﻿<?xml version="1.0" encoding="utf-8"?>
<Return xmlns="http://www.irs.gov/efile" xmlns:xsi="http://www.w3.org/2001/XMLSchema-instance" xsi:schemaLocation="http://www.irs.gov/efile" returnVersion="2010v3.4">
  <ReturnHeader binaryAttachmentCount="0">
    <Timestamp>2012-05-15T07:42:23-05:00</Timestamp>
    <TaxPeriodEndDate>2011-06-30</TaxPeriodEndDate>
    <PreparerFirm>
      <PreparerFirmBusinessName>
        <BusinessNameLine1>LUMSDEN &amp; MCCORMICK LLP</BusinessNameLine1>
      </PreparerFirmBusinessName>
      <PreparerFirmUSAddress>
        <AddressLine1>403 MAIN ST SUITE 430</AddressLine1>
        <City>BUFFALO</City>
        <State>NY</State>
        <ZIPCode>14203</ZIPCode>
      </PreparerFirmUSAddress>
    </PreparerFirm>
    <ReturnType>990</ReturnType>
    <TaxPeriodBeginDate>2010-07-01</TaxPeriodBeginDate>
    <Filer>
      <EIN>830463258</EIN>
      <Name>
        <BusinessNameLine1>STUDENT HOUSING VILLAGE CORPORATION</BusinessNameLine1>
      </Name>
      <NameControl>STUD</NameControl>
      <Phone>7166146844</Phone>
      <USAddress>
        <AddressLine1>3111 SAUNDERS SETTLEMENT RD</AddressLine1>
        <City>SANBORN</City>
        <State>NY</State>
        <ZIPCode>14132</ZIPCode>
      </USAddress>
    </Filer>
    <Officer>
      <Name>DAVID KOPLAS</Name>
      <Title>PRESIDENT</Title>
      <Phone>7166146844</Phone>
      <DateSigned>2012-05-11</DateSigned>
      <AuthorizeThirdParty>1</AuthorizeThirdParty>
    </Officer>
    <Preparer>
      <Phone>7168563300</Phone>
    </Preparer>
    <TaxYear>2010</TaxYear>
    <BuildTS>2016-02-24 21:20:13Z</BuildTS>
  </ReturnHeader>
  <ReturnData documentCount="6">
    <IRS990 documentId="RetDoc1038000001" referenceDocumentId="RetDoc1044400001">
      <NameOfPrincipalOfficerPerson>DAVID KOPLAS</NameOfPrincipalOfficerPerson>
      <AddressPrincipalOfficerUS>
        <AddressLine1>3111 SAUNDERS SETTLEMENT RD</AddressLine1>
        <City>SANBORN</City>
        <State>NY</State>
        <ZIPCode>14132</ZIPCode>
      </AddressPrincipalOfficerUS>
      <GrossReceipts>2122087</GrossReceipts>
      <GroupReturnForAffiliates>0</GroupReturnForAffiliates>
      <Organization501c3>X</Organization501c3>
      <WebSite>N/A</WebSite>
      <TypeOfOrganizationCorporation>X</TypeOfOrganizationCorporation>
      <YearFormation>2006</YearFormation>
      <StateLegalDomicile>NY</StateLegalDomicile>
      <ActivityOrMissionDescription>TO SUPPORT THE COLLEGE ASSOCIATION OF NIAGARA COUNTY COMMUNITY COLLEGE, INC. BY PROVIDING AND MAINTAINING RESIDENTIAL AND OTHER FACILITIES FOR THE USE OF THE STUDENTS AND FACULTY OF NIAGARA COUNTY COMMUNITY COLLEGE.</ActivityOrMissionDescription>
      <NbrVotingMembersGoverningBody>3</NbrVotingMembersGoverningBody>
      <NbrIndependentVotingMembers>3</NbrIndependentVotingMembers>
      <TotalNbrEmployees>0</TotalNbrEmployees>
      <TotalNbrVolunteers>3</TotalNbrVolunteers>
      <TotalGrossUBI>0</TotalGrossUBI>
      <NetUnrelatedBusinessTxblIncome>0</NetUnrelatedBusinessTxblIncome>
      <ContributionsGrantsPriorYear>0</ContributionsGrantsPriorYear>
      <ContributionsGrantsCurrentYear>0</ContributionsGrantsCurrentYear>
      <ProgramServiceRevenuePriorYear>1925919</ProgramServiceRevenuePriorYear>
      <ProgramServiceRevenueCY>2117216</ProgramServiceRevenueCY>
      <InvestmentIncomePriorYear>30535</InvestmentIncomePriorYear>
      <InvestmentIncomeCurrentYear>4871</InvestmentIncomeCurrentYear>
      <OtherRevenuePriorYear>0</OtherRevenuePriorYear>
      <OtherRevenueCurrentYear>0</OtherRevenueCurrentYear>
      <TotalRevenuePriorYear>1956454</TotalRevenuePriorYear>
      <TotalRevenueCurrentYear>2122087</TotalRevenueCurrentYear>
      <GrantsAndSimilarAmntsPriorYear>0</GrantsAndSimilarAmntsPriorYear>
      <GrantsAndSimilarAmntsCY>0</GrantsAndSimilarAmntsCY>
      <BenefitsPaidToMembersPriorYear>0</BenefitsPaidToMembersPriorYear>
      <BenefitsPaidToMembersCY>0</BenefitsPaidToMembersCY>
      <SalariesEtcPriorYear>0</SalariesEtcPriorYear>
      <SalariesEtcCurrentYear>0</SalariesEtcCurrentYear>
      <TotalProfFundrsngExpPriorYear>0</TotalProfFundrsngExpPriorYear>
