Monthly

Gross
Net Monthy payable to
Date Monthly 5% WT 12% EVAT
Rental account of
Rental + 5%
Lessor
Oct. 2021-
Sept. 2022 105,000.00 5,250.00 99,750.00 12,600.00 112,350.00
Oct. 2022 -
Sept. 2023 134,009.55 6,700.48 127,309.07 16,081.15 143,390.22
Oct. 2023 -
Sept. 2024 140,710.03 7,035.50 133,674.53 16,885.20 150,559.73
Oct. 2024 -
Sept. 2025 147,745.53 7,387.28 140,358.25 17,729.46 158,087.72
Oct. 2025 -
Sept. 2026 155,132.81 7,756.64 147,376.17 18,615.94 165,992.10

Monthly
Gross
Net Monthy payable to
Date Monthly 5% WT 12% EVAT
Rental account of
Rental + 10%
Lessor
Oct. 2021-
Sept. 2022 105,000.00 5,250.00 99,750.00 12,600.00 112,350.00
Oct. 2022 -
Sept. 2023 115,500.00 5,775.00 109,725.00 13,860.00 123,585.00
Oct. 2023 -
Sept. 2024 127,050.00 6,352.50 120,697.50 15,246.00 135,943.50
Oct. 2024 -
Sept. 2025 139,755.00 6,987.75 132,767.25 16,770.60 149,537.85
Oct. 2025 -
Sept. 2026 153,730.50 7,686.53 146,043.98 18,447.66 164,491.64

Monthly
Gross
Net Monthy payable to
Date Monthly 5% WT 12% EVAT
Rental account of
Rental + 10%
Lessor
Oct. 2021-
Sept. 2022 110,000.00 5,500.00 104,500.00 13,200.00 117,700.00
Oct. 2022 -
Sept. 2023 121,000.00 6,050.00 114,950.00 14,520.00 129,470.00
Oct. 2023 -
Sept. 2024 133,100.00 6,655.00 126,445.00 15,972.00 142,417.00
Oct. 2024 -
Sept. 2025 146,410.00 7,320.50 139,089.50 17,569.20 156,658.70
Oct. 2025 -
Sept. 2026 161,051.00 8,052.55 152,998.45 19,326.12 172,324.57
 Monthly
Gross
Net Monthy payable to
Date Monthly 5% WT 12% EVAT
Rental account of
Rental + 9%
Lessor
Oct. 2021-
Sept. 2022 110,000.00 5,500.00 104,500.00 13,200.00 117,700.00
Oct. 2022 -
Sept. 2023 119,900.00 5,995.00 113,905.00 14,388.00 128,293.00
Oct. 2023 -
Sept. 2024 130,691.00 6,534.55 124,156.45 15,682.92 139,839.37
Oct. 2024 -
Sept. 2025 142,453.19 7,122.66 135,330.53 17,094.38 152,424.91
Oct. 2025 -
Sept. 2026 155,273.98 7,763.70 147,510.28 18,632.88 166,143.16

Monthly
Gross
Net Monthy payable to
Date Monthly 5% WT 12% EVAT
Rental account of
Rental + 8%
Lessor
Oct. 2021-
Sept. 2022 110,000.00 5,500.00 104,500.00 13,200.00 117,700.00
Oct. 2022 -
Sept. 2023 118,800.00 5,940.00 112,860.00 14,256.00 127,116.00
Oct. 2023 -
Sept. 2024 128,304.00 6,415.20 121,888.80 15,396.48 137,285.28
Oct. 2024 -
Sept. 2025 138,568.32 6,928.42 131,639.90 16,628.20 148,268.10
Oct. 2025 -
Sept. 2026 149,653.79 7,482.69 142,171.10 17,958.45 160,129.55

Monthly
Gross
Net Monthy payable to
Date Monthly 5% WT 12% EVAT
Rental account of
Rental + 7%
Lessor
Oct. 2021-
Sept. 2022 110,000.00 5,500.00 104,500.00 13,200.00 117,700.00
Oct. 2022 -
Sept. 2023 117,700.00 5,885.00 111,815.00 14,124.00 125,939.00
Oct. 2023 -
Sept. 2024 125,939.00 6,296.95 119,642.05 15,112.68 134,754.73
Oct. 2024 -
Sept. 2025 134,754.73 6,737.74 128,016.99 16,170.57 144,187.56
Oct. 2025 -
Sept. 2026 144,187.56 7,209.38 136,978.18 17,302.51 154,280.69
 Monthly
Gross
Net Monthy payable to
Date Monthly 5% WT 12% EVAT
Rental account of
Rental + 6%
Lessor
Oct. 2021-
Sept. 2022 110,000.00 5,500.00 104,500.00 13,200.00 117,700.00
Oct. 2022 -
Sept. 2023 116,600.00 5,830.00 110,770.00 13,992.00 124,762.00
Oct. 2023 -
Sept. 2024 123,596.00 6,179.80 117,416.20 14,831.52 132,247.72
Oct. 2024 -
Sept. 2025 131,011.76 6,550.59 124,461.17 15,721.41 140,182.58
Oct. 2025 -
Sept. 2026 138,872.47 6,943.62 131,928.84 16,664.70 148,593.54

Monthly
Gross
Net Monthy payable to
Date Monthly 5% WT 12% EVAT
Rental account of
Rental + 5%
Lessor
Oct. 2021-
Sept. 2022 110,000.00 5,500.00 104,500.00 13,200.00 117,700.00
Oct. 2022 -
Sept. 2023 115,500.00 5,775.00 109,725.00 13,860.00 123,585.00
Oct. 2023 -
Sept. 2024 121,275.00 6,063.75 115,211.25 14,553.00 129,764.25
Oct. 2024 -
Sept. 2025 127,338.75 6,366.94 120,971.81 15,280.65 136,252.46
Oct. 2025 -
Sept. 2026 133,705.69 6,685.28 127,020.40 16,044.68 143,065.09