580201 THREE VILLAGE CSD ****************************************************************************** Amount Issued: 3,200,000 BLD Date of Original Issuance: 16-Aug-95 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0001 011 573,205 0 0 573,205 15.0 8,598,075 0002 006 367,516 0 0 367,516 15.0 5,512,740 0007 007 59,436 0 0 59,436 15.0 891,540 0007 009 54,092 0 0 54,092 15.0 811,380 0008 007 645,343 0 0 645,343 15.0 9,680,145 0009 010 950,539 0 0 950,539 15.0 14,258,085 0014 008 69,268 0 0 69,268 15.0 1,039,020 0014 010 70,137 0 0 70,137 15.0 1,052,055 ___________________________________________________________________________ 2,789,536 41,843,040 Blended Maximum Useful Life: 15.0 Original Term of Bond: 15.0 Selected Maximum Useful Life: 15.0 Period Prior to 1 July 2002: 7.0 Sel. Remaining Term for Amortization: 8.0 Principal Outstanding as of July 2002: 2,000,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 8 : 300,466 Bond Percent: 95.103% Aidable Debt Service for Amortization Year 6 of 8 285,752 ****************************************************************************** Amount Issued: 3,300,000 BLD Date of Original Issuance: 27-Aug-96 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0001 014 118,114 0 0 118,114 15.0 1,771,710 0002 008 123,697 0 0 123,697 15.0 1,855,455 0006 008 118,415 0 0 118,415 15.0 1,776,225 0007 009 54,092 0 0 54,092 15.0 811,380 0008 010 177,464 0 0 177,464 15.0 2,661,960 0009 013 203,028 0 0 203,028 15.0 3,045,420 0014 010 70,137 0 0 70,137 15.0 1,052,055 0015 009 1,774,571 0 0 1,774,571 15.0 26,618,565 0018 006 591,957 0 0 591,957 15.0 8,879,355 ___________________________________________________________________________ 3,231,475 48,472,125 Blended Maximum Useful Life: 15.0 Original Term of Bond: 15.0 Selected Maximum Useful Life: 15.0 Period Prior to 1 July 2002: 7.0 Sel. Remaining Term for Amortization: 8.0 Principal Outstanding as of July 2002: 2,250,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 8 : 338,024 Bond Percent: 95.103% Aidable Debt Service for Amortization Year 6 of 8 321,471 ****************************************************************************** Amount Issued: 2,177,000 BLD Date of Original Issuance: 27-Aug-97 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0001 014 118,114 0 0 118,114 15.0 1,771,710 0001 016 473,626 0 0 473,626 15.0 7,104,390 0002 011 64,708 0 0 64,708 15.0 970,620 0007 009 54,092 0 0 54,092 15.0 811,380 0008 012 1,033,283 0 0 1,033,283 15.0 15,499,245 0009 015 766,394 0 0 766,394 15.0 11,495,910 0014 010 70,137 0 0 70,137 15.0 1,052,055 ___________________________________________________________________________ 2,580,354 38,705,310 Blended Maximum Useful Life: 15.0 Original Term of Bond: 14.0 Selected Maximum Useful Life: 15.0 Period Prior to 1 July 2002: 7.0 Sel. Remaining Term for Amortization: 8.0 Principal Outstanding as of July 2002: 1,575,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 8 : 236,618 Bond Percent: 95.103% Aidable Debt Service for Amortization Year 6 of 8 225,031 ****************************************************************************** Amount Issued: 4,700,000 BLD-10 Date of Original Issuance: 07-Dec-99 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0002 013 5,480,866 0 3,539,079 1,941,787 18.0 98,655,588 0006 013 5,266,631 0 3,482,539 1,784,092 18.5 97,432,674 0007 011 7,357,166 0 5,376,979 1,980,187 18.5 136,107,571 0009 018 6,956,742 0 6,072,300 884,442 19.5 135,656,469 0014 013 4,875,187 0 3,360,289 1,514,898 18.5 90,190,960 0015 013 1,342,129 0 0 1,342,129 15.0 20,131,935 0020 001 541,185 541,185 0 0 30.0 16,235,550 0022 001 290,594 290,594 0 0 30.0 8,717,820 0023 001 290,594 290,594 0 0 30.0 8,717,820 0025 001 281,582 281,582 0 0 30.0 8,447,460 0026 001 552,090 552,090 0 0 30.0 16,562,700 0027 001 281,582 281,582 0 0 30.0 8,447,460 ___________________________________________________________________________ 33,516,348 645,304,006 Blended