Tenant SQ FT Leased Expires Rate Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Market Rate by Year Base Rent Schedule starting January 1, 2015 100 Tenant A 900 900 12/31/2015 $16.50 $14,850.00 $18,000.00 $18,000.00 $18,000.00 $19,350.00 $19,350.00 101 Tenant B 1,700 1,700 12/31/2016 $17.00 $28,900.00 102 Tenant C 1,300 1,300 12/31/2017 $17.50 $20,800.00 $22,750.00 103 Tenant D 1,100 1,100 6/30/2016 $17.00 $18,700.00 200 Tenant E 1,200 1,200 12/31/2015 $16.50 $19,800.00 205 Tenant F 1,800 1,800 6/30/2015 $16.50 $32,850.00 $36,000.00 $36,000.00 $37,350.00 $38,700.00 $38,700.00 210 Tenant G 2,000 2,000 $20.00 $40,000.00 $40,000.00 $40,000.00 $43,000.00 $43,000.00 $43,000.00 Totals 10,000 10,000 $175,900.00 Other pass throughs $5,602.62 Potential Gross Income $183,452.62 Vacancy Loss ($9,172.63) Collection Loss ($5,503.58) Total vacancy and Collection Loss ($14,676.21) Effective Gross Income $168,776.41