FIRST AMENDMENT TO LEASE AGREEMENT Dated as of November 22, 2002, (amending the Lease Agreement, dated as of June 1, 2000) between INDIANOLA DG PROPERTY, LLC, as the Lessor, and DOLLAR GENERAL CORPORATION, as the Lessee.

Contract Categories: Real Estate - Lease Agreements
EX-10.16 10 indianolafirstamendmenttolea.htm FIRST AMENDMENT TO









Exhibit 10.16

FIRST AMENDMENT TO
LEASE AGREEMENT

Dated as of November 22, 2002,

(amending the Lease Agreement,
dated as of
June 1, 2000)

between

INDIANOLA DG PROPERTY, LLC,
as the Lessor,

and

DOLLAR GENERAL CORPORATION,
as the Lessee.








Indexing Instructions:

Prepared by/return to:
Section 35, Township 19 North,

Douglas L. Wisner
Range 5 West,

Mayer, Brown, Rowe & Maw
Sunflower County, MS

1675 Broadway, New York, NY  10019

Telephone:   ###-###-####











FIRST AMENDMENT TO LEASE AGREEMENT

THIS FIRST AMENDMENT TO LEASE AGREEMENT (this “Amendment”) dated as of November 22, 2002, by and between INDIANOLA DG PROPERTY, LLC, a Delaware limited liability company, as the Lessor (the “Lessor”), and DOLLAR GENERAL CORPORATION, a Tennessee corporation, as the Lessee (the “Lessee”) and is joined by WILMINGTON TRUST COMPANY, a Delaware banking corporation, in its capacity as the Agent (the “Agent”) for the Holders for the limited purposes provided below.

In consideration of the mutual agreements herein contained and other good and valuable consideration, receipt of which is hereby acknowledged, the parties hereto, intending to be legally bound, agree as follows:

W I T N E S S E T H:

WHEREAS, FU/DG Indianola, LLC (“FU/DG”) and the Lessee have heretofore entered into a certain Lease Agreement, dated as of June 1, 2000 (the “Lease Agreement”); and

WHEREAS, FU/DG entered into that certain Assignment of Lease (as such term is defined in the Lease Agreement; each capitalized term shall be defined in the manner set forth below) pursuant to which FU/DG assigned to the Agent, for the benefit of the Holders and the Head Lessor, certain of its rights under the Lease Agreement; and

WHEREAS, FU/DG sold, transferred and conveyed all of its right, title and interest in and to the Lease Agreement and the Property to Lessor on or about December 19, 2001; and

WHEREAS, the Lessee requested the Lessor, the Holders and the Head Lessor to grant certain waivers under the Assignment of Lease and the Note Purchase Agreement and the Holders and the Head Lessor granted the waivers as set forth in the Waiver Letter and the Head Lessor Waiver Letter, respectively, subject, in each case, to the amendment of the Lease Agreement as set forth in the Waiver Letter; and

WHEREAS, each of the parties hereto is willing, on the terms and subject to the conditions hereinafter set forth, to amend the Lease Agreement upon the terms and conditions set forth below.

NOW, THEREFORE, in consideration of the agreements contained herein, the parties hereto agree as follows:

ARTICLE I

DEFINITIONS

SECTION 1.1

Defined Terms.  Capitalized terms (whether or not italicized) when used in this Amendment, including its preamble and recitals, shall, except where the context otherwise requires, have the meanings assigned to such terms in the Lease Agreement or Section 3.1 of this Amendment, as applicable.  The Rules of Usage set forth in Appendix A of the Lease Agreement shall apply to this Amendment.

ARTICLE II

WAIVER REGARDING
RESTATEMENT OF FINANCIAL STATEMENTS

SECTION 2.1

Waiver Regarding Restatement of Financial Statements.  Under clause (p) of Section 20.01 of the Lease Agreement, the Lessee made certain representations regarding its audited financial statements.  The Lessee has subsequently restated such financial statements and based upon such restatement, a Lease Event of Default has occurred.  The Lessee has requested the Agent and the Lessor to waive such Lease Event of Default and the Lessee has agreed to enter into this Amendment as a material inducement to the Lessor to obtain the waiver set forth herein.  The Agent and the Lessor hereby waive any Lease Default and Lease Event of Default that may have occurred as a result of the Lessee’s representations regarding its audited financial statements and the restatement of such financial statements.

SECTION 2.2

Reservation of Rights.  The Lessee agrees that this Amendment shall not constitute (x) a waiver or forbearance by the Lessor, the Agent or the Head Lessor under any of the Operative Documents, except as expressly set forth herein, (y) the acceptance by the Lessor, the Agent or the Head Lessor of any course of conduct by the Lessee or (z) an agreement by the Lessor, the Agent or the Head Lessor to amend any of the Operative Documents without the required approvals.  Except as expressly set forth herein, in the First Amendment to Note Purchase Agreement and in the First Amendment to Intercreditor Agreement, the Lessee further agrees that the Lessor, the Agent and the Head Lessor reserve all rights, remedies and options under the Operative Documents to require the Lessee to perform all of its obligations under the Operative Documents which are then due and owing or are susceptible of performance, as the case may be.

ARTICLE III

AMENDMENTS

SECTION 3.1

Amendments.  The parties hereto hereby agree as follows:

(a)

From and after the Effective Date (but not before), the following definitions shall be added in the appropriate alphabetical location to Appendix A of the Lease Agreement:

Credit Agreements” means (i) that certain 364-Day Revolving Credit Agreement and (ii) that certain 3-Year Revolving Credit Agreement, each dated as of June 21, 2002 among the Lessee, as the Borrower, the Lenders from time to time party thereto, Credit Suisse First Boston, as the Syndication Agent, Keybank National Association and U.S.  Bank National Association, as Co-Documentation Agents, and Suntrust Bank, as Administrative Agent, in each case, as the same may be amended, modified, restated, renewed, increased, replaced, supplemented or amended and restated; provided, however, for purposes of Section 21.03 of this Agreement if at any time neither of the Credit Agreements (as the same may be amended, modified, restated, renewed, increased, replaced, supplemented or amended and restated) described in clauses (i) and (ii) of this definition i s in effect, the most recent of such Credit Agreements to be in effect shall be deemed to be in effect.

Credit Agreement Default” shall mean a “Default” as such term is defined in each of the Credit Agreements (as in effect from time to time).

Credit Agreement Event of Default” shall mean an “Event of Default” as such term is defined in each of the Credit Agreements (as in effect from time to time).

First Amendment to Intercreditor Agreement shall mean the First Amendment to Intercreditor Agreement among the Agent, the Holders, the Lessor and the Head Lessor dated as of November 22, 2002 (which was agreed to and acknowledged by the Lessee and the Servicer).

First Amendment to Lease Agreement” shall mean this Amendment.

First Amendment to Note Purchase Agreement shall mean the First Amendment to Note Purchase Agreement among the Agent, the Holders and the Lessor dated as of November 22, 2002.

Head Lessor Waiver Letter shall mean that certain letter from the Head Lessor to the Lessee dated as of January 9, 2002.

Initial Schedule 3.01” and “Initial Schedule 12.01” shall mean the original Schedule 3.01 or the original Schedule 12.01, as the case may be, to this Agreement.

Lump Sum Base Rental Payment” shall mean, as of the applicable Rent Payment Date, the amount opposite such Rent Payment Date set forth in Schedule 21.04 attached hereto.

“Lump Sum First Renewal Term” shall have the meaning specified in Section 5.01(a)(ii) of the Lease.

“Post Closing Deliverable” shall have the meaning specified in Section 4.2 of this Amendment.

Revised Schedule 3.01” and “Revised Schedule 12.01” shall mean Revised Schedule 3.01 or Revised Schedule 12.01, as the case may be, attached to the First Amendment to Lease Agreement.

Stated Maturity Date shall have the meaning specified in the Note Purchase Agreement.

Waiver Letter shall mean that certain letter from the Agent to the Lessee as of January 9, 2002.

(b)

The definition of “Rent” in Appendix A of the Lease Agreement shall be deleted in its entirety and the following definition shall be substituted in its place:

“‘Rent’ shall mean Interim Rent, Base Rent (including the Lump Sum Base Rental Payment if, as and when paid), Renewal Rent and Supplemental Rent, collectively.”

(c)

Item (ii) of clause (a) of Section 5.01 of the Lease shall be renumbered item (iii) and the following new item (ii)shall be added:

“(ii) Upon the payment of the Lump Sum Base Rental Payment, automatically for a period of fourteen(14) months commencing on the date that is the day after the expiration of the Base Term and ending fourteen months following the expiration of the Base Term (the ‘Lump Sum First Renewal Term’).  Notwithstanding anything to the contrary set forth in this Agreement or any other Operative Document, the Renewal Rent payable for the Lump Sum First Renewal Term shall be determined in accordance with Section 21.04(b) and Revised Schedule 3.01; and”


(d)

The first sentence of clause (b) of Section 5.01 of the Lease shall be amended to add “, other than the Lump Sum First Renewal Term” after “Renewal Term”.

(e)

The following item shall be added to clause (a) of Section 20.03 of the Lease Agreement after item (ii) therein:

“(iii) Delivery of Information required by the Credit Agreements – The Lessee shall deliver to the Agent a copy of all information which the Lessee is required to deliver pursuant to and in accordance with the Credit Agreements (but only to the extent that such information is not duplicative of information which Lessee is delivering to the Agent pursuant to this Agreement or otherwise).”

(f)

The words “[Intentionally Omitted]” shall be deleted under Article XXI and the following Article and Sections shall be substituted therefor:

“Article XXI
Lump Sum Base Rental Payment

SECTION 21.01.  Delivery of the Credit Agreements.  The Lessee warrants and represents that it has delivered to the Lessor and the Agent a true, correct and complete copy of each of the Credit Agreements in effect as of the Effective Date.

SECTION 21.02.  Delivery of Notices and Amendments.

(a)  The Lessee covenants and agrees that it shall deliver to the Lessor and the Agent a copy of each demand for performance, notice of Credit Agreement Default, notice of Credit Agreement Event of Default and requests for indemnification received by the Lessee under either of the Credit Agreements promptly but in no event later than within two Business Days after receipt thereof by the Lessee, and a copy of all notices or responses given by the Lessee under either of the Credit Agreements with respect to any such demand for performance, Credit Agreement Default, Credit Agreement Event of Default or request for indemnification.  In addition, the Lessee shall provide the Lessor and the Agent with a copy of each and every amendment, modification, restatement, renewal, increase, replacement, supplement and amendment and restatement of each of the Credit Agreements within f ive Business Days after such instrument is executed and delivered by the parties thereto, it being expressly understood and agreed that the Lessee shall have the right to enter into amendments, modifications, restatements, renewals, increases, replacements, supplements and amendments and restatements (each, a “Credit Agreement Amendment “) of the Credit Agreements from time to time without the consent of the Agent or the Holders.

(b)  After the execution and delivery of any such Credit Agreement Amendment by the parties thereto, within 60 days after written request by the Agent, the Lessor and the Lessee shall enter into an amendment of this Agreement which is reasonably required to provide the Lessor and the Holders with the substantive benefits of all covenants (affirmative, negative and financial) and Credit Agreement Defaults and Credit Agreement Events of Default as set forth in the Credit Agreements (as amended from time to time); provided, however, any remedies for breaches thereof shall be limited as set forth in Sections 21.04 and 21.05.  If the Agent has not requested an amendment of this Agreement or the other Operative Documents with respect to any such Credit Agreement Amendment, the Lessee may request the Lessor, the Agent, the Holders, and the Head Less or to enter into an amendment of the Operative Documents to which such Persons are a party if such amendment is required in order to conform the provisions of this Article XXI to applicable provisions of the Credit Agreement, as amended by a Credit Agreement Amendment) but only so long as after giving effect thereto the rights of such Persons under the Operative Documents are not adversely affected (as reasonably determined by each such Person affected by such proposed amendment).  Notwithstanding anything to the contrary in this Article XXI, it is expressly understood and agreed that the effectiveness of any such Credit Agreement Amendment shall not be affected by the existence or non-existence of any conforming amendment hereto.

SECTION 21.03.  Performance of Credit Agreements.

The Lessee covenants and agrees that it shall perform all obligations under the Credit Agreements (as in effect from time to time) including, without limitation, all affirmative and financial covenants set forth therein and that it shall not violate any of the negative covenants set forth in such Credit Agreements, in each case, beyond the expiration of applicable grace, notice and cure periods.  The Lessee expressly acknowledges that the Agent, upon the direction of the Required Holders (as defined in the Note Purchase Agreement), shall have an independent right to demand performance by the Lessee of its obligations under the Credit Agreements and determine compliance thereto by the Lessee and that the Agent shall not be bound by any determination by any of the lenders or agents under either of the Credit Agreements or any waiver or forbearance entered into or approved ther eby.

SECTION 21.04.  Breaches of Credit Agreement; Lump Sum Payment .

(a)  Upon the occurrence of (i) a Credit Agreement Event of Default (whether declared by the administrative agent and/or the lenders under the Credit Agreements, or by the Agent in its reasonable discretion (after direction from the Required Holders) or (ii) upon the determination by the Agent in its reasonable discretion (after direction from the Required Holders)) that (A) any representation or warranty of the Lessee made or deemed to be made under Article V of the First Amendment to Lease Agreement is incorrect when made or deemed to have been made in any material respect or (B) the Lessee has breached any covenants under this Article XXI or under clause (c) of Section 4.1 of the First Amendment to Lease Agreement (and with respect to breaches other than under Section 21.03 and 21.04 and breaches relating to the payment of money, such breach has continued for a period of thirty (30) days after the Agent’s written notice thereof to the Lessee), then, on the next Rent Payment Date after written notice has been given by the Agent in accordance with this Agreement, the Lessee shall make a payment of Base Rent due on such Rent Payment Date as set forth on Schedule 3.01 and the Lump Sum Base Rental Payment (which Lump Sum Base Rental Payment shall be in addition to the payment of Base Rent due on such Rent Payment Date as set forth on Schedule 3.01).  The Lump Sum Base Rental Payment shall constitute (i) a prepayment of some or all of the Base Rent otherwise payable from such Rent Payment Date through the remainder of the Base Term (any such portion determined in accordance with Section 21.04(b)) and (ii) a prepayment of the Renewal Rent for the Lump Sum First Renewal Term (as set forth on the Revised Schedule 3.01).  Such Lump Sum Base Rental Payment shall be paid by the Less or to the Agent in accordance with the Assignment of Lease and applied by the Holders as an optional prepayment in full of the Notes, as a result of which the Mortgage shall be released and discharged subject to the provisions of the Operative Documents.  Notwithstanding anything to the contrary set forth in this Agreement or any other Operative Document, neither the existence of a Credit Agreement Default or Credit Agreement Event of Default nor any misrepresentation by the Lessee under Article V of the First Amendment to Lease Agreement or breach by the Lessee of any of its obligations under this Article XXI or clause (c) of Section 4.1 of the First Amendment to Lease Agreement shall constitute a Lease Default, Lease Event of Default, Note Purchase Agreement Default, Note Purchase Agreement Event of Default, Head Lease Default (as defined in the Note Purchase Agreement) or Head Lease Event of Default (as defined in the Note Purchase Agreement) and the sole and exclusive rem edies of Lessor (or the Agent under the Assignment of Lease) as a consequence thereof shall be as set forth in Section 21.05.

(b)  Revised Schedule 3.01 reflects the manner in which a Lump Sum Base Rental Payment, if made pursuant hereto, shall be applied to the prepayment of the Base Rent and the amount to be applied to the prepayment of Renewal Rent by setting forth for each Rent Payment Date (i) the Base Rent payable, (ii) the portion of Base Rent that shall be prepaid by the Lump Sum Base Rental Payment (the “Prepayable Base Rent”), (iii) the portion of Base Rent that shall not be prepaid by the Lump Sum Base Rental Payment (the “Non-Prepayable Base Rent”) and (iv) the portion of the Lump Sum Base Rental Payment that shall be applied against the Renewal Rent for the Lump Sum First Renewal Term.  From and after the date on which the Lessee makes the Lump Sum Base Rental Payment together with the Base Rent due on such Rent Payment Date (as set forth on Schedule 3.01) in accordance with the terms of this Article XXI, Base Rent shall be treated for purposes of Section 3.01 of this Agreement as consisting only of Non-Prepayable Base Rent and Lessee shall thereafter pay as Base Rent on each Rent Payment Date only an amount equal to the Non-Prepayable Base Rent for such Rent Payment Date.  It is the intention of the parties hereto that the allocation of Base Rent and Renewal Rent set forth on the Schedule 3.01 and Revised Schedule 3.01 shall be considered to be a specific allocation of fixed rent within the meaning of Treasury Regulations Section 1.467-1(c)(2)(ii)(A), the Base Rent or Renewal Rent for each Rent Payment Date being allocable to the month ended on such Rent Payment Date.

(c)  If the Lessee becomes obligated to pay and pays the Lump Sum Base Rental Payment together with the Base Rent due on such Rent Payment Date (as set forth on Initial Schedule 3.01) in accordance with the terms of this Article XXI, then (i) there shall be considered to exist a loan from the Lessee to the Lessor solely for purposes of Section 467 of the Code initially in the amount of the Lump Sum Base Rental Payment (the “Section 467 Loan”), (ii) the Lessee shall promptly prepare and deliver to the Lessor a schedule (the “Section 467 Loan Schedule”) setting forth for each subsequent Rent Payment Date the balance of the Section 467 Loan and the interest accrued on the Section 467 Loan (the “Section 467 Loan Interest”), which Section 467 Loan Schedule shall, upon reasonable approval by the Lessor, be incorporat ed into the Lease as a part thereof, and (iii) for federal income tax purposes, the Lessor shall deduct and the Lessee shall include in income for each taxable year the Section 467 Loan Interest for such year.

(d)  From and after the date on which the Lessee makes the Lump Sum Base Rental Payment, together with the Base Rent due on such Rent Payment Date (as set forth on Schedule 3.01) in accordance with the terms of this Article XXI, (i) the Term of this Lease shall automatically be extended to include the Lump Sum First Renewal Term and (ii) the Revised Schedule 12.01 shall automatically become effective and shall, absent manifest error, without further action by any Person replace the Schedule 12.01.

SECTION 21.05.  Remedies.  If the Lessee breaches its obligation to pay the Lump Sum Base Rental Payment in accordance with Section 21.04, the following exclusive remedies shall apply, it being expressly understood that the Lessor, the Agent and the Holders, individually and collectively, shall not have any remedies provided for under Section 17.01 or elsewhere in this Agreement (other than this Section 21.05) or any other remedies otherwise available to the Lessor under the laws of the State where the Property is located that are applicable to the lessor-lessee relationship established by the Lease and that nothing in this Section 21.05 shall be interpreted or construed in any manner that will permit the failure of the Lessee to make payment of the Lump Sum Rental Payment to be treated as or considered to be a Lease Default or Lease E vent of Default:

(a)  If the Lump Sum Base Rental Payment is not paid on the due date thereof, then the Lessee shall pay interest thereon at the interest rate provided for in the Notes; provided, however, that if such payment is not paid by the third day after the Lump Sum Base Rental Payment becomes due and payable, then for each day thereafter until the Lump Sum Base Rental Payment is paid, interest shall accrue on the Lump Sum Base Rental Payment at the Default Rate.  Lessee acknowledges its responsibility to pay interest at the Default Rate and late charges owed to any Holder by reason of Lessee’s failure to pay the Lump Sum Base Rental Payment in accordance with this clause (a).  All amounts to be paid under this clause (a) shall be paid by the Lessor to the Agent in accordance with the Assignment of Lease.

(b)  Until payment of the Lump Sum Base Rental Payment (unless a Lease Default or Lease Event of Default otherwise exists), the Lessee’s rights under Section 4.01, clause (c) of Section 5.01, Section 11.01, Section 14.01, Section 19.01, clause (e) of Section 19.02, item (iii) of clause (c) of Section 19.03, clause (b) of Section 20.03, clause (e) of Section 23.01, Section 27.14 and Section 27.15 of this Agreement shall be limited as if a Lease Event of Default has occurred and is continuing.

(c)  Until payment of the Lump Sum Base Rental Payment (unless a Lease Default or Lease Event of Default otherwise exists), the Lessor shall have the right to inspect the Property in accordance with Section 15.01 as if a Lease Event of Default has occurred and is continuing.

(d)  The Lessor shall have all rights (which rights, pursuant to the Assignment of Lease, have been assigned to the Agent) at law, equity or other appropriate proceeding (including the right to bring a separate suit) (i) to enforce the Lessee’s obligations under this Article XXI whether or not the Lessor is then exercising remedies under Section 17.01 of this Agreement based upon a Lease Event of Default pursuant to the terms of this Agreement (for the avoidance of doubt, other than with respect to this Article XXI), and (ii) to declare one or more Lease Defaults or Lease Events of Default pursuant to the terms of this Agreement (for the avoidance of doubt, other than with respect to this Article XXI) and to exercise remedies under Section 17.01 of this Agreement based thereon whether or not the Lessor is then exercising rights under clause (i) of this sentence.  Each right, power and remedy of the Lessor under this Section 21.05 shall be cumulative and concurrent and in addition to every other right, power or remedy of the Lessor under this Agreement and the exercise or the beginning of the exercise by the Lessor of any one or more of the rights, powers or remedies provided for in this Agreement or the Operative Documents or now or hereafter existing at law or in equity or by statute or otherwise shall not preclude the simultaneous or later exercise by the Lessor of any or all of such other rights, powers or remedies.  Other than Revised Schedule 3.01 and Revised Schedule 12.01, neither the payment nor the failure to pay the Lump Sum Base Rental Payment shall affect any of the rights, remedies or obligations of the Lessor or the Lessee under this Agreement or the other Operative Documents to which they are a party.

SECTION 21.06.  Indemnification.  The Lessee agrees to assume liability for, and to indemnify, protect, defend, save and keep harmless each Indemnitee, on an After-Tax Basis, from and against any Claims that may be suffered, imposed on or asserted against any Indemnitee, arising out of a breach by the Lessee of its obligations under this Article XXI.  Lessee acknowledges that the foregoing includes any costs incurred by any Indemnitee in performing any inspections of any Property if such inspection reveals a violation by Lessee of Section 8.05 of this Agreement.  The provisions of Section 19.01 of this Agreement (other than clause (a)) shall apply to this indemnification; provided, however, for purposes of this Section 21.06, the Lessee shall have no right under Section 19.01 to exercise any rights granted to the Lessee under said Section 19.01 if a breach exists under Section 21.04 or if a Lease Default or Lease Event of Default has occurred and is continuing.”

ARTICLE IV

CONDITIONS PRECEDENT AND POST CLOSING DELIVERIES

SECTION 4.1

Conditions to Effectiveness.  This Amendment shall be and become effective as of the date (the “Effective Date”) on which each of the following conditions precedent shall have been satisfied.  Lessor agrees that its execution of this Amendment shall evidence its agreement that such conditions precedent shall have been satisfied and that the Effective Date has occurred as of the date of this Amendment.

(a)

Execution of Amendment, First Amendment to Note Purchase Agreement and the First Amendment to Intercreditor Agreement.  The Agent, the Lessor and the Lessee shall have received executed counterparts of this Amendment, the First Amendment to Note Purchase Agreement and the First Amendment to Intercreditor Agreement from the parties signatory hereto and thereto and the Effective Date as defined in each such instrument shall have occurred.

(b)

Incumbency, etc.  The Agent shall have received (with copies for each Participant) an Officer’s Certificate dated the date hereof of the Lessor and the Lessee certifying:

(i)

as to the incumbency and signatures of the Person or Persons authorized to execute and deliver this Amendment and any instruments or agreements required hereunder,

(ii)

as to an attached copy of one or more resolutions or other authorizations of each such Person together with an Officer’s Certificate certifying that such resolutions or other authorizations are in full force and effect on the date hereof, and which grant such Person the authorization to execute, deliver and perform this Amendment and any instruments or agreements required hereunder, and

(iii)

that the organizational documents of each such Person have not been modified since the date on which they were last delivered to the Agent,

upon which certificate the Agent and each Participant may conclusively rely until it shall have received a further Officer’s Certificate of such Person canceling or amending such prior certificate.

(c)

Fees.  All reasonable fees and costs and expenses of Mayer, Brown, Rowe & Maw, Piper Rudnick LLP, Parker Poe Adams and Bernstein LLP, Kelley Drye & Warren LLP and Moore and Van Allen, PLLC in connection with the negotiation, execution and delivery of this Amendment, the First Amendment to Note Purchase Agreement and the First Amendment to Intercreditor Agreement and the transactions contemplated thereby shall have been paid in full by Lessee.

(d)

Delivery of Amendment, First Amendment to Note Purchase Agreement and First Amendment to Intercreditor Agreement.  The Lessee shall have delivered this Amendment, the First Amendment to Note Purchase Agreement and the First Amendment to Intercreditor Agreement to all Persons entitled thereto under the Operative Documents to receive delivery hereof and thereof.

(e)

Consent of Residual Value Insurer.  The Residual Value Insurer (as defined in the Note Purchase Agreement) shall have delivered its written consent to the execution and delivery of this Amendment and, if required, the First Amendment to Note Purchase Agreement and the First Amendment to Intercreditor Agreement.  The form and substance of such consent shall be reasonably satisfactory to the Lessor and the Agent.

(f)

Opinions.  The Agent shall have received such opinions of counsel as it deems necessary, dated as of the date of this Amendment and addressed to the Agent and the other Participants which shall be in form and substance satisfactory to the Agent and such other Participants.

SECTION 4.2

 Post Closing Deliveries.  On or before February 15, 2003, time being of the essence as to the Company, the Company shall deliver to the Agent a legal opinion of Bass, Berry & Sims PLC (or another firm of outside counsel reasonably satisfactory to the Required Holders (as such term is defined in the Note Purchase Agreement)) with respect to the due authorization of this Amendment (the “Post Closing Deliverable”).  The form and content of the Post Closing Deliverable shall be reasonably satisfactory to the Required Holders.  If the Company fails to deliver the Post Closing Deliverable in accordance with this Section 4.2, this Amendment shall be void ab initio.

ARTICLE V

REPRESENTATIONS AND WARRANTIES

In order to induce the Lessor to enter into this Amendment and to induce the other Participants to consent to the execution and delivery of this Amendment, the Lessee hereby reaffirms, as of the date hereof, its representations and warranties contained in Article XX of the Lease Agreement (other than the representations set forth in clauses (p) and (r) (as updated by Schedule 20.01(r) to this Amendment) of Section 20.01) and Article IV of each of the Credit Agreements and additionally represents and warrants unto the Participants as set forth in this Article V.

SECTION 5.1

Limitation.  Except as expressly provided hereby and by the First Amendment to Note Purchase Agreement and the First Amendment to Intercreditor Agreement, all of the representations, warranties, terms, covenants and conditions of the Lease Agreement and each other Operative Document shall remain unamended and unwaived and shall continue to be, and shall remain, in full force and effect in accordance with their respective terms.  The amendments, modifications and consents set forth herein shall be limited precisely as provided for herein, and shall not be deemed to be a waiver of, amendment of, consent to or modification of any other term or provision of the Lease Agreement, any other Operative Document, or other instrument referred to therein or herein, or of any transaction or further or future action on the part of the Lessee or any other Person which would require the consent o f such Person.

SECTION 5.2

Offsets and Defenses.  The Lessee has no offsets or defenses to its obligations under the Operative Documents and no claims or counterclaims against any of the Participants.

SECTION 5.3

No Default.  After giving effect to this Amendment, the First Amendment to Note Purchase Agreement and the First Amendment to Intercreditor Agreement, no Lease Default, Lease Event of Default, Credit Agreement Default or Credit Agreement Event of Default exists.

SECTION 5.4

Consents and Approvals.  All approvals and consents required to be taken, given or obtained, as the case may be, by or from any Governmental Authority, any holder of any Indebtedness (as defined in the Lease Agreement and each of the Credit Agreements) or any other Person that are necessary in connection with the execution, delivery and performance of this Amendment and the First Amendment to Intercreditor Agreement by the Lessee have been taken, given or obtained, as the case may be, and are in full force and effect.

ARTICLE VI

MISCELLANEOUS PROVISIONS

SECTION 6.1

Ratification of and References to the Lease Agreement.  This Amendment shall be deemed to be an amendment to the Lease Agreement, and the Lease Agreement, as amended hereby, shall continue in full force and effect and is hereby ratified, approved and confirmed in each and every respect.  All references (i) to the Lease Agreement (including references to “this Agreement” which refer to the Lease Agreement) herein and in any other document, instrument, agreement or writing shall hereafter be deemed to refer to the Lease Agreement as amended hereby, (ii) to the Note Purchase Agreement herein and in any other document, instrument, agreement or writing shall hereafter be deemed to refer to the Note Purchase Agreement, as amended by the Note Amendment, (iii) to the Intercreditor Agreement herein and in any other document, instrument, agreement or writing shall hereafter be dee med to refer to the Intercreditor Agreement, as amended by the First Amendment to Intercreditor Agreement and (iv) any of the Lease Agreement, the Note Purchase Agreement or the Intercreditor Agreement as an “Operative Document” shall hereafter be deemed to refer to such agreement, as amended as described in the preceding clauses (i), (ii) and (iii).

SECTION 6.2

Headings.  The various headings of this Amendment are inserted for convenience only and shall not affect the meaning or interpretation of this Amendment or any provisions hereof.

SECTION 6.3

Applicable Law.  THIS AMENDMENT AND THE RIGHTS AND OBLIGATIONS OF THE PARTIES UNDER THIS AMENDMENT SHALL BE GOVERNED BY, AND CONSTRUED AND INTERPRETED IN ACCORDANCE WITH, THE LAWS OF THE STATE IN WHICH THE PROPERTY IS LOCATED, BUT EXCLUDING ALL CHOICE OF LAW AND CONFLICTS OF LAW RULES OF SUCH STATE.

SECTION 6.4

Cross-References.  References in this Amendment to any Article or Section are, unless otherwise specified, to such Article or Section of this Amendment.

SECTION 6.5

Operative Document.  This Amendment is an Operative Document executed pursuant to the Lease Agreement and shall (unless otherwise expressly indicated therein) be construed, administered and applied in accordance with the terms and provisions of the Lease Agreement, as amended hereby.

SECTION 6.6

Successors and Assigns.  This Amendment shall be binding upon and inure to the benefit of the parties hereto and their respective successors and assigns.

SECTION 6.7

Counterparts.  This Amendment may be executed by the parties hereto in any number of counterparts and on separate counterparts, each of which shall be an original but all of which together shall constitute one and the same instrument.

SECTION 6.8

Assignment of Lease.  The Lessor and the Lessee each acknowledge that, pursuant to the Assignment of Lease, the Lessor has assigned to the Agent, for the benefit of the Holders, all of the Lessor’s rights to receive payment of any Lump Sum Base Rent Payment and to enforce the rights of the Lessor to demand payment and performance of the obligations of the Lessee under the Lease Agreement as same may be amended or modified from time to time.

SECTION 6.9

Integration.  This Amendment, the First Amendment to Intercreditor Agreement, the First Amendment to Note Purchase Agreement and the other Operative Documents constitute the entire agreement among the parties hereto and thereto regarding the subject matter hereof and thereof and supersede all prior agreements and understandings, oral or written, regarding such subject matters.



















IN WITNESS WHEREOF, the parties hereto have executed this First Amendment to Lease Agreement as of the day and year first above written.


INDIANOLA DG PROPERTY, LLC, as the Lessor


By: /s/ Mary J. Garnett­­­­­­­­­­­­­­­­­­­­­­­­­­_________________

Name: Mary J. Garnett
Title: Vice President and Secretary



By: /s/ Rosalinda V. Oasay______________

Name: Rosalinda V. Oasay

Title: Vice President and Assistant

Treasurer


DOLLAR GENERAL CORPORATION, as the Lessee


By: /s/ Wade Smith____________________

Name: Wade Smith
Title: Treasurer





















The undersigned hereby joins in the execution of this First Amendment for the sole purpose of (i) consenting to the amendments made to the Lease Agreement pursuant to the terms hereof, (ii) agreeing to be bound by the provisions thereof expressly applicable to the Agent and the Holders and (iii) confirming that all actions and determinations made by the Agent and the Holders pursuant to Article XXI of the Lease Agreement shall be subject to the same duties applicable to the Holders under the Assignment of Lease.

