010605 NORTH COLONIE CSD ****************************************************************************** Amount Issued: 4,755,000 BLD Date of Original Issuance: 01-Apr-92 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0003 002 1,129,096 0 1,018,465 110,631 19.5 22,017,372 0004 001 1,226,168 0 1,076,159 150,009 19.5 23,910,276 0006 002 1,272,416 0 1,151,312 121,104 19.5 24,812,112 0007 001 1,684,927 0 1,473,216 211,711 19.5 32,856,077 0008 002 912,903 0 808,807 104,096 19.5 17,801,609 0011 001 1,904,289 0 1,776,182 128,107 20.0 38,085,780 ___________________________________________________________________________ 8,129,799 159,483,225 Blended Maximum Useful Life: 19.5 Original Term of Bond: 20.0 Selected Maximum Useful Life: 20.0 Period Prior to 1 July 2002: 12.0 Sel. Remaining Term for Amortization: 8.0 Principal Outstanding as of July 2002: 2,305,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 8 : 346,288 Bond Percent: 87.731% Aidable Debt Service for Amortization Year 6 of 8 303,802 ****************************************************************************** Amount Issued: 3,205,000 BLD Date of Original Issuance: 25-Jun-92 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0003 002 1,129,096 0 1,018,465 110,631 19.5 22,017,372 0004 001 1,226,168 0 1,076,159 150,009 19.5 23,910,276 0006 002 1,272,416 0 1,151,312 121,104 19.5 24,812,112 0007 001 1,684,927 0 1,473,216 211,711 19.5 32,856,077 0008 002 912,903 0 808,807 104,096 19.5 17,801,609 0011 001 1,904,289 0 1,776,182 128,107 20.0 38,085,780 ___________________________________________________________________________ 8,129,799 159,483,225 Blended Maximum Useful Life: 19.5 Original Term of Bond: 18.5 Selected Maximum Useful Life: 19.5 Period Prior to 1 July 2002: 11.5 Sel. Remaining Term for Amortization: 8.0 Principal Outstanding as of July 2002: 1,700,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 8 : 255,396 Bond Percent: 87.731% Aidable Debt Service for Amortization Year 6 of 8 224,061 ****************************************************************************** Amount Issued: 2,223,000 BLD Date of Original Issuance: 15-Jan-97 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0003 004 265,116 0 0 265,116 15.0 3,976,740 0005 010 221,208 0 0 221,208 15.0 3,318,120 0005 015 453,267 0 0 453,267 15.0 6,799,005 0005 018 414,874 0 0 414,874 15.0 6,223,110 0006 005 46,838 0 0 46,838 15.0 702,570 0007 003 39,111 0 0 39,111 15.0 586,665 0008 003 64,638 0 0 64,638 15.0 969,570 0011 003 199,149 0 0 199,149 15.0 2,987,235 0011 004 80,000 0 0 80,000 15.0 1,200,000 0011 E01 86,250 0 0 86,250 15.0 1,293,750 ___________________________________________________________________________ 1,870,451 28,056,765 ____ Blended Maximum Useful Life: 15.0 Original Term of Bond: 11.5 Selected Maximum Useful Life: 15.0 Period Prior to 1 July 2002: 7.5 Sel. Remaining Term for Amortization: 7.5 Principal Outstanding as of July 2002: 775,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 7.5 : 122,898 Bond Percent: 72.796% Aidable Debt Service for Amortization Year 6 of 89,465 ****************************************************************************** Amount Issued: 4,000,000 BLD Date of Original Issuance: 19-Jun-97 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0003 005 335,706 0 0 335,706 15.0 5,035,590 0004 002 244,395 0 0 244,395 15.0 3,665,925 0005 023 1,779,856 0 0 1,779,856 15.0 26,697,840 0005 024 374,942 0 0 374,942 15.0 5,624,130 0009 007 49,268 0 0 49,268 15.0 739,020 5015 006 164,404 0 0 164,404 15.0 2,466,060 ___________________________________________________________________________ 2,948,571 44,228,565 Blended Maximum Useful Life: 15.0 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: 3,375,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 15 : 311,846 Bond Percent: 95.334% Aidable Debt Service for Amortization Year 6 of 15 297,295 ****************************************************************************** Amount Issued: 3,540,000 BLD Date of Original Issuance: 31-Oct-97 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0003 006 126,700 0 0 126,700 15.0 1,900,500 0003 007 117,000 0 0 117,000 15.0 1,755,000 0004 003 105,400 0 0 105,400 15.0 1,581,000 0005 022 908,100 0 0 908,100 15.0 13,621,500 0006 007 146,800 0 0 146,800 15.0 2,202,000 0006 009 36,000 0 0 36,000 15.0 540,000 0007 004 151,600 0 0 151,600 15.0 2,274,000 0007 007 36,000 0 0 36,000 15.0 540,000 0008 005 158,500 0 0 158,500 15.0 2,377,500 0009 006 397,900 0 0 397,900 15.0 5,968,500 0011 005 180,700 0 0 180,700 15.0 2,710,500 5015 007 32,600 0 0 32,600 15.0 489,000 ___________________________________________________________________________ 2,397,300 35,959,500 Blended Maximum Useful Life: 15.0 Original Term of Bond: 11.0 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: 2,184,405 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 10 : 273,672 Bond Percent: 93.995% Aidable Debt Service for Amortization Year 6 of 10 257,238 ****************************************************************************** Amount Issued: 11,950,000 BLD Date of Original Issuance: 01-Jul-98 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0003 005 335,706 0 0 335,706 15.0 5,035,590 0003 008 440,900 0 0 440,900 15.0 6,613,500 0004 001 1,226,168 0 1,076,159 150,009 19.5 23,910,276 0004 002 244,395 0 0 244,395 15.0 3,665,925 0005 021 9,733,476 0 274,836 9,458,640 15.0 146,002,140 0005 023 1,779,856 0 0 1,779,856 15.0 26,697,840 0005 024 374,942 0 0 374,942 15.0 5,624,130 0006 008 401,525 0 0 401,525 15.0 6,022,875 0007 005 378,950 0 0 378,950 15.0 5,684,250 0008 006 420,425 0 0 420,425 15.0 6,306,375 0009 005 5,527,699 0 2,778,657 2,749,042 17.5 96,734,733 0009 007 49,268 0 0 49,268 15.0 739,020 0011 006 429,350 0 0 429,350 15.0 6,440,250 5015 006 164,404 0 0 164,404 15.0 2,466,060 7999 001 305,350 0 0 305,350 15.0 4,580,250 ___________________________________________________________________________ 21,812,414 346,523,214 Blended Maximum Useful Life: 16.0 Original Term of Bond: 19.0 Selected Maximum Useful Life: 19.0 Period Prior to 1 July 2002: 4.0 Sel. Remaining Term for Amortization: 15.0 Principal Outstanding as of July 2002: 10,500,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 15 : 970,186 Bond Percent: 95.334% Aidable Debt Service for Amortization Year 6 of 15 924,917 ****************************************************************************** Amount Issued: 3,620,000 BLD Date of Original Issuance: 15-Jul-99 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0003 005 335,706 0 0 335,706 15.0 5,035,590 0003 008 440,900 0 0 440,900 15.0 6,613,500 0004 002 244,395 0 0 244,395 15.0 3,665,925 0004 004 333,275 0 0 333,275 15.0 4,999,125 0005 021 9,733,476 0 274,836 9,458,640 15.0 146,002,140 0005 023 1,779,856 0 0 1,779,856 15.0 26,697,840 0005 024 374,942 0 0 374,942 15.0 5,624,130 0006 008 401,525 0 0 401,525 15.0 6,022,875 0007 005 378,950 0 0 378,950 15.0 5,684,250 0008 006 420,425 0 0 420,425 15.0 6,306,375 0009 005 5,527,699 0 2,778,657 2,749,042 17.5 96,734,733 0009 007 49,268 0 0 49,268 15.0 739,020 0011 006 429,350 0 0 429,350 15.0 6,440,250 5015 006 164,404 0 0 164,404 15.0 2,466,060 7999 001 305,350 0 0 305,350 15.0 4,580,250 ___________________________________________________________________________ 20,919,521 327,612,063 ____ Blended Maximum Useful Life: 15.5 Original Term of Bond: 18.0 Selected Maximum Useful Life: 18.0 Period Prior to 1 July 2002: 3.0 Sel. Remaining Term for Amortization: 15.0 Principal Outstanding as of July 2002: 3,320,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 15 : 306,764 Bond Percent: 95.334% Aidable Debt Service for Amortization Year 6 of 15 292,450 ****************************************************************************** End of Report

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