      <TotalProfFundrsngExpCY>0</TotalProfFundrsngExpCY>
      <TotalFundrsngExpCurrentYear>0</TotalFundrsngExpCurrentYear>
      <OtherExpensePriorYear>3446022</OtherExpensePriorYear>
      <OtherExpensesCurrentYear>2471640</OtherExpensesCurrentYear>
      <TotalExpensesPriorYear>3446022</TotalExpensesPriorYear>
      <TotalExpensesCurrentYear>2471640</TotalExpensesCurrentYear>
      <RevenuesLessExpensesPriorYear>-1489568</RevenuesLessExpensesPriorYear>
      <RevenuesLessExpensesCY>-349553</RevenuesLessExpensesCY>
      <TotalAssetsBOY>18390219</TotalAssetsBOY>
      <TotalAssetsEOY>17733757</TotalAssetsEOY>
      <TotalLiabilitiesBOY>22795756</TotalLiabilitiesBOY>
      <TotalLiabilitiesEOY>22488847</TotalLiabilitiesEOY>
      <NetAssetsOrFundBalancesBOY>-4405537</NetAssetsOrFundBalancesBOY>
      <NetAssetsOrFundBalancesEOY>-4755090</NetAssetsOrFundBalancesEOY>
      <InfoInScheduleOPartIII>X</InfoInScheduleOPartIII>
      <MissionDescription>TO SUPPORT THE COLLEGE ASSOCIATION OF NIAGARA COUNTY COMMUNITY COLLEGE, INC. BY PROVIDING AND MAINTAINING RESIDENTIAL AND OTHER FACILITIES FOR THE USE OF THE STUDENTS AND FACULTY OF NIAGARA COUNTY COMMUNITY COLLEGE.</MissionDescription>
      <SignificantNewProgramServices>0</SignificantNewProgramServices>
      <SignificantChange>1</SignificantChange>
      <Expense>2399215</Expense>
      <Revenue>2117216</Revenue>
      <Description>PROVIDE HOUSING TO STUDENTS ATTENDING NIAGARA COUNTY COMMUNITY COLLEGE THROUGH THE CONSTRUCTION AND USE OF A 309 BED DORMITORY.</Description>
      <TotalProgramServiceExpense>2399215</TotalProgramServiceExpense>
      <DescribedIn501C3 referenceDocumentId="RetDoc1039100001">1</DescribedIn501C3>
      <ScheduleBRequired>0</ScheduleBRequired>
      <PoliticalActivities>0</PoliticalActivities>
      <LobbyingActivities>0</LobbyingActivities>
      <DonorAdvisedFunds referenceDocumentId="RetDoc1040000001">0</DonorAdvisedFunds>
      <ConservationEasements referenceDocumentId="RetDoc1040000001">0</ConservationEasements>
      <CollectionsOfArt referenceDocumentId="RetDoc1040000001">0</CollectionsOfArt>
      <CreditCounseling referenceDocumentId="RetDoc1040000001">0</CreditCounseling>
      <TermOrPermanentEndowments referenceDocumentId="RetDoc1040000001">0</TermOrPermanentEndowments>
      <ReportLandBldgEquip referenceDocumentId="RetDoc1040000001">1</ReportLandBldgEquip>
      <ReportInvestOthSecurities referenceDocumentId="RetDoc1040000001">0</ReportInvestOthSecurities>
      <ReportProgRelInvest referenceDocumentId="RetDoc1040000001">0</ReportProgRelInvest>
      <ReportOtherAssets referenceDocumentId="RetDoc1040000001">1</ReportOtherAssets>
      <ReportOtherLiabilities referenceDocumentId="RetDoc1040000001">1</ReportOtherLiabilities>
      <ReportFin48Footnote referenceDocumentId="RetDoc1040000001">0</ReportFin48Footnote>
      <IndependentAuditFinancialStmt referenceDocumentId="RetDoc1040000001">1</IndependentAuditFinancialStmt>
      <ConsolidatedAuditFinancialStmt referenceDocumentId="RetDoc1040000001">0</ConsolidatedAuditFinancialStmt>
      <School>0</School>
      <ForeignOffice>0</ForeignOffice>
      <ForeignActivities>0</ForeignActivities>
      <MoreThan5000KToOrganizations>0</MoreThan5000KToOrganizations>
      <MoreThan5000KToIndividuals>0</MoreThan5000KToIndividuals>
      <ProfessionalFundraising>0</ProfessionalFundraising>
      <FundraisingActivities>0</FundraisingActivities>
      <Gaming>0</Gaming>
      <Hospital>0</Hospital>
      <GrantsToOrganizations>0</GrantsToOrganizations>
      <GrantsToIndividuals>0</GrantsToIndividuals>
      <ScheduleJRequired>0</ScheduleJRequired>
      <TaxExemptBonds referenceDocumentId="RetDoc1053100001">1</TaxExemptBonds>
      <InvestTaxExemptBonds>0</InvestTaxExemptBonds>
      <EscrowAccount>0</EscrowAccount>
      <OnBehalfOfIssuer>0</OnBehalfOfIssuer>
      <ExcessBenefitTransaction>0</ExcessBenefitTransaction>
      <PriorExcessBenefitTransaction>0</PriorExcessBenefitTransaction>
      <LoanToOfficerOrDQP>0</LoanToOfficerOrDQP>
      <GrantToRelatedPerson>0</GrantToRelatedPerson>
