580109 WYANDANCH UFSD ****************************************************************************** Amount Issued: 4,000,000 BLD Date of Original Issuance: 24-Jul-87 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0001 001 250,888 0 0 250,888 15.0 3,763,320 0002 002 161,712 0 0 161,712 15.0 2,425,680 0002 004 46,882 0 0 46,882 15.0 703,230 0002 006 27,032 0 0 27,032 15.0 405,480 0004 001 714,211 0 0 714,211 15.0 10,713,165 0004 002 727,769 0 0 727,769 15.0 10,916,535 0004 005 29,617 0 0 29,617 15.0 444,255 0004 007 585,513 0 0 585,513 15.0 8,782,695 0005 002 333,730 0 0 333,730 15.0 5,005,950 0005 005 46,882 0 0 46,882 15.0 703,230 5007 001 164,225 0 0 164,225 15.0 2,463,375 ___________________________________________________________________________ 3,088,461 46,326,915 Blended Maximum Useful Life: 15.0 Original Term of Bond: 20.0 Selected Maximum Useful Life: 20.0 Period Prior to 1 July 2002: 14.0 Sel. Remaining Term for Amortization: 6.0 Principal Outstanding as of July 2002: 1,350,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 6 : 259,246 Bond Percent: 59.356% Aidable Debt Service for Amortization Year 6 of 6 153,878 ****************************************************************************** Amount Issued: 3,500,000 BLD Date of Original Issuance: 18-Mar-97 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0001 008 215,000 0 0 215,000 15.0 3,225,000 0001 010 732,627 0 187,105 545,522 16.5 12,088,346 0002 012 68,588 0 0 68,588 15.0 1,028,820 ___________________________________________________________________________ 1,016,215 16,342,166 Blended Maximum Useful Life: 16.0 Original Term of Bond: 20.0 Selected Maximum Useful Life: 20.0 Period Prior to 1 July 2002: 5.0 Sel. Remaining Term for Amortization: 15.0 Principal Outstanding as of July 2002: 2,945,622 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 15 : 272,172 Bond Percent: 23.161% Aidable Debt Service for Amortization Year 6 of 15 63,038 ****************************************************************************** Amount Issued: 7,580,000 BLD Date of Original Issuance: 19-Mar-97 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0001 009 7,534,500 7,534,500 0 0 30.0 226,035,000 ___________________________________________________________________________ 7,534,500 226,035,000 Blended Maximum Useful Life: 30.0 Original Term of Bond: 20.0 Selected Maximum Useful Life: 30.0 Period Prior to 1 July 2002: 5.0 Sel. Remaining Term for Amortization: 25.0 Principal Outstanding as of July 2002: 6,379,378 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 25 : 427,652 Bond Percent: 90.413% Aidable Debt Service for Amortization Year 6 of 25 386,653 ****************************************************************************** End of Report

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