WILMINGTON TRUST COMPANY, as the Agent


By: /s/ Linda C. Mack_________________

Name: Linda C. Mack
Title: Administrative Account Manager




















Revised Schedule 3.01

Period

 

Indianola  Rent Schedule

 

 

 

Non Prepayable Base Rent

Prepayable Base Rent

Total Base Rent

    

 

    

31-Jul-00

 

$199,104.41

 

 

 

$199,104.41

$198,555.00

$397,659.41

31-Aug-00

 

$199,104.41

 

 

 

$199,104.41

$198,555.00

$397,659.41

30-Sep-00

 

$199,104.41

 

 

 

$199,104.41

$198,555.00

$397,659.41

31-Oct-00

 

$199,104.41

 

 

 

$199,104.41

$198,555.00

$397,659.41

30-Nov-00

 

$199,104.41

 

 

 

$199,104.41

$198,555.00

$397,659.41

31-Dec-00

 

$199,104.41

 

 

 

$199,104.41

$198,555.00

$397,659.41

31-Jan-01

 

$199,104.41

 

 

 

$199,104.41

$198,555.00

$397,659.41

28-Feb-01

 

$199,104.41

 

 

 

$199,104.41

$198,555.00

$397,659.41

31-Mar-01

 

$199,104.41

 

 

 

$199,104.41

$198,555.00

$397,659.41

30-Apr-01

 

$199,104.41

 

 

 

$199,104.41

$198,555.00

$397,659.41

31-May-01

 

$199,104.41

 

 

 

$199,104.41

$198,555.00

$397,659.41

30-Jun-01

 

$199,104.41

 

 

 

$199,104.41

$198,555.00

$397,659.41

31-Jul-01

 

$199,104.41

 

 

 

$199,104.41

$198,555.00

$397,659.41

31-Aug-01

 

$199,104.41

 

 

 

$199,104.41

$198,555.00

$397,659.41

30-Sep-01

 

$199,104.41

 

 

 

$199,104.41

$198,555.00

$397,659.41

31-Oct-01

 

$199,104.41

 

 

 

$199,104.41

$198,555.00

$397,659.41

30-Nov-01

 

$199,104.41

 

 

 

$199,104.41

$198,555.00

$397,659.41

31-Dec-01

 

$199,104.41

 

 

 

$199,104.41

$198,555.00

$397,659.41

31-Jan-02

 

$199,104.41

 

 

 

$199,104.41

$198,555.00

$397,659.41

28-Feb-02

 

$199,104.41

 

 

 

$199,104.41

$198,555.00

$397,659.41

31-Mar-02

 

$199,104.41

 

 

 

$199,104.41

$198,555.00

$397,659.41

30-Apr-02

 

$199,104.41

 

 

 

$199,104.41

$198,555.00

$397,659.41

31-May-02

 

$199,104.41

 

 

 

$199,104.41

$198,555.00

$397,659.41

30-Jun-02

 

$199,104.41

 

 

 

$199,104.41

$198,555.00

$397,659.41

31-Jul-02

 

$199,104.41

 

 

 

$199,104.41

$198,555.00

$397,659.41

31-Aug-02

 

$199,104.41

 

 

 

$199,104.41

$198,555.00

$397,659.41

30-Sep-02

 

$199,104.41

 

 

 

$199,104.41

$198,555.00

$397,659.41

31-Oct-02

 

$199,104.41

 

 

 

$199,104.41

$198,555.00

$397,659.41

30-Nov-02

 

$199,104.41

 

 

 

$199,104.41

$198,555.00

$397,659.41

31-Dec-02

 

$199,104.41

 

 

 

$199,104.41

$198,555.00

$397,659.41

31-Jan-03

 

$199,104.41

 

 

 

$199,104.41

$198,555.00

$397,659.41

28-Feb-03

 

$199,104.41

 

 

 

$199,104.41

$198,555.00

$397,659.41

31-Mar-03

 

$199,104.41

 

 

 

$199,104.41

$198,555.00

$397,659.41

30-Apr-03

 

$199,104.41

 

 

 

$199,104.41

$198,555.00

$397,659.41

31-May-03

 

$199,104.41

 

 

 

$199,104.41

$198,555.00

$397,659.41

30-Jun-03

 

$199,104.41

 

 

 

$199,104.41

$198,555.00

$397,659.41

31-Jul-03

 

$199,104.41

 

 

 

$199,104.41

$198,555.00

$397,659.41

31-Aug-03

 

$199,104.41

 

 

 

$199,104.41

$198,555.00

$397,659.41

30-Sep-03

 

$199,104.41

 

 

 

$199,104.41

$198,555.00

$397,659.41

31-Oct-03

 

$199,104.41

 

 

 

$199,104.41

$198,555.00

$397,659.41

30-Nov-03

 

$199,104.41

 

 

 

$199,104.41

$198,555.00

$397,659.41

31-Dec-03

 

$199,104.41

 

 

 

$199,104.41

$198,555.00

$397,659.41

31-Jan-04

 

$199,104.41

 

 

 

$199,104.41

$198,555.00

$397,659.41

29-Feb-04

 

$199,104.41

 

 

 

$199,104.41

$198,555.00

$397,659.41

31-Mar-04

 

$199,104.41

 

 

 

$199,104.41

$198,555.00

$397,659.41

30-Apr-04

 

$199,104.41

 

 

 

$199,104.41

$198,555.00

$397,659.41

31-May-04

 

$199,104.41

 

 

 

$199,104.41

$198,555.00

$397,659.41

30-Jun-04

 

$199,104.41

 

 

 

$199,104.41

$198,555.00

$397,659.41

31-Jul-04

 

$199,104.41

 

 

 

$199,104.41

$198,555.00

$397,659.41

31-Aug-04

 

$199,104.41

 

 

 

$199,104.41

$198,555.00

$397,659.41

30-Sep-04

 

$199,104.41

 

 

 

$199,104.41

$198,555.00

$397,659.41

31-Oct-04

 

$199,104.41

 

 

 

$199,104.41

$198,555.00

$397,659.41

30-Nov-04

 

$199,104.41

 

 

 

$199,104.41

$198,555.00

$397,659.41

31-Dec-04

 

$199,104.41

 

 

 

$199,104.41

$198,555.00

$397,659.41

31-Jan-05

 

$199,104.41

 

 

 

$199,104.41

$198,555.00

$397,659.41

28-Feb-05

 

$199,104.41

 

 

 

$199,104.41

$198,555.00

$397,659.41

31-Mar-05

 

$199,104.41

 

 

 

$199,104.41

$198,555.00

$397,659.41

30-Apr-05

 

$199,104.41

 

 

 

$199,104.41

$198,555.00

$397,659.41

31-May-05

 

$199,104.41

 

 

 

$199,104.41

$198,555.00

$397,659.41

30-Jun-05

 

$199,104.41

 

 

 

$199,104.41

$198,555.00

$397,659.41

31-Jul-05

 

$199,104.41

 

 

 

$199,104.41

$198,555.00

$397,659.41

31-Aug-05

 

$199,104.41

 

 

 

$199,104.41

$198,555.00

$397,659.41

30-Sep-05

 

$199,104.41

 

 

 

$199,104.41

$198,555.00

$397,659.41

31-Oct-05

 

$199,104.41

 

 

 

$199,104.41

$198,555.00

$397,659.41

30-Nov-05

 

$199,104.41

 

 

 

$199,104.41

$198,555.00

$397,659.41

31-Dec-05

 

$199,104.41

 

 

 

$199,104.41

$198,555.00

$397,659.41

31-Jan-06

 

$199,104.41

 

 

 

$199,104.41

$198,555.00

$397,659.41

28-Feb-06

 

$199,104.41

 

 

 

$199,104.41

$198,555.00

$397,659.41

31-Mar-06

 

$199,104.41

 

 

 

$199,104.41

$198,555.00

$397,659.41

30-Apr-06

 

$199,104.41

 

 

 

$199,104.41

$198,555.00

$397,659.41

31-May-06

 

$199,104.41

 

 

 

$199,104.41

$198,555.00

$397,659.41

30-Jun-06

 

$199,104.41

 

 

 

$199,104.41

$198,555.00

$397,659.41

31-Jul-06

 

$199,104.41

 

 

 

$199,104.41

$198,555.00

$397,659.41

31-Aug-06

 

$199,104.41

 

 

 

$199,104.41

$198,555.00

$397,659.41

30-Sep-06

 

$199,104.41

 

 

 

$199,104.41

$198,555.00

$397,659.41

31-Oct-06

 

$199,104.41

 

 

 

$199,104.41

$198,555.00

$397,659.41

30-Nov-06

 

$199,104.41

 

 

 

$199,104.41

$198,555.00

$397,659.41

31-Dec-06

 

$199,104.41

 

 

 

$199,104.41

$198,555.00

$397,659.41

31-Jan-07

 

$199,104.41

 

 

 

$199,104.41

$198,555.00

$397,659.41

28-Feb-07

 

$199,104.41

 

 

 

$199,104.41

$198,555.00

$397,659.41

31-Mar-07

 

$199,104.41

 

 

 

$199,104.41

$198,555.00

$397,659.41

30-Apr-07

 

$199,104.41

 

 

 

$199,104.41

$198,555.00

$397,659.41

31-May-07

 

$199,104.41

 

 

 

$199,104.41

$198,555.00

$397,659.41

30-Jun-07

 

$199,104.41

 

 

 

$199,104.41

$198,555.00

$397,659.41

31-Jul-07

 

$73,120.78

 

 

 

$73,120.78

$264,930.98

$338,051.76

31-Aug-07

 

$73,120.78

 

 

 

$73,120.78

$264,930.98

$338,051.76

30-Sep-07

 

$73,120.78

 

 

 

$73,120.78

$264,930.98

$338,051.76

31-Oct-07

 

$73,120.78

 

 

 

$73,120.78

$264,930.98

$338,051.76

30-Nov-07

 

$73,120.78

 

 

 

$73,120.78

$264,930.98

$338,051.76

31-Dec-07

 

$73,120.78

 

 

 

$73,120.78

$264,930.98

$338,051.76

31-Jan-08

 

$73,120.78

 

 

 

$73,120.78

$264,930.98

$338,051.76

29-Feb-08

 

$73,120.78

 

 

 

$73,120.78

$264,930.98

$338,051.76

31-Mar-08

 

$73,120.78

 

 

 

$73,120.78

$264,930.98

$338,051.76

30-Apr-08

 

$73,120.78

 

 

 

$73,120.78

$264,930.98

$338,051.76

31-May-08

 

$73,120.78

 

 

 

$73,120.78

$264,930.98

$338,051.76

30-Jun-08

 

$73,120.78

 

 

 

$73,120.78

$264,930.98

$338,051.76

31-Jul-08

 

$73,120.78

 

 

 

$73,120.78

$264,930.98

$338,051.76

31-Aug-08

 

$73,120.78

 

 

 

$73,120.78

$264,930.98

$338,051.76

30-Sep-08

 

$73,120.78

 

 

 

$73,120.78

$264,930.98

$338,051.76

31-Oct-08

 

$73,120.78

 

 

 

$73,120.78

$264,930.98

$338,051.76

30-Nov-08

 

$73,120.78

 

 

 

$73,120.78

$264,930.98

$338,051.76

31-Dec-08

 

$73,120.78

 

 

 

$73,120.78

$264,930.98

$338,051.76

31-Jan-09

 

$73,120.78

 

 

 

$73,120.78

$264,930.98

$338,051.76

28-Feb-09

 

$73,120.78

 

 

 

$73,120.78

$264,930.98

$338,051.76

31-Mar-09

 

$73,120.78

 

 

 

$73,120.78

$264,930.98

$338,051.76

30-Apr-09

 

$73,120.78

 

 

 

$73,120.78

$264,930.98

$338,051.76

31-May-09

 

$73,120.78

 

 

 

$73,120.78

$264,930.98

$338,051.76

30-Jun-09

 

$73,120.78

 

 

 

$73,120.78

$264,930.98

$338,051.76

31-Jul-09

   

 

 

$0.00

$264,930.98

$264,930.98

31-Aug-09

   

 

 

$0.00

$264,930.98

$264,930.98

30-Sep-09

   

 

 

$0.00

$264,930.98

$264,930.98

31-Oct-09

   

 

 

$0.00

$264,930.98

$264,930.98

30-Nov-09

   

 

 

$0.00

$264,930.98

$264,930.98

31-Dec-09

   

 

 

$0.00

$264,930.98

$264,930.98

31-Jan-10

   

 

 

$0.00

$264,930.98

$264,930.98

28-Feb-10

   

 

 

$0.00

$264,930.98

$264,930.98

31-Mar-10

   

 

 

$0.00

$264,930.98

$264,930.98

30-Apr-10

   

 

 

