200901	WELLS CENTRAL SCHOOL                                                    
	Amount Issued:	1,000,000	BLD                                                       
	Date of Original Issuance:	25-Feb-98                                               
	__________________________________________________________________________         
				New		Alt./ 	Max.	Weighted                                                       
	Bldg	Proj	Allowable 	Constr.	Additions	Reconstr 	Projec	 Useful                    
	.	. 	Cost	 Cost	 Cost	Cost	t Life	Life                                             
	__________________________________________________________________________         
	0004	001	1,400,000	0	963,703	436,297	18.5	25,900,000                               
___________________________________________________________________________         
	1,400,000	25,900,000                                                               
                                                                                    
                                                                                    
	Blended Maximum Useful Life:	18.5                                                  
	Original Term of Bond:	19.5                                                        
	Selected Maximum Useful Life:	19.5                                                 
	Period Prior to 1 July 2002:	6.5                                                   
	Sel. Remaining Term for Amortization:	13.0                                         
	Principal Outstanding as of July 2002:	750,000                                     
	Assumed Interest Rate:	4.500%                                                      
	Debt Service for Amortization Year 7 of 13 :	76,832                                
	Bond Percent:	100.000%                                                             
	Aidable Debt Service for Amortization Year 7 of 13	76,832                          
                                                                                    
******************************************************************************      
                                                                                    
End of Report                                                                       
                                                                                    
                                                                             

NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE