Lake Meridian Marketplace

Lake Meridian Marketplace - ManagementTenant Name Pro Rata % Total CAM Pro Rata CAM Total Property Taxes Pro Rata Taxes Total InsurancePro RataInsuranceTotal UtilitiesPro RataUtilitiesManagement FeePro RataManagementAdmin.FeeAdmin.CollectedCommentsAvailable 1.87% $153,555.00 $2,867.61 $333,635.00 $6,230.58 $23,585.00 $440.45 $164,045.00 $3,063.51 $97,025.09 $1,811.93 0% $0.00Available 0.62% $153,555.00 $951.17 $333,635.00 $2,066.63 $23,585.00 $146.09 $164,045.00 $1,016.14 $97,025.09 $601.00 0% $0.00Available 0.75% $153,555.00 $1,153.22 $333,635.00 $2,505.65 $23,585.00 $177.13 $164,045.00 $1,232.00 $97,025.09 $728.67 0% $0.00Olive Tree Restaurant 0.75% $153,555.00 $1,147.05 $333,635.00 $2,492.23 $23,585.00 $176.18 $164,045.00 $1,225.41 $97,025.09 $724.77 15% $864.84 Admin is 15% of Total ExpensesSaigon Rose 1.66% $153,555.00 $1,800.00 $333,635.00 $0.00 $23,585.00 $0.00 $164,045.00 $0.00 $97,025.09 $0.00 0% $0.00 Gross - Pays $150/mo for trash.Available 1.47% $153,555.00 $2,263.21 $333,635.00 $4,917.36 $23,585.00 $347.61 $164,045.00 $2,417.82 $97,025.09 $1,430.03 0% $0.00Pet Clinic of Kent 0.99% $153,555.00 $1,517.63 $333,635.00 $3,297.41 $23,585.00 $233.10 $164,045.00 $1,621.31 $97,025.09 $958.93 15% $1,144.26 Admin is 15% of Total ExpensesAvailable 0.81% $153,555.00 $1,248.52 $333,635.00 $2,712.70 $23,585.00 $191.76 $164,045.00 $1,333.81 $97,025.09 $788.89 0% $0.0024 Hour Fitness 25.86% $153,555.00 $39,705.43 $333,635.00 $86,269.54 $23,585.00 $6,098.48 $164,045.00 $42,417.87 $97,025.09 $0.00 10% $3,970.54 Admin is 10% Excluding Taxes and InsuranceAvailable 6.61% $153,555.00 $10,147.82 $333,635.00 $22,048.58 $23,585.00 $1,558.64 $164,045.00 $10,841.07 $97,025.09 $6,411.99 0% $0.00Seattle Sun Tan 1.99% $153,555.00 $3,052.02 $333,635.00 $6,631.25 $23,585.00 $468.77 $164,045.00 $3,260.52 $97,025.09 $1,928.45 15% $2,301.15 Admin is 15%The Grape Adventure 1.59% $153,555.00 $2,441.44 $333,635.00 $5,304.62 $23,585.00 $374.99 $164,045.00 $2,608.23 $97,025.09 $1,542.65 15% $366.22 Admin is 15%The UPS Store 0.93% $153,555.00 $1,424.10 $333,635.00 $3,094.20 $23,585.00 $218.73 $164,045.00 $1,521.39 $97,025.09 $899.83 15% $1,073.74 Admin is 15% of Total ExpensesAvailable 1.11% $153,555.00 $1,706.45 $333,635.00 $3,707.67 $23,585.00 $262.10 $164,045.00 $1,823.03 $97,025.09 $1,078.24 0% $0.00Perfect Nails 0.74% $153,555.00 $1,129.40 $333,635.00 $2,453.89 $23,585.00 $173.47 $164,045.00 $1,206.55 $97,025.09 $713.62 15% $851.54 Admin is 15% of Total ExpensesTrina Salon 0.38% $153,555.00 $583.23 $333,635.00 $1,267.20 $23,585.00 $89.58 $164,045.00 $623.07 $97,025.09 $368.52 15% $87.48 Admin is 15%Sub Base 0.37% $153,555.00 $568.23 $333,635.00 $1,234.61 $23,585.00 $87.28 $164,045.00 $607.05 $97,025.09 $0.00 5% $971.34 Pays Admin of 5% of all CAM, tax, insurance, and rent inlieu of mgmtAvailable 0.62% $153,555.00 $955.58 $333,635.00 $2,076.22 $23,585.00 $146.77 $164,045.00 $1,020.86 $97,025.09 $603.79 0% $0.00Oishi Teriyaki 0.75% $153,555.00 $0.00 $333,635.00 $0.00 $23,585.00 $0.00 $164,045.00 $0.00 $97,025.09 $0.00 0% $0.00 GrossAvailable 0.75% $153,555.00 $1,151.46 $333,635.00 $2,501.82 $23,585.00 $176.86 $164,045.00 $1,230.12 $97,025.09 $727.56 0% $0.00This information has been secured from sources we believe to be reliable but we make no representations or warranties, expressed or implied, as to the accuracy of the information. Buyer must verify the information and bears all risk for any inaccuracies.14