$0.00

$264,930.98

$264,930.98

31-May-10

   

 

 

$0.00

$264,930.98

$264,930.98

30-Jun-10

   

 

 

$0.00

$264,930.98

$264,930.98

31-Jul-10

   

 

 

$0.00

$264,930.98

$264,930.98

31-Aug-10

   

 

 

$0.00

$264,930.98

$264,930.98

30-Sep-10

   

 

 

$0.00

$264,930.98

$264,930.98

31-Oct-10

   

 

 

$0.00

$264,930.98

$264,930.98

30-Nov-10

   

 

 

$0.00

$264,930.98

$264,930.98

31-Dec-10

   

 

 

$0.00

$264,930.98

$264,930.98

31-Jan-11

   

 

 

$0.00

$264,930.98

$264,930.98

28-Feb-11

   

 

 

$0.00

$264,930.98

$264,930.98

31-Mar-11

   

 

 

$0.00

$264,930.98

$264,930.98

30-Apr-11

   

 

 

$0.00

$264,930.98

$264,930.98

31-May-11

   

 

 

$0.00

$264,930.98

$264,930.98

30-Jun-11

   

 

 

$0.00

$264,930.98

$264,930.98

31-Jul-11

   

 

 

$0.00

$264,930.98

$264,930.98

31-Aug-11

   

 

 

$0.00

$264,930.98

$264,930.98

30-Sep-11

   

 

 

$0.00

$264,930.98

$264,930.98

31-Oct-11

   

 

 

$0.00

$264,930.98

$264,930.98

30-Nov-11

   

 

 

$0.00

$264,930.98

$264,930.98

31-Dec-11

   

 

 

$0.00

$264,930.98

$264,930.98

31-Jan-12

   

 

 

$0.00

$264,930.98

$264,930.98

29-Feb-12

   

 

 

$0.00

$264,930.98

$264,930.98

31-Mar-12

   

 

 

$0.00

$264,930.98

$264,930.98

30-Apr-12

   

 

 

$0.00

$264,930.98

$264,930.98

31-May-12

   

 

 

$0.00

$264,930.98

$264,930.98

30-Jun-12

   

 

 

$0.00

$264,930.98

$264,930.98

31-Jul-12

   

 

 

$0.00

$264,930.98

$264,930.98

31-Aug-12

   

 

 

$0.00

$264,930.98

$264,930.98

30-Sep-12

   

 

 

$0.00

$264,930.98

$264,930.98

31-Oct-12

   

 

 

$0.00

$264,930.98

$264,930.98

30-Nov-12

   

 

 

$0.00

$264,930.98

$264,930.98

31-Dec-12

   

 

 

$0.00

$264,930.98

$264,930.98

31-Jan-13

   

 

 

$0.00

$264,930.98

$264,930.98

28-Feb-13

   

 

 

$0.00

$264,930.98

$264,930.98

31-Mar-13

   

 

 

$0.00

$264,930.98

$264,930.98

30-Apr-13

   

 

 

$0.00

$264,930.98

$264,930.98

31-May-13

   

 

 

$0.00

$264,930.98

$264,930.98

30-Jun-13

   

 

 

$0.00

$264,930.98

$264,930.98

31-Jul-13

   

 

 

$0.00

$264,930.98

$264,930.98

31-Aug-13

   

 

 

$0.00

$264,930.98

$264,930.98

30-Sep-13

   

 

 

$0.00

$264,930.98

$264,930.98

31-Oct-13

   

 

 

$0.00

$264,930.98

$264,930.98

30-Nov-13

   

 

 

$0.00

$264,930.98

$264,930.98

31-Dec-13

   

 

 

$0.00

$264,930.98

$264,930.98

31-Jan-14

   

 

 

$0.00

$264,930.98

$264,930.98

28-Feb-14

   

 

 

$0.00

$264,930.98

$264,930.98

31-Mar-14

   

 

 

$0.00

$264,930.98

$264,930.98

30-Apr-14

   

 

 

$0.00

$264,930.98

$264,930.98

31-May-14

   

 

 

$0.00

$264,930.98

$264,930.98

30-Jun-14

   

 

 

$0.00

$264,930.98

$264,930.98

31-Jul-14

   

 

 

$0.00

$264,930.98

$264,930.98

31-Aug-14

   

 

 

$0.00

$264,930.98

$264,930.98

30-Sep-14

   

 

 

$0.00

$264,930.98

$264,930.98

31-Oct-14

   

 

 

$0.00

$264,930.98

$264,930.98

30-Nov-14

   

 

 

$0.00

$264,930.98

$264,930.98

31-Dec-14

   

 

 

$0.00

$264,930.98

$264,930.98

31-Jan-15

   

 

 

$0.00

$264,930.98

$264,930.98

28-Feb-15

   

 

 

$0.00

$264,930.98

$264,930.98

31-Mar-15

   

 

 

$0.00

$264,930.98

$264,930.98

30-Apr-15

   

 

 

$0.00

$264,930.98

$264,930.98

31-May-15

   

 

 

$0.00

$264,930.98

$264,930.98

30-Jun-15

   

 

 

$0.00

$264,930.98

$264,930.98

31-Jul-15

   

 

 

$0.00

$264,930.98

$264,930.98

31-Aug-15

   

 

 

$0.00

$264,930.98

$264,930.98

30-Sep-15

   

 

 

$0.00

$264,930.98

$264,930.98

31-Oct-15

   

 

 

$0.00

$264,930.98

$264,930.98

30-Nov-15

   

 

 

$0.00

$264,930.98

$264,930.98

31-Dec-15

   

 

 

$0.00

$264,930.98

$264,930.98

31-Jan-16

   

 

 

$0.00

$264,930.98

$264,930.98

29-Feb-16

   

 

 

$0.00

$264,930.98

$264,930.98

31-Mar-16

   

 

 

$0.00

$264,930.98

$264,930.98

30-Apr-16

   

 

 

$0.00

$264,930.98

$264,930.98

31-May-16

   

 

 

$0.00

$264,930.98

$264,930.98

30-Jun-16

   

 

 

$0.00

$264,930.98

$264,930.98

31-Jul-16

   

 

 

$0.00

$264,930.98

$264,930.98

31-Aug-16

   

 

 

$0.00

$264,930.98

$264,930.98

30-Sep-16

   

 

 

$0.00

$264,930.98

$264,930.98

31-Oct-16

   

 

 

$0.00

$264,930.98

$264,930.98

30-Nov-16

   

 

 

$0.00

$264,930.98

$264,930.98

31-Dec-16

   

 

 

$0.00

$264,930.98

$264,930.98

31-Jan-17

   

 

 

$0.00

$264,930.98

$264,930.98

28-Feb-17

   

 

 

$0.00

$264,930.98

$264,930.98

31-Mar-17

   

 

 

$0.00

$264,930.98

$264,930.98

30-Apr-17

   

 

 

$0.00

$264,930.98

$264,930.98

31-May-17

   

 

 

$0.00

$264,930.98

$264,930.98

30-Jun-17

   

 

 

$0.00

$264,930.98

$264,930.98

31-Jul-17

   

 

 

$0.00

$264,930.98

$264,930.98

31-Aug-17

   

 

 

$0.00

$264,930.98

$264,930.98

30-Sep-17

   

 

 

$0.00

$264,930.98

$264,930.98

31-Oct-17

   

 

 

$0.00

$264,930.98

$264,930.98

30-Nov-17

   

 

 

$0.00

$264,930.98

$264,930.98

31-Dec-17

   

 

 

$0.00

$264,930.98

$264,930.98

31-Jan-18

   

 

 

$0.00

$264,930.98

$264,930.98

28-Feb-18

   

 

 

$0.00

$264,930.98

$264,930.98

31-Mar-18

   

 

 

$0.00

$264,930.98

$264,930.98

30-Apr-18

   

 

 

$0.00

$264,930.98

$264,930.98

31-May-18

   

 

 

$0.00

$264,930.98

$264,930.98

30-Jun-18

   

 

 

$0.00

$264,930.98

$264,930.98

31-Jul-18

   

 

 

$0.00

$264,930.98

$264,930.98

31-Aug-18

   

 

 

$0.00

$264,930.98

$264,930.98

30-Sep-18

   

 

 

$0.00

$264,930.98

$264,930.98

31-Oct-18

   

 

 

$0.00

$264,930.98

$264,930.98

30-Nov-18

   

 

 

$0.00

$264,930.98

$264,930.98

31-Dec-18

   

 

 

$0.00

$264,930.98

$264,930.98

31-Jan-19

   

 

 

$0.00

$264,930.98

$264,930.98

28-Feb-19

   

 

 

$0.00

$264,930.98

$264,930.98

31-Mar-19

   

 

 

$0.00

$264,930.98

$264,930.98

30-Apr-19

   

 

 

$0.00

$264,930.98

$264,930.98

31-May-19

   

 

 

$0.00

$264,930.98

$264,930.98

30-Jun-19

   

 

 

$0.00

$264,930.98

$264,930.98

31-Jul-19

   

 

 

$0.00

$264,930.98

$264,930.98

31-Aug-19

   

 

 

$0.00

$264,930.98

$264,930.98

30-Sep-19

   

 

 

$0.00

$264,930.98

$264,930.98

31-Oct-19

   

 

 

$0.00

$264,930.98

$264,930.98

30-Nov-19

   

 

 

$0.00

$264,930.98

$264,930.98

31-Dec-19

   

 

 

$0.00

$264,930.98

$264,930.98

31-Jan-20

   

 

 

$0.00

$264,930.98

$264,930.98

29-Feb-20

   

 

 

$0.00

$264,930.98

$264,930.98

31-Mar-20

   

 

 

$0.00

$264,930.98

$264,930.98

30-Apr-20

   

 

 

$0.00

$264,930.98

$264,930.98

31-May-20

   

 

 

$0.00

$264,930.98

$264,930.98

30-Jun-20

   

 

 

$0.00

$264,930.98

$264,930.98

31-Jul-20

   

 

 

$0.00

$264,930.98

$264,930.98

31-Aug-20

   

 

 

$0.00

$264,930.98

$264,930.98

30-Sep-20

   

 

 

$0.00

$264,930.98

$264,930.98

31-Oct-20

   

 

 

$0.00

$264,930.98

$264,930.98

30-Nov-20

   

 

 

$0.00

$264,930.98

$264,930.98

31-Dec-20

   

 

 

$0.00

$264,930.98

$264,930.98

31-Jan-21

   

 

 

$0.00

$264,930.98

$264,930.98

28-Feb-21

   

 

 

$0.00

$264,930.98

$264,930.98

31-Mar-21

   

 

 

$0.00

$264,930.98

$264,930.98

30-Apr-21

   

 

 

$0.00

$264,930.98

$264,930.98

31-May-21

   

 

 

$0.00

$264,930.98

$264,930.98

30-Jun-21

   

 

 

$0.00

$264,930.98

$264,930.98

31-Jul-21

   

 

 

$0.00

$264,930.98

$264,930.98

31-Aug-21

   

 

 

$0.00

$264,930.98

$264,930.98

30-Sep-21

   

 

 

$0.00

$264,930.98

$264,930.98

31-Oct-21

   

 

 

$0.00

$264,930.98

$264,930.98

30-Nov-21

   

 

 

$0.00

$264,930.98

$264,930.98

31-Dec-21

   

 

 

$0.00

$264,930.98

$264,930.98

31-Jan-22

   

 

 