Maximum Useful Life: 19.0 Original Term of Bond: 16.0 Selected Maximum Useful Life: 19.0 Period Prior to 1 July 2002: 3.0 Sel. Remaining Term for Amortization: 16.0 Principal Outstanding as of July 2002: 4,300,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 16 : 379,898 Bond Percent: 83.189% Aidable Debt Service for Amortization Year 6 of 16 316,033 ****************************************************************************** Amount Issued: 26,000,000 BLD-10 Date of Original Issuance: 05-Dec-00 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0002 013 5,480,866 0 3,539,079 1,941,787 18.0 98,655,588 0006 013 5,266,631 0 3,482,539 1,784,092 18.5 97,432,674 0007 011 7,357,166 0 5,376,979 1,980,187 18.5 136,107,571 0008 014 527,233 0 0 527,233 15.0 7,908,495 0009 018 6,956,742 0 6,072,300 884,442 19.5 135,656,469 0009 019 711,818 0 0 711,818 15.0 10,677,270 0014 013 4,875,187 0 3,360,289 1,514,898 18.5 90,190,960 0015 012 527,233 0 0 527,233 15.0 7,908,495 0015 013 1,342,129 0 0 1,342,129 15.0 20,131,935 0020 001 541,185 541,185 0 0 30.0 16,235,550 0022 001 290,594 290,594 0 0 30.0 8,717,820 0023 001 290,594 290,594 0 0 30.0 8,717,820 0024 001 355,653 355,653 0 0 30.0 10,669,590 0025 001 281,582 281,582 0 0 30.0 8,447,460 0026 001 552,090 552,090 0 0 30.0 16,562,700 0027 001 281,582 281,582 0 0 30.0 8,447,460 ___________________________________________________________________________ 35,638,285 682,467,856 Blended Maximum Useful Life: 19.0 Original Term of Bond: 16.0 Selected Maximum Useful Life: 19.0 Period Prior to 1 July 2002: 1.0 Sel. Remaining Term for Amortization: 18.0 Principal Outstanding as of July 2002: 24,900,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 18 : 2,033,096 Bond Percent: 83.189% Aidable Debt Service for Amortization Year 6 of 18 1,691,312 ****************************************************************************** Amount Issued: 7,000,000 BLD-10 Date of Original Issuance: 25-Oct-01 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0006 013 5,266,631 0 3,482,539 1,784,092 18.5 97,432,674 0007 011 7,357,166 0 5,376,979 1,980,187 18.5 136,107,571 0009 018 6,956,742 0 6,072,300 884,442 19.5 135,656,469 0014 013 4,875,187 0 3,360,289 1,514,898 18.5 90,190,960 ___________________________________________________________________________ 24,455,726 459,387,673 ____ Blended Maximum Useful Life: 19.0 Original Term of Bond: 17.0 Selected Maximum Useful Life: 19.0 Period Prior to 1 July 2002: 1.0 Sel. Remaining Term for Amortization: 18.0 Principal Outstanding as of July 2002: 7,000,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 18 : 571,552 Bond Percent: 83.189% Aidable Debt Service for Amortization Year 6 of 18 475,468 ****************************************************************************** Amount Issued: 5,540,000 BLD-10 Date of Original Issuance: 26-Mar-03 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0002 013 5,480,866 0 3,539,079 1,941,787 18.0 98,655,588 0006 013 5,266,631 0 3,482,539 1,784,092 18.5 97,432,674 0007 011 7,357,166 0 5,376,979 1,980,187 18.5 136,107,571 0008 015 1,389,756 0 0 1,389,756 15.0 20,846,340 0009 018 6,956,742 0 6,072,300 884,442 19.5 135,656,469 0014 013 4,875,187 0 3,360,289 1,514,898 18.5 90,190,960 0015 013 1,342,129 0 0 1,342,129 15.0 20,131,935 0024 001 355,653 355,653 0 0 30.0 10,669,590 ___________________________________________________________________________ 33,024,130 609,691,126 Blended Maximum Useful Life: 18.5 Original Term of Bond: 18.5 Selected Maximum Useful Life: 18.5 Period Prior to 1 July 2002: 2.5 Sel. Remaining Term for Amortization: 16.0 Principal Outstanding as of July 2002: 5,540,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 16 : 489,450 Bond Percent: 83.189% Aidable Debt Service for Amortization Year 6 of 16 407,169 ****************************************************************************** End of Report

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