280208 ROOSEVELT UFSD                                                          
                                                                                    
                                                                                    
******************************************************************************      
                                                                                    
             Amount Issued:        623,368   BLD                                    
 Date of Original Issuance:     01-Nov-97                                           
     __________________________________________________________________________     
                           New                    Alt./     Max.    Weighted        
 Bldg  Proj  Allowable   Constr.    Additions   Reconstr   Projec    Useful         
  .     .       Cost       Cost        Cost        Cost    t Life     Life          
     __________________________________________________________________________     
 7999  001      711,515           0          0     711,515  15.0  10,672,725        
___________________________________________________________________________         
                711,515                                           10,672,725        
                                                                                    
                       Blended Maximum Useful Life:         15.0                    
                             Original Term of Bond:          8.0                    
                      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:      237,385                    
                             Assumed Interest Rate:       4.500%                    
       Debt Service for Amortization Year 6 of 10 :       29,740                    
                                      Bond Percent:      90.808%                    
 Aidable Debt Service for Amortization Year 6 of 10       27,006                    
                                                                                    
                                                                                    
                                                                                    
                                                                                    
******************************************************************************      
                                                                                    
End of Report                                                                       
                                                                                    
                                                                             
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE