Percentage Rent Percentages:
| | | | |
2014 | | | 35.8 | % |
2015 | | | 35.1 | % |
2016 | | | 31.1 | % |
2017 | | | 28.2 | % |
2018 | | | 27.2 | % |
2019 | | | 26.2 | % |
2020 | | | 25.3 | % |
2021 | | | 24.4 | % |
2022 | | | 23.5 | % |
Annual Percentage Rent Breakpoints:
| | | | |
2014 | | $ | 484,276 | |
2015 | | $ | 2,477,452 | |
2016 | | $ | 4,664,546 | |
2017 | | $ | 4,879,227 | |
2018 | | $ | 5,056,079 | * |
2019 | | $ | 4,937,862 | ** |
2020 | | $ | 4,794,596 | ** |
2021 | | $ | 4,624,802 | ** |
2022 | | $ | 4,460,124 | ** |
* | The 2018 Annual Percentage Rent Breakpoint reflects the assumptions set forth above regarding the timing of the first 2018 Regulatory Order and the second 2018 Regulatory Order, as well as the amount of First 2018 CapEx and Second 2018 CapEx. |
** | The 2019-2022 Annual Percentage Rent Breakpoint reflects the same assumptions as the 2018 Annual Percentage Rent Breakpoint, in addition to the assumptions set forth above regarding the timing of the first 2019 Regulatory Order, as well as the amount of 2018 Stub-Year CapEx and 2019 CapEx. |
Revenues Attributable to Lessee CapEx:
| | | | |
2014 | | $ | 0 | |
2015 | | $ | 0 | |
2016 | | $ | 0 | |
2017 | | $ | 0 | |
2018 | | $ | 0 | |
2019 | | $ | 0 | |
2020 | | $ | 0 | |
2021 | | $ | 0 | |
2022 | | $ | 0 | |
TCOS Allocation: | before October 3, 2014: 0% |
between October 3, 2014 and March 31, 2015: 2.1%
between April 1, 2015 and October 31, 2015: 2.1%
between November 1, 2015 and June 12, 2016: 3.6%
between June 13, 2016 and September 22, 2016: 4.1%
between September 23, 2016 and April 13, 2017: 3.6%
between April 14, 2017 and October 25, 2017: 3.6%
between October 26, 2017 and November 9, 2017: 3.7%
between November 10, 2017 and May 31, 2018: 2.9%
between June 1, 2018 and August 31, 2018: 2.9%
between September 1, 2018 and April 30, 2019: 2.8%
between May 1, 2019 and July 31, 2019: 2.7%
starting August 1, 2019: 2.6%
Term of Rent Supplement: Expires 12/31/22
3
ERCOT TRANSMISSION LEASE