$0.00

$264,930.98

$264,930.98

28-Feb-22

   

 

 

$0.00

$264,930.98

$264,930.98

31-Mar-22

   

 

 

$0.00

$264,930.98

$264,930.98

30-Apr-22

   

 

 

$0.00

$264,930.98

$264,930.98

31-May-22

   

 

 

$0.00

$264,930.98

$264,930.98

30-Jun-22

   

 

 

$0.00

$264,930.98

$264,930.98

Lump Sum First Renewal Rent

Prepayable Renewal Rent

Total Renewal Rent

31-Jul-22

      

$264,930.98

$264,930.98

31-Aug-22

      

$264,930.98

$264,930.98

30-Sep-22

      

$264,930.98

$264,930.98

31-Oct-22

      

$264,930.98

$264,930.98

30-Nov-22

      

$264,930.98

$264,930.98

31-Dec-22

      

$264,930.98

$264,930.98

31-Jan-23

      

$264,930.98

$264,930.98

28-Feb-23

      

$264,930.98

$264,930.98

31-Mar-23

      

$264,930.98

$264,930.98

30-Apr-23

      

$264,930.98

$264,930.98

31-May-23

      

$264,930.98

$264,930.98

30-Jun-23

      

$264,930.98

$264,930.98

31-Jul-22

      

$264,930.98

$264,930.98

31-Aug-22

      

$264,930.98

$264,930.98



















Revised Schedule 12.01

   

Lump Sum

  
   

Base Rental

 

Recalculated

Period

Termination Value

 

Payment

 

Termination Value

      

31-Jul-00

43,579,175

 

27,900,000

 

15,679,175

31-Aug-00

43,501,235

 

27,900,000

 

15,601,235

30-Sep-00

43,423,296

 

27,900,000

 

15,523,296

31-Oct-00

43,345,356

 

27,900,000

 

15,445,356

30-Nov-00

43,266,997

 

27,900,000

 

15,366,997

31-Dec-00

43,189,058

 

27,900,000

 

15,289,058

31-Jan-01

43,111,118

 

27,900,000

 

15,211,118

28-Feb-01

43,032,759

 

27,900,000

 

15,132,759

31-Mar-01

42,954,820

 

27,900,000

 

15,054,820

30-Apr-01

42,876,880

 

27,900,000

 

14,976,880

31-May-01

42,798,521

 

27,900,000

 

14,898,521

30-Jun-01

42,720,582

 

27,900,000

 

14,820,582

31-Jul-01

42,642,642

 

27,900,000

 

14,742,642

31-Aug-01

42,564,283

 

27,900,000

 

14,664,283

30-Sep-01

42,486,343

 

27,900,000

 

14,586,343

31-Oct-01

42,408,404

 

27,900,000

 

14,508,404

30-Nov-01

42,330,464

 

27,900,000

 

14,430,464

31-Dec-01

42,252,105

 

27,900,000

 

14,352,105

31-Jan-02

42,174,166

 

27,900,000

 

14,274,166

28-Feb-02

42,096,226

 

27,900,000

 

14,196,226

31-Mar-02

42,017,867

 

27,900,000

 

14,117,867

30-Apr-02

41,939,928

 

27,900,000

 

14,039,928

31-May-02

41,861,988

 

27,900,000

 

13,961,988

30-Jun-02

41,783,629

 

27,900,000

 

13,883,629

31-Jul-02

41,705,690

 

27,900,000

 

13,805,690

31-Aug-02

41,627,750

 

27,900,000

 

13,727,750

30-Sep-02

41,549,391

 

27,900,000

 

13,649,391

31-Oct-02

41,471,452

 

27,900,000

 

13,571,452

30-Nov-02

41,393,512

 

27,900,000

 

13,493,512

31-Dec-02

41,315,153

 

27,900,000

 

13,415,153

31-Jan-03

41,237,213

 

27,900,000

 

13,337,213

28-Feb-03

41,159,274

 

27,900,000

 

13,259,274

31-Mar-03

41,081,334

 

27,900,000

 

13,181,334

30-Apr-03

41,002,975

 

27,900,000

 

13,102,975

31-May-03

40,925,036

 

27,900,000

 

13,025,036

30-Jun-03

40,847,096

 

27,900,000

 

12,947,096

31-Jul-03

40,768,737

 

27,900,000

 

12,868,737

31-Aug-03

40,690,798

 

27,900,000

 

12,790,798

30-Sep-03

40,612,858

 

27,900,000

 

12,712,858

31-Oct-03

40,534,499

 

27,900,000

 

12,634,499

30-Nov-03

40,456,560

 

27,900,000

 

12,556,560

31-Dec-03

40,378,620

 

27,900,000

 

12,478,620

31-Jan-04

40,300,261

 

27,900,000

 

12,400,261

29-Feb-04

40,222,322

 

27,900,000

 

12,322,322

31-Mar-04

40,144,382

 

27,900,000

 

12,244,382

30-Apr-04

40,066,023

 

27,900,000

 

12,166,023

31-May-04

39,988,083

 

27,900,000

 

12,088,083

30-Jun-04

39,910,144

 

27,900,000

 

12,010,144

31-Jul-04

39,832,204

 

27,900,000

 

11,932,204

31-Aug-04

39,753,845

 

27,900,000

 

11,853,845

30-Sep-04

39,675,906

 

27,900,000

 

11,775,906

31-Oct-04

39,597,966

 

27,900,000

 

11,697,966

30-Nov-04

39,519,607

 

27,900,000

 

11,619,607

31-Dec-04

39,441,668

 

27,900,000

 

11,541,668

31-Jan-05

39,363,728

 

27,900,000

 

11,463,728

28-Feb-05

39,285,369

 

27,900,000

 

11,385,369

31-Mar-05

39,207,430

 

27,900,000

 

11,307,430

30-Apr-05

39,129,490

 

27,900,000

 

11,229,490

31-May-05

39,051,131

 

27,900,000

 

11,151,131

30-Jun-05

38,973,192

 

27,900,000

 

11,073,192

31-Jul-05

38,895,252

 

27,900,000

 

10,995,252

31-Aug-05

38,816,893

 

27,900,000

 

10,916,893

30-Sep-05

38,738,953

 

27,900,000

 

10,838,953

31-Oct-05

38,661,014

 

27,900,000

 

10,761,014

30-Nov-05

38,583,074

 

27,900,000

 

10,683,074

31-Dec-05

38,504,715

 

27,900,000

 

10,604,715

31-Jan-06

38,426,776

 

27,900,000

 

10,526,776

28-Feb-06

38,348,836

 

27,900,000

 

10,448,836

31-Mar-06

38,270,477

 

27,900,000

 

10,370,477

30-Apr-06

38,192,538

 

27,900,000

 

10,292,538

31-May-06

38,114,598

 

27,900,000

 

10,214,598

30-Jun-06

38,036,239

 

27,900,000

 

10,136,239

31-Jul-06

37,958,300

 

27,900,000

 

10,058,300

31-Aug-06

37,880,360

 

27,900,000

 

9,980,360

30-Sep-06

37,802,001

 

27,900,000

 

9,902,001

31-Oct-06

37,724,062

 

27,900,000

 

9,824,062

30-Nov-06

37,646,122

 

27,900,000

 

9,746,122

31-Dec-06

37,567,763

 

27,900,000

 

9,667,763

31-Jan-07

37,489,823

 

27,900,000

 

9,589,823

28-Feb-07

37,411,884

 

27,900,000

 

9,511,884

31-Mar-07

37,333,944

 

27,900,000

 

9,433,944

30-Apr-07

37,255,585

 

27,900,000

 

9,355,585

31-May-07

37,177,646

 

27,900,000

 

9,277,646

30-Jun-07

37,099,706

 

27,900,000

 

9,199,706

31-Jul-07

37,021,347

 

27,833,624

 

9,187,723

31-Aug-07

36,943,408

 

27,766,776

 

9,176,632

30-Sep-07

36,865,468

 

27,699,452

 

9,166,016

31-Oct-07

36,787,109

 

27,631,648

 

9,155,461

30-Nov-07

36,709,170

 

27,563,363

 

9,145,807

31-Dec-07

36,631,230

 

27,494,591

 

9,136,639

31-Jan-08

36,552,871

 

27,425,330

 

9,127,541

29-Feb-08

36,474,932

 

27,355,576

 

9,119,356

31-Mar-08

36,396,992

 

27,285,325

 

9,111,667

30-Apr-08

36,319,052

 

27,214,575

 

9,104,477

31-May-08

36,240,693

 

27,143,321

 

9,097,373

30-Jun-08

36,162,754

 

27,071,560

 

9,091,194

31-Jul-08

36,084,814

 

26,999,288

 

9,085,526

31-Aug-08

36,006,455

 

26,926,502

 

9,079,953

30-Sep-08

35,928,516

 

26,853,198

 

9,075,318

31-Oct-08

35,850,576

 

26,779,372

 

9,071,204

30-Nov-08

35,772,217

 

26,705,021

 

9,067,196

31-Dec-08

35,694,278

 

26,630,141

 

9,064,137

31-Jan-09

35,616,338

 

26,554,728

 

9,061,610

28-Feb-09

35,537,979

 

26,478,778

 

9,059,201

31-Mar-09

35,460,040

 

26,402,288

 

9,057,752

30-Apr-09

35,382,100

 

26,325,253

 

9,056,847

31-May-09

35,303,741

 

26,247,670

 

9,056,071

30-Jun-09

35,225,802

 

26,169,535

 

9,056,267

31-Jul-09

35,147,862

 

26,090,844

 

9,057,018

31-Aug-09

35,069,922

 

26,011,593

 

9,058,329

30-Sep-09

34,991,563

 

25,931,778

 

9,059,786

31-Oct-09

34,913,624

 

25,851,394

 

9,062,229

30-Nov-09

34,835,684

 

25,770,439

 

9,065,245

31-Dec-09

34,757,325

 

25,688,908

 

9,068,418

31-Jan-10

34,679,386

 

25,606,796

 

9,072,589

28-Feb-10

34,601,446

 

25,524,100

 

9,077,346

31-Mar-10

34,523,087

 

25,440,816

 

9,082,271

30-Apr-10

34,445,148

 

25,356,939

 

9,088,209

31-May-10

34,367,208

 

25,272,465

 

9,094,743

30-Jun-10

34,288,849

 

25,187,389

 

9,101,460

31-Jul-10

34,210,910

 

25,101,709

 

9,109,201

31-Aug-10

34,132,970

 

25,015,418

 

9,117,552

30-Sep-10

34,054,611

 

24,928,513

 

9,126,098

31-Oct-10

33,976,671

 

24,840,990

 

9,135,681

30-Nov-10

33,898,732

 

24,752,845

 

9,145,887

31-Dec-10

33,820,792

 

24,664,071

 

9,156,721

31-Jan-11

33,742,433

 

24,574,666

 

9,167,767

28-Feb-11

33,664,494

 

24,484,625

 

9,179,869

31-Mar-11

33,586,554

 

24,393,943

 

9,192,611

30-Apr-11

33,508,195

 

24,302,616

 

9,205,580

31-May-11

33,430,256

 

24,210,638

 

9,219,618

30-Jun-11

33,352,316

 

24,118,006

 

9,234,310

31-Jul-11

33,273,957

 

24,024,715

 

9,249,242

31-Aug-11

33,196,018

 

23,930,760

 

9,265,258

30-Sep-11

33,118,078

 

23,836,136

 

