630801 HADLEY-LUZERNE CSD                                                      
                                                                                    
                                                                                    
******************************************************************************      
                                                                                    
             Amount Issued:      2,800,000   BLD                                    
 Date of Original Issuance:     03-May-94                                           
     __________________________________________________________________________     
                           New                    Alt./     Max.    Weighted        
 Bldg  Proj  Allowable   Constr.    Additions   Reconstr   Projec    Useful         
  .     .       Cost       Cost        Cost        Cost    t Life     Life          
     __________________________________________________________________________     
 0001  007    2,885,001           0  1,341,345   1,543,656  17.5  50,487,518        
___________________________________________________________________________         
              2,885,001                                           50,487,518        
____                   Blended Maximum Useful Life:         17.5                    
                             Original Term of Bond:         19.0                    
                      Selected Maximum Useful Life:         19.0                    
                       Period Prior to 1 July 2002:          9.0                    
              Sel. Remaining Term for Amortization:         10.0                    
             Principal Outstanding as of July 2002:    1,500,000                    
                             Assumed Interest Rate:       4.500%                    
       Debt Service for Amortization Year 1 of 10 :      187,926                    
                                      Bond Percent:     100.000%                    
 Aidable Debt Service for Amortization Year 1 of 10      187,926                    
                                                                                    
                                                                                    
                                                                                    
                                                                                    
                                                                                    
******************************************************************************      
                                                                                    
             Amount Issued:      1,223,320   BLD                                    
 Date of Original Issuance:     15-Dec-95                                           
     __________________________________________________________________________     
                           New                    Alt./     Max.    Weighted        
 Bldg  Proj  Allowable   Constr.    Additions   Reconstr   Projec    Useful         
  .     .       Cost       Cost        Cost        Cost    t Life     Life          
     __________________________________________________________________________     
 0001  010      303,700           0          0     303,700  15.0   4,555,500        
 0004  004      311,000           0          0     311,000  15.0   4,665,000        
 5003  002       24,871           0          0      24,871  15.0     373,065        
___________________________________________________________________________         
                639,571                                            9,593,565        
                                                                                    
                       Blended Maximum Useful Life:         15.0                    
                             Original Term of Bond:         11.0                    
                      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:      507,710                    
                             Assumed Interest Rate:       4.500%                    
        Debt Service for Amortization Year 1 of 8 :       76,274                    
                                      Bond Percent:      52.281%                    
 Aidable Debt Service for Amortization Year 1 of 8        39,877                    
                                                                                    
                                                                                    
                                                                                    
                                                                                    
******************************************************************************      
                                                                                    
End of Report                                                                       
                                                                                    
                                                                             
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE