580235 SOUTH COUNTRY CSD ****************************************************************************** Amount Issued: 5,000,000 BLD Date of Original Issuance: 01-Mar-95 ______________________________________________________________________________ New Alt./ Max. Weighted Bldg. Proj. Allowable Constr. Additions Reconstr Project Useful No. Cost Cost Cost Cost Life Life ______________________________________________________________________________ 0001 002 57,798 0 0 57,798 15.0 866,970 0002 003 91,325 0 0 91,325 15.0 1,369,875 0003 003 617,415 0 0 617,415 15.0 9,261,225 0004 006 1,113,190 0 391,154 722,036 17.0 18,924,230 0005 004 676,999 0 0 676,999 15.0 10,154,985 0006 004 1,073,963 0 175,574 898,389 16.0 17,183,408 0007 003 688,069 0 189,339 498,730 16.5 11,353,139 _______________________________________________________________________________ 4,318,759 69,113,832 Blended Maximum Useful Life: 16.0 Original Term of Bond: 15.0 Selected Maximum Useful Life: 16.0 Period Prior to 1 July 2002: 7.0 Sel. Remaining Term for Amortization: 9.0 Principal Outstanding as of July 2002: 2,920,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 5 of 9 : 398,154 Bond Percent: 88.033% Aidable Debt Service for Amortization Year 5 of 9 : 350,507 ****************************************************************************** Amount Issued: 7,000,000 BLD Date of Original Issuance: 29-Jun-98 ______________________________________________________________________________ New Alt./ Max. Weighted Bldg. Proj. Allowable Constr. Additions Reconstr Project Useful No. Cost Cost Cost Cost Life Life ______________________________________________________________________________ 0001 003 128,239 0 0 128,239 15.0 1,923,585 0002 004 1,038,349 0 0 1,038,349 15.0 15,575,235 0003 004 993,552 0 0 993,552 15.0 14,903,280 0004 007 944,846 0 0 944,846 15.0 14,172,690 0005 005 1,481,190 0 0 1,481,190 15.0 22,217,850 0006 005 1,532,705 0 0 1,532,705 15.0 22,990,575 0007 004 1,322,746 0 0 1,322,746 15.0 19,841,190 0010 001 1,031,023 0 0 1,031,023 15.0 15,465,345 _______________________________________________________________________________ 8,472,650 127,089,750 Blended Maximum Useful Life: 15.0 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: 6,049,615 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 5 of 16 : 534,474 Bond Percent: 100.000% Aidable Debt Service for Amortization Year 5 of 16 : 534,474 ****************************************************************************** Amount Issued: 6,000,000 BLD Date of Original Issuance: 30-Jun-98 ______________________________________________________________________________ New Alt./ Max. Weighted Bldg. Proj. Allowable Constr. Additions Reconstr Project Useful No. Cost Cost Cost Cost Life Life ______________________________________________________________________________ 7999 001 7,983,700 0 0 7,983,700 15.0 119,755,500 _______________________________________________________________________________ 7,983,700 119,755,500 Blended Maximum Useful Life: 15.0 Original Term of Bond: 16.0 Selected Maximum Useful Life: 16.0 Period Prior to 1 July 2002: 4.0 Sel. Remaining Term for Amortization: 12.0 Principal Outstanding as of July 2002: 5,185,385 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 5 of 12 : 563,964 Bond Percent: 99.796% Aidable Debt Service for Amortization Year 5 of 12 : 562,814 ****************************************************************************** Amount Issued: 2,000,000 BLD Date of Original Issuance: 26-Jan-99 ______________________________________________________________________________ New Alt./ Max. Weighted Bldg. Proj. Allowable Constr. Additions Reconstr Project Useful No. Cost Cost Cost Cost Life Life ______________________________________________________________________________ 7999 001 7,983,700 0 0 7,983,700 15.0 119,755,500 _______________________________________________________________________________ 7,983,700 119,755,500 Blended Maximum Useful Life: 15.0 Original Term of Bond: 19.0 Selected Maximum Useful Life: 19.0 Period Prior to 1 July 2002: 3.0 Sel. Remaining Term for Amortization: 16.0 Principal Outstanding as of July 2002: 1,778,061 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 5 of 16 : 157,088 Bond Percent: 99.796% Aidable Debt Service for Amortization Year 5 of 16 : 156,768 ****************************************************************************** Amount Issued: 3,400,000 BLD Date of Original Issuance: 27-Jan-99 ______________________________________________________________________________ New Alt./ Max. Weighted Bldg. Proj. Allowable Constr. Additions Reconstr Project Useful No. Cost Cost Cost Cost Life Life ______________________________________________________________________________ 0002 005 918,522 0 918,522 0 20.0 18,370,440 0003 005 1,356,588 0 1,356,588 0 20.0 27,131,760 0007 005 1,124,890 0 1,124,890 0 20.0 22,497,800 _______________________________________________________________________________ 3,400,000 68,000,000 Blended Maximum Useful Life: 20.0 Original Term of Bond: 19.0 Selected Maximum Useful Life: 20.0 Period Prior to 1 July 2002: 3.0 Sel. Remaining Term for Amortization: 17.0 Principal Outstanding as of July 2002: 3,022,707 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 5 of 17 : 256,304 Bond Percent: 100.000% Aidable Debt Service for Amortization Year 5 of 17 : 256,304 ****************************************************************************** Amount Issued: 1,472,650 BLD Date of Original Issuance: 28-Jan-99 ______________________________________________________________________________ New Alt./ Max. Weighted Bldg. Proj. Allowable Constr. Additions Reconstr Project Useful No. Cost Cost Cost Cost Life Life ______________________________________________________________________________ 0001 003 128,239 0 0 128,239 15.0 1,923,585 0002 004 1,038,349 0 0 1,038,349 15.0 15,575,235 0003 004 993,552 0 0 993,552 15.0 14,903,280 0004 007 944,846 0 0 944,846 15.0 14,172,690 0005 005 1,481,190 0 0 1,481,190 15.0 22,217,850 0006 005 1,532,705 0 0 1,532,705 15.0 22,990,575 0007 004 1,322,746 0 0 1,322,746 15.0 19,841,190 0010 001 1,031,023 0 0 1,031,023 15.0 15,465,345 _______________________________________________________________________________ 8,472,650 127,089,750 Blended Maximum Useful Life: 15.0 Original Term of Bond: 19.0 Selected Maximum Useful Life: 19.0 Period Prior to 1 July 2002: 3.0 Sel. Remaining Term for Amortization: 16.0 Principal Outstanding as of July 2002: 1,309,232 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 5 of 16 : 115,668 Bond Percent: 100.000% Aidable Debt Service for Amortization Year 5 of 16 : 115,668 ****************************************************************************** End of Report

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