700 Technology Park, Billerica

5.0%

5.0%

5.0%

5.0%

5.0%

5.0%

5.0%

Year 4

Year 5

Year 6

Year 7

Year 8

Year 9

Year 10 Jul-2028 Jun-2029

Jul-2022 Jun-2023

Jul-2023 Jun-2024

Jul-2024 Jun-2025

Jul-2025 Jun-2026

Jul-2026 Jun-2027

Jul-2027 Jun-2028

87.3% $18.26 30,242 68.4% 90.4%

99.1% $18.54 1,710 3.9% 94.3%

99.0% $19.03

97.9% $19.49

100.0% $19.96

92.7% $20.52

93.7% $21.03

2,531 5.7%

0

0

0

0

0.0%

0.0%

0.0%

0.0%

100.0%

100.0%

100.0%

100.0%

100.0%

$807,361 ($102,507) ($60,328) $92,733 $737,259 ($8,481) $728,778 $70,428 $37,811 $27,959 $34,093 $31,143 $63,532 $111,368 $15,170 $154,252 $545,756 $183,022 $358,288 $139,515

$819,929 ($7,349) ($4,803) $75,796 $883,573 ($27,693) $855,880 $72,541 $38,946 $28,798 $35,116 $32,077 $74,259 $114,709 $15,625 $158,879 $570,950 $284,930 $46,338 $20,245 $6,631 $73,214 $211,716

$841,521 ($8,191) ($5,086) $85,756 $914,000 ($44,155) $869,845 $74,717 $40,114 $29,661 $36,169 $33,039 $76,431 $118,151 $16,094 $163,645 $588,021 $281,824 $31,638 $12,655 $6,631 $50,924 $230,900

$862,169 ($18,350) ($11,845) $95,679 $927,653 ($33,586) $894,067 $76,958 $41,317 $30,551 $37,254 $34,030 $77,833 $121,695 $16,577 $168,555 $604,770 $289,297 $68,813 $27,525 $6,631 $102,969 $186,328

$882,576

$907,727 ($68,769) ($9,110) $106,750 $936,598 ($8,714) $927,884 $81,645 $43,834 $32,412 $39,523 $36,103 $78,148 $129,106 $17,587 $178,820 $637,178 $290,706 $52,975 $21,190 $6,631 $80,796 $209,910

$929,861 ($60,990) ($68,966) $73,496 $873,401 ($25,430) $847,971 $84,094 $45,149 $33,384 $40,709 $37,186 $81,385 $132,980 $18,114 $184,184 $657,185 $190,786 $399,400 $159,760

$0 $0

$106,285 $988,861 ($33,458) $955,403 $79,267 $42,557 $31,468 $38,372 $35,051 $81,860 $125,346 $17,074 $173,611 $624,606 $330,797

$0 $0

$6,631

$6,631 $6,631

$6,631

$504,434 ($321,412)

$565,791 ($375,005)

$324,166

25

700 Technology Park Drive | billerica, ma