091200 PLATTSBURGH CITY SCHOOL DISTRICT                                        
                                                                                    
                                                                                    
******************************************************************************      
                                                                                    
             Amount Issued:      6,939,000   BLD                                    
 Date of Original Issuance:     03-Feb-99                                           
     __________________________________________________________________________     
                           New                    Alt./     Max.    Weighted        
 Bldg  Proj  Allowable   Constr.    Additions   Reconstr   Projec    Useful         
  .     .       Cost       Cost        Cost        Cost    t Life     Life          
     __________________________________________________________________________     
 0007  003    8,209,000           0  3,729,092   4,479,908  17.5 143,657,500        
___________________________________________________________________________         
              8,209,000                                          143,657,500        
                                                                                    
                       Blended Maximum Useful Life:         17.5                    
                             Original Term of Bond:         15.0                    
                      Selected Maximum Useful Life:         17.5                    
                       Period Prior to 1 July 2002:          3.0                    
              Sel. Remaining Term for Amortization:         14.5                    
             Principal Outstanding as of July 2002:    5,800,000                    
                             Assumed Interest Rate:       4.500%                    
     Debt Service for Amortization Year 6 of 14.5 :      548,922                    
                                      Bond Percent:     100.000%                    
   Aidable Debt Service for Amortization Year 6 of       548,922                    
                                                                                    
                                                                                    
                                                                                    
                                                                                    
                                                                                    
******************************************************************************      
                                                                                    
             Amount Issued:      8,812,052   BLD-10                                 
 Date of Original Issuance:     30-Apr-02                                           
     __________________________________________________________________________     
                           New                    Alt./     Max.    Weighted        
 Bldg  Proj  Allowable   Constr.    Additions   Reconstr   Projec    Useful         
  .     .       Cost       Cost        Cost        Cost    t Life     Life          
     __________________________________________________________________________     
 0007  005      742,000           0          0     742,000  15.0  11,130,000        
 0013  005    9,000,000           0  4,365,269   4,634,731  17.5 157,500,000        
___________________________________________________________________________         
              9,742,000                                          168,630,000        
____                   Blended Maximum Useful Life:         17.5                    
                             Original Term of Bond:         19.5                    
                      Selected Maximum Useful Life:         19.5                    
                       Period Prior to 1 July 2002:          1.5                    
              Sel. Remaining Term for Amortization:         18.0                    
             Principal Outstanding as of July 2002:    8,325,000                    
                             Assumed Interest Rate:       4.500%                    
       Debt Service for Amortization Year 6 of 18 :      679,740                    
                                                                                    
 Aidable Debt Service for Amortization Year 6 of 18      666,689                    
                                                                                    
                                                                                    
                                                                                    
                                                                                    
******************************************************************************      
                                                                                    
End of Report                                                                       
                                                                                    
                                                                             
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE