131301 PINE PLAINS CSD                                                         
                                                                                    
                                                                                    
******************************************************************************      
                                                                                    
             Amount Issued:      2,400,000   BLD                                    
 Date of Original Issuance:     01-Sep-98                                           
     __________________________________________________________________________     
                           New                    Alt./     Max.    Weighted        
 Bldg  Proj  Allowable   Constr.    Additions   Reconstr   Projec    Useful         
  .     .       Cost       Cost        Cost        Cost    t Life     Life          
     __________________________________________________________________________     
 0001  004      723,000           0          0     723,000  15.0  10,845,000        
 0001  005    1,700,150           0          0   1,700,150  15.0  25,502,250        
 0002  002      325,000           0    262,000      63,000  19.0   6,175,000        
 0002  003      244,650           0          0     244,650  15.0   3,669,750        
 0009  002      527,000           0          0     527,000  15.0   7,905,000        
 0009  003      732,200           0          0     732,200  15.0  10,983,000        
___________________________________________________________________________         
              4,252,000                                           65,080,000        
                                                                                    
                       Blended Maximum Useful Life:         15.5                    
                             Original Term of Bond:          9.0                    
                      Selected Maximum Useful Life:         15.5                    
                       Period Prior to 1 July 2002:          4.0                    
              Sel. Remaining Term for Amortization:         11.5                    
             Principal Outstanding as of July 2002:    1,394,336                    
                             Assumed Interest Rate:       4.500%                    
     Debt Service for Amortization Year 6 of 11.5 :      156,642                    
                                      Bond Percent:     100.000%                    
   Aidable Debt Service for Amortization Year 6 of       156,642                    
                                                                                    
                                                                                    
                                                                                    
                                                                                    
******************************************************************************      
                                                                                    
End of Report                                                                       
                                                                                    
                                                                             

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