280223 WANTAGH UFSD
Amount Issued: 3,800,000 BLD
Date of Original Issuance: 18-Sep-97
__________________________________________________________________________
New Alt./ Max. Weighted
Bldg Proj Allowable Constr. Additions Reconstr Projec Useful
. . Cost Cost Cost Cost t Life Life
__________________________________________________________________________
0001 014 1,541,386 0 0 1,541,386 15.0 23,120,790
0006 011 664,183 0 0 664,183 15.0 9,962,745
0008 006 588,181 0 330,155 258,026 18.0 10,587,258
7999 002 4,625,675 0 0 4,625,675 15.0 69,385,125
___________________________________________________________________________
7,419,425 113,055,918
Blended Maximum Useful Life: 15.0
Original Term of Bond: 15.0
Selected Maximum Useful Life: 15.0
Period Prior to 1 July 2002: 4.0
Sel. Remaining Term for Amortization: 11.0
Principal Outstanding as of July 2002: 3,200,000
Assumed Interest Rate: 4.500%
Debt Service for Amortization Year 7 of 11 : 372,020
Bond Percent: 87.144%
Aidable Debt Service for Amortization Year 7 of 11 324,193
Amount Issued: 989,916 BLD
Date of Original Issuance: 20-Apr-98
__________________________________________________________________________
New Alt./ Max. Weighted
Bldg Proj Allowable Constr. Additions Reconstr Projec Useful
. . Cost Cost Cost Cost t Life Life
__________________________________________________________________________
0001 016 222,145 0 0 222,145 15.0 3,332,175
0004 006 69,189 0 0 69,189 15.0 1,037,835
0005 006 75,311 0 0 75,311 15.0 1,129,665
0006 013 512,256 0 0 512,256 15.0 7,683,840
0008 008 122,840 0 0 122,840 15.0 1,842,600
___________________________________________________________________________
1,001,741 15,026,115
Blended Maximum Useful Life: 15.0
Original Term of Bond: 10.0
Selected Maximum Useful Life: 15.0
Period Prior to 1 July 2002: 4.0
Sel. Remaining Term for Amortization: 11.0
Principal Outstanding as of July 2002: 649,022
Assumed Interest Rate: 4.500%
Debt Service for Amortization Year 7 of 11 : 75,452
Bond Percent: 99.999%
Aidable Debt Service for Amortization Year 7 of 11 75,451
******************************************************************************
End of Report
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE