140600 BUFFALO CITY SD ****************************************************************************** Amount Issued: 16,125,000 BLD Date of Original Issuance: 09-Mar-93 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0050 001 26,170,342 26,170,342 0 0 30.0 785,110,260 0302 009 125,256 0 0 125,256 15.0 1,878,840 ___________________________________________________________________________ 26,295,598 786,989,100 Blended Maximum Useful Life: 30.0 Original Term of Bond: 20.0 Selected Maximum Useful Life: 30.0 Period Prior to 1 July 2002: 9.0 Sel. Remaining Term for Amortization: 21.0 Principal Outstanding as of July 2002: 10,200,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 21 : 755,894 Bond Percent: 60.416% Aidable Debt Service for Amortization Year 6 of 21 456,681 ****************************************************************************** Amount Issued: 7,321,000 BLD Date of Original Issuance: 01-Nov-93 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0060 X01 2,855,629 2,855,629 0 0 30.0 85,668,870 ___________________________________________________________________________ 2,855,629 85,668,870 Blended Maximum Useful Life: 30.0 Original Term of Bond: 16.0 Term based on prior Retro borrowing: 16.0 ____ Selected Maximum Useful Life: 16.0 Period Prior to 1 July 2002: 9.0 Sel. Remaining Term for Amortization: 7.0 Principal Outstanding as of July 2002: 2,579,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 7 : 433,594 Bond Percent: 39.005% Aidable Debt Service for Amortization Year 6 of 7 169,123 ****************************************************************************** Amount Issued: 5,250,000 BLD Date of Original Issuance: 23-Feb-94 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0050 001 26,170,342 26,170,342 0 0 30.0 785,110,260 0205 006 259,941 0 0 259,941 15.0 3,899,115 0304 007 90,644 0 0 90,644 15.0 1,359,660 ___________________________________________________________________________ 26,520,927 790,369,035 Blended Maximum Useful Life: 30.0 Original Term of Bond: 20.0 Selected Maximum Useful Life: 30.0 Period Prior to 1 July 2002: 8.0 Sel. Remaining Term for Amortization: 22.0 Principal Outstanding as of July 2002: 3,515,000 Assumed Interest Rate: 3.878% Debt Service for Amortization Year 6 of 22 : 238,952 Bond Percent: 60.416% Aidable Debt Service for Amortization Year 6 of 22 144,365 ****************************************************************************** Amount Issued: 1,020,000 BLD Date of Original Issuance: 01-Dec-95 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0003 006 2,372,234 0 2,372,234 0 20.0 47,444,680 0027 004 278,399 0 0 278,399 15.0 4,175,985 0033 006 196,286 0 0 196,286 15.0 2,944,290 0069 007 77,809 0 0 77,809 15.0 1,167,135 ___________________________________________________________________________ ____ 2,924,728 55,732,090 Blended Maximum Useful Life: 19.0 Original Term of Bond: 13.0 Selected Maximum Useful Life: 19.0 Period Prior to 1 July 2002: 6.0 Sel. Remaining Term for Amortization: 13.0 Principal Outstanding as of July 2002: 620,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 13 : 63,514 Bond Percent: 99.938% Aidable Debt Service for Amortization Year 6 of 13 63,475 ****************************************************************************** Amount Issued: 18,800,000 BLD Date of Original Issuance: 19-Feb-97 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0003 006 2,372,234 0 2,372,234 0 20.0 47,444,680 0003 008 209,803 0 0 209,803 15.0 3,147,045 0011 008 227,064 0 0 227,064 15.0 3,405,960 0017 004 51,360 0 0 51,360 15.0 770,400 0036 009 45,230 0 0 45,230 15.0 678,450 0038 003 8,389,702 0 7,023,032 1,366,670 19.0 159,404,338 0054 004 196,652 0 0 196,652 15.0 2,949,780 0068 005 70,200 0 0 70,200 15.0 1,053,000 0069 010 289,300 0 0 289,300 15.0 4,339,500 0071 005 425,436 0 0 425,436 15.0 6,381,540 0071 011 74,200 0 0 74,200 15.0 1,113,000 0080 001 280,520 0 0 280,520 15.0 4,207,800 0089 006 82,500 