14-Exhibit C - Proposed Sales and Rent Schedule.xlsx

XLSX spreadsheet 116 KB Posted May 26, 2026

Attached to: MSP Concessions RFP
Solicitation number: Solicitation166
Issued by: Hennepin County, Minnesota

About this file

Written by GovTribe AI · Jun 2, 2026

This is a proposed sales and rent schedule exhibit prepared by the Metropolitan Airports Commission for concessions opportunities at Minneapolis-St. Paul International Airport (MSP) in Minnesota, covering Terminal 1 and Terminal 2 retail and food service spaces. The schedule outlines ten batches of concession units (Batch 2601 through 2610) containing a total of 103 individual retail and restaurant spaces across various concourse areas and terminals. The spaces range from small news and convenience shops to large full-service restaurants and markets, with square footage varying from 506 square feet to 10,663 square feet per batch. Unit concepts include coffee shops, quick-service restaurants, casual dining, specialty retail, books, beauty and wellness, and duty-free shops, designed to serve airport passengers across arrivals, departures, and main concourse areas.

The rental structure for all units requires a minimum percentage rent based on sales performance, ranging from 10% to 14% depending on the concept type, with additional MAG Consortium Fees calculated as a percentage of sales (0.5% to 1.91% depending on unit type) and annual utility fees ranging from $3,494 to $258,077. The total rental value across all batches is $11,325,000 in minimum rent, with combined annual utility fees totaling $1,484,875. Alcohol sales in any unit (excluding off-sale locations) are subject to a minimum 15% rent requirement. The schedule indicates that vendors will pay rent based on the greater of the minimum percentage rent or actual sales performance, creating a performance-based lease structure typical of airport concession agreements.

View the file

Other files

File	Type	Posted
9-Exhibit I - MSP ASCEND Commitment Forms.pdf	PDF	May 26, 2026
12-Attachment 4 - Tenant Design Guidelines.pdf	PDF	May 26, 2026
10-Exhibit H Labor Peace Requirement.pdf	PDF	May 26, 2026
15-Exhibit E - KMLI Statement (Project Capital Costs Analysis).xlsx	XLSX spreadsheet	May 26, 2026
11-Attachment 8 - Tenant Operations Manual.pdf	PDF	May 26, 2026
3-Attachment 3 - Historical Enplanements by Terminal 2019 2025.xlsx	XLSX spreadsheet	May 26, 2026
13-Exhibit D - Proforma Operating Statement.pdf	PDF	May 26, 2026
2-Attachment 2 - Historical Sales By Unit.pdf	PDF	May 26, 2026
17-Attachment 5 - MSP Concessions Lease Template Final.pdf	PDF	May 26, 2026
1-Attachment 1- Proposal Checklist.docx	DOCX document	May 26, 2026
6-Exhibit B - Affidavit of Non-Collusion.pdf	PDF	May 26, 2026
7-Exhibit F Business and Financial Reference Form.pdf	PDF	May 26, 2026
18-2026 MSP Concessions RFP.pdf	PDF	May 26, 2026
16-Attachment 6 - Terminal Concessions Maps Draft Lease Occupancy Drawings.pdf	PDF	May 26, 2026
5-Exhibit A Proposal Acknowledgment Form.pdf	PDF	May 26, 2026
4-Attachment 7 - Terminal Space Lease Agreement Template.pdf	PDF	May 26, 2026
8-Exhibit G Wages and Benefits Form 2026.pdf	PDF	May 26, 2026

Show all 17

On GovTribe

Work with this file

Download the original file
Contacts named in this file
Similar government files
Ask GovTribe AI about this file

Try for free Login

Text version

The file's text, extracted by GovTribe without its formatting.

Overview

Batch	Concourse	Area (Sq Ft)	Unit ID	Concept	Min % rent	MAG	Consortium Fee	Annual Utility Fee
2601	C	598	C-2171	News & Convenience	14%		1.91% of sales	$ 5,669
	F	1,048	F-2236	Books	12%		0.87% of Sales	$ 7,412
	Main Mall	4,955	LT-2014	Duty Free & Retail Shop	12%		0.87% of Sales	$ 34,974
	Main Mall	2,123	LT-2142	News & Convenience	14%		1.91% of sales	$ 20,240
	Main Mall	506	LT-2341	Sunglasses (National)	12%		0.87% of Sales	$ 3,494
	Total	9,230				$ 1,325,000		$ 71,789
2602	C	1,228	C-2873	News & Convenience	14%		1.91% of Sales	$ 10,978
	F	650	F-2425	News & Convenience	14%		1.91% of Sales	$ 9,025
	C	883	C-2542	News & Convenience with Strong Retail	14%		1.91% of Sales	$ 9,783
	F	1,026	F-2252	Regionally Themed Gift Shop (Local or Proprietary)	12%		0.87% of Sales	$ 7,092
	Main Mall	547	LT-2137	Electronics (National)	12%		0.87% of Sales	$ 3,668
	Main Mall	737	LT-2319	Specialty Retail	12%		0.87% of Sales	$ 5,143
	Main Mall	1,101	LT-2277	Men's Apparel (Local or National)	12%		0.87% of Sales	$ 7,468
	Total	6,172				$ 1,550,000		$ 53,158
2603	G	1,186	G-2017	Coffee	12%		1.90% of sales	$ 34,593
	Arrivals	1,127	LT-1627	Coffee	12%		1.90% of sales	$ 34,593
	Departures	542	LT-2571	News & Convenience with Brewed Coffee	12%		1.90% of sales	$ 34,593
	Total	2,855				$ 625,000		$ 103,779
2604	E	752	E-2404	QSR - Juice/Snacks	10%		1.90% of sales	$ 22,136
	E	3,018	E-2437	Market + Bar	10%		1.90% of sales	$ 77,606
	E	1,522	E-2230	News & Convenience with Strong Retail	14%		1.91% of Sales	$ 15,907
	Main Mall	1,456	LT-2156	Bar & Restaurant (Local)	10%		1.90% of sales	$ 46,904
	Main Mall	1,537	LT-2351	News & Convenience	14%		1.91% of Sales	$ 19,206
	Total	8,285				$ 1,275,000		$ 181,761
2605	C	1,846	C-2573	Market + Bar	10%		1.90% of Sales	$ 49,072
	E	3,461	E-2240	Full Service Restaurant & Bar (Local)	10%		1.90% of Sales	$ 67,392
	E	1,214	E-2307	QSR - (Local or National)	10%		1.90% of Sales	$ 26,832
	Main Mall	2,801	LT-2318	Full Service Restaurant & Bar (Local)	10%		1.90% of Sales	$ 71,827
	Main Mall	1,165	LT-2237	QSR - (Local)	10%		1.90% of Sales	$ 30,702
	Total	10,487				$ 1,050,000		$ 245,825
2606	F	2,056	F-2310	Coffee (National)	12%		1.90% of Sales	$ 34,593
	A	585	A-1010	News & Convenience	14%		1.91% of Sales	$ 9,783
	D	704	D-2060	News & Convenience	14%		1.91% of Sales	$ 6,238
	F	941	F-2170	News & Convenience	14%		1.91% of Sales	$ 8,911
	Main Mall	1,011	LT-2323	Outdoor Lifestyle Retail	12%		0.87% of Sales	$ 7,037
	Main Mall	2,620	LT-2344	Books + Coffee (Local)	12%		0.87% of Sales	$ 34,593
	Main Mall	612	LT-2251	Beauty & Wellness (National)	12%		0.87% of Sales	$ 7,837
	Total	8,529				$ 1,425,000		$ 108,992
2607	M	1,107	LT-2175	Spa/Sleep (Local or National)	12%		0.5% of sales	$ 6,372
						$ 160,000		$ 6,372
2608	C	1,097	C-2836	Coffee	12%		1.90% of Sales	$ 34,593
	C	752	C-2160	Snack	10%		1.90% of Sales	$ 19,840
	E	980	E-2283	Coffee (National)	12%		1.90% of Sales	$ 34,593
	G	4,298	G-2390	Full Service Restaurant & Coffee	10%		1.90% of Sales	$ 97,887
	Main Mall	3,362	LT-2120	Market + Bar	10%		1.90% of Sales	$ 114,791
	E	1,102	E-2454	News & Convenience	14%		1.91% of Sales	$ 11,224
	G	1,494	G-2454	News & Convenience with Strong Retail	14%		1.91% of Sales	$ 13,101
	Total	13,085				$ 1,325,000		$ 326,030
2609	D	2,191	D-2092	QSR - Chicken (National)	10%		1.90% of Sales	$ 55,315
	C	2,773	D-2098	Casual Dining - Latin	10%		1.90% of Sales	$ 79,101
	E	1,165	E-2390	QSR - Sandwich	10%		1.90% of Sales	$ 33,669
	F	1,246	F-2154	QSR - Healthy	10%		1.90% of Sales	$ 31,760
	Main Mall	1,001	LT-2260	QSR - Mediterranean (National)	10%		1.90% of Sales	$ 20,434
	Total	8,376				$ 1,100,000		$ 220,279
2610	Terminal 2	10,663	HT-2200	Coffee (National), Market & Bar	10%		1.90% of Sales	$ 258,077
	Terminal 2	606	HT-2184	News & Convenience	14%		1.91% of Sales	$ 5,972
	Total	11,269				$ 1,375,000		$ 264,050
				Minimum percent rent on all Alcohol sales in any unit (excluding off sale)	15%