9,281,942

31-Oct-11

33,039,719

 

23,740,839

 

9,298,880

30-Nov-11

32,961,780

 

23,644,864

 

9,316,916

31-Dec-11

32,883,840

 

23,548,205

 

9,335,635

31-Jan-12

32,805,481

 

23,450,859

 

9,354,622

29-Feb-12

32,727,541

 

23,352,820

 

9,374,721

31-Mar-12

32,649,602

 

23,254,083

 

9,395,518

30-Apr-12

32,571,662

 

23,154,644

 

9,417,018

31-May-12

32,493,303

 

23,054,497

 

9,438,807

30-Jun-12

32,415,364

 

22,953,637

 

9,461,727

31-Jul-12

32,337,424

 

22,852,059

 

9,485,365

31-Aug-12

32,259,065

 

22,749,759

 

9,509,306

30-Sep-12

32,181,126

 

22,646,730

 

9,534,395

31-Oct-12

32,103,186

 

22,542,969

 

9,560,217

30-Nov-12

32,024,827

 

22,438,468

 

9,586,359

31-Dec-12

31,946,888

 

22,333,225

 

9,613,663

31-Jan-13

31,868,948

 

22,227,232

 

9,641,716

28-Feb-13

31,790,589

 

22,120,485

 

9,670,105

31-Mar-13

31,712,650

 

22,012,978

 

9,699,672

30-Apr-13

31,634,710

 

21,904,706

 

9,730,004

31-May-13

31,556,351

 

21,795,663

 

9,760,688

30-Jun-13

31,478,411

 

21,685,845

 

9,792,567

31-Jul-13

31,400,472

 

21,575,245

 

9,825,227

31-Aug-13

31,322,532

 

21,463,857

 

9,858,675

30-Sep-13

31,244,173

 

21,351,678

 

9,892,496

31-Oct-13

31,166,234

 

21,238,699

 

9,927,534

30-Nov-13

31,088,294

 

21,124,917

 

9,963,377

31-Dec-13

31,009,935

 

21,010,325

 

9,999,610

31-Jan-14

30,931,996

 

20,894,918

 

10,037,078

28-Feb-14

30,854,056

 

20,778,689

 

10,075,367

31-Mar-14

30,775,697

 

20,661,633

 

10,114,064

30-Apr-14

30,697,758

 

20,543,744

 

10,154,014

31-May-14

30,619,818

 

20,425,016

 

10,194,802

30-Jun-14

30,541,459

 

20,305,443

 

10,236,016

31-Jul-14

30,463,520

 

20,185,019

 

10,278,501

31-Aug-14

30,385,580

 

20,063,738

 

10,321,842

30-Sep-14

30,307,221

 

19,941,594

 

10,365,627

31-Oct-14

30,229,281

 

19,818,581

 

10,410,701

30-Nov-14

30,151,342

 

19,694,692

 

10,456,650

31-Dec-14

30,073,402

 

19,569,922

 

10,503,481

31-Jan-15

29,995,043

 

19,444,263

 

10,550,780

28-Feb-15

29,917,104

 

19,317,711

 

10,599,393

31-Mar-15

29,839,164

 

19,190,257

 

10,648,907

30-Apr-15

29,760,805

 

19,061,897

 

10,698,908

31-May-15

29,682,866

 

18,932,623

 

10,750,242

30-Jun-15

29,604,926

 

18,802,429

 

10,802,497

31-Jul-15

29,526,567

 

18,671,309

 

10,855,258

31-Aug-15

29,448,628

 

18,539,255

 

10,909,372

30-Sep-15

29,370,688

 

18,406,262

 

10,964,426

31-Oct-15

29,292,329

 

18,272,322

 

11,020,007

30-Nov-15

29,214,390

 

18,137,430

 

11,076,960

31-Dec-15

29,136,450

 

18,001,577

 

11,134,873

31-Jan-16

29,058,510

 

17,864,757

 

11,193,753

29-Feb-16

28,980,151

 

17,726,963

 

11,253,188

31-Mar-16

28,902,212

 

17,588,189

 

11,314,023

30-Apr-16

28,824,272

 

17,448,428

 

11,375,845

31-May-16

28,745,913

 

17,307,671

 

11,438,242

30-Jun-16

28,667,974

 

17,165,913

 

11,502,061

31-Jul-16

28,590,034

 

17,023,146

 

11,566,888

31-Aug-16

28,511,675

 

16,879,363

 

11,632,312

30-Sep-16

28,433,736

 

16,734,557

 

11,699,178

31-Oct-16

28,355,796

 

16,588,720

 

11,767,076

30-Nov-16

28,277,437

 

16,441,846

 

11,835,591

31-Dec-16

28,199,498

 

16,293,926

 

11,905,572

31-Jan-17

28,121,558

 

16,144,953

 

11,976,604

28-Feb-17

28,043,199

 

15,994,921

 

12,048,278

31-Mar-17

27,965,260

 

15,843,820

 

12,121,439

30-Apr-17

27,887,320

 

15,691,645

 

12,195,675

31-May-17

27,809,380

 

15,538,386

 

12,270,994

30-Jun-17

27,731,021

 

15,384,036

 

12,346,985

31-Jul-17

27,653,082

 

15,228,588

 

12,424,493

31-Aug-17

27,575,142

 

15,072,034

 

12,503,108

30-Sep-17

27,496,783

 

14,914,366

 

12,582,418

31-Oct-17

27,418,844

 

14,755,575

 

12,663,268

30-Nov-17

27,340,904

 

14,595,655

 

12,745,249

31-Dec-17

27,262,545

 

14,434,596

 

12,827,949

31-Jan-18

27,184,606

 

14,272,392

 

12,912,214

28-Feb-18

27,106,666

 

14,109,032

 

12,997,633

31-Mar-18

27,028,307

 

13,944,511

 

13,083,796

30-Apr-18

26,950,368

 

13,778,818

 

13,171,549

31-May-18

26,872,428

 

13,611,946

 

13,260,481

30-Jun-18

26,794,069

 

13,443,887

 

13,350,182

31-Jul-18

26,716,130

 

13,274,632

 

13,441,498

31-Aug-18

26,638,190

 

13,104,172

 

13,534,018

30-Sep-18

26,560,250

 

12,932,499

 

13,627,751

31-Oct-18

26,481,891

 

12,759,604

 

13,722,287

30-Nov-18

26,403,952

 

12,585,479

 

13,818,472

31-Dec-18

26,326,012

 

12,410,115

 

13,915,897

31-Jan-19

26,247,653

 

12,233,503

 

14,014,151

28-Feb-19

26,169,714

 

12,055,633

 

14,114,080

31-Mar-19

26,091,774

 

11,876,498

 

14,215,276

30-Apr-19

26,013,415

 

11,696,088

 

14,317,327

31-May-19

25,935,476

 

11,514,395

 

14,421,081

30-Jun-19

25,857,536

 

11,331,408

 

14,526,128

31-Jul-19

25,779,177

 

11,147,119

 

14,632,059

31-Aug-19

25,701,238

 

10,961,518

 

14,739,720

30-Sep-19

25,623,298

 

10,774,596

 

14,848,701

31-Oct-19

25,544,939

 

10,586,345

 

14,958,594

30-Nov-19

25,466,999

 

10,396,753

 

15,070,246

31-Dec-19

25,389,060

 

10,205,812

 

15,183,247

31-Jan-20

25,311,120

 

10,013,513

 

15,297,607

29-Feb-20

25,232,761

 

9,819,845

 

15,412,917

31-Mar-20

25,154,822

 

9,624,798

 

15,530,023

30-Apr-20

25,076,882

 

9,428,364

 

15,648,518

31-May-20

24,998,523

 

9,230,531

 

15,767,992

30-Jun-20

24,920,584

 

9,031,291

 

15,889,293

31-Jul-20

24,842,644

 

8,830,633

 

16,012,011

31-Aug-20

24,764,285

 

8,628,546

 

16,135,739

30-Sep-20

24,686,346

 

8,425,022

 

16,261,324

31-Oct-20

24,608,406

 

8,220,049

 

16,388,357

30-Nov-20

24,530,047

 

8,013,617

 

16,516,430

31-Dec-20

24,452,108

 

7,805,717

 

16,646,391

31-Jan-21

24,374,168

 

7,596,336

 

16,777,832

28-Feb-21

24,295,809

 

7,385,466

 

16,910,343

31-Mar-21

24,217,869

 

7,173,095

 

17,044,775

30-Apr-21

24,139,930

 

6,959,212

 

17,180,717

31-May-21

24,061,990

 

6,743,808

 

17,318,182

30-Jun-21

23,983,631

 

6,526,870

 

17,456,761

31-Jul-21

23,905,692

 

6,308,389

 

17,597,303

31-Aug-21

23,827,752

 

6,088,353

 

17,739,400

30-Sep-21

23,749,393

 

5,866,750

 

17,882,643

31-Oct-21

23,671,454

 

5,643,571

 

18,027,883

30-Nov-21

23,593,514

 

5,418,803

 

18,174,711

31-Dec-21

23,515,155

 

5,192,436

 

18,322,719

31-Jan-22

23,437,216

 

4,964,458

 

18,472,757

28-Feb-22

23,359,276

 

4,734,858

 

18,624,418

31-Mar-22

23,280,917

 

4,503,623

 

18,777,294

30-Apr-22

23,202,978

 

4,270,743

 

18,932,235

31-May-22

23,125,038

 

4,036,205

 

19,088,833

30-Jun-22

23,046,679

 

3,800,000

 

19,246,680


















Revised Schedule 20.01(r)

Material Adverse Litigation


Any shareholder litigation and related proceedings arising out of, related to or in connection with the Lessee’s restatement of its audited financial statements for its Fiscal Years 1998 and 1999 and its unaudited financial statements and information released prior to April 30, 2001, for its Fiscal Year 2000.


















