|
9
<br />EXHIBIT 1
<br />Property. Description and Payment Schedule
<br />Re: Property Schedule No. 1 to Master Tax -Exempt Installment Purchase Agreement between U.S. Bancorp
<br />Government Leasing and Finance, Inc. and City of Everett.
<br />The Property is as follows: The Property as more fully described in Exhibit A incorporated herein by reference and
<br />attached hereto.
<br />PROPERTY LOCATION:
<br />Address
<br />City, State Zip Code
<br />USE: Ameresco Lighting Project - This use is essential to the proper, efficient and economic functioning of Purchaser or
<br />to the services that Purchaser provides; and Purchaser has immediate need for and expects to make immediate use of
<br />substantially all of the Property, which need is not temporary or expected to diminish in the foreseeable future.
<br />Installment Payment Schedule
<br />Total I
<br />�rinci al Amount:
<br />Payment No.
<br />$1,3cil,yus. Installment
<br />Due Date Payment
<br />Principal
<br />Portion
<br />Interest
<br />Portion
<br />Termination
<br />Amount
<br />After Making Payment
<br />for said Due Date
<br />1
<br />5/7/2016
<br />113,142.06
<br />82,221.57
<br />30,920.43
<br />1,319,101.87
<br />2
<br />5/7/2017
<br />113,142.00
<br />75,106.29
<br />38,035.71
<br />1,241,742.39
<br />3
<br />5/7/2018
<br />113,142.00
<br />77,336.92
<br />35,805.08
<br />1,162,085.37
<br />4
<br />5/7/2019
<br />113,142.00
<br />79,633.79
<br />33,508.21
<br />1,080,062.56
<br />5
<br />5/7/2020
<br />113,142.00
<br />81,998.88
<br />31,143.12
<br />995,603.72
<br />g
<br />5/7/2021
<br />113,142.00
<br />84,434.21
<br />28,707.79
<br />908,636.48
<br />7
<br />5/7/2022
<br />113,142.00
<br />86,941.88
<br />26,200.12
<br />819,086.34
<br />8
<br />5/7/2023
<br />113,142.00
<br />89,524.01
<br />23,617.99
<br />726,876.61
<br />g
<br />5/7/2024
<br />113,142.00
<br />92,182.84
<br />20,959.16
<br />631,928.29
<br />10
<br />5/7/2025
<br />113,142.00
<br />94,920.63
<br />18,221.37
<br />534,160.04
<br />433,488.11
<br />11
<br />5/7/2026
<br />5/7/2027
<br />113,142.00
<br />113,142.00
<br />97,739.74
<br />100,642.57
<br />15,402.26
<br />12,499.43
<br />329,826.26
<br />12
<br />13
<br />5/7/2028
<br />113,142.00
<br />103,631.61
<br />9,510.39
<br />223,085.70
<br />14
<br />5/7/2029
<br />113,142.00
<br />106,709.42
<br />6,432.58
<br />113,175.00
<br />15
<br />5/7/2030
<br />113,142.00
<br />109,878.64
<br />3,263.36
<br />0.00
<br />TOTALS
<br />1,697,130.00
<br />1,362,903.00
<br />334,227.00
<br />Interest Rate: 2.U1'/o
<br />Purchaser: City of Everett
<br />I name:
<br />[T !fle:
<br />• G
<br />
|