      <BsnssRltnshpWithOrganization>0</BsnssRltnshpWithOrganization>
      <BsnssRltnshpThruFamilyMember>0</BsnssRltnshpThruFamilyMember>
      <OfficerEntityWithBsnssRltnshp>0</OfficerEntityWithBsnssRltnshp>
      <DeductibleNonCashContributions>0</DeductibleNonCashContributions>
      <DeductibleContributionsOfArt>0</DeductibleContributionsOfArt>
      <Terminated>0</Terminated>
      <PartialLiquidation>0</PartialLiquidation>
      <DisregardedEntity referenceDocumentId="RetDoc1043400001">0</DisregardedEntity>
      <RelatedEntity referenceDocumentId="RetDoc1043400001">1</RelatedEntity>
      <RelatedOrgControlledEntity>0</RelatedOrgControlledEntity>
      <TransactionRelatedEntity referenceDocumentId="RetDoc1043400001">0</TransactionRelatedEntity>
      <TransfersToExemptNonChrtblOrg referenceDocumentId="RetDoc1043400001">0</TransfersToExemptNonChrtblOrg>
      <ActivitiesConductedPartnership referenceDocumentId="RetDoc1043400001">0</ActivitiesConductedPartnership>
      <ScheduleORequired>1</ScheduleORequired>
      <NumberFormsTransmittedWith1096>3</NumberFormsTransmittedWith1096>
      <NumberW2GIncluded>0</NumberW2GIncluded>
      <ComplianceWithBackupWitholding>1</ComplianceWithBackupWitholding>
      <NumberOfEmployees>0</NumberOfEmployees>
      <UnrelatedBusinessIncome>0</UnrelatedBusinessIncome>
      <ForeignFinancialAccount>0</ForeignFinancialAccount>
      <ProhibitedTaxShelterTrans>0</ProhibitedTaxShelterTrans>
      <TaxablePartyNotification>0</TaxablePartyNotification>
      <NonDeductibleContributions>0</NonDeductibleContributions>
      <QuidProQuoContributions>0</QuidProQuoContributions>
      <Form8282PropertyDisposedOf>0</Form8282PropertyDisposedOf>
      <FundsToPayPremiums>0</FundsToPayPremiums>
      <PremiumsPaid>0</PremiumsPaid>
      <Form8899Filed>0</Form8899Filed>
      <Form1098CFiled>0</Form1098CFiled>
      <ExcessBusinessHoldings>0</ExcessBusinessHoldings>
      <TaxableDistributions>0</TaxableDistributions>
      <DistributionToDonor>0</DistributionToDonor>
      <IndoorTanningServices>0</IndoorTanningServices>
      <InfoInScheduleOPartVI>X</InfoInScheduleOPartVI>
      <NbrVotingGoverningBodyMembers>3</NbrVotingGoverningBodyMembers>
      <NumberIndependentVotingMembers>3</NumberIndependentVotingMembers>
      <FamilyOrBusinessRelationship>0</FamilyOrBusinessRelationship>
      <DelegationOfManagementDuties>1</DelegationOfManagementDuties>
      <ChangesToOrganizingDocs>0</ChangesToOrganizingDocs>
      <MaterialDiversionOrMisuse>0</MaterialDiversionOrMisuse>
      <MembersOrStockholders>0</MembersOrStockholders>
      <ElectionOfBoardMembers>0</ElectionOfBoardMembers>
      <DecisionsSubjectToApproval>0</DecisionsSubjectToApproval>
      <MinutesOfGoverningBody>1</MinutesOfGoverningBody>
      <MinutesOfCommittees>1</MinutesOfCommittees>
      <OfficerMailingAddress>0</OfficerMailingAddress>
      <LocalChapters>0</LocalChapters>
      <Form990ProvidedToGoverningBody>1</Form990ProvidedToGoverningBody>
      <ConflictOfInterestPolicy>0</ConflictOfInterestPolicy>
      <WhistleblowerPolicy>0</WhistleblowerPolicy>
      <DocumentRetentionPolicy>0</DocumentRetentionPolicy>
      <CompensationProcessCEO>1</CompensationProcessCEO>
      <CompensationProcessOther>0</CompensationProcessOther>
      <InvestmentInJointVenture>0</InvestmentInJointVenture>
      <StatesWhereCopyOfReturnIsFiled>NY</StatesWhereCopyOfReturnIsFiled>
      <UponRequest>X</UponRequest>
      <TheBooksAreInCareOf>
        <NamePerson>AUDRA WILSON-SMITH</NamePerson>
        <TelephoneNumber>7166146844</TelephoneNumber>
        <AddressUS>
          <AddressLine1>3111 SAUNDERS SETTLEMENT ROAD</AddressLine1>
          <City>SANBORN</City>
          <State>NY</State>
          <ZIPCode>14132</ZIPCode>
        </AddressUS>
      </TheBooksAreInCareOf>
      <Form990PartVIISectionA>
        <NamePerson>DAVID KOPLAS</NamePerson>
        <Title>PRESIDENT</Title>
        <AverageHoursPerWeek>1.00</AverageHoursPerWeek>
        <IndividualTrusteeOrDirector>X</IndividualTrusteeOrDirector>
        <Officer>X</Officer>
        <ReportableCompFromOrganization>0</ReportableCompFromOrganization>
