| Rent Payment Date | Basic Lease Rent (Debt Portion) | Basic Lease Rent (Equity Portion) | ||||||
| November 15, 2026 | $62,416,544 | $5,708,444 | ||||||
| May 15, 2027 | $62,416,544 | $7,310,866 | ||||||
| November 15, 2027 | $62,416,544 | $7,310,866 | ||||||
| May 15, 2028 | $62,416,544 | $7,310,866 | ||||||
| November 15, 2028 | $62,416,544 | $7,310,866 | ||||||
| May 15, 2029 | $62,416,544 | $7,310,866 | ||||||
| November 15, 2029 | $62,416,544 | $7,310,866 | ||||||
| May 15, 2030 | $62,416,544 | $7,310,866 | ||||||
| November 15, 2030 | $62,416,544 | $7,310,866 | ||||||
| May 15, 2031 | $62,416,544 | $7,310,866 | ||||||
| November 15, 2031 | $62,416,544 | $7,310,866 | ||||||
| May 15, 2032 | $62,416,544 | $7,310,866 | ||||||
| November 15, 2032 | $62,416,544 | $7,310,866 | ||||||
| May 15, 2033 | $62,416,544 | $7,310,866 | ||||||
| November 15, 2033 | $62,416,544 | $7,310,866 | ||||||
| May 15, 2034 | $62,416,544 | $7,310,866 | ||||||
| November 15, 2034 | $62,416,544 | $7,310,866 | ||||||
| May 15, 2035 | $62,416,544 | $7,310,866 | ||||||
| November 15, 2035 | $62,416,544 | $7,310,866 | ||||||
| May 15, 2036 | $62,416,544 | $7,310,866 | ||||||
| November 15, 2036 | $62,416,544 | $7,310,866 | ||||||
| May 15, 2037 | $62,416,544 | $7,310,866 | ||||||
| November 15, 2037 | $62,416,544 | $7,310,866 | ||||||
| May 15, 2038 | $62,416,544 | $7,310,866 | ||||||
| November 15, 2038 | $62,416,544 | $7,310,866 | ||||||
| May 15, 2039 | $62,416,544 | $7,310,866 | ||||||
| November 15, 2039 | $62,416,544 | $7,310,866 | ||||||
| May 15, 2040 | $62,416,544 | $7,310,866 | ||||||
| November 15, 2040 | $62,416,544 | $7,310,866 | ||||||
| May 15, 2041 | $62,416,544 | $7,310,866 | ||||||
| November 15, 2041 | $62,416,544 | $7,310,866 | ||||||
| May 15, 2042 | $62,416,544 | $7,310,866 | ||||||
| November 15, 2042 | $62,416,544 | $7,310,866 | ||||||
| May 15, 2043 | $62,416,544 | $7,310,866 | ||||||
| November 15, 2043 | $62,416,544 | $7,310,866 | ||||||
| May 15, 2044 | $62,416,544 | $7,310,866 | ||||||
| November 15, 2044 | $62,416,544 | $7,310,866 | ||||||
| May 15, 2045 | $62,416,544 | $7,310,866 | ||||||
| November 15, 2045 | $62,416,544 | $7,310,866 | ||||||
| May 15, 2046 | $62,416,544 | $7,310,866 | ||||||
| November 15, 2046 | $69,944,911 | $6,934,725 | ||||||
| May 15, 2047 | $69,944,911 | $6,934,725 | ||||||
| November 15, 2047 | $69,944,911 | $6,934,725 | ||||||
| May 15, 2048 | $69,944,911 | $6,934,725 | ||||||
| November 15, 2048 | $69,944,911 | $6,934,725 | ||||||
| May 15, 2049 | $69,944,911 | $6,934,725 | ||||||
| November 15, 2049 | $69,944,911 | $6,934,725 | ||||||
| May 15, 2050 | $69,944,911 | $6,934,725 | ||||||
| November 15, 2050 | $69,944,911 | $6,934,725 | ||||||
| May 15, 2051 | $69,944,911 | $6,934,725 | ||||||
| November 15, 2051 | $69,944,911 | $6,934,725 | ||||||
| May 15, 2052 | $69,944,911 | $6,934,725 | ||||||
| November 15, 2052 | $69,944,911 | $6,934,725 | ||||||
| May 15, 2053 | $69,944,911 | $6,934,725 | ||||||
| November 15, 2053 | $69,944,911 | $6,934,725 | ||||||
| May 15, 2054 | $69,944,911 | $6,934,725 | ||||||
| November 15, 2054 | $69,944,911 | $6,934,725 | ||||||
| May 15, 2055 | $69,944,911 | $6,934,725 | ||||||
| November 15, 2055 | $69,944,911 | $6,934,725 | ||||||
| May 15, 2056 | $69,944,911 | $20,608,000 | ||||||