571800 HORNELL CITY SD ****************************************************************************** Amount Issued: 3,596,163 BLD-10 Date of Original Issuance: 19-Dec-02 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0003 010 4,887,000 0 0 4,887,000 15.0 73,305,000 0007 007 2,420,000 0 0 2,420,000 15.0 36,300,000 0012 004 4,877,000 0 2,490,000 2,387,000 17.5 85,347,500 0013 007 11,669,000 0 3,999,000 7,670,000 16.5 192,538,500 0015 004 236,000 0 0 236,000 15.0 3,540,000 5002 004 1,289,000 0 100,000 1,189,000 15.5 19,979,500 ___________________________________________________________________________ 25,378,000 411,010,500 Blended Maximum Useful Life: 16.0 Original Term of Bond: 19.0 Term based on prior Retro borrowing: 19.0 Selected Maximum Useful Life: 19.0 Period Prior to 1 July 2002: 2.0 Sel. Remaining Term for Amortization: 17.0 Principal Outstanding as of July 2002: 3,596,163 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 17 : 304,930 Bond Percent: 99.340% Aidable Debt Service for Amortization Year 6 of 17 302,917 ****************************************************************************** Amount Issued: 20,825,000 BLD-10 Date of Original Issuance: 05-Feb-03 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0003 010 4,887,000 0 0 4,887,000 15.0 73,305,000 0007 007 2,420,000 0 0 2,420,000 15.0 36,300,000 0012 004 4,877,000 0 2,490,000 2,387,000 17.5 85,347,500 0013 007 11,669,000 0 3,999,000 7,670,000 16.5 192,538,500 0015 004 236,000 0 0 236,000 15.0 3,540,000 5002 004 1,289,000 0 100,000 1,189,000 15.5 19,979,500 ___________________________________________________________________________ 25,378,000 411,010,500 Blended Maximum Useful Life: 16.0 Original Term of Bond: 19.0 Term based on prior Retro borrowing: 19.0 ____ Selected Maximum Useful Life: 19.0 Period Prior to 1 July 2002: 2.0 Sel. Remaining Term for Amortization: 17.0 Principal Outstanding as of July 2002: 20,825,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 17 : 1,765,816 Bond Percent: 99.340% Aidable Debt Service for Amortization Year 6 of 17 1,754,162 ****************************************************************************** End of Report

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