EX-99.1 2 johnsonvillebasicleaserent.htm EX-99.1

Exhibit No. 99.1

BASIC LEASE RENT
Rent Payment Date						Basic Lease Rent (Debt Portion)						Basic Lease Rent (Equity Portion)
April 1, 2025						$22,629,677						$2,283,244
October 1, 2025						22,629,677						2,804,717
April 1, 2026						22,629,677						2,804,717
October 1, 2026						22,629,677						2,804,717
April 1, 2027						22,629,677						2,804,717
October 1, 2027						22,629,677						2,804,717
April 1, 2028						22,629,677						2,804,717
October 1, 2028						22,629,677						2,804,717
April 1, 2029						22,629,677						2,804,717
October 1, 2029						22,629,677						2,804,717
April 1, 2030						22,629,677						2,804,717
October 1, 2030						22,629,677						2,804,717
April 1, 2031						22,629,677						2,804,717
October 1, 2031						22,629,677						2,804,717
April 1, 2032						22,629,677						2,804,717
October 1, 2032						22,629,677						2,804,717
April 1, 2033						22,629,677						2,804,717
October 1, 2033						22,629,677						2,804,717
April 1, 2034						22,629,677						2,804,717
October 1, 2034						22,629,677						2,804,717
April 1, 2035						22,629,677						2,804,717
October 1, 2035						22,629,677						2,804,717
April 1, 2036						22,629,677						2,804,717
October 1, 2036						22,629,677						2,804,717

---

Rent Payment Date						Basic Lease Rent (Debt Portion)						Basic Lease Rent (Equity Portion)
April 1, 2037						22,629,677						2,804,717
October 1, 2037						22,629,677						2,804,717
April 1, 2038						22,629,677						2,804,717
October 1, 2038						22,629,677						2,804,717
April 1, 2039						22,629,677						2,804,717
October 1, 2039						22,629,677						2,804,717
April 1, 2040						22,629,677						2,804,717
October 1, 2040						22,629,677						2,804,717
April 1, 2041						22,629,677						2,804,717
October 1, 2041						22,629,677						2,804,717
April 1, 2042						22,629,677						2,804,717
October 1, 2042						22,629,677						2,804,717
April 1, 2043						22,629,677						2,804,717
October 1, 2043						22,629,677						2,804,717
April 1, 2044						22,629,677						2,804,717
October 1, 2044						22,629,677						2,804,717
April 1, 2045						27,302,246						2,733,852
October 1, 2045						27,302,246						2,733,852
April 1, 2046						27,302,246						2,733,852
October 1, 2046						27,302,246						2,733,852
April 1, 2047						27,302,246						2,733,852
October 1, 2047						27,302,246						2,733,852
April 1, 2048						27,302,246						2,733,852
October 1, 2048						27,302,246						2,733,852
April 1, 2049						27,302,246						2,733,852
October 1, 2049						27,302,246						2,733,852

---

Rent Payment Date						Basic Lease Rent (Debt Portion)						Basic Lease Rent (Equity Portion)
April 1, 2050						27,302,246						2,733,852
October 1, 2050						27,302,246						2,733,852
April 1, 2051						27,302,246						2,733,852
October 1, 2051						27,302,246						2,733,852
April 1, 2052						27,302,246						2,733,852
October 1, 2052						27,302,246						2,733,852
April 1, 2053						27,302,246						2,733,852
October 1, 2053						27,302,246						2,733,852
April 1, 2054						27,302,246						2,733,852
October 1, 2054						27,302,246						8,229,600