Batch 2601

BATCH 2601
	Color Key	<< (grey) Requires Proposer input
		<<(blue) Calculates based on Sales
		<<(yellow) Calculated fields
		<<(green) Calculated Batch totals

Unit:	C-2171
Area:	~598 Square feet
Concept:	News & Convenience
Term:	10 years
		(a)	(b)	(c)	(d)	(e)	(f)	(g)	(h)
		Sales	MAG	% Offered	% Rent	Utility Fee	Consortium Fee	Total Fees	Total Rent & Fees
	Year 1				$ - 0		$ - 0	$ - 0	$ - 0
	Year 2				$ - 0		$ - 0	$ - 0	$ - 0
	Year 3				$ - 0		$ - 0	$ - 0	$ - 0
	Year 4				$ - 0		$ - 0	$ - 0	$ - 0
	Year 5				$ - 0		$ - 0	$ - 0	$ - 0
	Year 6				$ - 0		$ - 0	$ - 0	$ - 0
	Year 7				$ - 0		$ - 0	$ - 0	$ - 0
	Year 8				$ - 0		$ - 0	$ - 0	$ - 0
	Year 9				$ - 0		$ - 0	$ - 0	$ - 0
	Year 10				$ - 0		$ - 0	$ - 0	$ - 0

Unit:	F-2236
Area:	~1,048 Square feet
Concept:	Books
Term:	10 years
		(a)	(b)	(c)	(d)	(e)	(f)	(g)	(h)
		Sales	MAG	% Offered	% Rent	Utility Fee	Consortium Fee	Total Fees	Total Rent & Fees
	Year 1				$ - 0		$ - 0	$ - 0	$ - 0
	Year 2				$ - 0		$ - 0	$ - 0	$ - 0
	Year 3				$ - 0		$ - 0	$ - 0	$ - 0
	Year 4				$ - 0		$ - 0	$ - 0	$ - 0
	Year 5				$ - 0		$ - 0	$ - 0	$ - 0
	Year 6				$ - 0		$ - 0	$ - 0	$ - 0
	Year 7				$ - 0		$ - 0	$ - 0	$ - 0
	Year 8				$ - 0		$ - 0	$ - 0	$ - 0
	Year 9				$ - 0		$ - 0	$ - 0	$ - 0
	Year 10				$ - 0		$ - 0	$ - 0	$ - 0

Unit:	LT-2014
Area:	~4,955 Square feet
Concept:	Duty Free & Retail Shop	Duty Free & Retail + Retail	Duty Free & Retail + Retail	Duty Free & Retail + Retail	Duty Free & Retail + Retail	Duty Free & Retail + Retail	Duty Free & Retail + Retail	Duty Free & Retail + Retail	Duty Free & Retail + Retail
Term:	10 years
		(a)	(b)	(c)	(d)	(e)	(f)	(g)	(h)
		Sales	MAG	% Offered	% Rent	Utility Fee	Consortium Fee	Total Fees	Total Rent & Fees
	Year 1				$ - 0		$ - 0	$ - 0	$ - 0
	Year 2				$ - 0		$ - 0	$ - 0	$ - 0
	Year 3				$ - 0		$ - 0	$ - 0	$ - 0
	Year 4				$ - 0		$ - 0	$ - 0	$ - 0
	Year 5				$ - 0		$ - 0	$ - 0	$ - 0
	Year 6				$ - 0		$ - 0	$ - 0	$ - 0
	Year 7				$ - 0		$ - 0	$ - 0	$ - 0
	Year 8				$ - 0		$ - 0	$ - 0	$ - 0
	Year 9				$ - 0		$ - 0	$ - 0	$ - 0
	Year 10				$ - 0		$ - 0	$ - 0	$ - 0

Unit:	LT-2142
Area:	~2,123 Square feet
Concept:	News & Convenience
Term:	10 years
		(a)	(b)	(c)	(d)	(e)	(f)	(g)	(h)
		Sales	MAG	% Offered	% Rent	Utility Fee	Consortium Fee	Total Fees	Total Rent & Fees
	Year 1				$ - 0		$ - 0	$ - 0	$ - 0
	Year 2				$ - 0		$ - 0	$ - 0	$ - 0
	Year 3				$ - 0		$ - 0	$ - 0	$ - 0
	Year 4				$ - 0		$ - 0	$ - 0	$ - 0
	Year 5				$ - 0		$ - 0	$ - 0	$ - 0
	Year 6				$ - 0		$ - 0	$ - 0	$ - 0
	Year 7				$ - 0		$ - 0	$ - 0	$ - 0
	Year 8				$ - 0		$ - 0	$ - 0	$ - 0
	Year 9				$ - 0		$ - 0	$ - 0	$ - 0
	Year 10				$ - 0		$ - 0	$ - 0	$ - 0

Unit:	LT-2341
Area:	~506 Square Feet
Concept:	Sunglasses (National)
Term:	10 years
		(a)	(b)	(c)	(d)	(e)	(f)	(g)	(h)
		Sales	MAG	% Offered	% Rent	Utility Fee	Consortium Fee	Total Fees	Total Rent & Fees
	Year 1				$ - 0		$ - 0	$ - 0	$ - 0
	Year 2				$ - 0		$ - 0	$ - 0	$ - 0
	Year 3				$ - 0		$ - 0	$ - 0	$ - 0
	Year 4				$ - 0		$ - 0	$ - 0	$ - 0
	Year 5				$ - 0		$ - 0	$ - 0	$ - 0
	Year 6				$ - 0		$ - 0	$ - 0	$ - 0
	Year 7				$ - 0		$ - 0	$ - 0	$ - 0
	Year 8				$ - 0		$ - 0	$ - 0	$ - 0
	Year 9				$ - 0		$ - 0	$ - 0	$ - 0
	Year 10				$ - 0		$ - 0	$ - 0	$ - 0

	BATCH 2601
	~ 9,230 Square feet
	MAG Must Equal $1,325,000
	Utility Fee Must Equal $71,789 Annually
		Sales	MAG	% Offered	% Rent	Utility Fee	Consortium Fee	Total Fees	Total Rent & Fees
	Year 1	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	Year 2	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	Year 3	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	Year 4	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	Year 5	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	Year 6	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	Year 7	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	Year 8	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	Year 9	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	Year 10	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
(a)	Proposers estimate annual sales for each unit
(b)	Proposer must allocate the batch MAG and utility fee amongst the units. The unit MAG and reduced utility fee will apply during the construction period
(c)	Proposed percentage of gross sales offered for the unit
(d)	Sales (a) multiplied by percentage offered (c)
(e)	Fixed fee set by MAC for the Batch (Lease) and subject to annual adjustment.
(f)	Fee set by MAC. Calculated as a percentage of gross sales
(g)	Consortium fee + Utility Fee
(h)	Total fees (f) plus the greater of the MAG (b) or the percentage rent (d)

Batch 2602

BATCH 2602
	Color Key	<< (grey) Requires Proposer input
		<<(blue) Calculates based on Sales
		<<(yellow) Calculated fields
		<<(green) Calculated Batch totals

Unit:	C-2873
Area:	~1,228 Square feet
Concept:	News & Convenience
Term:	10 years
		(a)	(b)	(c)	(d)	(e)	(f)	(g)	(h)
		Sales	MAG	% Offered	% Rent	Utility Fee	Consortium Fee	Total Fees	Total Rent & Fees
	Year 1				$ - 0		$ - 0	$ - 0	$ - 0
	Year 2				$ - 0		$ - 0	$ - 0	$ - 0
	Year 3				$ - 0		$ - 0	$ - 0	$ - 0
	Year 4				$ - 0		$ - 0	$ - 0	$ - 0
	Year 5				$ - 0		$ - 0	$ - 0	$ - 0
	Year 6				$ - 0		$ - 0	$ - 0	$ - 0
	Year 7				$ - 0		$ - 0	$ - 0	$ - 0
	Year 8				$ - 0		$ - 0	$ - 0	$ - 0
	Year 9				$ - 0		$ - 0	$ - 0	$ - 0
	Year 10				$ - 0		$ - 0	$ - 0	$ - 0

Unit:	F-2425
Area:	~650 Square feet
Concept:	News & Convenience
Term:	10 years
		(a)	(b)	(c)	(d)	(e)	(f)	(g)	(h)
		Sales	MAG	% Offered	% Rent	Utility Fee	Consortium Fee	Total Fees	Total Rent & Fees
	Year 1				$ - 0		$ - 0	$ - 0	$ - 0
	Year 2				$ - 0		$ - 0	$ - 0	$ - 0
	Year 3				$ - 0		$ - 0	$ - 0	$ - 0
	Year 4				$ - 0		$ - 0	$ - 0	$ - 0
	Year 5				$ - 0		$ - 0	$ - 0	$ - 0
	Year 6				$ - 0		$ - 0	$ - 0	$ - 0
	Year 7				$ - 0		$ - 0	$ - 0	$ - 0
	Year 8				$ - 0		$ - 0	$ - 0	$ - 0
	Year 9				$ - 0		$ - 0	$ - 0	$ - 0
	Year 10				$ - 0		$ - 0	$ - 0	$ - 0

