SoMi Industrial Portfolio OM

SOUTH MIAMI INDUSTRIAL PORTFOLIO | RENT ROLL - MAKSANIM (PAGE 2 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

Tenant 43 Tenant 44 Tenant 45 Tenant 46 Tenant 47 Tenant 48 Tenant 49 Tenant 50 Tenant 51 Tenant 52 Tenant 53 Tenant 54 Tenant 55 Tenant 56 VACANT Tenant 57 Tenant 58 Tenant 59 Tenant 60 Tenant 61 VACANT Tenant 62 Tenant 63 Tenant 64 Tenant 65 Tenant 66 Tenant 67 Tenant 68 Tenant 69 Tenant 70 Tenant 71 Tenant 72 Tenant 73 Tenant 74 Tenant 75 Tenant 76 Tenant 77 Tenant 78 Tenant 79 Tenant 80 Tenant 81 Tenant 82 Tenant 83 Tenant 84 Tenant 85

3,675 1.7% Aug-13 Aug-17 $7.94 $2,431 3,324 1.5% Jan-17 Dec-21 $12.90 $3,573 3,324 1.5% Mar-16 Mar-19 $8.00 $2,216 3,733 1.7% Nov-14 Dec-19 $7.97 $2,481 3,733 1.7% Jan-17 May-20 $7.88 $2,450 3,733 1.7% May-13 Sep-17 $7.22 $2,247 3,733 1.7% Jan-14 Dec-17 $7.48 $2,328 5,006 2.3% May-12 Dec-17 $10.47 $4,369

$29,168 $0.07 $42,880 $0.00

$20

$240 $2,076 Sep-17 $9.00

$33,075 2013

$0

$0

$0 Jan-18 $9.00

$29,916

$26,592 $3.25 $900 $10,800 $3,334 Apr-17 $9.00

$29,916 2016 $33,597 2015 $33,597 2014 $33,597 2015 $33,597 2014 $55,066 2013 $21,000 2015 $10,500 2013 $10,500 2015 $10,500 2014 $10,500 2015 $10,500 2015 $10,500 2013 $10,500 2015 $10,500 2015 $10,500 2016 $10,500 2016 $10,500 2014 $10,500 2016 $10,500 2015 $10,500 2015 $10,500 2014 $10,500 2015 $9,450 2012 $10,500 2016 $10,500 2016 $10,500 2015 $10,500 2014 $10,500 2015 $10,500 2016 $10,500 2015 $10,500 2013 $10,500 2014 $10,500 2016 $10,500 2016 $10,500 2015 $10,500 2015 $10,500 2015 $10,500 2016 $10,500 2015 $10,500 2016 $10,500 $10,500

$29,768 $0.14 $29,397 $0.13 $26,966 $0.08 $27,935 $0.16

$44 $40 $25 $50

$529 $4,812 Nov-17 $9.00 $480 $2,795 Jun-17 $9.00 $300 $1,926 Oct-17 $9.00 $600 $2,194 Jan-18 $9.00

$52,431 $0.60 $250 $3,000

$0 Jan-18 $11.00

BUILDING 4 - 10715 SW 190th Street

2,000 0.9% Sep-16 Aug-18 $9.00 $1,500

$18,000 $0.45 $8,975 $0.30 $9,765 $0.42 $9,858 $0.30 $9,765 $0.30 $10,080 $0.30 $10,500 $0.60 $9,840 $0.30 $9,900 $0.60 $10,080 $0.30 $10,200 $0.60 $9,600 $0.48 $10,500 $0.60 $10,432 $0.48 $9,600 $0.90 $9,858 $0.18 $9,765 $0.30 $9,000 $0.24 $9,900 $0.60 $7,560 $0.47 $10,200 $0.48 $9,300 $0.30 $10,500 $0.60 $9,658 $0.30 $10,500 $0.60 $9,300 $0.60 $10,080 $0.36 $9,354 $0.30 $9,658 $0.48 $9,600 $0.30 $9,900 $0.60 $10,500 $0.60 $10,500 $0.60 $9,600 $0.30 $10,500 $0.60 $10,500 $0.60 $9,900 $0.48

$75 $25 $35 $25 $25 $25 $50 $25 $50 $25 $50 $40 $50 $40 $75 $15 $25 $20 $50 $35 $40 $25 $50 $25 $50 $50 $30 $25 $40 $25 $50 $50 $50 $25 $50 $50 $40

$900 $1,800 Sep-17 $10.50 $300 $1,168 Nov-17 $10.50

1,000 0.5% Nov-08 Oct-17 $8.98 1,000 0.5% Feb-15 Jan-18 $9.77 1,000 0.5% Oct-14 Jan-17 $9.86 1,000 0.5% Apr-15 MTM $9.77 1,000 0.5% May-15 Apr-17 $10.08 1,000 0.5% Oct-07 Feb-18 $9.84 1,000 0.5% Aug-16 Aug-18 $9.90 1,000 0.5% May-15 Apr-18 $10.08 1,000 0.5% Jun-16 May-17 $10.20 1,000 0.5% Mar-16 Mar-18 $9.60 1,000 0.5% May-12 Jun-17 $10.43 1,000 0.5% May-16 May-17 $9.60 1,000 0.5% Jan-15 Sep-17 $9.86 1,000 0.5% Feb-15 Jan-18 $9.77 1,000 0.5% Jul-11 Jun-19 $9.00 1,000 0.5% Jul-16 Jul-18 $9.90 1,000 0.5% Dec-16 Nov-17 $10.20 1,000 0.5% Jan-16 Jan-17 $9.30 1,000 0.5% Sep-16 Sep-18 $10.50 1,000 0.5% Oct-14 Oct-17 $9.66 1,000 0.5% Jan-17 Dec-18 $10.50 1,000 0.5% Apr-16 Apr-18 $9.30 1,000 0.5% Aug-15 Jul-17 $10.08 1,000 0.5% Sep-13 Sep-18 $9.35 1,000 0.5% Aug-14 Aug-17 $9.66 1,000 0.5% Jan-16 Jan-17 $9.60 1,000 0.5% Apr-16 May-18 $9.90 1,000 0.5% Jan-17 Dec-18 $10.50 1,000 0.5% Sep-16 Aug-19 $10.50 1,000 0.5% Apr-15 Apr-19 $9.60 1,000 0.5% Dec-16 Dec-17 $10.50 1,000 0.5% Oct-16 Oct-18 $10.50 1,000 0.5% Dec-16 Dec-17 $9.90 1,000 0.5% $10.50 1,000 0.5% $10.50 900 0.4% Jan-13 Feb-18 $8.40

$748 $814 $822 $814 $840 $875 $820 $825 $840 $850 $800 $875 $869 $800 $822 $814 $750 $825 $630 $850 $775 $875 $805 $875 $775 $840 $779 $805 $800 $825 $875 $875 $800 $875 $875 $825

$420 $300 $300 $300 $600 $300 $600 $480 $600 $480 $900 $180 $300

$856 Feb-17 $10.50 $856 Feb-17 $10.50

$856

$10.50

$883 May-17 $10.50

$10.50

$300 $1,500 Mar-17 $10.50 $600 $1,000 Sep-17 $10.50

$883 May-17 $10.50 $963 Jun-17 $10.50 $899 Apr-17 $10.50 $559 Jul-17 $10.50 $936 Jun-17 $10.50 $856 Oct-17 $10.50 $856 Feb-17 $10.50 $10.50

$240 $1,166 Jul-17 $10.50 $600 $1,000 Aug-17 $10.50

$420

$535 Mar-17 $10.50

$480 $1,193 Dec-17 $10.50

$300

$856 Feb-17 $10.50

$600 $1,000 Oct-17 $10.50

$300 $600 $600 $360 $300 $480 $300 $600

$888 Nov-17 $10.50 $990 Jan-18 $10.50 $883 May-17 $10.50 $870 Aug-17 $10.50 $903 Oct-17 $10.50 $824 Sep-17 $10.50 $883 Feb-17 $10.50 $936 Jun-17 $10.50

$600 $1,000 Jan-18 $10.50 $600 $1,000 Sep-17 $10.50

$300

$883 May-17 $10.50

$600 $1,000 Jan-18 $10.50 $600 $1,000 Nov-17 $10.50

$480

$926 Jan-18 $10.50

40 |