        <ReportableCompFromRelatedOrgs>0</ReportableCompFromRelatedOrgs>
        <OtherCompensation>0</OtherCompensation>
      </Form990PartVIISectionA>
      <Form990PartVIISectionA>
        <NamePerson>DAVID BURKE</NamePerson>
        <Title>VICE PRESIDENT</Title>
        <AverageHoursPerWeek>1.00</AverageHoursPerWeek>
        <IndividualTrusteeOrDirector>X</IndividualTrusteeOrDirector>
        <Officer>X</Officer>
        <ReportableCompFromOrganization>0</ReportableCompFromOrganization>
        <ReportableCompFromRelatedOrgs>0</ReportableCompFromRelatedOrgs>
        <OtherCompensation>0</OtherCompensation>
      </Form990PartVIISectionA>
      <Form990PartVIISectionA>
        <NamePerson>KATHERINE C PHUFAS</NamePerson>
        <Title>SECRETARY/TREASURER</Title>
        <AverageHoursPerWeek>1.00</AverageHoursPerWeek>
        <IndividualTrusteeOrDirector>X</IndividualTrusteeOrDirector>
        <Officer>X</Officer>
        <ReportableCompFromOrganization>0</ReportableCompFromOrganization>
        <ReportableCompFromRelatedOrgs>0</ReportableCompFromRelatedOrgs>
        <OtherCompensation>0</OtherCompensation>
      </Form990PartVIISectionA>
      <Form990PartVIISectionA>
        <NamePerson>AUDRA WILSON-SMITH</NamePerson>
        <Title>EXECUTIVE DIRECTOR</Title>
        <AverageHoursPerWeek>10.00</AverageHoursPerWeek>
        <Officer>X</Officer>
        <ReportableCompFromOrganization>0</ReportableCompFromOrganization>
        <ReportableCompFromRelatedOrgs>71427</ReportableCompFromRelatedOrgs>
        <OtherCompensation>0</OtherCompensation>
      </Form990PartVIISectionA>
      <TotalReportableCompFromOrg>0</TotalReportableCompFromOrg>
      <TotalReportableCompFrmRltdOrgs>71427</TotalReportableCompFrmRltdOrgs>
      <TotalOtherCompensation>0</TotalOtherCompensation>
      <NumberIndividualsGT100K>0</NumberIndividualsGT100K>
      <FormersListed>0</FormersListed>
      <TotalCompGT150K>0</TotalCompGT150K>
      <CompensationFromOtherSources>0</CompensationFromOtherSources>
      <ContractorCompensation>
        <NameOfContractor>
          <NameBusiness>
            <BusinessNameLine1>NATIONAL GRID</BusinessNameLine1>
          </NameBusiness>
        </NameOfContractor>
        <AddressOfContractor>
          <AddressUS>
            <AddressLine1>300 ERIE BOULEVARD WEST</AddressLine1>
            <City>SYRACUSE</City>
            <State>NY</State>
            <ZIPCode>132024250</ZIPCode>
          </AddressUS>
        </AddressOfContractor>
        <DescriptionOfServices>ELECTRICITY</DescriptionOfServices>
        <Compensation>102473</Compensation>
      </ContractorCompensation>
      <NumberOfContractorsGT100K>1</NumberOfContractorsGT100K>
      <ProgramServiceRevenue>
        <Description>STUDENT HOUSING FEES</Description>
        <BusinessCode>531110</BusinessCode>
        <TotalRevenueColumn>1964208</TotalRevenueColumn>
        <RelatedOrExemptFunctionIncome>1964208</RelatedOrExemptFunctionIncome>
      </ProgramServiceRevenue>
      <ProgramServiceRevenue>
        <Description>FEES AND SERVICES</Description>
        <BusinessCode>532000</BusinessCode>
        <TotalRevenueColumn>153008</TotalRevenueColumn>
        <RelatedOrExemptFunctionIncome>153008</RelatedOrExemptFunctionIncome>
      </ProgramServiceRevenue>
      <TotalProgramServiceRevenue>2117216</TotalProgramServiceRevenue>
      <InvestmentIncome>
        <TotalRevenueColumn>4871</TotalRevenueColumn>
        <ExclusionAmount>4871</ExclusionAmount>
      </InvestmentIncome>
      <TotalRevenue>
        <TotalRevenueColumn>2122087</TotalRevenueColumn>
        <RelatedOrExemptFunctionIncome>2117216</RelatedOrExemptFunctionIncome>
        <UnrelatedBusinessRevenue>0</UnrelatedBusinessRevenue>
        <ExclusionAmount>4871</ExclusionAmount>
      </TotalRevenue>
      <FeesForServicesManagement>
        <Total>338271</Total>
        <ProgramServices>338271</ProgramServices>
      </FeesForServicesManagement>
      <FeesForServicesLegal>
        <Total>658</Total>
        <ManagementAndGeneral>658</ManagementAndGeneral>
      </FeesForServicesLegal>
      <FeesForServicesAccounting>
