280226 ISLAND TREES UFSD
******************************************************************************
Amount Issued: 5,700,400 BLD
Date of Original Issuance: 26-Jun-97
__________________________________________________________________________
New Alt./ Max. Weighted
Bldg Proj Allowable Constr. Additions Reconstr Projec Useful
. . Cost Cost Cost Cost t Life Life
__________________________________________________________________________
0001 014 766,800 0 0 766,800 15.0 11,502,000
0002 009 766,800 0 0 766,800 15.0 11,502,000
0003 017 1,407,400 0 0 1,407,400 15.0 21,111,000
0004 024 1,620,000 0 0 1,620,000 15.0 24,300,000
0005 008 513,000 0 0 513,000 15.0 7,695,000
___________________________________________________________________________
5,074,000 76,110,000
Blended Maximum Useful Life: 15.0
Original Term of Bond: 16.0
Selected Maximum Useful Life: 16.0
Period Prior to 1 July 2002: 4.0
Sel. Remaining Term for Amortization: 12.0
Principal Outstanding as of July 2002: 4,910,000
Assumed Interest Rate: 4.500%
Debt Service for Amortization Year 6 of 12 : 534,014
Bond Percent: 85.149%
Aidable Debt Service for Amortization Year 6 of 12 454,708
******************************************************************************
End of Report
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE