280227 WEST HEMPSTEAD UFSD
******************************************************************************
Amount Issued: 5,300,000 BLD
Date of Original Issuance: 24-Jul-97
__________________________________________________________________________
New Alt./ Max. Weighted
Bldg Proj Allowable Constr. Additions Reconstr Projec Useful
. . Cost Cost Cost Cost t Life Life
__________________________________________________________________________
0001 008 68,166 0 0 68,166 15.0 1,022,490
0001 009 677,179 0 0 677,179 15.0 10,157,685
0004 004 331,553 0 0 331,553 15.0 4,973,295
0004 005 582,600 0 0 582,600 15.0 8,739,000
0004 006 192,741 0 0 192,741 15.0 2,891,115
0005 012 1,371,152 0 0 1,371,152 15.0 20,567,280
0005 013 265,887 0 0 265,887 15.0 3,988,305
0005 014 517,249 0 0 517,249 15.0 7,758,735
___________________________________________________________________________
____ 4,006,527 60,097,905
Blended Maximum Useful Life: 15.0
Original Term of Bond: 14.0
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: 3,875,000
Assumed Interest Rate: 4.500%
Debt Service for Amortization Year 6 of 10 : 485,476
Bond Percent: 69.924%
Aidable Debt Service for Amortization Year 6 of 10 339,464
******************************************************************************
End of Report
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE