New York State Education Department

State Aid Building - Aidable Debt Service for projects with debt still outstanding as of 7-1-2002

District: CONNETQUOT CENTRAL SCHOOL DISTRICT (580507)

 

580507 CONNETQUOT CENTRAL SCHOOL DISTRICT
Amount Issued: 12,000,000 BLD-10
Date of Original Issuance: 05 / 22 / 2001

 
Building
Code		 Project
Nunber		 Allowable
Cost		 New Construction
Cost		 Additions
Cost		 Alteration /
Reconstruction
Cost		 Maximum
Project
Life		 Weighted
Useful Life
0001 007 3,574,038 0 2,745,863 828,175 19.0 67,906,722
0002 011 5,441,385 0 4,159,130 1,282,255 19.0 103,386,315
0004 013 4,140,326 0 3,189,376 950,950 19.0 78,666,194
0005 012 3,270,500 0 2,446,000 824,500 18.5 60,504,250
0009 007 5,053,775 0 4,526,375 527,400 19.5 98,548,613
0012 008 5,107,989 0 3,772,571 1,335,418 18.5 94,497,797
0013 008 4,226,591 0 2,711,374 1,515,217 18.0 76,078,638
30,814,604 579,588,528
Blended Maximum Useful Life : 19.0
Original Term of Bond : 20.0
Term based on prior Retro borrowing : 20.0
Selected Maximum Useful Life : 20.0
Period Prior to 1 July 2002 : 1.0
Sel. Remaining Term for Amortization : 19.0
Principal Outstanding as of July 2002 : 12,000,000
Assumed Interest Rate : 4.500%
Debt Service for Amortization Year 15 of 19 : 946,261
Bond Percent : 47.648%
Aidable Debt Service for Amortization Year 15 of 19 : 450,874

 

580507 CONNETQUOT CENTRAL SCHOOL DISTRICT
Amount Issued: 20,000,000 BLD-10
Date of Original Issuance: 11 / 01 / 2001

 
Building
Code		 Project
Nunber		 Allowable
Cost		 New Construction
Cost		 Additions
Cost		 Alteration /
Reconstruction
Cost		 Maximum
Project
Life		 Weighted
Useful Life
0001 007 3,574,038 0 2,745,863 828,175 19.0 67,906,722
0002 011 5,441,385 0 4,159,130 1,282,255 19.0 103,386,315
0004 013 4,140,326 0 3,189,376 950,950 19.0 78,666,194
0005 012 3,270,500 0 2,446,000 824,500 18.5 60,504,250
0009 007 5,053,775 0 4,526,375 527,400 19.5 98,548,613
0012 008 5,107,989 0 3,772,571 1,335,418 18.5 94,497,797
0013 008 4,226,591 0 2,711,374 1,515,217 18.0 76,078,638
30,814,604 579,588,528
Blended Maximum Useful Life : 19.0
Original Term of Bond : 20.0
Term based on prior Retro borrowing : 20.0
Selected Maximum Useful Life : 20.0
Period Prior to 1 July 2002 : 1.0
Sel. Remaining Term for Amortization : 19.0
Principal Outstanding as of July 2002 : 20,000,000
Assumed Interest Rate : 4.500%
Debt Service for Amortization Year 15 of 19 : 1,577,101
Bond Percent : 47.648%
Aidable Debt Service for Amortization Year 15 of 19 : 751,457

 

580507 CONNETQUOT CENTRAL SCHOOL DISTRICT
Amount Issued: 32,000,000 BLD-10
Date of Original Issuance: 01 / 07 / 2003

 
Building
Code		 Project
Nunber		 Allowable
Cost		 New Construction
Cost		 Additions
Cost		 Alteration /
Reconstruction
Cost		 Maximum
Project
Life		 Weighted
Useful Life
0001 007 3,574,038 0 2,745,863 828,175 19.0 67,906,722
0002 011 5,441,385 0 4,159,130 1,282,255 19.0 103,386,315
0004 013 4,140,326 0 3,189,376 950,950 19.0 78,666,194
0005 012 3,270,500 0 2,446,000 824,500 18.5 60,504,250
0009 007 5,053,775 0 4,526,375 527,400 19.5 98,548,613
0012 008 5,107,989 0 3,772,571 1,335,418 18.5 94,497,797
0013 008 4,226,591 0 2,711,374 1,515,217 18.0 76,078,638
30,814,604 579,588,528
Blended Maximum Useful Life : 19.0
Original Term of Bond : 20.5
Term based on prior Retro borrowing : 20.0
Selected Maximum Useful Life : 20.5
Period Prior to 1 July 2002 : 1.0
Sel. Remaining Term for Amortization : 19.5
Principal Outstanding as of July 2002 : 32,000,000
Assumed Interest Rate : 4.500%
Debt Service for Amortization Year 15 of 19.5 : 2,482,268
Bond Percent : 47.648%
Aidable Debt Service for Amortization Year 15 of 19.5 : 1,182,751

 

580507 CONNETQUOT CENTRAL SCHOOL DISTRICT
Amount Issued: 1,000,000 BLD-10
Date of Original Issuance: 01 / 30 / 2004

 
Building
Code		 Project
Nunber		 Allowable
Cost		 New Construction
Cost		 Additions
Cost		 Alteration /
Reconstruction
Cost		 Maximum
Project
Life		 Weighted
Useful Life
0001 007 3,574,038 0 2,745,863 828,175 19.0 67,906,722
0002 011 5,441,385 0 4,159,130 1,282,255 19.0 103,386,315
0004 013 4,140,326 0 3,189,376 950,950 19.0 78,666,194
0005 012 3,270,500 0 2,446,000 824,500 18.5 60,504,250
0009 007 5,053,775 0 4,526,375 527,400 19.5 98,548,613
0012 008 5,107,989 0 3,772,571 1,335,418 18.5 94,497,797
0013 008 4,226,591 0 2,711,374 1,515,217 18.0 76,078,638
30,814,604 579,588,528
Blended Maximum Useful Life : 19.0
Original Term of Bond : 0.0
Term based on prior Retro borrowing : 20.0
Selected Maximum Useful Life : 20.0
Period Prior to 1 July 2002 : 1.0
Sel. Remaining Term for Amortization : 19.0
Principal Outstanding as of July 2002 : 1,000,000
Assumed Interest Rate : 4.500%
Debt Service for Amortization Year 14 of 19 : 78,855
Bond Percent : 47.648%
Aidable Debt Service for Amortization Year 14 of 19 : 37,573

 

 

NYSED Home Page State Aid Home Page District Home Page
Retro Web Report