0 0 82,500 15.0 1,237,500 0091 008 100,378 0 0 100,378 15.0 1,505,670 0195 016 512,904 0 0 512,904 15.0 7,693,560 0195 017 1,308,111 0 0 1,308,111 15.0 19,621,665 0195 018 65,635 0 0 65,635 15.0 984,525 0202 007 1,241,100 0 0 1,241,100 15.0 18,616,500 0204 009 513,158 0 0 513,158 15.0 7,697,370 0206 008 939,362 0 0 939,362 15.0 14,090,430 0206 010 361,756 0 0 361,756 15.0 5,426,340 0302 010 277,205 0 0 277,205 15.0 4,158,075 0613 001 972,342 0 972,342 0 20.0 19,446,840 ___________________________________________________________________________ 19,006,152 335,373,968 ____ Blended Maximum Useful Life: 17.5 Original Term of Bond: 19.0 Selected Maximum Useful Life: 19.0 Period Prior to 1 July 2002: 5.0 Sel. Remaining Term for Amortization: 14.0 Principal Outstanding as of July 2002: 15,470,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 14 : 1,501,372 Bond Percent: 99.938% Aidable Debt Service for Amortization Year 6 of 14 1,500,441 ****************************************************************************** Amount Issued: 10,950,000 BLD Date of Original Issuance: 01-Feb-98 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0003 X25 14,515,865 0 0 14,515,865 15.0 217,737,975 ___________________________________________________________________________ 14,515,865 217,737,975 Blended Maximum Useful Life: 15.0 Original Term of Bond: 28.0 Selected Maximum Useful Life: 28.0 Period Prior to 1 July 2002: 5.0 Sel. Remaining Term for Amortization: 23.0 Principal Outstanding as of July 2002: 10,746,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 23 : 754,782 Bond Percent: 55.982% Aidable Debt Service for Amortization Year 6 of 23 422,542 ****************************************************************************** Amount Issued: 5,675,000 BLD Date of Original Issuance: 12-Feb-98 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0607 001 33,760,000 33,760,000 0 0 30.0 1,012,800,0 8308 001 2,773,187 0 0 2,773,187 15.0 41,597,805 ___________________________________________________________________________ 36,533,187 1,054,397,80 ____ Blended Maximum Useful Life: 29.0 Original Term of Bond: 20.0 Selected Maximum Useful Life: 29.0 Period Prior to 1 July 2002: 4.0 Sel. Remaining Term for Amortization: 25.0 Principal Outstanding as of July 2002: 4,905,000 Assumed Interest Rate: 4.789% Debt Service for Amortization Year 6 of 25 : 338,628 Bond Percent: 62.651% Aidable Debt Service for Amortization Year 6 of 25 212,154 ****************************************************************************** Amount Issued: 7,034,135 BLD Date of Original Issuance: 02-Feb-99 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0003 X25 14,515,865 0 0 14,515,865 15.0 217,737,975 ___________________________________________________________________________ 14,515,865 217,737,975 Blended Maximum Useful Life: 15.0 Original Term of Bond: 13.0 Selected Maximum Useful Life: 15.0 Period Prior to 1 July 2002: 4.0 Sel. Remaining Term for Amortization: 11.0 Principal Outstanding as of July 2002: 5,407,032 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 11 : 628,602 Bond Percent: 55.982% Aidable Debt Service for Amortization Year 6 of 11 351,904 ****************************************************************************** Amount Issued: 28,225,000 BLD Date of Original Issuance: 11-Feb-99 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0004 004 213,635 0 0 213,635 15.0 3,204,525 0004 005 250,000 0 0 250,000 15.0 3,750,000 0006 012 343,064 0 0 343,064 15.0 5,145,960 0008 006 199,300 0 0 199,300 15.0 2,989,500 0008 007 217,166 0 0 217,166 15.0 3,257,490 0017 003 288,317 0 0 288,317 15.0 4,324,755 0018 002 463,850 0 0 463,850 15.0 6,957,750 0027 005 281,400 0 0 281,400 15.0 4,221,000 0032 006 567,675 0 0 567,675 15.0 8,515,125 0039 007 71,332 0 0 71,332 15.0 1,069,980 0045 005 75,020 0 0 75,020 15.0 1,125,300 0061 009 543,700 0 0 543,700 15.0 8,155,500 0068 007 408,268 0 0 408,268 15.0 6,124,020 0093 