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 ReportNYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE