| RETAIL RENT ROLL | |||||||||||||||||||||
| Sample Plaza Shopping Ctr | |||||||||||||||||||||
| RENT ROLL DATE: | 1-Apr-00 | ||||||||||||||||||||
| TENANT | LOCATION | RENT-ABLE S.F. | % RENT-ABLE AREA | CURRENT CONTRACT RENT/YR | CURRENT CON-TRACT RENT/SF | % OF TOTAL CONTRACT RENT | UNDER-WRITTEN BASE RENT/YR | UNDER-WRITTEN BASE RENT/SF | % TOTAL UNDER-WRITTEN RENT | LEASE START DATE | Underwriter's Toolbox | Underwriter's Toolbox | Underwriter's Toolbox | Underwriter's Toolbox | Underwriter's Toolbox | Underwriter's Toolbox | |||||
| NetFood Market | 48,000 | 57.6% | 625,000 | $ 13.02 | 46.8% | 625,000 | $ 13.02 | 46.8% | 4/15/94 | Underwrit | Underw | Underw | Underwriter | Underwriter | Underwriter's Toolbox | ||||||
| BVS Pharmacy | 8,800 | 10.6% | 160,000 | $ 18.18 | 12.0% | 160,000 | $ 18.18 | 12.0% | 5/1/94 | Underwrit | Underw | Underw | Underwriter | Underwriter | Underwriter's Toolbox | ||||||
| Little Hut Pizza | 3,000 | 3.6% | 62,000 | $ 20.67 | 4.6% | 62,000 | $ 20.67 | 4.6% | 7/1/94 | Underwrit | Underw | Underw | Underwriter | Underwriter | Underwriter's Toolbox | ||||||
| Kleaner Cleaners | 2,200 | 2.6% | 47,000 | $ 21.36 | 3.5% | 47,000 | $ 21.36 | 3.5% | 8/1/98 | Underwrit | Underw | Underw | Underwriter | Underwriter | Underwriter's Toolbox | ||||||
| Reliable Tax Service | 1,200 | 1.4% | 26,400 | $ 22.00 | 2.0% | 26,400 | $ 22.00 | 2.0% | 7/1/94 | Underwrit | Underw | Underw | Underwriter | Underwriter | Underwriter's Toolbox | ||||||
| 7-24 Party Store | 4,000 | 4.8% | 76,500 | $ 19.13 | 5.7% | 76,500 | $ 19.13 | 5.7% | 9/15/94 | Underwrit | Underw | Underw | Underwriter | Underwriter | Underwriter's Toolbox | ||||||
| Honeybee Florist | 2,200 | 2.6% | 49,500 | $ 22.50 | 3.7% | 49,500 | $ 22.50 | 3.7% | 10/1/98 | Underwrit | Underw | Underw | Underwriter | Underwriter | Underwriter's Toolbox | ||||||
| Family Video | 4,400 | 5.3% | 85,800 | $ 19.50 | 6.4% | 85,800 | $ 19.50 | 6.4% | 4/1/95 | Underwrit | Underw | Underw | Underwriter | Underwriter | Underwriter's Toolbox | ||||||
| Opulent Eyecare | 1,800 | 2.2% | 40,500 | $ 22.50 | 3.0% | 40,500 | $ 22.50 | 3.0% | 7/1/99 | Underwrit | Underw | Underw | Underwriter | Underwriter | Underwriter's Toolbox | ||||||
| Celestial Realty | 3,000 | 3.6% | 60,300 | $ 20.10 | 4.5% | 60,300 | $ 20.10 | 4.5% | 10/1/99 | Underwrit | Underw | Underw | Underwriter | Underwriter | Underwriter's Toolbox | ||||||
| Domesticated Pets | 2,200 | 2.6% | 48,950 | $ 22.25 | 3.7% | 48,950 | $ 22.25 | 3.7% | 4/1/98 | Underwrit | Underw | Underw | Underwriter | Underwriter | Underwriter's Toolbox | ||||||
| Panda Restaurant | 2,600 | 3.1% | 54,600 | $ 21.00 | 4.1% | 54,600 | $ 21.00 | 4.1% | 5/1/94 | Underwrit | Underw | Underw | Underwriter | Underwriter | Underwriter's Toolbox | ||||||
| TOTAL | 83,400 | 100.0% | 1,336,550 | $ 16.03 | 100.0% | 1,336,550 | $ 16.03 | 100.0% | |||||||||||||