200401	INDIAN LAKE CSD                                                         
	Amount Issued:	565,000	BLD                                                         
	Date of Original Issuance:	21-Apr-98                                               
	__________________________________________________________________________         
				New		Alt./ 	Max.	Weighted                                                       
	Bldg	Proj	Allowable 	Constr.	Additions	Reconstr 	Projec	 Useful                    
	.	. 	Cost	 Cost	 Cost	Cost	t Life	Life                                             
	__________________________________________________________________________         
	0001	009	565,381	0	0	565,381	15.0	8,480,715                                        
___________________________________________________________________________         
	565,381	8,480,715                                                                  
	Blended Maximum Useful Life:	15.0                                                  
	Original Term of Bond:	11.5                                                        
	Selected Maximum Useful Life:	15.0                                                 
	Period Prior to 1 July 2002:	6.5                                                   
	Sel. Remaining Term for Amortization:	8.5                                          
	Principal Outstanding as of July 2002:	310,000                                     
	Assumed Interest Rate:	4.500%                                                      
	Debt Service for Amortization Year 7 of 8.5 :	44,294                               
	Bond Percent:	100.000%                                                             
	Aidable Debt Service for Amortization Year 7 of 	44,294                            
	Amount Issued:	800,000	BLD                                                         
	Date of Original Issuance:	24-Feb-99                                               
	__________________________________________________________________________         
				New		Alt./ 	Max.	Weighted                                                       
	Bldg	Proj	Allowable 	Constr.	Additions	Reconstr 	Projec	 Useful                    
	.	. 	Cost	 Cost	 Cost	Cost	t Life	Life                                             
	__________________________________________________________________________         
	0001	012	888,600	0	449,000	439,600	17.5	15,550,500                                 
                                                                                    
                                                                                    
___________________________________________________________________________         
	888,600	15,550,500                                                                 
	Blended Maximum Useful Life:	17.5                                                  
	Original Term of Bond:	16.5                                                        
	Selected Maximum Useful Life:	17.5                                                 
	Period Prior to 1 July 2002:	5.5                                                   
	Sel. Remaining Term for Amortization:	12.0                                         
	Principal Outstanding as of July 2002:	620,000                                     
	Assumed Interest Rate:	4.500%                                                      
	Debt Service for Amortization Year 7 of 12 :	67,432                                
	Bond Percent:	100.000%                                                             
	Aidable Debt Service for Amortization Year 7 of 12	67,432                          
	Amount Issued:	204,000	BLD3                                                        
	Date of Original Issuance:	19-Nov-01                                               
	__________________________________________________________________________         
				New		Alt./ 	Max.	Weighted                                                       
	Bldg	Proj	Allowable 	Constr.	Additions	Reconstr 	Projec	 Useful                    
	.	. 	Cost	 Cost	 Cost	Cost	t Life	Life                                             
	__________________________________________________________________________         
	0001	013	244,000	0	0	244,000	15.0	3,660,000                                        
___________________________________________________________________________         
	244,000	3,660,000                                                                  
	Blended Maximum Useful Life:	15.0                                                  
	Original Term of Bond:	14.0                                                        
	Selected Maximum Useful Life:	15.0                                                 
	Period Prior to 1 July 2002:	1.0                                                   
	Sel. Remaining Term for Amortization:	14.0                                         
	Principal Outstanding as of July 2002:	204,000                                     
	Assumed Interest Rate:	4.500%                                                      
	Debt Service for Amortization Year 7 of 14 :	19,798                                
	Bond Percent:	74.590%                                                              
	Aidable Debt Service for Amortization Year 7 of 14	14,767                          
                                                                                    
******************************************************************************      
                                                                                    
End of Report                                                                       
                                                                                    
                                                                             

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