 Period Prior to 1 July 2002: 5.0 Sel. Remaining Term for Amortization: 14.0 Principal Outstanding as of July 2002: 5,850,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 14 : 567,746 Bond Percent: 91.165% Aidable Debt Service for Amortization Year 6 of 14 517,586 ****************************************************************************** Amount Issued: 7,500,000 BLD Date of Original Issuance: 18-Sep-97 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0002 014 910,944 0 0 910,944 15.0 13,664,160 0002 016 68,367 0 0 68,367 15.0 1,025,505 0003 003 270,600 0 0 270,600 15.0 4,059,000 0004 015 265,709 0 0 265,709 15.0 3,985,635 0004 016 331,957 0 0 331,957 15.0 4,979,355 0004 017 25,723 0 0 25,723 15.0 385,845 0005 006 788,100 0 0 788,100 15.0 11,821,500 0006 021 88,413 0 0 88,413 15.0 1,326,195 0007 007 461,248 0 0 461,248 15.0 6,918,720 0007 015 819,975 0 0 819,975 15.0 12,299,625 0008 012 1,105,560 0 0 1,105,560 15.0 16,583,400 0008 015 415,562 0 0 415,562 15.0 6,233,430 0008 020 955,913 0 0 955,913 15.0 14,338,695 ___________________________________________________________________________ 6,508,071 97,621,065 ____ Blended Maximum Useful Life: 15.0 Original Term of Bond: 19.0 Selected Maximum Useful Life: 19.0 Period Prior to 1 July 2002: 5.0 Sel. Remaining Term for Amortization: 14.0 Principal Outstanding as of July 2002: 5,850,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 14 : 567,746 Bond Percent: 91.165% Aidable Debt Service for Amortization Year 6 of 14 517,586 ****************************************************************************** Amount Issued: 750,264 BLD Date of Original Issuance: 23-Oct-97 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0002 020 528,525 0 0 528,525 15.0 7,927,875 0006 026 597,038 0 0 597,038 15.0 8,955,570 0007 012 251,213 0 0 251,213 15.0 3,768,195 0007 015 819,975 0 0 819,975 15.0 12,299,625 0008 015 415,562 0 0 415,562 15.0 6,233,430 0008 020 955,913 0 0 955,913 15.0 14,338,695 ___________________________________________________________________________ 3,568,226 53,523,390 Blended Maximum Useful Life: 15.0 Original Term of Bond: 9.0 Selected Maximum Useful Life: 15.0 Period Prior to 1 July 2002: 5.0 Sel. Remaining Term for Amortization: 10.0 Principal Outstanding as of July 2002: 360,099 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 10 : 45,114 Bond Percent: 91.165% Aidable Debt Service for Amortization Year 6 of 10 41,128 ****************************************************************************** Amount Issued: 2,186,574 BLD Date of Original Issuance: 24-Oct-97 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0002 028 917,490 0 0 917,490 15.0 13,762,350 0002 029 95,000 0 0 95,000 15.0 1,425,000 0004 019 621,830 0 0 621,830 15.0 9,327,450 0006 029 1,615,900 0 0 1,615,900 15.0 24,238,500 0006 038 172,000 0 0 172,000 15.0 2,580,000 0007 015 819,975 0 0 819,975 15.0 12,299,625 0008 015 415,562 0 0 415,562 15.0 6,233,430 0008 020 955,913 0 0 955,913 15.0 14,338,695 ___________________________________________________________________________ 5,613,670 84,205,050 Blended Maximum Useful Life: 15.0 Original Term of Bond: 8.0 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: 1,300,394 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 12 : 141,432 Bond Percent: 91.165% Aidable Debt Service for Amortization Year 6 of 12 128,936 ****************************************************************************** Amount Issued: 4,100,000 BLD Date of Original Issuance: 04-Mar-99 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0002 026 306,566 0 0 306,566 15.0 4,598,490 0002 027 719,733 0 0 719,733 15.0 10,795,995 0004 018 153,039 0 0 153,039 15.0 2,295,585 0004 019 621,830 0 0 621,830 15.0 9,327,450 0004 024 926,550 0 0 926,550 15.0 13,898,250 0004 027 215,513 0 0 215,513 15.0 3,232,695 0006 031 188,138 0 0 188,138 