Unit:	C-2542
Area:	~883 Square feet
Concept:	News & Convenience with Strong Retail
Term:	10 years
		(a)	(b)	(c)	(d)	(e)	(f)	(g)	(h)
		Sales	MAG	% Offered	% Rent	Utility Fee	Consortium Fee	Total Fees	Total Rent & Fees
	Year 1				$ - 0		$ - 0	$ - 0	$ - 0
	Year 2				$ - 0		$ - 0	$ - 0	$ - 0
	Year 3				$ - 0		$ - 0	$ - 0	$ - 0
	Year 4				$ - 0		$ - 0	$ - 0	$ - 0
	Year 5				$ - 0		$ - 0	$ - 0	$ - 0
	Year 6				$ - 0		$ - 0	$ - 0	$ - 0
	Year 7				$ - 0		$ - 0	$ - 0	$ - 0
	Year 8				$ - 0		$ - 0	$ - 0	$ - 0
	Year 9				$ - 0		$ - 0	$ - 0	$ - 0
	Year 10				$ - 0		$ - 0	$ - 0	$ - 0

Unit:	F-2252
Area:	~1,026 Square feet
Concept:	Regionally Themed Gift Shop (Local or Proprietary)	Regionally Themed Gift Shop (Local or Proprietary)	Regionally Themed Gift Shop (Local or Proprietary)	Regionally Themed Gift Shop (Local or Proprietary)	Regionally Themed Gift Shop (Local or Proprietary)	Regionally Themed Gift Shop (Local or Proprietary)	Regionally Themed Gift Shop (Local or Proprietary)	Regionally Themed Gift Shop (Local or Proprietary)	Regionally Themed Gift Shop (Local or Proprietary)
Term:	10 years
		(a)	(b)	(c)	(d)	(e)	(f)	(g)	(h)
		Sales	MAG	% Offered	% Rent	Utility Fee	Consortium Fee	Total Fees	Total Rent & Fees
	Year 1				$ - 0		$ - 0	$ - 0	$ - 0
	Year 2				$ - 0		$ - 0	$ - 0	$ - 0
	Year 3				$ - 0		$ - 0	$ - 0	$ - 0
	Year 4				$ - 0		$ - 0	$ - 0	$ - 0
	Year 5				$ - 0		$ - 0	$ - 0	$ - 0
	Year 6				$ - 0		$ - 0	$ - 0	$ - 0
	Year 7				$ - 0		$ - 0	$ - 0	$ - 0
	Year 8				$ - 0		$ - 0	$ - 0	$ - 0
	Year 9				$ - 0		$ - 0	$ - 0	$ - 0
	Year 10				$ - 0		$ - 0	$ - 0	$ - 0

Unit:	LT-2137
Area:	~547 Square feet
Concept:	Electronics (National)
Term:	10 years
		(a)	(b)	(c)	(d)	(e)	(f)	(g)	(h)
		Sales	MAG	% Offered	% Rent	Utility Fee	Consortium Fee	Total Fees	Total Rent & Fees
	Year 1				$ - 0		$ - 0	$ - 0	$ - 0
	Year 2				$ - 0		$ - 0	$ - 0	$ - 0
	Year 3				$ - 0		$ - 0	$ - 0	$ - 0
	Year 4				$ - 0		$ - 0	$ - 0	$ - 0
	Year 5				$ - 0		$ - 0	$ - 0	$ - 0
	Year 6				$ - 0		$ - 0	$ - 0	$ - 0
	Year 7				$ - 0		$ - 0	$ - 0	$ - 0
	Year 8				$ - 0		$ - 0	$ - 0	$ - 0
	Year 9				$ - 0		$ - 0	$ - 0	$ - 0
	Year 10				$ - 0		$ - 0	$ - 0	$ - 0

Unit:	LT-2319
Area:	~737 Square feet
Concept:	Specialty Retail
Term:	10 years
		(a)	(b)	(c)	(d)	(e)	(f)	(g)	(h)
		Sales	MAG	% Offered	% Rent	Utility Fee	Consortium Fee	Total Fees	Total Rent & Fees
	Year 1				$ - 0		$ - 0	$ - 0	$ - 0
	Year 2				$ - 0		$ - 0	$ - 0	$ - 0
	Year 3				$ - 0		$ - 0	$ - 0	$ - 0
	Year 4				$ - 0		$ - 0	$ - 0	$ - 0
	Year 5				$ - 0		$ - 0	$ - 0	$ - 0
	Year 6				$ - 0		$ - 0	$ - 0	$ - 0
	Year 7				$ - 0		$ - 0	$ - 0	$ - 0
	Year 8				$ - 0		$ - 0	$ - 0	$ - 0
	Year 9				$ - 0		$ - 0	$ - 0	$ - 0
	Year 10				$ - 0		$ - 0	$ - 0	$ - 0

Unit:	LT-2277
Area:	~1,101 Square feet
Concept:	Men's Apparel (Local or National)
Term:	10 years
		(a)	(b)	(c)	(d)	(e)	(f)	(g)	(h)
		Sales	MAG	% Offered	% Rent	Utility Fee	Consortium Fee	Total Fees	Total Rent & Fees
	Year 1				$ - 0		$ - 0	$ - 0	$ - 0
	Year 2				$ - 0		$ - 0	$ - 0	$ - 0
	Year 3				$ - 0		$ - 0	$ - 0	$ - 0
	Year 4				$ - 0		$ - 0	$ - 0	$ - 0
	Year 5				$ - 0		$ - 0	$ - 0	$ - 0
	Year 6				$ - 0		$ - 0	$ - 0	$ - 0
	Year 7				$ - 0		$ - 0	$ - 0	$ - 0
	Year 8				$ - 0		$ - 0	$ - 0	$ - 0
	Year 9				$ - 0		$ - 0	$ - 0	$ - 0
	Year 10				$ - 0		$ - 0	$ - 0	$ - 0

	BATCH 2602
	~ 6,172 Square feet
	MAG Must Equal $1,550,000
	Utility Fee Must Equal $53,158 Annually
		Sales	MAG	% Offered	% Rent	Utility Fee	Consortium Fee	Total Fees	Total Rent & Fees
	Year 1	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	Year 2	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	Year 3	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	Year 4	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	Year 5	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	Year 6	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	Year 7	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	Year 8	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	Year 9	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	Year 10	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
(a)	Proposers estimate annual sales for each unit
(b)	Proposer must allocate the batch MAG and utility fee amongst the units. The unit MAG and reduced utility fee will apply during the construction period
(c)	Proposed percentage of gross sales offered for the unit
(d)	Sales (a) multiplied by percentage offered (c)
(e)	Fixed fee set by MAC for the Batch (Lease) and subject to annual adjustment.
(f)	Fee set by MAC. Calculated as a percentage of gross sales
(g)	Consortium fee + Utility Fee
(h)	Total fees (f) plus the greater of the MAG (b) or the percentage rent (d)

Batch 2603

BATCH 2603
	Color Key	<< (grey) Requires Proposer input
		<<(blue) Calculates based on Sales
		<<(yellow) Calculated fields
		<<(green) Calculated Batch totals

Unit:	G-2017
Area:	~1,186 Square feet
Concept:	Coffee (National)
Term:	10 years
		(a)	(b)	(c)	(d)	(e)	(f)	(g)	(h)
		Sales	MAG	% Offered	% Rent	Utility Fee	Consortium Fee	Total Fees	Total Rent & Fees
	Year 1				$ - 0		$ - 0	$ - 0	$ - 0
	Year 2				$ - 0		$ - 0	$ - 0	$ - 0
	Year 3				$ - 0		$ - 0	$ - 0	$ - 0
	Year 4				$ - 0		$ - 0	$ - 0	$ - 0
	Year 5				$ - 0		$ - 0	$ - 0	$ - 0
	Year 6				$ - 0		$ - 0	$ - 0	$ - 0
	Year 7				$ - 0		$ - 0	$ - 0	$ - 0
	Year 8				$ - 0		$ - 0	$ - 0	$ - 0
	Year 9				$ - 0		$ - 0	$ - 0	$ - 0
	Year 10				$ - 0		$ - 0	$ - 0	$ - 0

Unit:	LT-1627
Area:	~1,127 Square Feet
Concept:	Coffee (National)
Term:	10 years
		(a)	(b)	(c)	(d)	(e)	(f)	(g)	(h)
		Sales	MAG	% Offered	% Rent	Utility Fee	Consortium Fee	Total Fees	Total Rent & Fees
	Year 1				$ - 0		$ - 0	$ - 0	$ - 0
	Year 2				$ - 0		$ - 0	$ - 0	$ - 0
	Year 3				$ - 0		$ - 0	$ - 0	$ - 0
	Year 4				$ - 0		$ - 0	$ - 0	$ - 0
	Year 5				$ - 0		$ - 0	$ - 0	$ - 0
	Year 6				$ - 0		$ - 0	$ - 0	$ - 0
	Year 7				$ - 0		$ - 0	$ - 0	$ - 0
	Year 8				$ - 0		$ - 0	$ - 0	$ - 0
	Year 9				$ - 0		$ - 0	$ - 0	$ - 0
	Year 10				$ - 0		$ - 0	$ - 0	$ - 0

