Projected Commercial RR TENANT EXISTING SIZE EXISTING $/FT / YR EXISTING RENT FUTURE SIZE $/FT/YR FUTURE RENT SUITE # ECCI 9,000 SQFT $7 $84,000 4,000 SQFT $30 $120,000 A AVIS 1,000 SQFT $31.64 $31,632 1,000 SQFT $35 $35,000 F NAIL 1 2,200 SQFT $12 $26,400 1,000 SQFT $30 $30,000 G NASA 3,000 SQFT $36 $108,000 3,000 SQFT $36 $108,000 B R. HAIR STYLE 1,000 SQFT $14 $14,000 1,000 SQFT $30 $30,000 G DIV. FASHION 4,000 SQFT $5 $21,000 1,000 SQFT $35 $35,000 H MALE IMAGE 2,400 SQFT $8 $19,200 1,000 SQFT $35 $35,000 I GAME SPACE 2,000 SQFT $13 $26,000 2,000 SQFT $35 $70,000 D SUNRISE ENT. 3,000 SQFT $8 $24,000 3,000 SQFT $35 $105,000 C BALLET DANCE STUDIO 12,000 SQFT $7 $84,000 3,000 SQFT $30 $90,000 E D. PORTION 1,400 SQFT $14 $19,600 1,000 SQFT $30 $30,000 J TOTAL $688,000 NOTE: All units will be separately metered ECCI has been in the mall since 2001 and they cater to disabled adults based on Government programAVIS is the only franchise in Titusville and can’t move to any other locations in the city due to zoning restrictionsNail 1st owners havbe spent well over $100k for their space and will be catering to the Building F Residents NASA has used suite #16 mainly to admit and give the public and NASA employees packages for rocket launchesR. Hair Stylist has been in the mall for over 10 years and with Nail 1st be catering to the Building F Residents Diverse Fashion has multiple locations in Orlando with an average TI of $150k and is a high volume storeMale Image is the oldest and most established tenant in the mall (1960s) and cater to high end men’s wearGame Space is a new business in the mall with three partners and massive number of followers Sunrise Ent. is a licensed CBDM retail and wholesale distribution with Titusville Ramada Inn OwnershipJazz & Ballet is an established kids dance and gymastic studio. Only one in town over 35 yearsDouble Portion sells women purses and accessories and would be catering to Building F Residents Projected Residential RR UNIT TYPE UNIT SIZE COST OF UNIT Studio 667 sqft with 60 sqft balcony $2,500 Studio – penthouse 669 sqft with 65.2 sqft balcony $2,800 One Bedroom 905 sqft with 65.5 sqft balcony $3,500 One Bedroom – penthouse 905 sqft with 65.5 sqft balcony $3,800 Two Bedroom 1,301 sqft with 72.5 sqft balcony $4,000 Two Bedroom – penthouse 1,301 sqft with 72.5 sqft balcony $4,000 Monthly Gross Income: $346,000Annual Gross Income: $4,152,000 NOTE: All units will be separately metered