15.0 2,822,070 0007 015 819,975 0 0 819,975 15.0 12,299,625 0007 018 281,554 0 0 281,554 15.0 4,223,310 0008 013 55,579 0 0 55,579 15.0 833,685 0008 014 292,000 0 0 292,000 15.0 4,380,000 0008 015 415,562 0 0 415,562 15.0 6,233,430 0008 020 955,913 0 0 955,913 15.0 14,338,695 0008 023 205,592 0 0 205,592 15.0 3,083,880 ___________________________________________________________________________ 6,157,544 92,363,160 ____ Blended Maximum Useful Life: 15.0 Original Term of Bond: 17.0 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: 3,500,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 14 : 339,676 Bond Percent: 91.165% Aidable Debt Service for Amortization Year 6 of 14 309,666 ****************************************************************************** Amount Issued: 1,500,000 BLD Date of Original Issuance: 15-Jun-00 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0002 017 336,071 0 0 336,071 15.0 5,041,065 0002 023 1,601,888 0 0 1,601,888 15.0 24,028,320 0006 023 445,951 0 0 445,951 15.0 6,689,265 0006 024 627,488 0 0 627,488 15.0 9,412,320 0007 010 297,803 0 0 297,803 15.0 4,467,045 ___________________________________________________________________________ 3,309,201 49,638,015 Blended Maximum Useful Life: 15.0 Original Term of Bond: 16.0 Selected Maximum Useful Life: 16.0 Period Prior to 1 July 2002: 2.0 Sel. Remaining Term for Amortization: 14.0 Principal Outstanding as of July 2002: 1,400,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 14 : 135,870 Bond Percent: 91.165% Aidable Debt Service for Amortization Year 6 of 14 123,866 ****************************************************************************** Amount Issued: 1,212,161 BLD Date of Original Issuance: 20-Sep-00 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0002 028 917,490 0 0 917,490 15.0 13,762,350 0002 029 95,000 0 0 95,000 15.0 1,425,000 0004 019 621,830 0 0 621,830 15.0 9,327,450 0006 029 1,615,900 0 0 1,615,900 15.0 24,238,500 0006 038 172,000 0 0 172,000 15.0 2,580,000 0007 015 819,975 0 0 819,975 15.0 12,299,625 0008 015 415,562 0 0 415,562 15.0 6,233,430 0008 020 955,913 0 0 955,913 15.0 14,338,695 ___________________________________________________________________________ 5,613,670 84,205,050 Blended Maximum Useful Life: 15.0 Original Term of Bond: 9.0 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: 1,144,671 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 14 : 111,090 Bond Percent: 91.165% Aidable Debt Service for Amortization Year 6 of 14 101,275 ****************************************************************************** Amount Issued: 3,150,000 BLD Date of Original Issuance: 28-Feb-02 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0002 021 182,500 0 0 182,500 15.0 2,737,500 0002 026 436,038 0 0 436,038 15.0 6,540,570 0004 022 109,000 0 0 109,000 15.0 1,635,000 0006 027 170,200 0 0 170,200 15.0 2,553,000 0006 031 165,775 0 0 165,775 15.0 2,486,625 0007 013 53,200 0 0 53,200 15.0 798,000 0007 015 772,474 0 0 772,474 15.0 11,587,110 0007 018 395,464 0 0 395,464 15.0 5,931,960 0008 015 415,562 0 0 415,562 15.0 6,233,430 0008 018 81,600 0 0 81,600 15.0 1,224,000 0008 020 1,333,313 0 0 1,333,313 15.0 19,999,695 0008 023 167,950 0 0 167,950 15.0 2,519,250 ___________________________________________________________________________ 4,283,076 64,246,140 ____ Blended Maximum Useful Life: 15.0 Original Term of Bond: 20.5 Selected Maximum Useful Life: 20.5 Period Prior to 1 July 2002: 6.0 Sel. Remaining Term for Amortization: 14.5 Principal Outstanding as of July 2002: 2,995,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 14.5 : 283,452 Bond Percent: 91.165% Aidable Debt Service for Amortization Year 6 of 258,409 ****************************************************************************** End of Report

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