|
EXHIBIT B
<br />PAYMENT SCHEDULE
<br />RENTAL
<br />PAYMENT
<br />DATE
<br />RENTAL
<br />PAYMENT
<br />AMOUNT
<br />INTEREST
<br />PORTION
<br />PRINCIPAL
<br />PORTION
<br />OUTSTANDING
<br />BALANCE
<br />PREPAYMENT
<br />PRICE
<br />(including
<br />prepayment
<br />premium, if
<br />applicable)
<br />1/22/21 $7,624,924.00
<br />1/22/22 $ 592,925.08 $ 151,659.74 $ 441,265.34 7,183,658.66 $7,327,331.83
<br />1/22/23 592,925.08 142,882.97 450,042.11 6,733,616.55 6,868,288.88
<br />1/22/24 592,925.08 133,931.64 458,993.44 6,274,623.11 6,400,115.57
<br />1/22/25 592,925.08 124,802.26 468,122.82 5,806,500.29 5,922,630.30
<br />1/22/26 592,925.08 115,491.29 477,433.79 5,329,066.50 5,435,647.83
<br />1/22/27 592,925.08 105,995.13 486,929.95 4,842,136.55 4,938,979.28
<br />1/22/28 592,925.08 96,310.10 496,614.98 4,345,521.57 4,432,432.00
<br />1/22/29 592,925.08 86,432.43 506,492.65 3,839,028.92 3,915,809.50
<br />1/22/30 592,925.08 76,358.29 516,566.79 3,322,462.13 3,388,911.37
<br />1/22/31 592,925.08 66,083.77 526,841.31 2,795,620.82 2,851,533.24
<br />1/22/32 592,925.08 55,604.90 537,320.18 2,258,300.64 2,303,466.65
<br />1/22/33 592,925.08 44,917.60 548,007.48 1,710,293.16 1,744,499.02
<br />1/22/34 592,925.08 34,017.73 558,907.35 1,151,385.81 1,174,413.53
<br />1/22/35 592,925.08 22,901.06 570,024.02 581,361.79 592,989.03
<br />1/22/36 592,925.08 11,563.29 581,361.79 0.00 0.00
<br />$8,893,876.20 $1,268,952.20 $7,624,924.00
<br />Contract Rate. The Contract Rate is 1.989% per annum.
<br />Prepayment Option Commencement Date. For purposes of Section 10.01 of the
<br />Agreement, the Prepayment Option Commencement Date is January 22, 2022.
<br />311
|