1. Using XLS create a rollover analysis for the following tenant Joes Pizza. Identify the four rollover costs

   for an assumed rollover next year of this lease.

   1. Occupies 10,000 SF. Rent $20.00 SF for new and relet, Tenant pays NNN and opex is

      estimated at $2.00/SF, Lease term ends 13 months from now.

   2. New Tenant Improvements are $10.00 SF, 6% Leasing Commission for each year of new lease.

   3. Renewal Tenants Improvements are $1.00 SF, 3% Leasing Commission for each year of a

      renewal lease.

   4. Lease term 5 years.

   5. Downtime is 12 months

   6. Renewal probability 60%