Base Rentals Schedule - 2008A Certificates

Regularly Total
Fiscal Principal Interest Scheduled 2008A Base
Year Component Component Fees Rentals
2008 -- $ 3,097,613 $ 209,275 $ 3,306,887
2009 -- 21,865,500 2,015,109 23,880,609
2010 -- 21,865,500 2,015,479 23,880,979
2011 -- 21,865,500 2,015,479 23,880,979
2012 -- 21,865,500 2,020,618 23,886,118
2013 -- 21,865,500 2,015,109 23,880,609
2014 -- 21,865,500 2,015,479 23,880,979
2015 -- 21,865,500 2,015,479 23,880,979
2016 -- 21,865,500 2,020,618 23,886,118
2017 -- 21,865,500 2,015,109 23,880,609
2018 $ 5,170,000 21,739,895 2,004,754 28,914,649
2019 8,900,000 21,398,064 1,974,057 32,272,121
2020 9,850,000 20,942,533 1,937,200 32,729,733
2021 10,860,000 20,439,384 1,885,880 33,185,263
2022 11,930,000 19,885,700 1,835,495 33,651,196
2023 13,070,000 19,278,325 1,779,843 34,128,169
2024 14,270,000 18,614,100 1,723,254 34,607,354
2025 15,555,000 17,889,502 1,652,241 35,096,742
2026 16,910,000 17,100,765 1,580,248 35,591,013
2027 18,350,000 16,244,123 1,501,724 36,095,847
2028 19,870,000 15,315,568 1,420,079 36,605,647
2029 21,490,000 14,310,727 1,324,221 37,124,948
2030 23,205,000 13,224,862 1,224,915 37,654,777
2031 25,010,000 12,053,478 1,117,491 38,180,970
2032 26,930,000 10,791,596 1,004,165 38,725,761
2033 28,960,000 9,433,749 877,086 39,270,835
2034 31,115,000 7,974,226 743,419 39,832,645
2035 33,395,000 6,406,956 599,693 40,401,649
2036 35,795,000 4,725,985 446,417 40,967,402
2037 38,355,000 2,924,511 280,247 41,559,758
2038 41,010,000 996,338 99,805 42,106,142
Total $450,000,000 $491,577,499 $45,369,989 $986,947,488

44