280506 OYSTER BAY-EAST NORWICH CSD                                             
                                                                                    
                                                                                    
******************************************************************************      
                                                                                    
             Amount Issued:      9,760,000   BLD                                    
 Date of Original Issuance:     05-Nov-98                                           
     __________________________________________________________________________     
                           New                    Alt./     Max.    Weighted        
 Bldg  Proj  Allowable   Constr.    Additions   Reconstr   Projec    Useful         
  .     .       Cost       Cost        Cost        Cost    t Life     Life          
     __________________________________________________________________________     
 0001  014   10,685,000           0    933,305   9,751,695  15.5 165,617,500        
___________________________________________________________________________         
             10,685,000                                          165,617,500        
                                                                                    
                       Blended Maximum Useful Life:         15.5                    
                             Original Term of Bond:         18.0                    
                      Selected Maximum Useful Life:         18.0                    
                       Period Prior to 1 July 2002:          3.5                    
              Sel. Remaining Term for Amortization:         14.5                    
             Principal Outstanding as of July 2002:    8,935,000                    
                             Assumed Interest Rate:       4.500%                    
     Debt Service for Amortization Year 6 of 14.5 :      845,622                    
                                      Bond Percent:       0.000%                    
   Aidable Debt Service for Amortization Year 6 of             0                    
                                                                                    
                                                                                    
                                                                                    
                                                                                    
******************************************************************************      
                                                                                    
End of Report                                                                       
                                                                                    
                                                                             
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE