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.CollectedCommentsHunan #1 Restaurant 1.22% $153,555.00 $1,870.57 $333,635.00 $4,064.25 $23,585.00 $287.31 $164,045.00 $1,998.35 $97,025.09 $0.00 5% $2,772.59 Pays Admin of 5% of all CAM, tax, insurance, and rent inlieu of mgmt. 5% cap on increases on CAMSLaundry Depot 1.03% $153,555.00 $1,580.28 $333,635.00 $3,433.53 $23,585.00 $242.72 $164,045.00 $1,688.23 $97,025.09 $998.51 15% $237.04 Admin is 15%Available 12.31% $153,555.00 $18,896.25 $333,635.00 $41,056.63 $23,585.00 $2,902.34 $164,045.00 $20,187.14 $97,025.09 $11,939.77 0% $0.00Shari's Restaurant 2.25% $153,555.00 $3,449.08 $333,635.00 $7,493.95 $23,585.00 $529.75 $164,045.00 $3,684.70 $97,025.09 $2,179.33 0% $0.00 No Admin. Managament fee capped at 3.5% ofminimum rent.Bank of America 2.14% $153,555.00 $3,282.32 $333,635.00 $7,131.62 $23,585.00 $504.14 $164,045.00 $3,506.54 $97,025.09 $0.00 5% $9,108.63 Pays Admin of 5% of all CAM, tax, insurance, and rent inlieu of mgmtBartell Drug Store 8.56% $153,555.00 $0.00 $333,635.00 $28,549.47 $23,585.00 $2,018.19 $164,045.00 $14,037.49 $97,025.09 $0.00 10% $0.00 No Management. 10% Admin. CAM liability waived forremaining term. Resumes 6/1/11 upon renewal.Available 0.69% $153,555.00 $1,061.46 $333,635.00 $2,306.27 $23,585.00 $163.03 $164,045.00 $1,133.97 $97,025.09 $670.69 0% $0.00Available 2.90% $153,555.00 $4,450.54 $333,635.00 $9,669.86 $23,585.00 $683.57 $164,045.00 $4,754.57 $97,025.09 $2,812.11 0% $0.00State Farm 0.69% $153,555.00 $1,058.81 $333,635.00 $2,300.52 $23,585.00 $162.63 $164,045.00 $1,131.14 $97,025.09 $669.02 15% $158.82 Admin is 15%Available 0.78% $153,555.00 $1,191.16 $333,635.00 $2,588.09 $23,585.00 $182.95 $164,045.00 $1,272.54 $97,025.09 $752.65 0% $0.00J & S Sports Pub and Grill 1.81% $153,555.00 $2,780.26 $333,635.00 $6,040.79 $23,585.00 $427.03 $164,045.00 $2,970.19 $97,025.09 $0.00 5% $5,221.31 Pays Admin of 5% of all CAM, tax, insurance, and rent inlieu of mgmtA Taste of Russia 1.16% $153,555.00 $720.00 $333,635.00 $0.00 $23,585.00 $0.00 $164,045.00 $0.00 $97,025.09 $0.00 0% $0.00 Tenant pays $60/mo for utilities.Available 0.86% $153,555.00 $1,318.22 $333,635.00 $2,864.15 $23,585.00 $202.47 $164,045.00 $1,408.27 $97,025.09 $832.93 0% $0.00Edward Jones Investments 0.81% $153,555.00 $1,237.93 $333,635.00 $2,689.69 $23,585.00 $190.14 $164,045.00 $1,322.50 $97,025.09 $782.20 15% $185.69 Admin is 15%Available 1.24% $153,555.00 $1,897.04 $333,635.00 $4,121.77 $23,585.00 $291.37 $164,045.00 $2,026.63 $97,025.09 $1,198.66 0% $0.00Available 3.92% $153,555.00 $6,013.17 $333,635.00 $13,065.04 $23,585.00 $923.58 $164,045.00 $6,423.95 $97,025.09 $3,799.47 0% $0.00Las Margaritas 2.40% $153,555.00 $3,689.08 $333,635.00 $8,015.40 $23,585.00 $566.62 $164,045.00 $3,941.09 $97,025.09 $0.00 4% $1,720.00 Pays Admin of 4% of all CAMs and rent in lieu of mgmtDentistry for Kids 1.52% $153,555.00 $2,339.09 $333,635.00 $5,082.23 $23,585.00 $359.27 $164,045.00 $2,498.88 $97,025.09 $1,477.98 15% $350.86 Admin is 15%Round Table Pizza 2.57% $153,555.00 $3,943.19 $333,635.00 $8,567.52 $23,585.00 $605.65 $164,045.00 $4,212.57 $97,025.09 $2,491.54 15% $591.48 Admin is 15%Available 0.56% $153,555.00 $855.87 $333,635.00 $1,859.59 $23,585.00 $131.46 $164,045.00 $914.34 $97,025.09 $540.79 0% $0.00TOTAL 100.00% $137,448 $321,713 $22,742 $158,183 $52,464 $31,978This 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.15