| Schedule of Estimated Future Minimum Rents |
The estimated future minimum rents the Company expects to receive for the GR Property, FM Property, CO Property, Lewisville Property, the Net Lease DST Properties, Buchanan Property, Madison Ave Property, Valencia Property, De Anza Property, Fisher Road Property, ON3 Property, Mount Comfort Land, WAG Portfolio Properties, and WAG MH Properties for each of the next five years and thereafter through the end of the primary term as of December 31, 2025 is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year |
GR
Property |
|
FM
Property |
|
CO
Property |
|
Lewisville
Property |
|
Net Lease DST
Properties |
|
Buchanan
Property |
|
Madison
Ave
Property |
|
Valencia
Property |
|
DeAnza
Property |
|
Fisher Road Property |
|
ON3 Property |
|
Mount Comfort Land |
|
WAG Portfolio Properties |
|
WAG MH Properties |
|
Total |
|
2026 |
|
500,000 |
|
|
2,826,087 |
|
|
3,392,689 |
|
|
971,713 |
|
|
2,421,044 |
|
|
1,079,150 |
|
|
1,571,572 |
|
|
4,943,413 |
|
|
4,223,009 |
|
|
3,087,361 |
|
|
6,640,642 |
|
|
50,432 |
|
|
2,741,535 |
|
|
3,353,561 |
|
|
37,802,208 |
|
2027 |
|
500,000 |
|
|
2,883,149 |
|
|
3,428,990 |
|
|
971,713 |
|
|
2,421,044 |
|
|
1,079,150 |
|
|
1,610,862 |
|
|
5,091,716 |
|
|
4,349,700 |
|
|
4,282,294 |
|
|
6,773,455 |
|
|
51,314 |
|
|
2,866,667 |
|
|
3,506,628 |
|
|
39,816,682 |
|
2028 |
|
500,000 |
|
|
2,940,211 |
|
|
3,465,681 |
|
|
500,432 |
|
|
2,421,044 |
|
|
1,121,781 |
|
|
1,651,133 |
|
|
5,244,468 |
|
|
4,480,191 |
|
|
5,207,378 |
|
|
6,908,924 |
|
|
52,212 |
|
|
2,866,667 |
|
|
3,506,628 |
|
|
40,866,750 |
|
2029 |
|
500,000 |
|
|
— |
|
|
3,502,763 |
|
|
— |
|
|
2,521,288 |
|
|
1,125,657 |
|
|
1,692,411 |
|
|
5,401,802 |
|
|
4,614,596 |
|
|
5,363,599 |
|
|
7,047,102 |
|
|
53,126 |
|
|
2,866,667 |
|
|
3,506,628 |
|
|
38,195,639 |
|
2030 |
|
500,000 |
|
|
— |
|
|
3,540,243 |
|
|
— |
|
|
2,542,096 |
|
|
1,125,657 |
|
|
1,734,722 |
|
|
5,563,856 |
|
|
4,715,788 |
|
|
5,524,507 |
|
|
7,188,044 |
|
|
54,056 |
|
|
2,866,667 |
|
|
3,506,628 |
|
|
38,862,264 |
|
Thereafter |
|
3,291,667 |
|
|
— |
|
|
6,241,988 |
|
|
— |
|
|
15,427,347 |
|
|
1,407,071 |
|
|
444,522 |
|
|
30,425,444 |
|
|
2,791,269 |
|
|
8,090,304 |
|
|
62,928,656 |
|
|
284,804 |
|
|
17,677,779 |
|
|
21,624,205 |
|
|
170,635,056 |
|
Total |
$ |
5,791,667 |
|
$ |
8,649,447 |
|
$ |
23,572,354 |
|
$ |
2,443,858 |
|
$ |
27,753,863 |
|
$ |
6,938,466 |
|
$ |
8,705,222 |
|
$ |
56,670,699 |
|
$ |
25,174,553 |
|
$ |
31,555,443 |
|
$ |
97,486,823 |
|
$ |
545,944 |
|
$ |
31,885,982 |
|
$ |
39,004,278 |
|
$ |
366,178,599 |
|
Note: Multifamily properties have been excluded as the typical lease has a 1-year average lease term.
|