EXHIBIT B 810-6711608-010.PDF

Maricopa County — Formal (2017-06-21)

View PDF Item 10 Meeting page

Extracted text (via pymupdf_layout) 527 characters
One Dell Way
Round Rock, TX 7
MARICOPA COUNTY
Amortization Schedule
Schedule 810-6711608-010
Exhibit B
Payment # Opening Balance RENT INTEREST PRINCIPAL Balance
$ 1,435,528.68
DLED* $ (50,243.50) $ 1,385,285.18
1 $ 1,385,285.18 $ 369,111.83 $ - $ 369,111.83 $ 1,016,173.35
2 $ 1,016,173.35 $ 369,111.83 $ 44,933.21 $ 324,178.62 $ 691,994.73
3 $ 691,994.73 $ 369,111.83 $ 30,598.66 $ 338,513.17 $ 353,481.56
4 $ 353,481.56 $ 369,111.83 $ 15,630.27 $ 353,481.56 0.00
*DFS Lease Equipment Discount
Dell - Restricted - Confidential