Unit:	LT-2571
Area:	~542 Square feet
Concept:	News & Convenience with Brewed Coffee
Term:	10 years
		(a)	(b)	(c)	(d)	(e)	(f)	(g)	(h)
		Sales	MAG	% Offered	% Rent	Utility Fee	Consortium Fee	Total Fees	Total Rent & Fees
	Year 1				$ - 0		$ - 0	$ - 0	$ - 0
	Year 2				$ - 0		$ - 0	$ - 0	$ - 0
	Year 3				$ - 0		$ - 0	$ - 0	$ - 0
	Year 4				$ - 0		$ - 0	$ - 0	$ - 0
	Year 5				$ - 0		$ - 0	$ - 0	$ - 0
	Year 6				$ - 0		$ - 0	$ - 0	$ - 0
	Year 7				$ - 0		$ - 0	$ - 0	$ - 0
	Year 8				$ - 0		$ - 0	$ - 0	$ - 0
	Year 9				$ - 0		$ - 0	$ - 0	$ - 0
	Year 10				$ - 0		$ - 0	$ - 0	$ - 0

	BATCH 2603
	~ 2,855 Square Feet
	MAG Must Equal $625,000
	Utility Fee Must Equal $98,748 Annually
		Sales	MAG	% Offered	% Rent	Utility Fee	Consortium Fee	Total Fees	Total Rent & Fees
	Year 1	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	Year 2	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	Year 3	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	Year 4	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	Year 5	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	Year 6	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	Year 7	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	Year 8	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	Year 9	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	Year 10	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
(a)	Proposers estimate annual sales for each unit
(b)	Proposer must allocate the batch MAG and utility fee amongst the units. The unit MAG and reduced utility fee will apply during the construction period
(c)	Proposed percentage of gross sales offered for the unit
(d)	Sales (a) multiplied by percentage offered (c)
(e)	Fixed fee set by MAC for the Batch (Lease) and subject to annual adjustment.
(f)	Fee set by MAC. Calculated as a percentage of gross sales
(g)	Consortium fee + Utility Fee
(h)	Total fees (f) plus the greater of the MAG (b) or the percentage rent (d)

Batch 2604

BATCH 2604
	Color Key	<< (grey) Requires Proposer input
		<<(blue) Calculates based on Sales
		<<(yellow) Calculated fields
		<<(green) Calculated Batch totals

Unit:	E-2404
Area:	~752 Square feet
Concept:	QSR - Juice/Snacks
Term:	10 years
		(a)	(b)	(c)	(d)	(e)	(f)	(g)	(h)
		Sales	MAG	% Offered	% Rent	Utility Fee	Consortium Fee	Total Fees	Total Rent & Fees
	Year 1				$ - 0		$ - 0	$ - 0	$ - 0
	Year 2				$ - 0		$ - 0	$ - 0	$ - 0
	Year 3				$ - 0		$ - 0	$ - 0	$ - 0
	Year 4				$ - 0		$ - 0	$ - 0	$ - 0
	Year 5				$ - 0		$ - 0	$ - 0	$ - 0
	Year 6				$ - 0		$ - 0	$ - 0	$ - 0
	Year 7				$ - 0		$ - 0	$ - 0	$ - 0
	Year 8				$ - 0		$ - 0	$ - 0	$ - 0
	Year 9				$ - 0		$ - 0	$ - 0	$ - 0
	Year 10				$ - 0		$ - 0	$ - 0	$ - 0

Unit:	E-2437
Area:	~3,018 Square fee
Concept:	Market & Bar
Term:	10 years
		(a)	(b)	(c)	(d)	(e)	(f)	(g)	(h)
		Sales	MAG	% Offered	% Rent	Utility Fee	Consortium Fee	Total Fees	Total Rent & Fees
	Year 1				$ - 0		$ - 0	$ - 0	$ - 0
	Year 2				$ - 0		$ - 0	$ - 0	$ - 0
	Year 3				$ - 0		$ - 0	$ - 0	$ - 0
	Year 4				$ - 0		$ - 0	$ - 0	$ - 0
	Year 5				$ - 0		$ - 0	$ - 0	$ - 0
	Year 6				$ - 0		$ - 0	$ - 0	$ - 0
	Year 7				$ - 0		$ - 0	$ - 0	$ - 0
	Year 8				$ - 0		$ - 0	$ - 0	$ - 0
	Year 9				$ - 0		$ - 0	$ - 0	$ - 0
	Year 10				$ - 0		$ - 0	$ - 0	$ - 0

Unit:	E-2230
Area:	~1,678 Square feet
Concept:	News & Convenience
Term:	10 years
		(a)	(b)	(c)	(d)	(e)	(f)	(g)	(h)
		Sales	MAG	% Offered	% Rent	Utility Fee	Consortium Fee	Total Fees	Total Rent & Fees
	Year 1				$ - 0		$ - 0	$ - 0	$ - 0
	Year 2				$ - 0		$ - 0	$ - 0	$ - 0
	Year 3				$ - 0		$ - 0	$ - 0	$ - 0
	Year 4				$ - 0		$ - 0	$ - 0	$ - 0
	Year 5				$ - 0		$ - 0	$ - 0	$ - 0
	Year 6				$ - 0		$ - 0	$ - 0	$ - 0
	Year 7				$ - 0		$ - 0	$ - 0	$ - 0
	Year 8				$ - 0		$ - 0	$ - 0	$ - 0
	Year 9				$ - 0		$ - 0	$ - 0	$ - 0
	Year 10				$ - 0		$ - 0	$ - 0	$ - 0

Unit:	LT-2156
Area:	~1,456 Square feet
Concept:	Bar & Restaurant (Local)	Bar & Restaurant (Local)	Bar & Restaurant (Local)	Bar & Restaurant (Local)	Bar & Restaurant (Local)	Bar & Restaurant (Local)	Bar & Restaurant (Local)	Bar & Restaurant (Local)	Bar & Restaurant (Local)
Term:	10 years
		(a)	(b)	(c)	(d)	(e)	(f)	(g)	(h)
		Sales	MAG	% Offered	% Rent	Utility Fee	Consortium Fee	Total Fees	Total Rent & Fees
	Year 1				$ - 0		$ - 0	$ - 0	$ - 0
	Year 2				$ - 0		$ - 0	$ - 0	$ - 0
	Year 3				$ - 0		$ - 0	$ - 0	$ - 0
	Year 4				$ - 0		$ - 0	$ - 0	$ - 0
	Year 5				$ - 0		$ - 0	$ - 0	$ - 0
	Year 6				$ - 0		$ - 0	$ - 0	$ - 0
	Year 7				$ - 0		$ - 0	$ - 0	$ - 0
	Year 8				$ - 0		$ - 0	$ - 0	$ - 0
	Year 9				$ - 0		$ - 0	$ - 0	$ - 0
	Year 10				$ - 0		$ - 0	$ - 0	$ - 0

Unit:	LT-2351
Area:	~1,537 Square feet
Concept:	News & Convenience
Term:	10 years
		(a)	(b)	(c)	(d)	(e)	(f)	(g)	(h)
		Sales	MAG	% Offered	% Rent	Utility Fee	Consortium Fee	Total Fees	Total Rent & Fees
	Year 1				$ - 0		$ - 0	$ - 0	$ - 0
	Year 2				$ - 0		$ - 0	$ - 0	$ - 0
	Year 3				$ - 0		$ - 0	$ - 0	$ - 0
	Year 4				$ - 0		$ - 0	$ - 0	$ - 0
	Year 5				$ - 0		$ - 0	$ - 0	$ - 0
	Year 6				$ - 0		$ - 0	$ - 0	$ - 0
	Year 7				$ - 0		$ - 0	$ - 0	$ - 0
	Year 8				$ - 0		$ - 0	$ - 0	$ - 0
	Year 9				$ - 0		$ - 0	$ - 0	$ - 0
	Year 10				$ - 0		$ - 0	$ - 0	$ - 0

	BATCH 2604
	~ 8,285 Square feet
	MAG Must Equal $1,275,000
	Utility Fee Must Equal $181,761 Annually
		Sales	MAG	% Offered	% Rent	Utility Fee	Consortium Fee	Total Fees	Total Rent & Fees
	Year 1	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	Year 2	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	Year 3	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	Year 4	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	Year 5	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	Year 6	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	Year 7	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	Year 8	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	Year 9	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	Year 10	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
(a)	Proposers estimate annual sales for each unit
(b)	Proposer must allocate the batch MAG and utility fee amongst the units. The unit MAG and reduced utility fee will apply during the construction period
(c)	Proposed percentage of gross sales offered for the unit
(d)	Sales (a) multiplied by percentage offered (c)
(e)	Fixed fee set by MAC for the Batch (Lease) and subject to annual adjustment.
(f)	Fee set by MAC. Calculated as a percentage of gross sales
(g)	Consortium fee + Utility Fee
(h)	Total fees (f) plus the greater of the MAG (b) or the percentage rent (d)

Batch 2605

BATCH 2605
	Color Key	<< (grey) Requires Proposer input
		<<(blue) Calculates based on Sales
		<<(yellow) Calculated fields
		<<(green) Calculated Batch totals

Unit:	C-2573
Area:	~ 1,846 Square feet
Concept:	Market & Bar
Term:	10 Years
		(a)	(b)	(c)	(d)	(e)	(f)	(g)	(h)
		Sales	MAG	% Offered	% Rent	Utility Fee	Consortium Fee	Total Fees	Total Rent & Fees
	Year 1				$ - 0		$ - 0	$ - 0	$ - 0
	Year 2				$ - 0		$ - 0	$ - 0	$ - 0
	Year 3				$ - 0		$ - 0	$ - 0	$ - 0
	Year 4				$ - 0		$ - 0	$ - 0	$ - 0
	Year 5				$ - 0		$ - 0	$ - 0	$ - 0
	Year 6				$ - 0		$ - 0	$ - 0	$ - 0
	Year 7				$ - 0		$ - 0	$ - 0	$ - 0
	Year 8				$ - 0		$ - 0	$ - 0	$ - 0
	Year 9				$ - 0		$ - 0	$ - 0	$ - 0
	Year 10				$ - 0		$ - 0	$ - 0	$ - 0

Unit:	E-2240
Area:	~ 3,461 Square Feet
Concept:	Full Service Restaurant & Bar (Local)
Term:	10 Years
		(a)	(b)	(c)	(d)	(e)	(f)	(g)	(h)
		Sales	MAG	% Offered	% Rent	Utility Fee	Consortium Fee	Total Fees	Total Rent & Fees
	Year 1				$ - 0		$ - 0	$ - 0	$ - 0
	Year 2				$ - 0		$ - 0	$ - 0	$ - 0
	Year 3				$ - 0		$ - 0	$ - 0	$ - 0
	Year 4				$ - 0		$ - 0	$ - 0	$ - 0
	Year 5				$ - 0		$ - 0	$ - 0	$ - 0
	Year 6				$ - 0		$ - 0	$ - 0	$ - 0
	Year 7				$ - 0		$ - 0	$ - 0	$ - 0
	Year 8				$ - 0		$ - 0	$ - 0	$ - 0
	Year 9				$ - 0		$ - 0	$ - 0	$ - 0
	Year 10				$ - 0		$ - 0	$ - 0	$ - 0

Unit:	E-2307
Area:	~ 1,214 Square feet
Concept:	Quick Service Restaurant - (Local or National)
Term:	10 Years
		(a)	(b)	(c)	(d)	(e)	(f)	(g)	(h)
		Sales	MAG	% Offered	% Rent	Utility Fee	Consortium Fee	Total Fees	Total Rent & Fees
	Year 1				$ - 0		$ - 0	$ - 0	$ - 0
	Year 2				$ - 0		$ - 0	$ - 0	$ - 0
	Year 3				$ - 0		$ - 0	$ - 0	$ - 0
	Year 4				$ - 0		$ - 0	$ - 0	$ - 0
	Year 5				$ - 0		$ - 0	$ - 0	$ - 0
	Year 6				$ - 0		$ - 0	$ - 0	$ - 0
	Year 7				$ - 0		$ - 0	$ - 0	$ - 0
	Year 8				$ - 0		$ - 0	$ - 0	$ - 0
	Year 9				$ - 0		$ - 0	$ - 0	$ - 0
	Year 10				$ - 0		$ - 0	$ - 0	$ - 0

Unit:	LT-2318
Area:	~ 2,801
Concept:	Full Service Restaurant & Bar (Local)
Term:	10 Years
		(a)	(b)	(c)	(d)	(e)	(f)	(g)	(h)
		Sales	MAG	% Offered	% Rent	Utility Fee	Consortium Fee	Total Fees	Total Rent & Fees
	Year 1				$ - 0		$ - 0	$ - 0	$ - 0
	Year 2				$ - 0		$ - 0	$ - 0	$ - 0
	Year 3				$ - 0		$ - 0	$ - 0	$ - 0
	Year 4				$ - 0		$ - 0	$ - 0	$ - 0
	Year 5				$ - 0		$ - 0	$ - 0	$ - 0
	Year 6				$ - 0		$ - 0	$ - 0	$ - 0
	Year 7				$ - 0		$ - 0	$ - 0	$ - 0
	Year 8				$ - 0		$ - 0	$ - 0	$ - 0
	Year 9				$ - 0		$ - 0	$ - 0	$ - 0
	Year 10				$ - 0		$ - 0	$ - 0	$ - 0

Unit:	LT-2237
Area:	~ 1,165 Square feet
Concept:	Quick Service Restaurant
Term:	10 Years
		(a)	(b)	(c)	(d)	(e)	(f)	(g)	(h)
		Sales	MAG	% Offered	% Rent	Utility Fee	Consortium Fee	Total Fees	Total Rent & Fees
	Year 1				$ - 0		$ - 0	$ - 0	$ - 0
	Year 2				$ - 0		$ - 0	$ - 0	$ - 0
	Year 3				$ - 0		$ - 0	$ - 0	$ - 0
	Year 4				$ - 0		$ - 0	$ - 0	$ - 0
	Year 5				$ - 0		$ - 0	$ - 0	$ - 0
	Year 6				$ - 0		$ - 0	$ - 0	$ - 0
	Year 7				$ - 0		$ - 0	$ - 0	$ - 0
	Year 8				$ - 0		$ - 0	$ - 0	$ - 0
	Year 9				$ - 0		$ - 0	$ - 0	$ - 0
	Year 10				$ - 0		$ - 0	$ - 0	$ - 0

	BATCH 2605
	~ 10,487 Square Feet
	MAG Must Equal $1,050,000
	Utility Fee Must Equal $245,825 Annually
		Sales	MAG	% Offered	% Rent	Utility Fee	Consortium Fee	Total Fees	Total Rent & Fees
	Year 1	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	Year 2	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	Year 3	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	Year 4	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	Year 5	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	Year 6	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	Year 7	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	Year 8	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	Year 9	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	Year 10	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
(a)	Proposers estimate annual sales for each unit
(b)	Proposer must allocate the batch MAG and utility fee amongst the units. The unit MAG and reduced utility fee will apply during the construction period
(c)	Proposed percentage of gross sales offered for the unit
(d)	Sales (a) multiplied by percentage offered (c)
(e)	Fixed fee set by MAC for the Batch (Lease) and subject to annual adjustment.
(f)	Fee set by MAC. Calculated as a percentage of gross sales
(g)	Consortium fee + Utility Fee
(h)	Total fees (f) plus the greater of the MAG (b) or the percentage rent (d)

Batch 2606

BATCH 2606
	Color Key	<< (grey) Requires Proposer input
		<<(blue) Calculates based on Sales
		<<(yellow) Calculated fields
		<<(green) Calculated Batch totals

Unit:	F-2310
Area:	~ 2,056 Square Feet
Concept:	Coffee (National)
Term:	10 years
		(a)	(b)	(c)	(d)	(e)	(f)	(g)	(h)
		Sales	MAG	% Offered	% Rent	Utility Fee	Consortium Fee	Total Fees	Total Rent & Fees
	Year 1				$ - 0		$ - 0	$ - 0	$ - 0
	Year 2				$ - 0		$ - 0	$ - 0	$ - 0
	Year 3				$ - 0		$ - 0	$ - 0	$ - 0
	Year 4				$ - 0		$ - 0	$ - 0	$ - 0
	Year 5				$ - 0		$ - 0	$ - 0	$ - 0
	Year 6				$ - 0		$ - 0	$ - 0	$ - 0
	Year 7				$ - 0		$ - 0	$ - 0	$ - 0
	Year 8				$ - 0		$ - 0	$ - 0	$ - 0
	Year 9				$ - 0		$ - 0	$ - 0	$ - 0
	Year 10				$ - 0		$ - 0	$ - 0	$ - 0

Unit:	A-1010
Area:	~ 585 Square Feet
Concept:	News & Convenience
Term:	10 years
		(a)	(b)	(c)	(d)	(e)	(f)	(g)	(h)
		Sales	MAG	% Offered	% Rent	Utility Fee	Consortium Fee	Total Fees	Total Rent & Fees
	Year 1				$ - 0		$ - 0	$ - 0	$ - 0
	Year 2				$ - 0		$ - 0	$ - 0	$ - 0
	Year 3				$ - 0		$ - 0	$ - 0	$ - 0
	Year 4				$ - 0		$ - 0	$ - 0	$ - 0
	Year 5				$ - 0		$ - 0	$ - 0	$ - 0
	Year 6				$ - 0		$ - 0	$ - 0	$ - 0
	Year 7				$ - 0		$ - 0	$ - 0	$ - 0
	Year 8				$ - 0		$ - 0	$ - 0	$ - 0
	Year 9				$ - 0		$ - 0	$ - 0	$ - 0
	Year 10				$ - 0		$ - 0	$ - 0	$ - 0

Unit:	D-2060
Area:	~ 704 Square Feet
Concept:	News & Convenience
Term:	10 years
		(a)	(b)	(c)	(d)	(e)	(f)	(g)	(h)
		Sales	MAG	% Offered	% Rent	Utility Fee	Consortium Fee	Total Fees	Total Rent & Fees
	Year 1				$ - 0		$ - 0	$ - 0	$ - 0
	Year 2				$ - 0		$ - 0	$ - 0	$ - 0
	Year 3				$ - 0		$ - 0	$ - 0	$ - 0
	Year 4				$ - 0		$ - 0	$ - 0	$ - 0
	Year 5				$ - 0		$ - 0	$ - 0	$ - 0
	Year 6				$ - 0		$ - 0	$ - 0	$ - 0
	Year 7				$ - 0		$ - 0	$ - 0	$ - 0
	Year 8				$ - 0		$ - 0	$ - 0	$ - 0
	Year 9				$ - 0		$ - 0	$ - 0	$ - 0
	Year 10				$ - 0		$ - 0	$ - 0	$ - 0

