|
EXHIBIT D
<br />LEASE PAYMENT SCHEDULE
<br />Lease
<br />Total
<br />Payment
<br />Principal
<br />Interest
<br />Lease
<br />Date
<br />Component
<br />Component*
<br />Payment
<br />05/01/07
<br />$ 45,798.93
<br />$ 34,877.41
<br />$ 80,676.34
<br />11/01/07
<br />138,491.86
<br />201,418.94
<br />339,910.80
<br />05/01/08
<br />141,803.13
<br />198,107.66
<br />339,910.79
<br />11 /01 / 08
<br />145,193.59
<br />194,717.21
<br />339,910.80
<br />05/01/09
<br />148,665.10
<br />191,245.70
<br />339,910.80
<br />11/01/09
<br />152,219.62
<br />187,691.18
<br />339,910.80
<br />05/01/10
<br />155,859.12
<br />184,051.68
<br />339,910.80
<br />11/01/10
<br />159,585.66
<br />180,325.15
<br />339,910.81
<br />05/01/11
<br />163,401.26
<br />176,509.53
<br />339,910.79
<br />11/01/11
<br />167,308.12
<br />172,602.68
<br />339,910.80
<br />05 /01 / 12
<br />171,308.39
<br />168,602.41
<br />339,910.80
<br />11 /01/12
<br />175,404.29
<br />164,506.51
<br />339,910.80
<br />05/01/13
<br />179,598.14
<br />160,312.67
<br />339,910.81
<br />11/01/13
<br />183,892.25
<br />156,018.55
<br />339,910.80
<br />05/01/14
<br />188,289.02
<br />151,621.77
<br />339,910.79
<br />11/01/14
<br />192,790.94
<br />147,119.86
<br />339,910.80
<br />05/01/15
<br />197,400.48
<br />142,510.32
<br />339,910.80
<br />11/01/15
<br />202,120.24
<br />137,790.56
<br />339,910.80
<br />05/01/16
<br />206,952.85
<br />132,957.95
<br />339,910.80
<br />11/01/16
<br />211,901.00
<br />128,009.80
<br />339,910,80
<br />05/01/17
<br />216,967.46
<br />122,943.34
<br />339,910.80
<br />11/01/17
<br />222,155.05
<br />117,755.74
<br />339,910.79
<br />05/01/18
<br />227,466.69
<br />112,444.11
<br />339,910.80
<br />11/01/18
<br />232,905.31
<br />107,005.49
<br />339,910.80
<br />05/01/19
<br />238,473.98
<br />101,436.82
<br />339,910.80
<br />11/01/19
<br />244,175.78
<br />95,735.01
<br />339,910.79
<br />05/01/20
<br />250,013.92
<br />89,896.88
<br />339,910,80
<br />11/01/20
<br />255,991.64
<br />83,919.16
<br />339,910.80
<br />05/01/21
<br />262,112.29
<br />77,798.51
<br />339,910.80
<br />11/01/21
<br />268,379.28
<br />71,531.52
<br />339,910.80
<br />05/01/22
<br />274,796.11
<br />65,114.69
<br />339,910.80
<br />11/01/22
<br />281,366.36
<br />58,544.43
<br />339,910.79
<br />05/01/23
<br />288,093.71
<br />51,817.09
<br />339,910.80
<br />11/01/23
<br />294,981.90
<br />44,928.90
<br />339,910.80
<br />05/01/24
<br />302,034.80
<br />37,876.01
<br />339,910.81
<br />11/01/24
<br />309,256.31
<br />30,654.49
<br />339,910.80
<br />05/01/25
<br />316,650.49
<br />23,260.31
<br />339,910.80
<br />11/01/25
<br />324,221.47
<br />15,689.33
<br />339,910.80
<br />5/01/26
<br />331,973,46
<br />7,927.34
<br />339,910.80
<br />TOTALS $8,470,000.00 $4,527,286.71 $12,997,286.71
<br />*Interest component is computed at 4.78191203% per annum.
<br />Exhibit D
<br />Page 1
<br />
|