Dilboy Stadium Improvements Debt Service — File 210941

Debt Service Calculator 1) $1,591,206 2) Enter borrowing conditions: Interest Rate (e.g., 3.5% as 3.5): 3.5000 Term ( enter 5 or more) 15 3) Indicate ("x") payment type. Check both for comparisons. Level Debt Service x Level Principal Projected annual payment Level Debt Service $138,157 Level Principal (Year One) Principal & Interest Interest only Level Debt Service $2,072,349 $481,143 Level Principal Year Level debt service ($) 1 138,157 2 138,157 3 138,157 4 138,157 5 138,157 6 138,157 7 138,157 8 138,157 9 138,157 10 138,157 11 138,157 12 138,157 13 138,157 14 138,157 15 138,157 Projected total payments over term. Enter amount to be borrowed. DILBOY STADIUM IMPROVEMENTS