Revised Schedule 21.04

   

Lump Sum

Base Rental

Payment

 
    
 

Period

  
     
 

31-Jul-00

 

27,900,000

 
 

31-Aug-00

 

27,900,000

 
 

30-Sep-00

 

27,900,000

 
 

31-Oct-00

 

27,900,000

 
 

30-Nov-00

 

27,900,000

 
 

31-Dec-00

 

27,900,000

 
 

31-Jan-01

 

27,900,000

 
 

28-Feb-01

 

27,900,000

 
 

31-Mar-01

 

27,900,000

 
 

30-Apr-01

 

27,900,000

 
 

31-May-01

 

27,900,000

 
 

30-Jun-01

 

27,900,000

 
 

31-Jul-01

 

27,900,000

 
 

31-Aug-01

 

27,900,000

 
 

30-Sep-01

 

27,900,000

 
 

31-Oct-01

 

27,900,000

 
 

30-Nov-01

 

27,900,000

 
 

31-Dec-01

 

27,900,000

 
 

31-Jan-02

 

27,900,000

 
 

28-Feb-02

 

27,900,000

 
 

31-Mar-02

 

27,900,000

 
 

30-Apr-02

 

27,900,000

 
 

31-May-02

 

27,900,000

 
 

30-Jun-02

 

27,900,000

 
 

31-Jul-02

 

27,900,000

 
 

31-Aug-02

 

27,900,000

 
 

30-Sep-02

 

27,900,000

 
 

31-Oct-02

 

27,900,000

 
 

30-Nov-02

 

27,900,000

 
 

31-Dec-02

 

27,900,000

 
 

31-Jan-03

 

27,900,000

 
 

28-Feb-03

 

27,900,000

 
 

31-Mar-03

 

27,900,000

 
 

30-Apr-03

 

27,900,000

 
 

31-May-03

 

27,900,000

 
 

30-Jun-03

 

27,900,000

 
 

31-Jul-03

 

27,900,000

 
 

31-Aug-03

 

27,900,000

 
 

30-Sep-03

 

27,900,000

 
 

31-Oct-03

 

27,900,000

 
 

30-Nov-03

 

27,900,000

 
 

31-Dec-03

 

27,900,000

 
 

31-Jan-04

 

27,900,000

 
 

29-Feb-04

 

27,900,000

 
 

31-Mar-04

 

27,900,000

 
 

30-Apr-04

 

27,900,000

 
 

31-May-04

 

27,900,000

 
 

30-Jun-04

 

27,900,000

 
 

31-Jul-04

 

27,900,000

 
 

31-Aug-04

 

27,900,000

 
 

30-Sep-04

 

27,900,000

 
 

31-Oct-04

 

27,900,000

 
 

30-Nov-04

 

27,900,000

 
 

31-Dec-04

 

27,900,000

 
 

31-Jan-05

 

27,900,000

 
 

28-Feb-05

 

27,900,000

 
 

31-Mar-05

 

27,900,000

 
 

30-Apr-05

 

27,900,000

 
 

31-May-05

 

27,900,000

 
 

30-Jun-05

 

27,900,000

 
 

31-Jul-05

 

27,900,000

 
 

31-Aug-05

 

27,900,000

 
 

30-Sep-05

 

27,900,000

 
 

31-Oct-05

 

27,900,000

 
 

30-Nov-05

 

27,900,000

 
 

31-Dec-05

 

27,900,000

 
 

31-Jan-06

 

27,900,000

 
 

28-Feb-06

 

27,900,000

 
 

31-Mar-06

 

27,900,000

 
 

30-Apr-06

 

27,900,000

 
 

31-May-06

 

27,900,000

 
 

30-Jun-06

 

27,900,000

 
 

31-Jul-06

 

27,900,000

 
 

31-Aug-06

 

27,900,000

 
 

30-Sep-06

 

27,900,000

 
 

31-Oct-06

 

27,900,000

 
 

30-Nov-06

 

27,900,000

 
 

31-Dec-06

 

27,900,000

 
 

31-Jan-07

 

27,900,000

 
 

28-Feb-07

 

27,900,000

 
 

31-Mar-07

 

27,900,000

 
 

30-Apr-07

 

27,900,000

 
 

31-May-07

 

27,900,000

 
 

30-Jun-07

 

27,900,000

 
 

31-Jul-07

 

27,833,624

 
 

31-Aug-07

 

27,766,776

 
 

30-Sep-07

 

27,699,452

 
 

31-Oct-07

 

27,631,649

 
 

30-Nov-07

 

27,563,364

 
 

31-Dec-07

 

27,494,592

 
 

31-Jan-08

 

27,425,331

 
 

29-Feb-08

 

27,355,577

 
 

31-Mar-08

 

27,285,326

 
 

30-Apr-08

 

27,214,576

 
 

31-May-08

 

27,143,322

 
 

30-Jun-08

 

27,071,561

 
 

31-Jul-08

 

26,999,289

 
 

31-Aug-08

 

26,926,503

 
 

30-Sep-08

 

26,853,199

 
 

31-Oct-08

 

26,779,373

 
 

30-Nov-08

 

26,705,022

 
 

31-Dec-08

 

26,630,142

 
 

31-Jan-09

 

26,554,729

 
 

28-Feb-09

 

26,478,779

 
 

31-Mar-09

 

26,402,289

 
 

30-Apr-09

 

26,325,254

 
 

31-May-09

 

26,247,671

 
 

30-Jun-09

 

26,169,536

 
 

31-Jul-09

 

26,090,845

 
 

31-Aug-09

 

26,011,594

 
 

30-Sep-09

 

25,931,779

 
 

31-Oct-09

 

25,851,395

 
 

30-Nov-09

 

25,770,440

 
 

31-Dec-09

 

25,688,909

 
 

31-Jan-10

 

25,606,797

 
 

28-Feb-10

 

25,524,101

 
 

31-Mar-10

 

25,440,817

 
 

30-Apr-10

 

25,356,940

 
 

31-May-10

 

25,272,466

 
 

30-Jun-10

 

25,187,390

 
 

31-Jul-10

 

25,101,710

 
 

31-Aug-10

 

25,015,419

 
 

30-Sep-10

 

24,928,514

 
 

31-Oct-10

 

24,840,991

 
 

30-Nov-10

 

24,752,846

 
 

31-Dec-10

 

24,664,072

 
 

31-Jan-11

 

24,574,667

 
 

28-Feb-11

 

24,484,626

 
 

31-Mar-11

 

24,393,944

 
 

30-Apr-11

 

24,302,617

 
 

31-May-11

 

24,210,639

 
 

30-Jun-11

 

24,118,007

 
 

31-Jul-11

 

24,024,716

 
 

31-Aug-11

 

23,930,761

 
 

30-Sep-11

 

23,836,137

 
 

31-Oct-11

 

23,740,840

 
 

30-Nov-11

 

23,644,865

 
 

31-Dec-11

 

23,548,206

 
 

31-Jan-12

 

23,450,860

 
 

29-Feb-12

 

23,352,821

 
 

31-Mar-12

 

23,254,084

 
 

30-Apr-12

 

23,154,645

 
 

31-May-12

 

23,054,498

 
 

30-Jun-12

 

22,953,638

 
 

31-Jul-12

 

22,852,060

 
 

31-Aug-12

 

22,749,760

 
 

30-Sep-12

 

22,646,731

 
 

31-Oct-12

 

22,542,970

 
 

30-Nov-12

 

22,438,469

 
 

31-Dec-12

 

22,333,226

 
 

31-Jan-13

 

22,227,233

 
 

28-Feb-13

 

22,120,486

 
 

31-Mar-13

 

22,012,979

 
 

30-Apr-13

 

21,904,707

 
 

31-May-13

 

21,795,664

 
 

30-Jun-13

 

21,685,846

 
 

31-Jul-13

 

21,575,246

 
 

31-Aug-13

 

21,463,858

 
 

30-Sep-13

 

21,351,679

 
 

31-Oct-13

 

21,238,700

 
 

30-Nov-13

 

21,124,918

 
 

31-Dec-13

 

21,010,326

 
 

31-Jan-14

 

20,894,919

 
 

28-Feb-14

 

20,778,690

 
 

31-Mar-14

 

20,661,634

 
 

30-Apr-14

 

20,543,745

 
 

31-May-14

 

20,425,017

 
 

30-Jun-14

 

20,305,444

 
 

31-Jul-14

 

20,185,020

 
 

31-Aug-14

 

20,063,739

 
 

30-Sep-14

 

19,941,595

 
 

31-Oct-14

 

19,818,582

 
 

30-Nov-14

 

19,694,693

 
 

31-Dec-14

 

19,569,923

 
 

31-Jan-15

 

19,444,264

 
 

28-Feb-15

 

19,317,712

 
 

31-Mar-15

 

19,190,258

 
 

30-Apr-15

 

19,061,898

 
 

31-May-15

 

18,932,624

 
 

30-Jun-15

 

18,802,430

 
 

31-Jul-15

 

18,671,310

 
 

31-Aug-15

 

18,539,256

 
 

30-Sep-15

 

18,406,263

 
 

31-Oct-15

 

18,272,323

 
 

30-Nov-15

 

18,137,431

 
 

31-Dec-15

 

18,001,578

 
 

31-Jan-16

 

17,864,758

 
 

29-Feb-16

 

17,726,964

 
 

31-Mar-16

 

17,588,190

 
 

30-Apr-16

 

17,448,429

 
 

31-May-16

 

17,307,672

 
 

30-Jun-16

 

17,165,914

 
 

31-Jul-16

 

17,023,147

 
 

31-Aug-16

 

16,879,364

 
 

30-Sep-16

 

16,734,558

 
 

31-Oct-16

 

16,588,721

 
 

30-Nov-16

 

16,441,847

 
 

31-Dec-16

 

16,293,927

 
 

31-Jan-17

 

16,144,954

 
 

28-Feb-17

 

15,994,922

 
 

31-Mar-17

 

15,843,821

 
 

30-Apr-17

 

15,691,646

 
 

31-May-17

 

15,538,387

 
 

30-Jun-17

 

15,384,037

 
 

31-Jul-17

 

15,228,589

 
 

31-Aug-17

 

15,072,035

 
 

30-Sep-17

 

14,914,367

 
 

31-Oct-17

 

14,755,576

 
 

30-Nov-17

 

14,595,656

 
 

31-Dec-17

 

14,434,597

 
 

31-Jan-18

 

14,272,393

 
 

28-Feb-18

 

14,109,033

 
 

31-Mar-18

 

13,944,512

 
 

30-Apr-18

 

13,778,819

 
 

31-May-18

 

13,611,947

 
 

30-Jun-18

 

13,443,888

 
 

31-Jul-18

 

13,274,633

 
 

31-Aug-18

 

13,104,173

 
 

30-Sep-18

 

12,932,500

 
 

31-Oct-18

 

12,759,605

 
 

30-Nov-18

 

12,585,480

 
 

31-Dec-18

 

12,410,116

 
 

31-Jan-19

 

12,233,504

 
 

28-Feb-19

 

12,055,634

 
 

31-Mar-19

 

11,876,499

 
 

30-Apr-19

 

11,696,089

 
 

31-May-19

 

11,514,396

 
 

30-Jun-19

 

11,331,409

 
 

31-Jul-19

 

11,147,120

 
 

31-Aug-19

 

10,961,519

 
 

30-Sep-19

 

10,774,597

 
 

31-Oct-19

 

10,586,346

 
 

30-Nov-19

 

10,396,754

 
 

31-Dec-19

 

10,205,813

 
 

31-Jan-20

 

10,013,514

 
 

29-Feb-20

 

9,819,846

 
 

31-Mar-20

 

9,624,799

 
 

30-Apr-20

 

9,428,365

 
 

31-May-20

 

9,230,532

 
 

30-Jun-20

 

9,031,292

 
 

31-Jul-20

 

8,830,634

 
 

31-Aug-20

 

8,628,547

 
 

30-Sep-20

 

8,425,023

 
 

31-Oct-20

 

8,220,050

 
 

30-Nov-20

 

8,013,618

 
 

31-Dec-20

 

7,805,718

 
 

31-Jan-21

 

7,596,337

 
 

28-Feb-21

 

7,385,467

 
 

31-Mar-21

 

7,173,096

 
 

30-Apr-21

 

6,959,213

 
 

31-May-21

 

6,743,809

 
 

30-Jun-21

 

6,526,871

 
 

31-Jul-21

 

6,308,390

 
 

31-Aug-21

 

6,088,354

 
 

30-Sep-21

 

5,866,751

 
 

31-Oct-21

 

5,643,572

 
 

30-Nov-21

 

5,418,804

 
 

31-Dec-21

 

5,192,437

 
 

31-Jan-22

 

4,964,459

 
 

28-Feb-22

 

4,734,859

 
 

31-Mar-22

 

4,503,624

 
 

30-Apr-22

 

4,270,744

 
 

31-May-22

 

4,036,206

 
 

30-Jun-22

 

3,800,000