|
EXHIBIT C -5
<br />SCHEDULE OF TOTAL LEASE PAYMENTS
<br />Lease Total
<br />Payment Principal Interest Lease
<br />Date Component Component Payment
<br />1 /1 /15
<br />7/1/15
<br />1/1/16
<br />7/1/16
<br />1/1/17
<br />7/1/17
<br />1/1/18
<br />7/1/18
<br />1/1/19
<br />7/1/19
<br />1/1/20
<br />7/1/20
<br />1/1/21
<br />7/1/21
<br />1/1/22
<br />7/1/22
<br />1/1/23
<br />7/1/23
<br />1/1/24
<br />7/1/24
<br />1/1/25
<br />7/1/25
<br />1/1/26
<br />7/1/26
<br />1/1/27
<br />7/1/27
<br />1/1/28
<br />TOTAL
<br />$ 440,000
<br />3,145,000
<br />465,000
<br />3,290,000
<br />485,000
<br />3,400,000
<br />500,000
<br />3,515,000
<br />515,000
<br />3,630,000
<br />535,000
<br />3,755,000
<br />560,000
<br />3,880,000
<br />580,000
<br />4,005,000
<br />600,000
<br />4,140,000
<br />620,000
<br />4,275,000
<br />645,000
<br />665,000
<br />695,000
<br />720,000
<br />$45,060,000
<br />$ 820,517.80
<br />756,999.75
<br />704,792.75
<br />696,074.00
<br />641,460.00
<br />632,366.25
<br />575,926.25
<br />566,551.25
<br />508,202.25
<br />498,546.00
<br />438,288.00
<br />428,256.75
<br />365,923.75
<br />355,423.75
<br />291,015.75
<br />280,140.75
<br />213,657.75
<br />202,407.75
<br />133,683.75
<br />122,058.75
<br />51,093.75
<br />39,000.00
<br />39,000.00
<br />26,531.25
<br />26,531.25
<br />13,500.00
<br />13,500.00
<br />$9,441,449.30
<br />Exhibit C -4
<br />$ 1,260,517.80
<br />3,901,999.75
<br />1,169,792.75
<br />3,986,074.00
<br />1,126,460.00
<br />4,032,36625
<br />1,075,926.25
<br />4,081,551.25
<br />1,023202.25
<br />4,128,546.00
<br />973,288.00
<br />4,183,256.75
<br />925,923.75
<br />4,235,423.75
<br />871,015.75
<br />4,285,140.75
<br />813,657.75
<br />4,342,407.75
<br />753,683.75
<br />4,397,058.75
<br />696,093.75
<br />39,000.00
<br />704,000.00
<br />26,531.25
<br />721,53125
<br />13,500.00
<br />733,500.00
<br />$54,501,449.30
<br />
|