RAD Portfolio OM

FINANCIAL INFORMATION

GENERAL ASSUMPTIONS Annual Consumer Price Index

3.0%

Annual Market Rent Growth

Weighted Average Percentage

Fiscal Year Ending Oct 31, 2018

$21.04

3.0%

Fiscal Year Ending Oct 31, 2019

$21.67

3.0%

Fiscal Year Ending Oct 31, 2020

$22.32

3.0%

Fiscal Year Ending Oct 31, 2021

$22.99

3.0%

Fiscal Year Ending Oct 31, 2022

$23.68

3.0%

Fiscal Year Ending Oct 31, 2023

$24.39

3.0%

Fiscal Year Ending Oct 31, 2024

$25.12

3.0%

Beyond

3.0%

Vacancy/Credit Loss [1]

Physician Associates/Orlando Health (all suites through current term)

Credit Tenants

0.0%

Other Tenants

1.0%

Operating Disbursements Annual Growth Rate

3.0%

Property Taxes Annual Growth Rate

3.0%

[1] General Vacancy is reduced by Absorption/Turnover Vacancy.

48 | Cushman & Wakefield | Financial Information