Year

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25

Maximum DependingonInstallationYear
AdditionalCoLocator(3%AnnualInc.)
MonthlyRent(3%AnnualIncrease)
Onetimepayment, TwelveSchoolsOne
OneSchooladded
TwelveSchoolsadded
yearlyrent,noco
timepayment,yearly
OneSchool
fundingwithoneco
fundingone
OneSchool
locators
rent,nocolocator
OneColocator
locator
colocator
MonthlyRent
(3%Annual
Increase)
MonthlyRent
$25,000.00 $ 300,000.00
$ 25,000.00 $ 300,000.00
$1,400.00 $16,800.00 $ 201,600.00
400.00 $ 4,800.00 $ 57,600.00
$1,442.00 $17,304.00 $ 207,648.00
412.00 $ 4,944.00 $ 59,328.00
$1,485.26 $17,823.12 $ 213,877.44
424.36 $ 5,092.32 $ 61,107.84
$1,529.82 $18,357.81 $ 220,293.76
437.09 $ 5,245.09 $ 62,941.08
$1,575.71 $18,908.58 $ 226,902.90
450.20 $ 5,402.43 $ 64,829.19
$1,622.98 $19,475.78 $ 233,709.31
463.71 $ 5,564.47 $ 66,773.66
$1,671.67 $20,060.03 $ 240,720.39
477.62 $ 5,731.46 $ 68,777.47
$1,721.82 $20,661.84 $ 247,942.09
491.95 $ 5,903.38 $ 70,840.60
$1,773.47 $21,281.70 $ 255,380.34
506.71 $ 6,080.50 $ 72,966.02
$1,826.67 $21,920.09 $ 263,041.07
521.91 $ 6,262.94 $ 75,155.23
$1,881.47 $22,577.64 $ 270,931.69
537.57 $ 6,450.81 $ 77,409.69
$1,937.91 $23,254.97 $ 279,059.63
553.70 $ 6,644.37 $ 79,732.38
$1,996.05 $23,952.57 $ 287,430.81
570.31 $ 6,843.73 $ 82,124.78
$2,055.93 $24,671.18 $ 296,054.14
587.42 $ 7,049.03 $ 84,588.38
$2,117.61 $25,411.29 $ 304,935.54
605.04 $ 7,260.51 $ 87,126.13
$2,181.14 $26,173.66 $ 314,083.92
623.19 $ 7,478.29 $ 89,739.53
$2,246.57 $26,958.89 $ 323,506.68
641.89 $ 7,702.63 $ 92,431.54
$2,313.97 $27,767.61 $ 333,211.26
661.15 $ 7,933.76 $ 95,205.12
$2,383.39 $28,600.67 $ 343,208.03
680.98 $ 8,171.81 $ 98,061.77
$2,454.89 $29,458.70 $ 353,504.40
701.41 $ 8,416.91 $ 101,002.95
$2,528.54 $30,342.44 $ 364,109.28
722.45 $ 8,669.43 $ 104,033.13
$2,604.40 $31,252.75 $ 375,033.05
744.12 $ 8,929.48 $ 107,153.78
$2,682.53 $32,190.38 $ 386,284.61
766.44 $ 9,197.32 $ 110,367.88
$2,763.01 $33,156.07 $ 397,872.85
789.43 $ 9,473.20 $ 113,678.38
$2,845.90 $34,150.80 $ 409,809.64
813.11 $ 9,757.35 $ 117,088.26

26
27
28
29
30
Total

$2,931.28
$3,019.22
$3,109.80
$3,203.09
$3,299.18
$66,605.28

$35,175.32
$36,230.62
$37,317.56
$38,437.13
$39,590.19
$824,263.40

$ 422,103.89
$ 434,767.45
$ 447,810.71
$ 461,245.54
$ 475,082.31
$9,891,160.75

837.50
862.63
888.51
915.17
942.63
$19,030.20

$ 10,050.04
$ 10,351.50
$ 10,662.11
$ 10,981.98
$ 11,311.50
$ 253,362.37

$ 120,600.48
$ 124,218.00
$ 127,945.28
$ 131,783.80
$ 135,738.01
$ 3,040,348.38