|
Master Agreement Number 5245088229
<br />Schedule Number 524508822900018
<br />ATTACHMENT A
<br />TO
<br />SCHEDULE TO STATE AND LOCAL GOVERNMENT MASTER LEASE PURCHASE AGREEMENT
<br />The first payment of Rent will be due 30 days after the Acceptance Date and all payments will be due
<br />monthly thereafter.
<br />Rent NO
<br />Payment
<br />Interest
<br />Principal
<br />Balance
<br />Concluding Payments
<br />0
<br />$214,470.50
<br />$218,759.91
<br />1
<br />$4,629.91
<br />$942.06
<br />$3,687.85
<br />$210,782.65
<br />$214,998.30
<br />2
<br />$4,629.91
<br />$925.86
<br />$3,704.05
<br />$207,07&60
<br />$211,220.17
<br />3
<br />$4,629.91
<br />$909.59
<br />$3,720.32
<br />$203,358.28
<br />$207,425.45
<br />4
<br />$4,629.91
<br />$893.25
<br />$3,736.66
<br />$199,621.62
<br />$203,614,05
<br />5
<br />$4,629.91
<br />$876.84
<br />$3,753.07
<br />$195,868.55
<br />$199,785.92
<br />6
<br />$4,629.91
<br />$860.35
<br />$3,769.56
<br />$192,098.99
<br />$195,940.97
<br />7
<br />$4,629,91
<br />$843.79
<br />$3,786.12
<br />$188,312.87
<br />$192,079.13
<br />8
<br />$4,629.91
<br />$827.16
<br />$3,802.75
<br />$184,510.12
<br />$188,200.32
<br />9
<br />$4,629.91
<br />$810.46
<br />$3,819.45
<br />$180,690.67
<br />$184,304,48
<br />10
<br />$4,629.91
<br />$793.68
<br />$3,836.23
<br />$176,854.44
<br />$180,391.53
<br />11
<br />$4,629.91
<br />$776.83
<br />$3,853.08
<br />$173,001.36
<br />$176,461.39
<br />12
<br />$4,629.91
<br />$759.91
<br />$3,870.00
<br />$169,131.36
<br />$172,513.99
<br />13
<br />$4,629.91
<br />$742.91
<br />$3,887.00
<br />$165,244.36
<br />$168,549.25
<br />14
<br />$4,629.91
<br />$725.83
<br />$3,904.08
<br />$161,340.28
<br />$164,567.09
<br />15
<br />$4,629.91
<br />$708.69
<br />$3,921.22
<br />$157,419.06
<br />$160,567.44
<br />16
<br />$4,629.91
<br />$691.46
<br />$3,938.45
<br />$153,480.61
<br />$156,550.22
<br />17
<br />$4,629.91
<br />$674.16
<br />$3,955.75
<br />$149,524.86
<br />$152,515.36
<br />18
<br />$4,629.91
<br />$656.79
<br />$3,973.12
<br />$145,551.74
<br />$148,462.77
<br />19
<br />$4,629.91
<br />$639.33
<br />$3,990.58
<br />$141,561.16
<br />$144,392.38
<br />20
<br />$4,629.91.
<br />$621.81
<br />$4,008.10
<br />$137,553.06
<br />$140,304.12
<br />21
<br />$4,629.91
<br />$604.20
<br />$4,025.71
<br />$133,527.35
<br />$136,197.90
<br />22
<br />$4,629.91
<br />$586.52
<br />$4,043.39
<br />$129,483.96
<br />$132,073.64
<br />23
<br />$4,629.91
<br />$568.76
<br />$4,061.15
<br />$125,422.81
<br />$127,931.27
<br />24
<br />$4,629.91
<br />$550.92
<br />$4,078.99
<br />$121,343.82
<br />$123,770.70
<br />25
<br />$4,629.91
<br />$533.00
<br />$4,096.91
<br />$117,246.91
<br />$119,591.85
<br />26
<br />$4,629.91
<br />$515.01
<br />$4,114.90
<br />$113,132.01
<br />$115,394.65
<br />27
<br />$4,629.91
<br />$496.93
<br />$4,132.98
<br />$108,999.03
<br />$111,179.01
<br />28
<br />$4,629.91
<br />$478.78
<br />$4,151.13
<br />$104,847.90
<br />$106,944.86
<br />29
<br />$4,629.91
<br />$460.54
<br />$4,169.37
<br />$100,678.53
<br />$102,692.10
<br />30
<br />$4,629.91
<br />$442.23
<br />$4,187.68
<br />$96,490.85
<br />$98,420.67
<br />31
<br />$4,629.91
<br />$423.83
<br />$4,206.08
<br />$92,284.77
<br />$94,130.47
<br />32
<br />$4,629.91
<br />$405.36
<br />$4,224.55
<br />$88,060.22
<br />$89,821.42
<br />33
<br />$4,629.91
<br />$386.80
<br />$4,243.11
<br />$83,817.11
<br />$85,493.45
<br />34
<br />$4,629.91
<br />$368.17
<br />$4,261.74
<br />$79,555.37
<br />$81,146.48
<br />35
<br />$4,629.91
<br />$349.45
<br />$4,280.46
<br />$75,274.91
<br />$76,780.41
<br />Page 2 of 4
<br />MLPA 48-22-07
<br />
|