Unit:	F-2170
Area:	~ 941 Square Feet
Concept:	News & Convenience
Term:	10 years
		(a)	(b)	(c)	(d)	(e)	(f)	(g)	(h)
		Sales	MAG	% Offered	% Rent	Utility Fee	Consortium Fee	Total Fees	Total Rent & Fees
	Year 1				$ - 0		$ - 0	$ - 0	$ - 0
	Year 2				$ - 0		$ - 0	$ - 0	$ - 0
	Year 3				$ - 0		$ - 0	$ - 0	$ - 0
	Year 4				$ - 0		$ - 0	$ - 0	$ - 0
	Year 5				$ - 0		$ - 0	$ - 0	$ - 0
	Year 6				$ - 0		$ - 0	$ - 0	$ - 0
	Year 7				$ - 0		$ - 0	$ - 0	$ - 0
	Year 8				$ - 0		$ - 0	$ - 0	$ - 0
	Year 9				$ - 0		$ - 0	$ - 0	$ - 0
	Year 10				$ - 0		$ - 0	$ - 0	$ - 0

Unit:	LT-2323
Area:	~ 1,011 Square feet
Concept:	Outdoor Lifestyle Retail
Term:	10 years
		(a)	(b)	(c)	(d)	(e)	(f)	(g)	(h)
		Sales	MAG	% Offered	% Rent	Utility Fee	Consortium Fee	Total Fees	Total Rent & Fees
	Year 1				$ - 0		$ - 0	$ - 0	$ - 0
	Year 2				$ - 0		$ - 0	$ - 0	$ - 0
	Year 3				$ - 0		$ - 0	$ - 0	$ - 0
	Year 4				$ - 0		$ - 0	$ - 0	$ - 0
	Year 5				$ - 0		$ - 0	$ - 0	$ - 0
	Year 6				$ - 0		$ - 0	$ - 0	$ - 0
	Year 7				$ - 0		$ - 0	$ - 0	$ - 0
	Year 8				$ - 0		$ - 0	$ - 0	$ - 0
	Year 9				$ - 0		$ - 0	$ - 0	$ - 0
	Year 10				$ - 0		$ - 0	$ - 0	$ - 0

Unit:	LT-2344
Area:	~ 2,620 Square Feet
Concept:	Books & Coffee (Local)
Term:	10 years
		(a)	(b)	(c)	(d)	(e)	(f)	(g)	(h)
		Sales	MAG	% Offered	% Rent	Utility Fee	Consortium Fee	Total Fees	Total Rent & Fees
	Year 1				$ - 0		$ - 0	$ - 0	$ - 0
	Year 2				$ - 0		$ - 0	$ - 0	$ - 0
	Year 3				$ - 0		$ - 0	$ - 0	$ - 0
	Year 4				$ - 0		$ - 0	$ - 0	$ - 0
	Year 5				$ - 0		$ - 0	$ - 0	$ - 0
	Year 6				$ - 0		$ - 0	$ - 0	$ - 0
	Year 7				$ - 0		$ - 0	$ - 0	$ - 0
	Year 8				$ - 0		$ - 0	$ - 0	$ - 0
	Year 9				$ - 0		$ - 0	$ - 0	$ - 0
	Year 10				$ - 0		$ - 0	$ - 0	$ - 0

Unit:	LT-2251
Area:	~ 612 Square Feet
Concept:	Beauty & Wellness (National)
Term:	10 years
		(a)	(b)	(c)	(d)	(e)	(f)	(g)	(h)
		Sales	MAG	% Offered	% Rent	Utility Fee	Consortium Fee	Total Fees	Total Rent & Fees
	Year 1				$ - 0		$ - 0	$ - 0	$ - 0
	Year 2				$ - 0		$ - 0	$ - 0	$ - 0
	Year 3				$ - 0		$ - 0	$ - 0	$ - 0
	Year 4				$ - 0		$ - 0	$ - 0	$ - 0
	Year 5				$ - 0		$ - 0	$ - 0	$ - 0
	Year 6				$ - 0		$ - 0	$ - 0	$ - 0
	Year 7				$ - 0		$ - 0	$ - 0	$ - 0
	Year 8				$ - 0		$ - 0	$ - 0	$ - 0
	Year 9				$ - 0		$ - 0	$ - 0	$ - 0
	Year 10				$ - 0		$ - 0	$ - 0	$ - 0

	BATCH 2606
	~ 8,529 Square feet
	MAG Must Equal $1,425,000
	Utility Fee Must Equal $108,992 Annually
		Sales	MAG	% Offered	% Rent	Utility Fee	Consortium Fee	Total Fees	Total Rent & Fees
	Year 1	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	Year 2	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	Year 3	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	Year 4	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	Year 5	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	Year 6	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	Year 7	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	Year 8	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	Year 9	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	Year 10	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
(a)	Proposers estimate annual sales for each unit
(b)	Proposer must allocate the batch MAG and utility fee amongst the units. The unit MAG and reduced utility fee will apply during the construction period
(c)	Proposed percentage of gross sales offered for the unit
(d)	Sales (a) multiplied by percentage offered (c)
(e)	Fixed fee set by MAC for the Batch (Lease) and subject to annual adjustment.
(f)	Fee set by MAC. Calculated as a percentage of gross sales
(g)	Consortium fee + Utility Fee
(h)	Total fees (f) plus the greater of the MAG (b) or the percentage rent (d)

Batch 2607

Batch 2607
	Color Key	<< (grey) Requires Proposer input
		<<(blue) Calculates based on Sales
		<<(yellow) Calculated fields
		<<(green) Calculated Batch totals

Unit:	LT-2175
Area:	~ 1,107 Square Feet
Concept:	Spa/Sleep (Local or National)
Term:	10 years
		(a)	(b)	(c)	(d)	(e)	(f)	(g)	(h)
		Sales	MAG	% Offered	% Rent	Utility Fee	Consortium Fee	Total Fees	Total Rent & Fees
	Year 1		$ 156,320		$ - 0	$ 6,372	$ - 0	$ 6,372	$ 162,692
	Year 2		$ 156,320		$ - 0	$ 6,372	$ - 0	$ 6,372	$ 162,692
	Year 3		$ 156,320		$ - 0	$ 6,372	$ - 0	$ 6,372	$ 162,692
	Year 4		$ 156,320		$ - 0	$ 6,372	$ - 0	$ 6,372	$ 162,692
	Year 5		$ 156,320		$ - 0	$ 6,372	$ - 0	$ 6,372	$ 162,692
	Year 6		$ 156,320		$ - 0	$ 6,372	$ - 0	$ 6,372	$ 162,692
	Year 7		$ 156,320		$ - 0	$ 6,372	$ - 0	$ 6,372	$ 162,692
	Year 8		$ 156,320		$ - 0	$ 6,372	$ - 0	$ 6,372	$ 162,692
	Year 9		$ 156,320		$ - 0	$ 6,372	$ - 0	$ 6,372	$ 162,692
	Year 10		$ 156,320		$ - 0	$ 6,372	$ - 0	$ 6,372	$ 162,692

	Batch 2607
	~1,107 Square Feet
	MAG Must Equal $160,000
	Utility Fee Must Equal $6,372 Annually
		Sales	MAG	% Offered	% Rent	Utility Fee	Consortium Fee	Total Fees	Total Rent & Fees
	Year 1	$ - 0	$ 156,320		$ - 0	$ 6,372	$ - 0	$ 6,372	$ 162,692
	Year 2	$ - 0	$ 156,320		$ - 0	$ 6,372	$ - 0	$ 6,372	$ 162,692
	Year 3	$ - 0	$ 156,320		$ - 0	$ 6,372	$ - 0	$ 6,372	$ 162,692
	Year 4	$ - 0	$ 156,320		$ - 0	$ 6,372	$ - 0	$ 6,372	$ 162,692
	Year 5	$ - 0	$ 156,320		$ - 0	$ 6,372	$ - 0	$ 6,372	$ 162,692
	Year 6	$ - 0	$ 156,320		$ - 0	$ 6,372	$ - 0	$ 6,372	$ 162,692
	Year 7	$ - 0	$ 156,320		$ - 0	$ 6,372	$ - 0	$ 6,372	$ 162,692
	Year 8	$ - 0	$ 156,320		$ - 0	$ 6,372	$ - 0	$ 6,372	$ 162,692
	Year 9	$ - 0	$ 156,320		$ - 0	$ 6,372	$ - 0	$ 6,372	$ 162,692
	Year 10	$ - 0	$ 156,320		$ - 0	$ 6,372	$ - 0	$ 6,372	$ 162,692
(a)	Proposers estimate annual sales for each unit
(b)	Proposer must allocate the batch MAG and utility fee amongst the units. The unit MAG and reduced utility fee will apply during the construction period
(c)	Proposed percentage of gross sales offered for the unit
(d)	Sales (a) multiplied by percentage offered (c)
(e)	Fixed fee set by MAC for the Batch (Lease) and subject to annual adjustment.
(f)	Fee set by MAC. Calculated as a percentage of gross sales
(g)	Consortium fee + Utility Fee
(h)	Total fees (f) plus the greater of the MAG (b) or the percentage rent (d)

Batch 2608

BATCH 2608
	Color Key	<< (grey) Requires Proposer input
		<<(blue) Calculates based on Sales
		<<(yellow) Calculated fields
		<<(green) Calculated Batch totals