        <Total>20350</Total>
        <ManagementAndGeneral>20350</ManagementAndGeneral>
      </FeesForServicesAccounting>
      <FeesForServicesOther>
        <Total>148</Total>
        <ManagementAndGeneral>148</ManagementAndGeneral>
      </FeesForServicesOther>
      <Advertising>
        <Total>5706</Total>
        <ProgramServices>5706</ProgramServices>
      </Advertising>
      <OfficeExpenses>
        <Total>51269</Total>
        <ManagementAndGeneral>51269</ManagementAndGeneral>
      </OfficeExpenses>
      <Occupancy>
        <Total>287865</Total>
        <ProgramServices>287865</ProgramServices>
      </Occupancy>
      <Interest>
        <Total>848142</Total>
        <ProgramServices>848142</ProgramServices>
      </Interest>
      <DepreciationDepletion>
        <Total>622832</Total>
        <ProgramServices>622832</ProgramServices>
      </DepreciationDepletion>
      <Insurance>
        <Total>54856</Total>
        <ProgramServices>54856</ProgramServices>
      </Insurance>
      <OtherExpenses>
        <Description>REPAIRS AND MAINTENANCE</Description>
        <Total>144228</Total>
        <ProgramServices>144228</ProgramServices>
      </OtherExpenses>
      <OtherExpenses>
        <Description>PROVISION FOR DOUBTFUL</Description>
        <Total>97315</Total>
        <ProgramServices>97315</ProgramServices>
      </OtherExpenses>
      <TotalFunctionalExpenses>
        <Total>2471640</Total>
        <ProgramServices>2399215</ProgramServices>
        <ManagementAndGeneral>72425</ManagementAndGeneral>
        <Fundraising>0</Fundraising>
      </TotalFunctionalExpenses>
      <CashNonInterestBearing>
        <BOY>420350</BOY>
        <EOY>147379</EOY>
      </CashNonInterestBearing>
      <SavingsAndTempCashInvestments>
        <BOY>1408874</BOY>
        <EOY>1501001</EOY>
      </SavingsAndTempCashInvestments>
      <AccountsReceivable>
        <BOY>9100</BOY>
        <EOY>65229</EOY>
      </AccountsReceivable>
      <PrepaidExpensesDeferredCharges>
        <BOY>45503</BOY>
        <EOY>39718</EOY>
      </PrepaidExpensesDeferredCharges>
      <LandBuildingsEquipmentBasis>15986613</LandBuildingsEquipmentBasis>
      <LandBldgEquipmentAccumDeprec>1490415</LandBldgEquipmentAccumDeprec>
      <LandBuildingsEquipmentBasisNet>
        <BOY>14966052</BOY>
        <EOY>14496198</EOY>
      </LandBuildingsEquipmentBasisNet>
      <OtherAssetsTotal>
        <BOY>1540340</BOY>
        <EOY>1484232</EOY>
      </OtherAssetsTotal>
      <TotalAssets>
        <BOY>18390219</BOY>
        <EOY>17733757</EOY>
      </TotalAssets>
      <AccountsPayableAccruedExpenses>
        <BOY>206750</BOY>
        <EOY>35254</EOY>
      </AccountsPayableAccruedExpenses>
      <DeferredRevenue>
        <BOY>8260</BOY>
        <EOY>786</EOY>
      </DeferredRevenue>
      <TaxExemptBondLiabilities>
        <BOY>19215000</BOY>
        <EOY>18995000</EOY>
      </TaxExemptBondLiabilities>
      <UnsecuredNotesLoansPayable>
        <EOY>1146142</EOY>
      </UnsecuredNotesLoansPayable>
      <OtherLiabilities>
        <BOY>3365746</BOY>
        <EOY>2311665</EOY>
      </OtherLiabilities>
      <TotalLiabilities>
        <BOY>22795756</BOY>
        <EOY>22488847</EOY>
      </TotalLiabilities>
      <FollowSFAS117>X</FollowSFAS117>
      <UnrestrictedNetAssets>
        <BOY>-4405537</BOY>
        <EOY>-4755090</EOY>
      </UnrestrictedNetAssets>
      <TotalNetAssetsFundBalances>
        <BOY>-4405537</BOY>
        <EOY>-4755090</EOY>
      </TotalNetAssetsFundBalances>
      <TotalLiabNetAssetsFundBalances>
        <BOY>18390219</BOY>
        <EOY>17733757</EOY>
      </TotalLiabNetAssetsFundBalances>
      <ReconcilationRevenueExpenses>-349553</ReconcilationRevenueExpenses>
      <ReconcilationOtherChanges>0</ReconcilationOtherChanges>
      <InfoInScheduleOPartXII>X</InfoInScheduleOPartXII>
      <MethodOfAccountingAccrual>X</MethodOfAccountingAccrual>
      <AccountantCompileOrReview>0</AccountantCompileOrReview>
      <FSAudited>1</FSAudited>
      <AuditCommittee>1</AuditCommittee>
      <FinancialStatementSeparate>X</FinancialStatementSeparate>
