198 Roper Mountain Ext. - 198 Roper Mountain Road Ext, Greenville, SC 29615

Rate includes electric. Tenant responsible for Janitorial, Taxes, Insurance and CAM.

2016 EST TI CAM - $3.14 (less all electrical)
9,864 SF
$1.71 - Taxes
$0.13 - Insurance
$1.30 - CAM (less electrical)
CAM Breakdown
$0.37 - Elec - A
$0.52 - Elec B&C
$1.36 - Elec Upstairs
$0.30 - Landscape
$0.57 - Mgmt Fee
$0.08 - Outdoor Lighting - Upstairs
$0.01 - Pest Control
$0.03 - General Maintenance
$0.01 - Parking Lot
$0.07 - Trash
$0.02 - Water Irrigation
$0.21 - Water & Sewer

2015 ACTUAL TI CAM - $3.19 (less all electrical)
9,864 SF
$1.71 - Taxes
$0.13 - Insurance
$1.35 - CAM (less electrical)
CAM Breakdown
$0.37 - Elec - A
$0.52 - Elec B&C
$1.36 - Elec Upstairs
$0.35 - Landscape
$0.57 - Mgmt Fee
$0.08 - Outdoor Lighting - Upstairs
$0.01 - Pest Control
$0.03 - General Maintenance
$0.01 - Parking Lot
$0.07 - Trash
$0.02 - Water Irrigation
$0.21 - Water & Sewer

2015 EST TI CAM - $3.16 (less all electrical)
9,864 SF
$1.69 - Taxes
$0.12 - Insurance
$1.35 - CAM
CAM Breakdown
$0.67 - Elec - A
$0.66 - Elec B&C
$1.30 - Elec Upstairs
$0.30 - Landscape
$0.56 - Mgmt Fee
$0.16 - Outdoor Lighting - Upstairs
$0.02 - Pest Control
$0.05 - General Maintenance
$0.01 - Parking Lot
$0.07 - Trash
$0.01 - Water Irrigation
$0.17 - Water & Sewer

2014 ACTUAL TI CAM - $3.29 (less all electrical)
9,864 SF
$1.69 - Taxes
$0.12 - Insurance
$1.48 - CAM
CAM Breakdown
$0.67 - Elec - A
$0.66 - Elec B&C
$1.30 - Elec Upstairs
$0.30 - Landscape
$0.56 - Mgmt Fee
$0.16 - Outdoor Lighting - Upstairs
$0.02 - Pest Control
$0.18 - General Maintenance
$0.01 - Parking Lot
$0.07 - Trash
$0.01 - Water Irrigation
$0.17 - Water & Sewer

ACTUAL 2013 COST: Total SF:9864
CAM (MINUS ELECTRICTY):$1.65
*Landscape -$.68
*Management Fee -$.44
*Outdoor Lighting - $.08
*Pest -$0.02
*REP - $0.18
*Waste - $.06
*Water (irrigation) - $.01
*Water (Sewer) - $.18
TAX-$1.64
INS -$0.19
Total/SF - $3.48

CAM w/ Electricity (broken down)
SUITE A Cost/ 1232 SF -$0.97
Total Cost: $4.45
SUITE B/C Cost/ 1232 SF -$0.70
Total Cost: $4.18
Upstairs Cost SF -$0.77
Total Cost: $4.25

2014 ESTIMATED Cost:
Total SF: 9864
CAM -$1.92
TAX- $1.64
INS - $0.19
Total/SF $3.75