Unit:	C-2836
Area:	~ 1,097 Square Feet
Concept:	Coffee
Term:	10 years
		(a)	(b)	(c)	(d)	(e)	(f)	(g)	(h)
		Sales	MAG	% Offered	% Rent	Utility Fee	Consortium Fee	Total Fees	Total Rent & Fees
	Year 1				$ - 0		$ - 0	$ - 0	$ - 0
	Year 2				$ - 0		$ - 0	$ - 0	$ - 0
	Year 3				$ - 0		$ - 0	$ - 0	$ - 0
	Year 4				$ - 0		$ - 0	$ - 0	$ - 0
	Year 5				$ - 0		$ - 0	$ - 0	$ - 0
	Year 6				$ - 0		$ - 0	$ - 0	$ - 0
	Year 7				$ - 0		$ - 0	$ - 0	$ - 0
	Year 8				$ - 0		$ - 0	$ - 0	$ - 0
	Year 9				$ - 0		$ - 0	$ - 0	$ - 0
	Year 10				$ - 0		$ - 0	$ - 0	$ - 0

Unit:	C-2160
Area:	~ 752 Square Feet
Concept:	Snack
Term:	10 years
		(a)	(b)	(c)	(d)	(e)	(f)	(g)	(h)
		Sales	MAG	% Offered	% Rent	Utility Fee	Consortium Fee	Total Fees	Total Rent & Fees
	Year 1				$ - 0		$ - 0	$ - 0	$ - 0
	Year 2				$ - 0		$ - 0	$ - 0	$ - 0
	Year 3				$ - 0		$ - 0	$ - 0	$ - 0
	Year 4				$ - 0		$ - 0	$ - 0	$ - 0
	Year 5				$ - 0		$ - 0	$ - 0	$ - 0
	Year 6				$ - 0		$ - 0	$ - 0	$ - 0
	Year 7				$ - 0		$ - 0	$ - 0	$ - 0
	Year 8				$ - 0		$ - 0	$ - 0	$ - 0
	Year 9				$ - 0		$ - 0	$ - 0	$ - 0
	Year 10				$ - 0		$ - 0	$ - 0	$ - 0

Unit:	E-2283
Area:	~ 980 Sqare Feet
Concept:	Coffee (National)
Term:	10 years
		(a)	(b)	(c)	(d)	(e)	(f)	(g)	(h)
		Sales	MAG	% Offered	% Rent	Utility Fee	Consortium Fee	Total Fees	Total Rent & Fees
	Year 1				$ - 0		$ - 0	$ - 0	$ - 0
	Year 2				$ - 0		$ - 0	$ - 0	$ - 0
	Year 3				$ - 0		$ - 0	$ - 0	$ - 0
	Year 4				$ - 0		$ - 0	$ - 0	$ - 0
	Year 5				$ - 0		$ - 0	$ - 0	$ - 0
	Year 6				$ - 0		$ - 0	$ - 0	$ - 0
	Year 7				$ - 0		$ - 0	$ - 0	$ - 0
	Year 8				$ - 0		$ - 0	$ - 0	$ - 0
	Year 9				$ - 0		$ - 0	$ - 0	$ - 0
	Year 10				$ - 0		$ - 0	$ - 0	$ - 0

Unit:	G-2390
Area:	~ 4,298 Square Feet
Concept:	Full Service Restaurant + Coffee
Term:	10 years
		(a)	(b)	(c)	(d)	(e)	(f)	(g)	(h)
		Sales	MAG	% Offered	% Rent	Utility Fee	Consortium Fee	Total Fees	Total Rent & Fees
	Year 1				$ - 0		$ - 0	$ - 0	$ - 0
	Year 2				$ - 0		$ - 0	$ - 0	$ - 0
	Year 3				$ - 0		$ - 0	$ - 0	$ - 0
	Year 4				$ - 0		$ - 0	$ - 0	$ - 0
	Year 5				$ - 0		$ - 0	$ - 0	$ - 0
	Year 6				$ - 0		$ - 0	$ - 0	$ - 0
	Year 7				$ - 0		$ - 0	$ - 0	$ - 0
	Year 8				$ - 0		$ - 0	$ - 0	$ - 0
	Year 9				$ - 0		$ - 0	$ - 0	$ - 0
	Year 10				$ - 0		$ - 0	$ - 0	$ - 0

Unit:	LT-2120
Area:	~ 3,362 Square Feet
Concept:	Market & Bar
Term:	10 years
		(a)	(b)	(c)	(d)	(e)	(f)	(g)	(h)
		Sales	MAG	% Offered	% Rent	Utility Fee	Consortium Fee	Total Fees	Total Rent & Fees
	Year 1				$ - 0		$ - 0	$ - 0	$ - 0
	Year 2				$ - 0		$ - 0	$ - 0	$ - 0
	Year 3				$ - 0		$ - 0	$ - 0	$ - 0
	Year 4				$ - 0		$ - 0	$ - 0	$ - 0
	Year 5				$ - 0		$ - 0	$ - 0	$ - 0
	Year 6				$ - 0		$ - 0	$ - 0	$ - 0
	Year 7				$ - 0		$ - 0	$ - 0	$ - 0
	Year 8				$ - 0		$ - 0	$ - 0	$ - 0
	Year 9				$ - 0		$ - 0	$ - 0	$ - 0
	Year 10				$ - 0		$ - 0	$ - 0	$ - 0

Unit:	E-2454
Area:	~ 1,102 Square Feet
Concept:	News & Convenience
Term:	10 years
		(a)	(b)	(c)	(d)	(e)	(f)	(g)	(h)
		Sales	MAG	% Offered	% Rent	Utility Fee	Consortium Fee	Total Fees	Total Rent & Fees
	Year 1				$ - 0		$ - 0	$ - 0	$ - 0
	Year 2				$ - 0		$ - 0	$ - 0	$ - 0
	Year 3				$ - 0		$ - 0	$ - 0	$ - 0
	Year 4				$ - 0		$ - 0	$ - 0	$ - 0
	Year 5				$ - 0		$ - 0	$ - 0	$ - 0
	Year 6				$ - 0		$ - 0	$ - 0	$ - 0
	Year 7				$ - 0		$ - 0	$ - 0	$ - 0
	Year 8				$ - 0		$ - 0	$ - 0	$ - 0
	Year 9				$ - 0		$ - 0	$ - 0	$ - 0
	Year 10				$ - 0		$ - 0	$ - 0	$ - 0

Unit:	G-2454
Area:	~ 1,494 Square Feet
Concept:	News & Convenience with Strong Retail
Term:	10 years
		(a)	(b)	(c)	(d)	(e)	(f)	(g)	(h)
		Sales	MAG	% Offered	% Rent	Utility Fee	Consortium Fee	Total Fees	Total Rent & Fees
	Year 1				$ - 0		$ - 0	$ - 0	$ - 0
	Year 2				$ - 0		$ - 0	$ - 0	$ - 0
	Year 3				$ - 0		$ - 0	$ - 0	$ - 0
	Year 4				$ - 0		$ - 0	$ - 0	$ - 0
	Year 5				$ - 0		$ - 0	$ - 0	$ - 0
	Year 6				$ - 0		$ - 0	$ - 0	$ - 0
	Year 7				$ - 0		$ - 0	$ - 0	$ - 0
	Year 8				$ - 0		$ - 0	$ - 0	$ - 0
	Year 9				$ - 0		$ - 0	$ - 0	$ - 0
	Year 10				$ - 0		$ - 0	$ - 0	$ - 0

	BATCH 2608
	~ 13,085 Square feet
	MAG Must Equal $1,325,000
	Utility Fee Must Equal $326,030 Annually
		Sales	MAG	% Offered	% Rent	Utility Fee	Consortium Fee	Total Fees	Total Rent & Fees
	Year 1	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	Year 2	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	Year 3	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	Year 4	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	Year 5	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	Year 6	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	Year 7	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	Year 8	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	Year 9	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	Year 10	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
(a)	Proposers estimate annual sales for each unit
(b)	Proposer must allocate the batch MAG and utility fee amongst the units. The unit MAG and reduced utility fee will apply during the construction period
(c)	Proposed percentage of gross sales offered for the unit
(d)	Sales (a) multiplied by percentage offered (c)
(e)	Fixed fee set by MAC for the Batch (Lease) and subject to annual adjustment.
(f)	Fee set by MAC. Calculated as a percentage of gross sales
(g)	Consortium fee + Utility Fee
(h)	Total fees (f) plus the greater of the MAG (b) or the percentage rent (d)

Batch 2609

BATCH 2609
	Color Key	<< (grey) Requires Proposer input
		<<(blue) Calculates based on Sales
		<<(yellow) Calculated fields
		<<(green) Calculated Batch totals

