|
Master Agreement Number 5245088229
<br />Schedule Number 524508822900021
<br />ATTACHMENT A
<br />lc
<br />SCHEDULE TO STATE AND LOCAL GOVERNMENT MASTER LEASE PURCHASE AGREEMENT
<br />The first payment
<br />of Rent will
<br />be due 30 days
<br />after the Acceptance
<br />Date and
<br />all payments will be due
<br />monthly thereafter.
<br />Rent NO
<br />Payment
<br />Interest
<br />Principal
<br />Balance
<br />Concluding Payments
<br />..................
<br />0
<br />...........
<br />$241,851.96
<br />......
<br />$246,689.00
<br />1
<br />$5,044.31
<br />$974.51
<br />$4,069.80
<br />$237,782.16
<br />$242,_537.80WW
<br />2
<br />$5,044.31
<br />$958.11
<br />$4,086.20
<br />$233,695.96IT
<br />IT$238,369.88
<br />3
<br />$5,044.31
<br />$941.65
<br />$4,102.66
<br />.............�......_...............
<br />$229,593.30
<br />....._....
<br />$234,185.17
<br />4
<br />$5,044.31
<br />$925.12
<br />$4,119.19
<br />m ,-$225,474.11
<br />$229,983.59
<br />5
<br />$5,044.31
<br />$908.52
<br />$4,135.79mmm
<br />mmmmmmmmmmm$22m1,338.32
<br />$225,765.09
<br />6
<br />$5,044.31.._._......._...�
<br />$891.85
<br />................
<br />$4,152.46
<br />�.
<br />$217,185.86
<br />$221,529.58
<br />...._.
<br />7
<br />$5,044.31
<br />........... _
<br />$875.12
<br />$4,169.19
<br />$213,016.67
<br />$217,277.00
<br />8
<br />$5,044.31
<br />$858.32
<br />$4,185.99
<br />$208,830.68
<br />$213,007.29
<br />9
<br />$5,044.31
<br />$841.46
<br />$4 202.85
<br />$204 627.83
<br />.__.$__�
<br />208,720.39
<br />10
<br />$5,044.31
<br />$824.52
<br />$4,219.79
<br />$200,408.04
<br />$204,416.20
<br />11
<br />$5,044.31
<br />$807.52
<br />$4,236.79ITIT
<br />ITITITmmm$196,171.25W
<br />....... .......................
<br />$200,094.68
<br />12
<br />$5,044.31
<br />$790.45
<br />__.
<br />$4,253.86
<br />..........................................
<br />$191,917.39
<br />....................._
<br />$195,755.74
<br />13
<br />$5,044.31
<br />$,773.3-1
<br />_ ........ 4_ _ _._
<br />$,271.00
<br />...............
<br />$187,646.39
<br />$191,399.32
<br />14
<br />$5,044.31
<br />$756.10
<br />$4,288.21
<br />$183,358.18
<br />$187,025.34
<br />.... _
<br />15
<br />___._.... -.w 044.31
<br />$5,
<br />$738.82...
<br />_...
<br />$4,305.49
<br />$179,052.69
<br />$182,633.74mm
<br />16
<br />$5,044.31
<br />$721.47
<br />$4,322.84
<br />$174,729.85
<br />$178,224.45
<br />17
<br />$5,044.31
<br />$704.05
<br />$4,340.26
<br />$170,389.59
<br />$173,797.38
<br />18
<br />$5,044.31
<br />$686.56
<br />$4,357.75
<br />$166,031.84
<br />$169,352.48
<br />19
<br />$5,044.31
<br />$669.00
<br />$4,375.31
<br />.............. _..........�w
<br />$161,656.53
<br />..
<br />$164,889.66
<br />20
<br />$5,044.31
<br />$651.37
<br />$41.39��..........�
<br />2.94
<br />���.....����...._..�................w_�
<br />$157,263.59
<br />$160,408.86
<br />21
<br />$5,044.31
<br />$633.67
<br />$4,410.64
<br />$152,852.95
<br />$155,910.01
<br />22
<br />$5,044.31
<br />$615.90
<br />$4,428.41
<br />$148,424.54
<br />$151,393.03
<br />23
<br />$5,044.31
<br />$598.06
<br />$4,446.25
<br />........
<br />$143,978.29
<br />..__W.._W............��...6,
<br />$146,857.86
<br />24
<br />�...�_ _
<br />$5,044.31
<br />$580.14
<br />_......._...........................
<br />$4,464.17
<br />.........___...
<br />$139,514.12
<br />$142,304.40
<br />25
<br />$5,044.31
<br />$562.15
<br />mmmmmmmmmmm m$4,482 16
<br />$135,031.96
<br />$137,732.60
<br />26
<br />$5,044.31
<br />$544.09
<br />$4,500.22
<br />$130,531.74
<br />$133,142.37mm
<br />27
<br />$5,044.31
<br />$525.96
<br />$4,518.35
<br />$126,013.39
<br />$128,533.66
<br />28
<br />$5,044.31
<br />$507.75
<br />$4,536.56
<br />$121,476.83
<br />.................._...............
<br />$123,906.37
<br />29
<br />$5,044.31
<br />$489.47
<br />$4,554.84
<br />.............................................W
<br />$116, 921.99
<br />$119,260.43
<br />30
<br />$5,044.31
<br />$471.12
<br />$4,573.19
<br />$112,348.80
<br />$114,595.78
<br />31
<br />.....................................
<br />$5,044.31
<br />_.................... .. ...
<br />$452.69
<br />.... _._....................................:
<br />$4,591.62
<br />$107,757.18
<br />$109,912.32
<br />32._
<br />. .. _
<br />$5,, 44 31
<br />.................... ._....:
<br />$434.19
<br />$4,610.12
<br />$103,147.06
<br />�__...
<br />$105,210.00
<br />33
<br />$5,044.31
<br />$415.62
<br />$4,628.69
<br />$98,518.37
<br />$100,488.74
<br />34
<br />$5,044.31
<br />$396.97
<br />$4,647.34
<br />$93,871.03
<br />$95,748.45
<br />35
<br />$5,044.31
<br />$378.24
<br />$4,666.07
<br />$89,204.96._...._
<br />$90,989.06
<br />Page 2 of 4
<br />MLPA 08-22-07
<br />
|