|
Term Sheet for Lease-Purchase Financing Page 4
<br />
<br />
<br />
<br />7 YEARS
<br />
<br />Grand Totals 263,536 38,277 225,259
<br />18,417
<br />14 11/19/2031 18,824 407 18,417 0
<br />13 05/19/2031 18,824 789 18,035
<br />54,105
<br />12 11/19/2030 18,824 1,171 17,653 36,452
<br />11 05/19/2030 18,824 1,545 17,279
<br />88,296
<br />10 11/19/2029 18,824 1,912 16,912 71,384
<br />9 05/19/2029 18,824 2,270 16,554
<br />121,053
<br />8 11/19/2028 18,824 2,621 16,203 104,850
<br />7 05/19/2028 18,824 2,964 15,860
<br />152,437
<br />6 11/19/2027 18,824 3,300 15,524 136,913
<br />5 05/19/2027 18,824 3,629 15,195
<br />182,505
<br />4 11/19/2026 18,824 3,951 14,873 167,632
<br />3 05/19/2026 18,824 4,266 14,558
<br />211,312
<br />2 11/19/2025 18,824 4,575 14,249 197,063
<br />1 05/19/2025 18,824 4,877 13,947
<br />Loan 11/19/2024 225,259
<br />Date Payment Interest Principal Balance
<br />
<br />88
|