004 741,426 0 0 741,426 15.0 11,121,390 0094 009 698,437 0 0 698,437 15.0 10,476,555 0187 012 202,649 0 0 202,649 15.0 3,039,735 0187 014 387,968 0 0 387,968 15.0 5,819,520 0200 008 1,095,833 0 0 1,095,833 15.0 16,437,495 0204 011 630,306 0 0 630,306 15.0 9,454,590 0204 012 1,068,500 0 0 1,068,500 15.0 16,027,500 0205 009 199,555 0 0 199,555 15.0 2,993,325 0206 011 190,000 0 0 190,000 15.0 2,850,000 0301 010 522,256 0 0 522,256 15.0 7,833,840 0302 013 267,656 0 0 267,656 15.0 4,014,840 0305 005 98,204 0 0 98,204 15.0 1,473,060 0607 001 33,760,000 33,760,000 0 0 30.0 1,012,800,0 ___________________________________________________________________________ 43,785,517 1,163,182,75 Blended Maximum Useful Life: 26.5 Original Term of Bond: 20.0 Selected Maximum Useful Life: 26.5 Period Prior to 1 July 2002: 3.0 Sel. Remaining Term for Amortization: 23.0 Principal Outstanding as of July 2002: 24,760,000 Assumed Interest Rate: 4.799% Debt Service for Amortization Year 6 of 23 : 1,789,356 Bond Percent: 62.651% Aidable Debt Service for Amortization Year 6 of 23 1,121,049 ****************************************************************************** Amount Issued: 16,350,000 BLD-10 Date of Original Issuance: 14-Dec-99 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0032 005 138,065 0 0 138,065 15.0 2,070,975 0036 011 261,792 0 0 261,792 15.0 3,926,880 0066 006 217,080 0 0 217,080 15.0 3,256,200 0205 010 238,868 0 0 238,868 15.0 3,583,020 0302 014 235,400 0 0 235,400 15.0 3,531,000 0302 016 569,361 0 0 569,361 15.0 8,540,415 0305 007 752,810 0 0 752,810 15.0 11,292,150 0607 001 33,760,000 33,760,000 0 0 30.0 1,012,800,0 7999 005 3,340,000 0 0 3,340,000 15.0 50,100,000 ___________________________________________________________________________ 39,513,376 1,099,100,64 Blended Maximum Useful Life: 28.0 Original Term of Bond: 21.0 Selected Maximum Useful Life: 28.0 Period Prior to 1 July 2002: 3.0 Sel. Remaining Term for Amortization: 25.0 Principal Outstanding as of July 2002: 15,335,000 Assumed Interest Rate: 4.830% Debt Service for Amortization Year 6 of 25 : 1,063,052 Bond Percent: 62.651% Aidable Debt Service for Amortization Year 6 of 25 666,013 ****************************************************************************** Amount Issued: 500,000 BLD Date of Original Issuance: 16-Feb-01 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0033 007 129,025 0 117,765 11,260 19.5 2,515,988 0090 005 200,000 0 0 200,000 15.0 3,000,000 0094 010 40,000 0 0 40,000 15.0 600,000 0095 011 156,601 0 0 156,601 15.0 2,349,015 0187 015 180,000 0 0 180,000 15.0 2,700,000 0203 011 78,540 0 0 78,540 15.0 1,178,100 0204 013 86,005 0 0 86,005 15.0 1,290,075 ___________________________________________________________________________ 870,171 13,633,178 Blended Maximum Useful Life: 15.5 Original Term of Bond: 20.0 Selected Maximum Useful Life: 20.0 Period Prior to 1 July 2002: 1.5 Sel. Remaining Term for Amortization: 18.5 Principal Outstanding as of July 2002: 480,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 18.5 : 38,502 Bond Percent: 62.651% Aidable Debt Service for Amortization Year 6 of 24,122 ****************************************************************************** Amount Issued: 500,000 BLD-10 Date of Original Issuance: 17-Feb-01 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0192 006 645,227 0 0 645,227 15.0 9,678,405 ___________________________________________________________________________ 645,227 9,678,405 Blended Maximum Useful Life: 15.0 Original Term of Bond: 20.0 Selected Maximum Useful Life: 20.0 Period Prior to 1 July 2002: 1.0 Sel. Remaining Term for Amortization: 19.0 Principal Outstanding as of July 2002: 480,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 19 : 37,850 Bond Percent: 62.651% Aidable Debt Service for Amortization Year 6 of 19 23,713 ****************************************************************************** Amount Issued: 500,000 BLD-10 Date of