|
Repayment Schedule
<br /> • Total cost of leasehold improvements: $78,540
<br /> #of months Hickman repayment #of months Hickman repayment
<br /> EDA leases to EDA: EDA leases to EDA:
<br /> from Hickman: from Hickman:
<br /> 1 $77,605 42 $39,270
<br /> 2 $76,670 43 $38,335
<br /> 3 $75,735 44 $37,400
<br /> 4 $74,800 45 $36,465
<br /> 5 $73,865 46 $35,530
<br /> 6 $72,930 47 $34,595
<br /> 7 $71,995 48 $33,660
<br /> 8 $71,060 49 $32,725
<br /> 9 $70,125 50 $31,790
<br /> 10 $69,190 51 $30,855
<br /> 11 $68,255 52 $29,920
<br /> 12 $67,320 53 $28,985
<br /> 13 $66,385 54 $28,050
<br /> 14 $65,450 55 $27,115
<br /> 15 $64,515 56 $26,180
<br /> 16 $63,580 57 $25,245
<br /> 17 $62,645 58 $24,310
<br /> 18 $61,710 59 $23,375
<br /> 19 $60,775 60 $22,440
<br /> 20 $59,840 61 $21,505
<br /> •
<br /> 21 $58,905 62 $20,570
<br /> 22 $57,970 63 $19,635
<br /> 23 $57,035 64 $18,700
<br /> 24 $56,100 65 $17,765
<br /> 25 $55,165 66 $16,830
<br /> 26 $54,230 67 $15,895
<br /> 27 $53,295 68 $14,960
<br /> 28 $52,360 69 $14,025
<br /> 29 $51,425 70 $13,090
<br /> 30 $50,490 71 $12,155
<br /> 31 $49,555 72 $11,220
<br /> 32 $48,620 73 $10,285
<br /> 33 $47,685 74 $9,350
<br /> 34 $46,750 75 $8,415
<br /> 35 $45,815 76 $7,480
<br /> 36 $44,880 77 $6,545
<br /> 37 $43,945 78 $5,610
<br /> 38 $43,010 79 $4,675
<br /> 39 $42,075 80 $3,740
<br /> 40 $41,140 81 $2,805
<br /> 41 $40,205 82 $1,870
<br /> 83 $935
<br /> 84 $0
<br /> •
<br />
|