|
ATTACHMENT B
<br /> • Repayment Schedule
<br /> Total cost of leasehold improvements: $81,253
<br /> #of months Hickman repayment #of months Hickman repayment
<br /> EDA leases to EDA: EDA leases to EDA:
<br /> from Hickman: from Hickman:
<br /> AV 17 1 $80,286 42 $40,627
<br /> 2 $79,318 43 $39,659
<br /> 3 $78,351 44 $38,692
<br /> 4 $77,384 45 $37,725
<br /> 5 $76,417 46 $36,757
<br /> 6 $75,449 47 $35,790
<br /> 7 $74,482 48
<br /> $34,823
<br /> 8 $73,515 Ai4Vei 49 $33,855 ROJEAc T
<br /> 9 $72,547 50 $32,888
<br /> 10 $71,580 51 $31,921
<br /> 11 $70,613 52 $30,954
<br /> 12 $69,645 53 $29,986
<br /> WI.‘411q 13 $68,678 54 $29,019
<br /> 14 $67,711 55 $28,052
<br /> 15 $66,744 56
<br /> $27,084
<br /> 16 $65,776 57
<br /> •
<br /> $26,117
<br /> 17 $64,809 58 $25,150
<br /> 18 $63,842 59 $24,182
<br /> 19 $62,874 60 $23,215
<br /> 20 $61,907 MR0Z 61
<br /> $22,248
<br /> 21 $60,940 62 $21,281
<br /> 22 $59,972 63 $20,313
<br /> 23 $59,005 64
<br /> $19,346
<br /> 24 $58,038 65 $18,379
<br /> A.pfegq 25 $57,071 Or iZoirtiat.Tram 66 $17,411
<br /> 26 $56,103 B7
<br /> $16,444
<br /> 27 $55,136 68 $15,477
<br /> 28 $54,169 69 $14,509
<br /> 29 $53,201 70 $13,542
<br /> 30 $52,234 71 $12,575
<br /> 31 $51,267 72 $11,608
<br /> 32 $50,299 /jpR'03 73 $10,640 V217.010044-7J?gtt
<br /> 33 $49,332 74 $9,673
<br /> 34 $48,365 75 $8,706
<br /> 35 $47,398 76 $7,738 I
<br /> 36 $46,430 77 $6,771
<br /> A-PR'CM 37 $45,463 78 $5,804
<br /> 38 $44,496 79 $4,836
<br /> 39 $43,528 80 $3,869
<br /> 40 $42,561 81 $2,902
<br /> 41 $41,594 82 $1,935
<br /> 83 $967
<br /> III 84 $0
<br />
|