Capital Real Estate Southeast LLC

2015 EST TI CAM - $5.74

39,715 SF

$1.07 - Taxes

$0.20 - Insurance

$4.47 - CAM (Less Excluded OPEX)

CAM Breakdown

$0.03 - Adm Fee

$1.99 - Electric

$0.08 - Elevator

$0.04 - Fire Alarm

$0.01 - Gas

$0.18 - HVAC M&R

$0.69 - Janitorial

$0.04 - Lamps & Ballasts

$0.15 - Landscape

$0.69 - Mgmt Fee

$0.02 - Pest Control

$0.02 - Plant Rental

$0.15 - General M&R

$0.11 - Satellite

$0.01 - Parking Lot

$0.10 - Trash

$0.01 - Water Irrigation

$0.15 - Water & Sewer

2014 ACTUAL TI CAM - $6.43

39,715 SF

$1.07 - Taxes

$0.20 - Insurance

$5.16 - CAM

CAM Breakdown

$0.03 - Adm Fee

$1.99 - Electric

$0.08 - Elevator

$0.04 - Fire Alarm

$0.01 - Gas

$0..29 - HVAC M&R

$1.22 - Janitorial

$0.04 - Lamps & Ballasts

$0.15 - Landscape

$0.69 - Mgmt Fee

$0.02 - Pest Control

$0.02 - Plant Rental

$0.20 - General M&R

$0.11 - Satellite

$0.01 - Parking Lot

$0.10 - Trash

$0.01 - Water Irrigation

$0.15 - Water & Sewer

-

Estimated CAM 2012

Total SF 39,715

CAM $4.18

• Electrical - $1.72

• Elevator Phone - $.12

• Fire Alarm - $.02

• Gas - $.01

• HVAC Maintenance - $.21

• Janitorial Supplies - $.69

• Landscaping - $.20

• Management Fee - $.64

• Pest Control - $.01

• Plumbing - $.02

• Lighting Maintanence - $.17

• Cable - $.12

• Snow Removal - $.03

• Waste Removal - $.04

• Water - $.18

TAX $0.98

INS $0.15

Total/SF $5.32

Building Signage Opportunity Available

Internet Providers: Merit Technologies, TW Telecom, Windstream