      <FederalGrantAuditRequired>0</FederalGrantAuditRequired>
    </IRS990>
    <IRS990ScheduleA documentId="RetDoc1039100001">
      <SupportingOrganization509a3>X</SupportingOrganization509a3>
      <SupportingOrg509a3Type1>X</SupportingOrg509a3Type1>
      <ContribByControllingIndividual>0</ContribByControllingIndividual>
      <ContributionByRelatedParty>0</ContributionByRelatedParty>
      <ContribBy35ControlledEntity>0</ContribBy35ControlledEntity>
      <SupportedOrgInformation>
        <Name>
          <BusinessNameLine1>COLLEGE ASSOCIATION OF NIAGARA COUNTY COMMUNITY COLLEGE</BusinessNameLine1>
        </Name>
        <EIN>160872112</EIN>
        <TypeOfOrganization>5</TypeOfOrganization>
        <ListedInGoverningDoc>1</ListedInGoverningDoc>
        <OrganizedInUS>1</OrganizedInUS>
        <Amount>0</Amount>
      </SupportedOrgInformation>
      <SupportedOrgInformation>
        <Name>
          <BusinessNameLine1>NIAGARA COUNTY COMMUNITY COLLEGE</BusinessNameLine1>
        </Name>
        <EIN>160867332</EIN>
        <TypeOfOrganization>6</TypeOfOrganization>
        <ListedInGoverningDoc>1</ListedInGoverningDoc>
        <OrganizedInUS>1</OrganizedInUS>
        <Amount>0</Amount>
      </SupportedOrgInformation>
      <TotalNumberOfSupportedOrgs>2</TotalNumberOfSupportedOrgs>
      <SumOfAmounts>0</SumOfAmounts>
    </IRS990ScheduleA>
    <IRS990ScheduleD documentId="RetDoc1040000001">
      <Buildings>
        <OtherCostOrOtherBasis>15857987</OtherCostOrOtherBasis>
        <Depreciation>1474281</Depreciation>
        <BookValue>14383706</BookValue>
      </Buildings>
      <Equipment>
        <OtherCostOrOtherBasis>128626</OtherCostOrOtherBasis>
        <Depreciation>16134</Depreciation>
        <BookValue>112492</BookValue>
      </Equipment>
      <TotalOfBookValueLandBuildings>14496198</TotalOfBookValueLandBuildings>
      <OtherAssets>
        <Description>DEFERRED FINANCING COSTS</Description>
        <BookValue>1484232</BookValue>
      </OtherAssets>
      <TotalBookValueOtherAssets>1484232</TotalBookValueOtherAssets>
      <OtherLiabilities>
        <Description>INTEREST RATE SWAP LIABILITY</Description>
        <Amount>2245665</Amount>
      </OtherLiabilities>
      <OtherLiabilities>
        <Description>REFUNDABLE SECURITY DEPOSITS</Description>
        <Amount>66000</Amount>
      </OtherLiabilities>
      <TotalOfAmounts>2311665</TotalOfAmounts>
      <TotalRevenue>2122087</TotalRevenue>
      <TotalExpenses>2471640</TotalExpenses>
      <ExcessOrDeficitForYear>-349553</ExcessOrDeficitForYear>
      <TotalAdjustments>0</TotalAdjustments>
      <ExcessOrDeficitPerFS>-349553</ExcessOrDeficitPerFS>
      <TotRevenueEtcAuditedFinclStmt>2122087</TotRevenueEtcAuditedFinclStmt>
      <RevenueNotRptdF990>0</RevenueNotRptdF990>
      <RevenueSubtotal>2122087</RevenueSubtotal>
      <RevenueNotRptdOnFinStmt>0</RevenueNotRptdOnFinStmt>
      <TotalRevenuePerForm990>2122087</TotalRevenuePerForm990>
      <TotExpensesEtcAuditedFinclStmt>2471640</TotExpensesEtcAuditedFinclStmt>
      <ExpensesNotRptdF990>0</ExpensesNotRptdF990>
      <ExpensesSubtotal>2471640</ExpensesSubtotal>
      <ExpensesNotRptdOnFinStmt>0</ExpensesNotRptdOnFinStmt>
      <TotalExpensesPerForm990>2471640</TotalExpensesPerForm990>
    </IRS990ScheduleD>
    <IRS990ScheduleK documentId="RetDoc1053100001">
      <Form990ScheduleKPartI>
        <IssuerName>
          <BusinessNameLine1>NIAGARA COUNTY INDUSTRIAL DEVELOPMENT AGENCY</BusinessNameLine1>
        </IssuerName>
        <IssuerEIN>161039343</IssuerEIN>
        <CUSIPNumber>653353BU5</CUSIPNumber>
        <DateIssued>2007-10-03</DateIssued>
        <IssuePrice>19370000</IssuePrice>
        <DescriptionOfPurpose>TO PROVIDE FINANCING FOR THE CONSTRUCTION OF A 309 BED DORMITORY</DescriptionOfPurpose>
        <Defeased>0</Defeased>
        <OnBehalfOfIssuer>1</OnBehalfOfIssuer>
        <PoolFinancing>0</PoolFinancing>
      </Form990ScheduleKPartI>
      <Form990ScheduleKPartII>
        <TotalProceeds>19370000</TotalProceeds>
        <AmountInReserveFund>1250383</AmountInReserveFund>
        <CapitalizedInterest>382296</CapitalizedInterest>
        <IssuanceCostsFromProceeds>1683236</IssuanceCostsFromProceeds>
        <CapitalExpenditures>15986613</CapitalExpenditures>
        <OtherSpentProceeds>67472</OtherSpentProceeds>
        <YearOfSubstCompletion>2008</YearOfSubstCompletion>
        <CurrentRefunding>0</CurrentRefunding>
        <AdvanceRefunding>0</AdvanceRefunding>
        <FinalAllocationMade>1</FinalAllocationMade>
        <AdequateBooksAndRecdsMaintaind>1</AdequateBooksAndRecdsMaintaind>
      </Form990ScheduleKPartII>
      <Form990ScheduleKPartIII>
        <OwningBondFinancedProperty>0</OwningBondFinancedProperty>
        <AnyLeaseArrangements>0</AnyLeaseArrangements>
        <MngmentCntrctBondFinancdPrprty>0</MngmentCntrctBondFinancdPrprty>
        <AnyResearchAgreements>0</AnyResearchAgreements>
        <PostIssuanceComplianceProcdrs>1</PostIssuanceComplianceProcdrs>
      </Form990ScheduleKPartIII>
      <Form990ScheduleKPartIV>
        <Form8038TFiled>0</Form8038TFiled>
        <VariableRateIssue>1</VariableRateIssue>
        <HedgeIdentifiedInBooksAndRecds>0</HedgeIdentifiedInBooksAndRecds>
        <GrossProceedsInvestedInGIC>0</GrossProceedsInvestedInGIC>
        <GrossProceedsInvested>0</GrossProceedsInvested>
        <ExceptionToRebate>0</ExceptionToRebate>
      </Form990ScheduleKPartIV>
    </IRS990ScheduleK>
    <IRS990ScheduleO documentId="RetDoc1044400001">
      <GeneralExplanation>
        <Identifier>CHANGES IN PROGRAM SERVICES</Identifier>
        <ReturnReference>FORM 990, PART III, LINE 3</ReturnReference>
        <Explanation>AS OF 07/01/2011, ORGANIZATION IS NO LONGER USING A THIRD PARTY ACCOUNTING SERVICE FOR ITS BOOKKEEPING. BOOKKEEPING WILL BE DONE IN HOUSE.</Explanation>
      </GeneralExplanation>
      <GeneralExplanation>
        <Identifier>FORM 990, PART VI, SECTION A, LINE 3</Identifier>
        <Explanation>MANAGEMENT COMPANY HIRED TO OPERATE AND MANAGE THE STUDENT HOUSING FACILITY. DUTIES INCLUDE MANAGEMENT OF DAY-TO-DAY OPERATIONS AND ACCOUNTING FOR ALL FINANCIAL TRANSACTIONS ASSOCIATED WITH THE DORMITORY. ARRANGEMENT ENDED AT JULY 1, 2011.</Explanation>
      </GeneralExplanation>
      <GeneralExplanation>
        <Identifier>FORM 990, PART VI, SECTION B, LINE 11</Identifier>
        <Explanation>THE FORM IS REVIEWED IN DETAIL BY THE EXECUTIVE DIRECTOR AND THEN GIVEN TO THE BOARD OF DIRECTORS FOR REVIEW.</Explanation>
      </GeneralExplanation>
      <GeneralExplanation>
        <ReturnReference>FORM 990, PART VI, SECTION B, LINE 15A</ReturnReference>
        <Explanation>THE EXECUTIVE DIRECTOR HAS OTHER RESPONSIBILITIES AND THE SALARY IS BASED ON HOURS DEVOTED TO THE OPERATIONS OF THE HOUSING VILLAGE. MANAGEMENT DETERMINES APPROPRIATE COMPENSATION.</Explanation>
      </GeneralExplanation>
      <GeneralExplanation>
        <ReturnReference>FORM 990, PART VI, SECTION C, LINE 19</ReturnReference>
        <Explanation>ALL INFORMATION IS PROVIDED UPON REQUEST.</Explanation>
      </GeneralExplanation>
      <GeneralExplanation>
        <ReturnReference>FORM 990, PART XII, LINE 2D</ReturnReference>
        <Explanation>THE PROCESS HAS NOT CHANGED FROM THE PRIOR YEAR.</Explanation>
      </GeneralExplanation>
    </IRS990ScheduleO>
    <IRS990ScheduleR documentId="RetDoc1043400001">
      <Form990ScheduleRPartII>
        <NameOfDisregardedEntity>
          <BusinessNameLine1>COLLEGE ASSOCIATION OF NIAGARA COUNTY COMMUNITY COLLEGE INC</BusinessNameLine1>
        </NameOfDisregardedEntity>
        <AddressUS>
          <AddressLine1>3111 SAUNDERS SETTLEMENT ROAD</AddressLine1>
          <City>SANBORN</City>
          <State>NY</State>
          <ZIPCode>14132</ZIPCode>
        </AddressUS>
        <EIN>160872112</EIN>
        <PrimaryActivities>PROMOTION OF EDUCATION</PrimaryActivities>
        <LegalDomicileState>NY</LegalDomicileState>
        <ExemptCodeSection>501(C)(3)</ExemptCodeSection>
        <PublicCharityStatus>LINE 5</PublicCharityStatus>
        <DirectControllingEntityNA>N/A</DirectControllingEntityNA>
        <ControlledOrg>0</ControlledOrg>
      </Form990ScheduleRPartII>
