BALLSTON SPA CSD521301
3,923,000Amount Issued:15-Dec-98Date of Original Issuance: Bldg. Code Proj. No. Allowable CostMax. Project LifeNew Constr. Cost Additions CostAlt./ Reconstr CostWeighted Useful Life____________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________BLD
000101242,112,92018.5030,568,68511,544,235779,089,020
20.020.018.5Blended Maximum Useful Life:Original Term of Bond:Selected Maximum Useful Life:304,83199.508%Bond Percent:303,331779,089,02042,112,9203.0Period Prior to 1 July 2002:17.0Sel. Remaining Term for Amortization:3,595,000Principal Outstanding as of July 2002:___________________________________________________________________________________________4.500%Assumed Interest Rate:Debt Service for Amortization Year 10 of 17 :Aidable Debt Service for Amortization Year 10 of 17 :
4,487,178Amount Issued:1-Jun-00Date of Original Issuance: Bldg. Code Proj. No. Allowable CostMax. Project LifeNew Constr. Cost Additions CostAlt./ Reconstr CostWeighted Useful Life____________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________BLD
0001018570,56815.000570,5688,558,520
0002011199,83215.000199,8322,997,480
00090093,716,77815.0003,716,77855,751,670
10.015.015.0Blended Maximum Useful Life:Original Term of Bond:Selected Maximum Useful Life:387,35198.086%Bond Percent:379,93767,307,6704,487,1782.0Period Prior to 1 July 2002:13.0Sel. Remaining Term for Amortization:3,781,148Principal Outstanding as of July 2002:___________________________________________________________________________________________4.500%Assumed Interest Rate:Debt Service for Amortization Year 10 of 13 :Aidable Debt Service for Amortization Year 10 of 13 :
6,550,580Amount Issued:1-Jun-98Date of Original Issuance: Bldg. Code Proj. No. Allowable CostMax. Project LifeNew Constr. Cost Additions CostAlt./ Reconstr CostWeighted Useful Life____________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________BLD
000101242,112,92018.5030,568,68511,544,235779,089,020
10.018.518.5Blended Maximum Useful Life:Original Term of Bond:Selected Maximum Useful Life:442,19299.508%Bond Percent:440,017779,089,02042,112,9203.0Period Prior to 1 July 2002:15.5Sel. Remaining Term for Amortization:4,896,623Principal Outstanding as of July 2002:___________________________________________________________________________________________4.500%Assumed Interest Rate:Debt Service for Amortization Year 10 of 15.5 :Aidable Debt Service for Amortization Year 10 of 15.5 :
7,600,000Amount Issued:23-Dec-92Date of Original Issuance: Bldg. Code Proj. No. Allowable CostMax. Project LifeNew Constr. Cost Additions CostAlt./ Reconstr CostWeighted Useful Life____________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________BLD
00010091,117,82517.50511,904605,92119,561,938
000101022,62215.00022,622339,330
00020031,913,28115.0001,913,28128,699,215
000200483,75215.00083,7521,256,280
00060024,845,62918.002,805,1632,040,46687,221,322
000600336,13315.00036,133541,995
000900267,09615.00067,0961,006,440
500400196,44915.00096,4491,446,735
20.020.017.0Blended Maximum Useful Life:Original Term of Bond:Selected Maximum Useful Life:548,14993.889%Bond Percent:514,652140,073,2558,182,7879.0Period Prior to 1 July 2002:11.0Sel. Remaining Term for Amortization:4,715,000Principal Outstanding as of July 2002:___________________________________________________________________________________________4.500%Assumed Interest Rate:Debt Service for Amortization Year 10 of 11 :Aidable Debt Service for Amortization Year 10 of 11 :
32,400,000Amount Issued:25-Jun-97Date of Original Issuance: Bldg. Code Proj. No. Allowable CostMax. Project LifeNew Constr. Cost Additions CostAlt./ Reconstr CostWeighted Useful Life____________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________BLD
000101242,112,92018.5030,568,68511,544,235779,089,020
22.022.018.5Blended Maximum Useful Life:Original Term of Bond:Selected Maximum Useful Life:2,321,63599.508%Bond Percent:2,310,212779,089,02042,112,9205.0Period Prior to 1 July 2002:17.0Sel. Remaining Term for Amortization:27,380,000Principal Outstanding as of July 2002:___________________________________________________________________________________________4.500%Assumed Interest Rate:Debt Service for Amortization Year 10 of 17 :Aidable Debt Service for Amortization Year 10 of 17 :
NYSED HOME PAGESTATE AID HOME PAGEDISTRICT HOME PAGE