580507 CONNETQUOT CENTRAL SCHOOL DISTRICT ****************************************************************************** Amount Issued: 9,000,000 BLD-10 Date of Original Issuance: 17-Jun-99 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life Life __________________________________________________________________________ 0001 005 167,892 0 0 167,892 15.0 2,518,380 0002 010 39,689 0 0 39,689 15.0 595,335 0004 012 99,656 0 0 99,656 15.0 1,494,840 0005 011 79,949 0 5 79,944 15.0 1,199,235 0006 004 81,733 0 0 81,733 15.0 1,225,995 0007 022 2,659,800 0 2,090,200 569,600 19.0 50,536,200 0007 023 364,279 0 0 364,279 15.0 5,464,185 0009 006 267,734 0 0 267,734 15.0 4,016,010 0010 012 348,656 0 0 348,656 15.0 5,229,840 0011 015 153,873 0 0 153,873 15.0 2,308,095 0012 007 50,328 0 0 50,328 15.0 754,920 0013 007 51,909 0 0 51,909 15.0 778,635 7999 004 5,237,000 0 0 5,237,000 15.0 78,555,000 ___________________________________________________________________________ 9,602,498 154,676,670 Blended Maximum Useful Life: 16.0 Original Term of Bond: 15.0 Selected Maximum Useful Life: 16.0 Period Prior to 1 July 2002: 3.0 Sel. Remaining Term for Amortization: 13.0 Principal Outstanding as of July 2002: 7,615,000 Assumed Interest Rate: 4.500% Debt Service for Amortization Year 6 of 13 : 780,100 Bond Percent: 97.200% Aidable Debt Service for Amortization Year 6 of 13 758,257 ****************************************************************************** Amount Issued: 12,000,000 BLD-10 Date of Original Issuance: 22-May-01 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life 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 6 of 19 : 946,260 Bond Percent: 31.094% Aidable Debt Service for Amortization Year 6 of 19 294,230 ****************************************************************************** Amount Issued: 20,000,000 BLD-10 Date of Original Issuance: 01-Nov-01 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life 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 6 of 19 : 1,577,102 Bond Percent: 31.094% Aidable Debt Service for Amortization Year 6 of 19 490,384 ****************************************************************************** Amount Issued: 32,000,000 BLD-10 Date of Original Issuance: 07-Jan-03 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life 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 6 of 19.5 : 2,482,268 Bond Percent: 31.094% Aidable Debt Service for Amortization Year 6 of 771,836 ****************************************************************************** Amount Issued: 1,000,000 BLD-10 Date of Original Issuance: 30-Jan-04 __________________________________________________________________________ New Alt./ Max. Weighted Bldg Proj Allowable Constr. Additions Reconstr Projec Useful . . Cost Cost Cost Cost t Life 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: 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 5 of 19 : 78,856 Bond Percent: 31.094% Aidable Debt Service for Amortization Year 5 of 19 24,519 ****************************************************************************** End of Report

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