280100 GLEN COVE CITY SD                                                       
                                                                                    
                                                                                    
******************************************************************************      
                                                                                    
             Amount Issued:      2,500,000   BLD                                    
 Date of Original Issuance:     05-Jun-97                                           
     __________________________________________________________________________     
                           New                    Alt./     Max.    Weighted        
 Bldg  Proj  Allowable   Constr.    Additions   Reconstr   Projec    Useful         
  .     .       Cost       Cost        Cost        Cost    t Life     Life          
     __________________________________________________________________________     
 7999  002    2,500,000           0          0   2,500,000  15.0  37,500,000        
___________________________________________________________________________         
              2,500,000                                           37,500,000        
                                                                                    
                       Blended Maximum Useful Life:         15.0                    
                             Original Term of Bond:         10.0                    
                      Selected Maximum Useful Life:         15.0                    
                       Period Prior to 1 July 2002:          5.0                    
              Sel. Remaining Term for Amortization:         10.0                    
             Principal Outstanding as of July 2002:    1,530,000                    
                             Assumed Interest Rate:       4.500%                    
       Debt Service for Amortization Year 6 of 10 :      191,684                    
                                      Bond Percent:      99.984%                    
 Aidable Debt Service for Amortization Year 6 of 10      191,653                    
                                                                                    
                                                                                    
                                                                                    
                                                                                    
******************************************************************************      
                                                                                    
End of Report                                                                       
                                                                                    
                                                                             
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE