SoMi Industrial Portfolio OM

SOUTH MIAMI INDUSTRIAL PORTFOLIO | RENT ROLL - MAKSANIM (PAGE 1 OF 3) GENET SOUTH MIAMI INDUSTRIAL

MAKSANIM RENT ROLL

Jan-17

TERM

BASE RENT

CAM RECOVERIES

Rent PSF Annual MARKET RENT

RENT INCR. MONTH

Rent PSF Monthly Annual

Security Deposit

Base Year

Pro Rata %

Tenant Name

RBA (SF)

Start

Expire

PSF Monthly Annual

BUILDING 1 - 10510 SW 185th Terrace

Tenant 1 Tenant 2 Tenant 3 Tenant 4 Tenant 5 Tenant 6 Tenant 7 Tenant 8 Tenant 9 Tenant 10 VACANT Tenant 11 Tenant 12 Tenant 13 Tenant 14 Tenant 15 Tenant 16 Tenant 17 Tenant 18 Tenant 19 Tenant 20 Tenant 21 Tenant 22 Tenant 23 Tenant 24 Tenant 25 Tenant 26 Tenant 27 Tenant 28 Tenant 29 Tenant 30 Tenant 31 Tenant 32 Tenant 33 Tenant 34 Tenant 35 Tenant 36 Tenant 37 Tenant 38 Tenant 39 Tenant 40 Tenant 41 Tenant 42

7,420 3.4% Dec-13 Nov-18 $9.00 $5,565 7,123 3.3% Jul-14 Jun-19 $8.82 $5,235 4,600 2.1% Jul-14 Jun-19 $8.82 $3,381

$66,780 $0.00 $62,825 $0.00 $40,572 $0.00 $10,812 $0.46 $10,994 $0.86 $10,458 $0.57 $9,791 $0.29 $24,660 $0.00 $21,315 $0.17 $26,100 $0.21 $43,800 $0.16 $13,568 $0.15 $15,120 $0.56 $13,860 $0.19 $15,960 $0.53

$0 $0 $0

$0 $5,293 Dec-17 $12.00 $0 $5,882 Jul-17 $12.00 $0 $3,799 Jul-17 $12.00

$89,040 2013 $85,476 2014 $55,200 2014 $11,025 2014 $11,025 2013 $11,025 2015 $11,025 2014 $26,100 2016 $26,100 2016 $26,100 2014 $26,100 2017 $52,200 2016 $15,200 2014 $15,200 2015 $15,200 2016 $15,200 2015 $15,200 - $15,200 2015 $15,200 2014 $15,200 2015 $15,200 2011 $24,606 2014 $15,200 2013 $15,200 2013 $15,200 2013 $15,200 2011 $15,200 2014 $15,200 2014 $15,200 2013 $11,340 2014 $11,340 2014 $11,340 2013 $11,340 2014 $11,340 2013 $11,340 2015 $26,660 2017 $26,830 2013 $14,850 2013 $14,663 2013 $33,075 2015 $33,075 2014 $33,075 2016 $26,100 $14,663

BUILDING 2 - 10918 SW 188th Street

1,050 0.5% Jun-14 Jun-17 $10.30 1,050 0.5% Nov-13 Feb-18 $10.47 1,050 0.5% Oct-15 Oct-20 $9.96 1,050 0.5% Mar-12 Jun-17 $9.32

$901 $916 $872 $816

$40 $75 $50 $25

$480 $900 $600 $300

$932 Jul-17 $10.50 $889 Mar-17 $10.50 $942 Nov-17 $10.50 $700 Jul-17 $10.50

2,900 1.3% Mar-16 Mar-17 $8.26 $1,995 2,900 1.3% Dec-15 Dec-18 $8.50 $2,055 2,900 1.3% Feb-14 Jul-21 $7.35 $1,776 2,900 1.3% Jan-17 Dec-18 $9.52 $2,300 5,800 2.7% Feb-16 Jan-17 $7.55 $3,650 1,600 0.7% Nov-08 Jul-18 $8.48 $1,131 1,600 0.7% Nov-15 Oct-17 $9.45 $1,260 1,600 0.7% Jan-16 Jan-19 $8.66 $1,155 1,600 0.7% Oct-16 Oct-18 $9.98 $1,330 1,600 0.7% Dec-15 Dec-17 $9.45 $1,260 1,600 0.7% Apr-15 Apr-17 $9.01 $1,201 1,600 0.7% Nov-12 Jan-17 $9.18 $1,224 1,600 0.7% Aug-16 Aug-18 $9.60 $1,280 1,600 0.7% Nov-11 MTM $8.25 $1,100 2,734 1.3% Nov-12 Jun-19 $8.00 $1,823 1,600 0.7% Feb-13 Feb-18 $8.66 $1,155 1,600 0.7% Nov-13 Jan-17 $8.90 $1,186 1,600 0.7% Nov-13 Jan-17 $8.63 $1,150 1,600 0.7% Oct-07 Feb-17 $8.27 $1,103 1,600 0.7% Jan-17 Dec-18 $10.01 $1,334 1,600 0.7% Feb-14 Feb-18 $8.81 $1,175 1,600 0.7% Aug-13 Sep-17 $8.60 $1,146 2,900 1.3% $9.00 $2,175

$23,940 $0.41 $100 $1,200 $2,242 Apr-17 $9.00

$0

$0 $2,004 Jan-17 $9.00 $480 $1,113 Aug-17 $9.00

$40 $50

$600

$9.00

$27,600 $0.41 $100 $1,200 $2,568 Jan-18 $9.00

$75 $20 $75 $25 $70

$900 $3,986 Feb-17 $9.00 $240 $1,231 Aug-17 $9.50 $900 $1,364 Nov-17 $9.50 $300 $1,204 Feb-18 $9.50 $840 $1,498 Nov-17 $9.50

$15,120 $1.50 $200 $2,400 $1,498 Jan-18 $9.50

$14,412 $0.30 $14,692 $0.19

$40 $25

$480 $1,255 May-17 $9.50

$300

$776 Feb-17 $9.50

$15,360 $0.75 $100 $1,200 $2,953 Sep-17 $9.50

$13,200 $0.19

$25

$300

$746

$9.50

$21,872 $0.44 $100 $1,200 $3,055 Jul-17 $9.00

$13,860 $0.75 $100 $1,200

$999 Mar-17 $9.50

$14,238 $0.30

$40

$480 $1,183 Feb-17 $9.50

$13,800 $0.75 $100 $1,200 $1,150 Feb-17 $9.50 $13,230 $0.75 $100 $1,200 $2,400 Mar-17 $9.50

$16,008 $0.56 $14,103 $0.38 $13,757 $0.19 $8,014 $0.33 $9,575 $0.28 $9,384 $0.22 $9,261 $0.22 $10,518 $0.44 $9,888 $0.28

$75 $50 $25 $30 $25 $20 $20 $40 $25

$900 $1,600 Jan-18 $9.50 $600 $1,194 Mar-17 $9.50 $300 $1,091 Oct-17 $9.50

1,080 0.5% Jan-14 Jan-17 $7.42 1,080 0.5% Oct-07 Jan-17 $8.87 1,080 0.5% Jun-13 Jun-17 $8.69 1,080 0.5% Feb-11 Jul-17 $8.58 1,080 0.5% Sep-13 Sep-18 $9.74 1,080 0.5% Jun-15 May-18 $9.16

$668 $798 $782 $772 $876 $824

$360

$0 Feb-17 $10.50

$300 $1,620 Feb-17 $10.50

$240 $240 $480 $300

$714 Jul-17 $10.50 $727 Aug-17 $10.50 $824 Oct-17 $10.50 $883 Jun-17 $10.50

BUILDING 3 - 10700 SW 188th Street

2,666 1.2% Jan-17 Dec-21 $12.90 $2,866 2,683 1.2% Nov-12 Dec-19 $8.40 $1,878 1,350 0.6% Nov-12 Jan-18 $10.91 $1,227 1,333 0.6% Nov-12 Dec-18 $9.89 $1,099 3,675 1.7% Jun-15 MTM $8.00 $2,450 3,675 1.7% Jan-14 Jan-17 $8.49 $2,599 3,675 1.7% Apr-16 Apr-17 $7.51 $2,300 1,333 0.6% Nov-12

$34,391 $0.68 $150 $1,800 $7,051 Jan-18 $10.00

$22,537 $0.18 $14,729 $0.00

$40

$480 $4,520 Jan-17 $10.00 $0 $1,000 Feb-17 $11.00

$0

Leasing Office

$11.00

$13,188 $0.23 $29,400 $0.00 $31,191 $0.16 $27,600 $0.16

$25

$300

$800 Jan-19 $11.00

$0

$0 $1,000

$9.00

$50 $50

$600 $2,675 Feb-17 $9.00 $600 $2,515 May-17 $9.00

TENANT OVERVIEW

| 39