Unit:	D-2092
Area:	~ 2,191 Square Feet
Concept:	QSR - Chicken (National)
Term:	10 years
		(a)	(b)	(c)	(d)	(e)	(f)	(g)	(h)
		Sales	MAG	% Offered	% Rent	Utility Fee	Consortium Fee	Total Fees	Total Rent & Fees
	Year 1				$ - 0		$ - 0	$ - 0	$ - 0
	Year 2				$ - 0		$ - 0	$ - 0	$ - 0
	Year 3				$ - 0		$ - 0	$ - 0	$ - 0
	Year 4				$ - 0		$ - 0	$ - 0	$ - 0
	Year 5				$ - 0		$ - 0	$ - 0	$ - 0
	Year 6				$ - 0		$ - 0	$ - 0	$ - 0
	Year 7				$ - 0		$ - 0	$ - 0	$ - 0
	Year 8				$ - 0		$ - 0	$ - 0	$ - 0
	Year 9				$ - 0		$ - 0	$ - 0	$ - 0
	Year 10				$ - 0		$ - 0	$ - 0	$ - 0

Unit:	D-2098
Area:	~ 2,773 Square Feet
Concept:	Casula Dining - Latin
Term:	10 years
		(a)	(b)	(c)	(d)	(e)	(f)	(g)	(h)
		Sales	MAG	% Offered	% Rent	Utility Fee	Consortium Fee	Total Fees	Total Rent & Fees
	Year 1				$ - 0		$ - 0	$ - 0	$ - 0
	Year 2				$ - 0		$ - 0	$ - 0	$ - 0
	Year 3				$ - 0		$ - 0	$ - 0	$ - 0
	Year 4				$ - 0		$ - 0	$ - 0	$ - 0
	Year 5				$ - 0		$ - 0	$ - 0	$ - 0
	Year 6				$ - 0		$ - 0	$ - 0	$ - 0
	Year 7				$ - 0		$ - 0	$ - 0	$ - 0
	Year 8				$ - 0		$ - 0	$ - 0	$ - 0
	Year 9				$ - 0		$ - 0	$ - 0	$ - 0
	Year 10				$ - 0		$ - 0	$ - 0	$ - 0

Unit:	E-2390
Area:	~ 1,165 Square Feet
Concept:	QSR - Sandwich
Term:	10 years
		(a)	(b)	(c)	(d)	(e)	(f)	(g)	(h)
		Sales	MAG	% Offered	% Rent	Utility Fee	Consortium Fee	Total Fees	Total Rent & Fees
	Year 1				$ - 0		$ - 0	$ - 0	$ - 0
	Year 2				$ - 0		$ - 0	$ - 0	$ - 0
	Year 3				$ - 0		$ - 0	$ - 0	$ - 0
	Year 4				$ - 0		$ - 0	$ - 0	$ - 0
	Year 5				$ - 0		$ - 0	$ - 0	$ - 0
	Year 6				$ - 0		$ - 0	$ - 0	$ - 0
	Year 7				$ - 0		$ - 0	$ - 0	$ - 0
	Year 8				$ - 0		$ - 0	$ - 0	$ - 0
	Year 9				$ - 0		$ - 0	$ - 0	$ - 0
	Year 10				$ - 0		$ - 0	$ - 0	$ - 0

Unit:	F-2154
Area:	~ 1,246 Square Feet
Concept:	QSR - Healthy
Term:	10 years
		(a)	(b)	(c)	(d)	(e)	(f)	(g)	(h)
		Sales	MAG	% Offered	% Rent	Utility Fee	Consortium Fee	Total Fees	Total Rent & Fees
	Year 1				$ - 0		$ - 0	$ - 0	$ - 0
	Year 2				$ - 0		$ - 0	$ - 0	$ - 0
	Year 3				$ - 0		$ - 0	$ - 0	$ - 0
	Year 4				$ - 0		$ - 0	$ - 0	$ - 0
	Year 5				$ - 0		$ - 0	$ - 0	$ - 0
	Year 6				$ - 0		$ - 0	$ - 0	$ - 0
	Year 7				$ - 0		$ - 0	$ - 0	$ - 0
	Year 8				$ - 0		$ - 0	$ - 0	$ - 0
	Year 9				$ - 0		$ - 0	$ - 0	$ - 0
	Year 10				$ - 0		$ - 0	$ - 0	$ - 0

Unit:	LT-2260
Area:	~ 1,001 Square Feet
Concept:	QSR - Mediterranean (National)
Term:	10 years
		(a)	(b)	(c)	(d)	(e)	(f)	(g)	(h)
		Sales	MAG	% Offered	% Rent	Utility Fee	Consortium Fee	Total Fees	Total Rent & Fees
	Year 1				$ - 0		$ - 0	$ - 0	$ - 0
	Year 2				$ - 0		$ - 0	$ - 0	$ - 0
	Year 3				$ - 0		$ - 0	$ - 0	$ - 0
	Year 4				$ - 0		$ - 0	$ - 0	$ - 0
	Year 5				$ - 0		$ - 0	$ - 0	$ - 0
	Year 6				$ - 0		$ - 0	$ - 0	$ - 0
	Year 7				$ - 0		$ - 0	$ - 0	$ - 0
	Year 8				$ - 0		$ - 0	$ - 0	$ - 0
	Year 9				$ - 0		$ - 0	$ - 0	$ - 0
	Year 10				$ - 0		$ - 0	$ - 0	$ - 0

	BATCH 2609
	~ 8,376 Square feet
	MAG Must Equal $1,100,000
	Utility Fee Must Equal $220,279 Annually
		Sales	MAG	% Offered	% Rent	Utility Fee	Consortium Fee	Total Fees	Total Rent & Fees
	Year 1	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	Year 2	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	Year 3	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	Year 4	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	Year 5	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	Year 6	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	Year 7	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	Year 8	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	Year 9	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	Year 10	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
(a)	Proposers estimate annual sales for each unit
(b)	Proposer must allocate the batch MAG and utility fee amongst the units. The unit MAG and reduced utility fee will apply during the construction period
(c)	Proposed percentage of gross sales offered for the unit
(d)	Sales (a) multiplied by percentage offered (c)
(e)	Fixed fee set by MAC for the Batch (Lease) and subject to annual adjustment.
(f)	Fee set by MAC. Calculated as a percentage of gross sales
(g)	Consortium fee + Utility Fee
(h)	Total fees (f) plus the greater of the MAG (b) or the percentage rent (d)

Batch 2610

BATCH 2610
	Color Key	<< (grey) Requires Proposer input
		<<(blue) Calculates based on Sales
		<<(yellow) Calculated fields
		<<(green) Calculated Batch totals

Unit:	HT-2200
Area:	~ 10,663 Square Feet
Concept:	Coffee (National), Market & Bar
Term:	10 years
		(a)	(b)	(c)	(d)	(e)	(f)	(g)	(h)
		Sales	MAG	% Offered	% Rent	Utility Fee	Consortium Fee	Total Fees	Total Rent & Fees
	Year 1				$ - 0		$ - 0	$ - 0	$ - 0
	Year 2				$ - 0		$ - 0	$ - 0	$ - 0
	Year 3				$ - 0		$ - 0	$ - 0	$ - 0
	Year 4				$ - 0		$ - 0	$ - 0	$ - 0
	Year 5				$ - 0		$ - 0	$ - 0	$ - 0
	Year 6				$ - 0		$ - 0	$ - 0	$ - 0
	Year 7				$ - 0		$ - 0	$ - 0	$ - 0
	Year 8				$ - 0		$ - 0	$ - 0	$ - 0
	Year 9				$ - 0		$ - 0	$ - 0	$ - 0
	Year 10				$ - 0		$ - 0	$ - 0	$ - 0

Unit:	HT-2184
Area:	~ 606 Square Feet
Concept:	News & Convenience
Term:	10 years
		(a)	(b)	(c)	(d)	(e)	(f)	(g)	(h)
		Sales	MAG	% Offered	% Rent	Utility Fee	Consortium Fee	Total Fees	Total Rent & Fees
	Year 1				$ - 0		$ - 0	$ - 0	$ - 0
	Year 2				$ - 0		$ - 0	$ - 0	$ - 0
	Year 3				$ - 0		$ - 0	$ - 0	$ - 0
	Year 4				$ - 0		$ - 0	$ - 0	$ - 0
	Year 5				$ - 0		$ - 0	$ - 0	$ - 0
	Year 6				$ - 0		$ - 0	$ - 0	$ - 0
	Year 7				$ - 0		$ - 0	$ - 0	$ - 0
	Year 8				$ - 0		$ - 0	$ - 0	$ - 0
	Year 9				$ - 0		$ - 0	$ - 0	$ - 0
	Year 10				$ - 0		$ - 0	$ - 0	$ - 0

	BATCH 2610
	~ 11,269 Square Feet
	MAG Must Equal $1,375,000
	Utility Fee Must Equal $264,050 Annually
		Sales	MAG	% Offered	% Rent	Utility Fee	Consortium Fee	Total Fees	Total Rent & Fees
	Year 1	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	Year 2	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	Year 3	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	Year 4	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	Year 5	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	Year 6	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	Year 7	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	Year 8	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	Year 9	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	Year 10	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
(a)	Proposers estimate annual sales for each unit
(b)	Proposer must allocate the batch MAG and utility fee amongst the units. The unit MAG and reduced utility fee will apply during the construction period
(c)	Proposed percentage of gross sales offered for the unit
(d)	Sales (a) multiplied by percentage offered (c)
(e)	Fixed fee set by MAC for the Batch (Lease) and subject to annual adjustment.
(f)	Fee set by MAC. Calculated as a percentage of gross sales
(g)	Consortium fee + Utility Fee
(h)	Total fees (f) plus the greater of the MAG (b) or the percentage rent (d)

File details come from the government source that posted it. Updated Jun 2, 2026.