620600 KINGSTON CITY SCHOOL DISTRICT ****************************************************************************** Amount Issued: 6,295,000 BLD Date of Original Issuance: 04-Feb-93 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0004 001 247,449 0 0 247,449 15.0 3,711,735 0006 006 122,085 0 0 122,085 15.0 1,831,275 0007 001 58,817 0 0 58,817 15.0 882,255 0008 003 25,700 0 0 25,700 15.0 385,500 0008 006 36,616 0 0 36,616 15.0 549,240 0011 002 42,900 0 0 42,900 15.0 643,500 0020 003 247,200 0 0 247,200 15.0 3,708,000 0026 003 4,195,985 0 3,434,474 761,511 19.0 79,723,715 0026 004 297,504 0 0 297,504 15.0 4,462,560 ___________________________________________________________________________ 5,274,256 95,897,780 Blended Maximum Useful Life: 18.0 Original Term of Bond: 10.0 Selected Maximum Useful Life: 18.0 Period Prior to 1 July 2002: 9.0 Sel. Remaining Term for Amortization: 9.0 Principal Outstanding as of July 2002: 725,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 9 : 98,856 Bond Percent: 81.573% Aidable Debt Service for Amortization Year 6 of 9 80,640 ****************************************************************************** Amount Issued: 1,277,700 BLD Date of Original Issuance: 13-Apr-95 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0005 006 144,317 0 0 144,317 15.0 2,164,755 0006 007 703,256 0 0 703,256 15.0 10,548,840 0007 003 314,701 0 0 314,701 15.0 4,720,515 ___________________________________________________________________________ 1,162,274 17,434,110 Blended Maximum Useful Life: 15.0 Original Term of Bond: 10.0 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: 460,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 8 : 69,108 Bond Percent: 90.966% Aidable Debt Service for Amortization Year 6 of 8 62,865 ****************************************************************************** Amount Issued: 3,960,000 BLD Date of Original Issuance: 11-Apr-96 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0001 005 2,013,440 0 758,419 1,255,021 17.0 34,228,480 0001 006 82,217 0 0 82,217 15.0 1,233,255 0002 005 94,720 0 0 94,720 15.0 1,420,800 0003 003 135,941 0 0 135,941 15.0 2,039,115 0003 004 20,788 0 0 20,788 15.0 311,820 0004 005 276,411 0 0 276,411 15.0 4,146,165 0009 006 133,489 0 0 133,489 15.0 2,002,335 0010 002 58,821 0 0 58,821 15.0 882,315 0012 001 72,439 0 0 72,439 15.0 1,086,585 0013 004 152,425 0 0 152,425 15.0 2,286,375 0013 005 25,056 0 0 25,056 15.0 375,840 0014 003 69,652 0 0 69,652 15.0 1,044,780 0027 002 221,103 0 0 221,103 15.0 3,316,545 0027 003 20,788 0 0 20,788 15.0 311,820 0031 002 98,733 0 0 98,733 15.0 1,480,995 ___________________________________________________________________________ 3,476,023 56,167,225 Blended Maximum Useful Life: 16.0 Original Term of Bond: 10.0 Selected Maximum Useful Life: 16.0 Period Prior to 1 July 2002: 6.0 Sel. Remaining Term for Amortization: 10.0 Principal Outstanding as of July 2002: 1,805,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 10 : 226,138 Bond Percent: 87.497% Aidable Debt Service for Amortization Year 6 of 10 197,864 ****************************************************************************** Amount Issued: 5,912,263 BLD Date of Original Issuance: 10-May-00 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 7999 003 6,543,871 0 0 6,543,871 15.0 98,158,065 ___________________________________________________________________________ 6,543,871 98,158,065 ____ Blended Maximum Useful Life: 15.0 Original Term of Bond: 11.0 Selected Maximum Useful Life: 15.0 Period Prior to 1 July 2002: 2.0 Sel. Remaining Term for Amortization: 13.0 Principal Outstanding as of July 2002: 5,258,446 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 13 : 538,690 Bond Percent: 92.064% Aidable Debt Service for Amortization Year 6 of 13 495,940 ****************************************************************************** End of Report

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