181302            PEMBROKE CSD                                                 
_________________________________________________________________________           
     REPORT OF SCHEDULE F1 BUS PAYMENTS ASSOCIATED WITH                             
     SCHEDULE F2 BUS BORROWINGS ON FILE WITH SED AS OF 11/1/04.                     
_________________________________________________________________________           
 DEA Schedule F2, School      2003-04                                               
 Year:                                                                              
                                                                                    
                                                                                    
                                                                                    
                                                                                    
                                                                                    
                                                                                    
_________________________________________________________________________           
 Amount              137,508                                                        
                                                                                    
 Borrowing Date:    9/6/2002                                                        
                                                                                    
_________________________________________________________________________           
 Bus  School NetCostApproved   Budget     DS       Amount     Borrowing             
 Num  Year            Cost     Approp   Principa   Borrowe                          
_________________________________________________________________________           
                                                                                    
                                                                                    
                                                                                    
 0030       68,754   68,754                                                         
                                                                                    
     2003-04                    0       14,754    137,508       9/6/2002            
_________________________________________________________________________           
 0030  Total                    0       14,754                                      
_________________________________________________________________________           
 0031       68,754   68,754                                                         
                                                                                    
     2003-04                    0       14,754    137,508       9/6/2002            
_________________________________________________________________________           
 0031  Total                    0       14,754                                      
_________________________________________________________________________           
              A        B        C         D                                         
           137,508  137,508     0       29,508  Grand  Totals                       
                                                                                    
A.Grand Total Net Cost:                                        137,508              
B.Grand Total Approved Cost:                                   137,508              
C.Grand Total Cash Paid:                                             0              
D.Grand Total Principal Paid:                                   29,508              
E.Total Aidable Cost: *                                         29,508              
F.Approved Remaining Principal(B-E):                           108,000              
G.Remaining Life:**                                                  2              
H.2006-07 Debt Service - Amortization Year 2 of  2: ***         55,612              
                                                                                    
                                                                                    
*Click here to see how Total Aided Cost is calculated.                         
                                                                                    
**Remaining Life is the number of years determined by subtracting the               
  difference between 7/01/2005 and the borrowing date from five years.              
  For borrowings with approved remaining principal greater than zero but            
  which calculate a remaining life <= zero, a  remaining life of 1 year             
  and two assumed payments will be assigned.                                        
                                                                                    
***Debt service is calculated using a 2.375 percent statewide interest rate.        
                                                                                    
                                                                                    
                                                                                    
                                                                                    
                                                                                    
                                                                                    
******************************************************************************      
                                                                                    
End of Report                                                                       
                                                                                    
                                                                             
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE