|
Attachment A
<br />Current Lease Terms option
<br />15%increase
<br />2019
<br />Monthly
<br />Current Year
<br />$1,520.83 $18,250.00
<br />2020
<br />$2,737.50
<br />$1,748.96
<br />$20,987.50
<br />2021
<br />$1,748.96
<br />$20,987.50
<br />2022
<br />$1,748.96
<br />$20,987.50
<br />2023
<br />$1,748.96
<br />$20,987.50
<br />2024
<br />$1,748.96
<br />$20,987.50
<br />2025
<br />$3,148.13
<br />$2,011.30
<br />$24,135.63
<br />2026
<br />$2,011.30
<br />$24,135.63
<br />2027
<br />$2,011.30
<br />$24,135.63
<br />2028
<br />$2,011.30
<br />$24,135.63
<br />2029
<br />$2,011.30
<br />$24,135.63
<br />2030
<br />$3,558.76
<br />$2,307.87
<br />$27,694.39
<br />2031
<br />$2,313.00
<br />$27,755.97
<br />2032
<br />$2,313.00
<br />$27,755.97
<br />2033
<br />$2,313.00
<br />$27,755.97
<br />2034
<br />$2,313.00
<br />$27,755.97
<br />2035
<br />$3,969.39
<br />$2,643.78
<br />$31,725.36
<br />2036
<br />$2,643.78
<br />$31,725.36
<br />2037
<br />$2,643.78
<br />$31,725.36
<br />2038
<br />$2,643.78
<br />$31,725.36
<br />2039
<br />$2,643.78
<br />$31,725.36
<br />2040
<br />$4,380.02
<br />$3,008.78
<br />F $36,105.38
<br />2041
<br />$3,008.78
<br />$36,105.38
<br />2042
<br />$3,008.78
<br />$36,105.38
<br />2043
<br />$3,008.78
<br />$36,105.38
<br />2044
<br />$3,008.78
<br />$36,105.38
<br />2045
<br />$4,790.65
<br />$3,408.00
<br />F $40,896.03
<br />2046
<br />$3,408.00
<br />$40,896.03
<br />2047
<br />$3,408.00
<br />$40,896.03
<br />2048
<br />$3,408.00
<br />$40,896.03
<br />2049
<br />$3,408.00
<br />$40,896.03
<br />2050
<br />$5,201.28
<br />$3,841.44
<br />$46,097.31
<br />1
<br />
|