Original Issuance: 18-Feb-01 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0039 009 500,000 0 0 500,000 15.0 7,500,000 ___________________________________________________________________________ 500,000 7,500,000 Blended Maximum Useful Life: 15.0 Original Term of Bond: 20.0 Selected Maximum Useful Life: 20.0 Period Prior to 1 July 2002: 1.5 Sel. Remaining Term for Amortization: 18.5 Principal Outstanding as of July 2002: 480,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 18.5 : 38,502 Bond Percent: 62.651% Aidable Debt Service for Amortization Year 6 of 24,122 ****************************************************************************** Amount Issued: 1,000,000 BLD-10 Date of Original Issuance: 20-Feb-01 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0307 005 618,654 0 0 618,654 15.0 9,279,810 0307 006 361,045 0 0 361,045 15.0 5,415,675 ___________________________________________________________________________ 979,699 14,695,485 Blended Maximum Useful Life: 15.0 Original Term of Bond: 20.0 Selected Maximum Useful Life: 20.0 Period Prior to 1 July 2002: 1.0 Sel. Remaining Term for Amortization: 19.0 Principal Outstanding as of July 2002: 965,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 19 : 76,096 Bond Percent: 62.651% Aidable Debt Service for Amortization Year 6 of 19 47,675 ****************************************************************************** Amount Issued: 1,600,000 BLD Date of Original Issuance: 21-Feb-01 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0077 007 621,229 0 0 621,229 15.0 9,318,435 ___________________________________________________________________________ 621,229 9,318,435 Blended Maximum Useful Life: 15.0 Original Term of Bond: 20.0 Selected Maximum Useful Life: 20.0 Period Prior to 1 July 2002: 1.0 Sel. Remaining Term for Amortization: 19.0 Principal Outstanding as of July 2002: 1,545,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 19 : 121,832 Bond Percent: 62.651% Aidable Debt Service for Amortization Year 6 of 19 76,329 ****************************************************************************** Amount Issued: 1,800,000 BLD-10 Date of Original Issuance: 22-Feb-01 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0004 005 250,000 0 0 250,000 15.0 3,750,000 0006 012 343,064 0 0 343,064 15.0 5,145,960 0008 007 217,166 0 0 217,166 15.0 3,257,490 0018 002 463,850 0 0 463,850 15.0 6,957,750 0068 007 408,268 0 0 408,268 15.0 6,124,020 0204 012 1,068,500 0 0 1,068,500 15.0 16,027,500 ___________________________________________________________________________ 2,750,848 41,262,720 Blended Maximum Useful Life: 15.0 Original Term of Bond: 20.0 Selected Maximum Useful Life: 20.0 Period Prior to 1 July 2002: 1.0 Sel. Remaining Term for Amortization: 19.0 Principal Outstanding as of July 2002: 1,735,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 19 : 136,814 Bond Percent: 62.651% Aidable Debt Service for Amortization Year 6 of 19 85,715 ****************************************************************************** Amount Issued: 1,800,000 BLD Date of Original Issuance: 23-Feb-01 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0008 008 530,000 0 0 530,000 15.0 7,950,000 0017 006 330,000 0 0 330,000 15.0 4,950,000 0031 007 490,000 0 0 490,000 15.0 7,350,000 0302 014 235,400 0 0 235,400 15.0 3,531,000 ___________________________________________________________________________ 1,585,400 23,781,000 ____ Blended Maximum Useful Life: 15.0 Original Term of Bond: 20.0 Selected Maximum Useful Life: 20.0 Period Prior to 1 July 2002: 1.0 Sel. Remaining Term for Amortization: 19.0 Principal Outstanding as of July 2002: 1,735,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 19 : 136,814 Bond Percent: 62.651% Aidable Debt Service for Amortization Year 6 of 19 85,715 ****************************************************************************** End of Report

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