      <Form990ScheduleRPartII>
        <NameOfDisregardedEntity>
          <BusinessNameLine1>NIAGARA COUNTY COMMUNITY COLLEGE</BusinessNameLine1>
        </NameOfDisregardedEntity>
        <AddressUS>
          <AddressLine1>3111 SAUNDERS SETTLEMENT ROAD</AddressLine1>
          <City>SANBORN</City>
          <State>NY</State>
          <ZIPCode>14132</ZIPCode>
        </AddressUS>
        <EIN>160867332</EIN>
        <PrimaryActivities>TWO-YEAR COMMUNITY COLLEGE</PrimaryActivities>
        <LegalDomicileState>NY</LegalDomicileState>
        <ExemptCodeSection>SECTION 115</ExemptCodeSection>
        <PublicCharityStatus>LINE 6</PublicCharityStatus>
        <DirectControllingEntityNA>N/A</DirectControllingEntityNA>
        <ControlledOrg>0</ControlledOrg>
      </Form990ScheduleRPartII>
      <ReceiptOfIntAnnRentsRoyalties>0</ReceiptOfIntAnnRentsRoyalties>
      <GiftGrantOrCapContrToOtherOrg>0</GiftGrantOrCapContrToOtherOrg>
      <GiftGrantOrCapContrFrOtherOrg>0</GiftGrantOrCapContrFrOtherOrg>
      <LoansOrGuaranteesToOtherOrg>1</LoansOrGuaranteesToOtherOrg>
      <LoansOrGuaranteesFromOtherOrg>1</LoansOrGuaranteesFromOtherOrg>
      <SaleOfAssetsToOtherOrg>0</SaleOfAssetsToOtherOrg>
      <PurchaseOfAssetsFromOtherOrg>0</PurchaseOfAssetsFromOtherOrg>
      <ExchangeOfAssets>0</ExchangeOfAssets>
      <RentalOfFacilitiesToOtherOrgs>0</RentalOfFacilitiesToOtherOrgs>
      <RentalOfFacilitiesFrOtherOrgs>0</RentalOfFacilitiesFrOtherOrgs>
      <PerformOfServicesForOtherOrgs>0</PerformOfServicesForOtherOrgs>
      <PerformOfServicesByOtherOrgs>0</PerformOfServicesByOtherOrgs>
      <SharingOfFacilities>1</SharingOfFacilities>
      <SharingOfPaidEmployees>1</SharingOfPaidEmployees>
      <ReimbursementPaidToOtherOrg>1</ReimbursementPaidToOtherOrg>
      <ReimbursementPaidByOtherOrg>0</ReimbursementPaidByOtherOrg>
      <OtherTransferToOtherOrg>0</OtherTransferToOtherOrg>
      <OtherTransferFromOtherOrg>0</OtherTransferFromOtherOrg>
      <TransactionsRelatedOrgsTable>
        <NameOfOtherOrganization>
          <BusinessNameLine1>COLLEGE ASSOCIATION OF NIAGARA COUNTY COMMUNITY COLLEGE</BusinessNameLine1>
        </NameOfOtherOrganization>
        <TransactionType>O</TransactionType>
        <AmountInvolved>10669</AmountInvolved>
        <MethodOfAmtDetermination>FAIR MARKET VALUE</MethodOfAmtDetermination>
      </TransactionsRelatedOrgsTable>
      <TransactionsRelatedOrgsTable>
        <NameOfOtherOrganization>
          <BusinessNameLine1>COLLEGE ASSOCIATION OF NIAGARA COUNTY COMMUNITY COLLEGE</BusinessNameLine1>
        </NameOfOtherOrganization>
        <TransactionType>E</TransactionType>
        <AmountInvolved>79635</AmountInvolved>
        <MethodOfAmtDetermination>FAIR MARKET VALUE</MethodOfAmtDetermination>
      </TransactionsRelatedOrgsTable>
      <TransactionsRelatedOrgsTable>
        <NameOfOtherOrganization>
          <BusinessNameLine1>COLLEGE ASSOCIATION OF NIAGARA COUNTY COMMUNITY COLLEGE</BusinessNameLine1>
        </NameOfOtherOrganization>
        <TransactionType>D</TransactionType>
        <AmountInvolved>12697</AmountInvolved>
        <MethodOfAmtDetermination>FAIR MARKET VALUE</MethodOfAmtDetermination>
      </TransactionsRelatedOrgsTable>
      <TransactionsRelatedOrgsTable>
        <NameOfOtherOrganization>
          <BusinessNameLine1>COLLEGE ASSOCIATION OF NIAGARA COUNTY COMMUNITY COLLEGE</BusinessNameLine1>
        </NameOfOtherOrganization>
        <TransactionType>M</TransactionType>
      </TransactionsRelatedOrgsTable>
      <TransactionsRelatedOrgsTable>
        <NameOfOtherOrganization>
          <BusinessNameLine1>COLLEGE ASSOCIATION OF NIAGARA COUNTY COMMUNITY COLLEGE</BusinessNameLine1>
        </NameOfOtherOrganization>
        <TransactionType>N</TransactionType>
      </TransactionsRelatedOrgsTable>
      <TransactionsRelatedOrgsTable>
        <NameOfOtherOrganization>
          <BusinessNameLine1>NIAGARA COUNTY COMMUNITY COLLEGE</BusinessNameLine1>
        </NameOfOtherOrganization>
        <TransactionType>M</TransactionType>
      </TransactionsRelatedOrgsTable>
    </IRS990ScheduleR>
  </ReturnData>
</Return>