440102 WASHINGTONVILLE CSD ****************************************************************************** Amount Issued: 9,020,000 BLD Date of Original Issuance: 15-May-90 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0007 003 15,880,606 0 11,246,430 4,634,176 18.5 293,791,211 ___________________________________________________________________________ 15,880,606 293,791,211 ____ Blended Maximum Useful Life: 18.5 Original Term of Bond: 19.0 Selected Maximum Useful Life: 19.0 Period Prior to 1 July 2002: 12.0 Sel. Remaining Term for Amortization: 7.0 Principal Outstanding as of July 2002: 3,750,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 7 : 630,468 Aidable Debt Service for Amortization Year 6 of 7 589,431 ****************************************************************************** Amount Issued: 6,900,000 BLD Date of Original Issuance: 01-Jun-91 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0007 003 15,880,606 0 11,246,430 4,634,176 18.5 293,791,211 ___________________________________________________________________________ 15,880,606 293,791,211 Blended Maximum Useful Life: 18.5 Original Term of Bond: 18.0 Selected Maximum Useful Life: 18.5 Period Prior to 1 July 2002: 11.0 Sel. Remaining Term for Amortization: 7.5 Principal Outstanding as of July 2002: 3,100,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 7.5 : 491,588 Bond Percent: 93.491% Aidable Debt Service for Amortization Year 6 of 459,591 ****************************************************************************** Amount Issued: 3,255,000 BLD Date of Original Issuance: 21-Dec-93 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0001 003 3,243,128 0 1,802,112 1,441,016 18.0 58,376,304 ___________________________________________________________________________ 3,243,128 58,376,304 ____ Blended Maximum Useful Life: 18.0 Original Term of Bond: 20.0 Selected Maximum Useful Life: 20.0 Period Prior to 1 July 2002: 9.0 Sel. Remaining Term for Amortization: 11.0 Principal Outstanding as of July 2002: 1,925,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 11 : 223,794 Bond Percent: 99.998% Aidable Debt Service for Amortization Year 6 of 11 223,790 ****************************************************************************** Amount Issued: 1,613,000 BLD Date of Original Issuance: 01-May-95 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0001 004 305,665 0 0 305,665 15.0 4,584,975 0002 003 502,942 0 0 502,942 15.0 7,544,130 0004 005 270,582 0 0 270,582 15.0 4,058,730 0007 004 385,669 0 0 385,669 15.0 5,785,035 0008 005 230,203 0 0 230,203 15.0 3,453,045 5013 005 95,766 0 0 95,766 15.0 1,436,490 ___________________________________________________________________________ 1,790,827 26,862,405 Blended Maximum Useful Life: 15.0 Original Term of Bond: 16.0 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: 1,025,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 9 : 139,764 Bond Percent: 100.000% Aidable Debt Service for Amortization Year 6 of 9 139,764 ****************************************************************************** Amount Issued: 2,344,000 BLD Date of Original Issuance: 15-Jun-97 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0001 005 39,579 0 0 39,579 15.0 593,685 0001 006 403,077 0 0 403,077 15.0 6,046,155 0002 004 53,255 0 0 53,255 15.0 798,825 0002 005 133,813 0 0 133,813 15.0 2,007,195 0004 006 176,652 0 0 176,652 15.0 2,649,780 0004 007 103,649 0 0 103,649 15.0 1,554,735 0007 005 26,987 0 0 26,987 15.0 404,805 0007 006 211,529 0 0 211,529 15.0 3,172,935 0008 006 225,600 0 0 225,600 15.0 3,384,000 5013 006 207,989 0 0 207,989 15.0 3,119,835 ___________________________________________________________________________ 1,582,130 23,731,950 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: 1,425,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 10 : 178,530 Bond Percent: 65.440% Aidable Debt Service for Amortization Year 6 of 10 116,830 ****************************************************************************** Amount Issued: 3,686,000 BLD Date of Original Issuance: 08-Jul-99 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0001 008 430,395 0 0 430,395 15.0 6,455,925 0002 006 465,607 0 0 465,607 15.0 6,984,105 0004 008 407,409 0 0 407,409 15.0 6,111,135 0007 010 1,657,347 0 0 1,657,347 15.0 24,860,205 0008 007 591,983 0 0 591,983 15.0 8,879,745 5013 007 83,960 0 0 83,960 15.0 1,259,400 ___________________________________________________________________________ 3,636,701 54,550,515 ____ Blended Maximum Useful Life: 15.0 Original Term of Bond: 15.0 Selected Maximum Useful Life: 15.0 Period Prior to 1 July 2002: 3.0 Sel. Remaining Term for Amortization: 12.0 Principal Outstanding as of July 2002: 3,100,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 12 : 337,158 Bond Percent: 98.662% Aidable Debt Service for Amortization Year 6 of 12 332,647 ****************************************************************************** End of Report

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