SoMi Industrial Portfolio OM

SOUTH MIAMI INDUSTRIAL PORTFOLIO | RENT ROLL - MAK 3 MAK 3 RENT ROLL Dec-16 TERM

BASE RENT

CAM RECOVERIES

Rent PSF Annual MARKET RENT

Rent Incr Month

RBA (SF)

Pro Rata

RBA Rent PSF Monthly Annual

Security Deposit

Base Year

Tenant Name

% Start

Expire

PSF Monthly Annual

Tenant 1 Tenant 2 Tenant 3 Tenant 4 Tenant 5 Tenant 6 Tenant 7 Tenant 8 Tenant 9 Tenant 10 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 VACANT 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

3,209 5.6% May-13 Apr-18 $12.92 $3,454 $41,449 $0.28 3,209 5.6% May-13 Apr-18 $11.39 $3,046 $36,551 $0.00 1,200 2.1% May-16 May-17 $10.50 $1,050 $12,600 $0.50 1,200 2.1% Nov-16 Nov-21 $10.50 $1,050 $12,600 $0.25 1,200 2.1% Mar-12 May-17 $11.13 $1,113 $13,356 $0.28 1,669 2.9% Aug-10 Jan-17 $9.71 $1,351 $16,213 $0.00 1,200 2.1% Mar-16 Feb-19 $13.25 $1,325 $15,900 $0.75 1,200 2.1% May-09 May-18 $13.13 $1,313 $15,750 $0.28 1,200 2.1% Aug-14 Jul-17 $13.65 $1,365 $16,380 $1.00 $100 1,200 2.1% May-14 May-17 $10.82 $1,082 $12,979 $0.50 $50 1,200 2.1% Aug-13 Jun-17 $12.60 $1,260 $15,120 $1.00 $100 $0 $75 $28 $75 $0 $50 $25 $28 $47 1,200 2.1% Aug-10 Jan-17 $9.64 $964 $11,570 $0.47

$900 $5,000 May-18 $13.00 $41,717 2013

$0

$0 May-18 $13.00 $41,717 2013

$600 $1,177 Jun-17 $13.00 $15,600 2016 $300 $2,400 Dec-18 $13.00 $15,600 2015 $336 $1,164 Jun-17 $13.00 $15,600 2012 $564 $1,657 Feb-17 $13.00 $15,600 2010 $900 $1,426 Mar-17 $13.00 $15,600 2016 $336 $1,000 Jun-17 $13.00 $15,600 2009 $1,200 $1,391 Aug-17 $13.00 $15,600 2014 $600 $1,143 Jun-17 $13.00 $15,600 2014 $0 $0 Feb-17 $13.00 $21,697 2010

$1,200

$0 Jul-17 $13.00 $15,600 2015

1,200 2.1% Oct-12 MTM $9.45

$945 $11,340 $0.29 $849 $10,193 $0.31

$29 $25 $40 $50 $50 $75

$344 $300

$900

$13.00 $15,600 2012

969

1.7% Jun-12 Dec-17 $10.52

$892 Jan-18 $13.00 $12,597 2012

1,618 2.8% Mar-15 Feb-20 $10.38 $1,400 $16,800 $0.30

$480 $1,434 Mar-17 $13.00 $21,034 2015 $600 $1,000 Nov-17 $10.00 $10,080 2015

1,008 1.8% Oct-16 Oct-17 $9.25 1,145 2.0% May-16 May-18 $8.49 1,200 2.1% May-13 Jun-20 $8.24 1,200 2.1% May-13 Jun-20 $8.24 1,200 2.1% May-13 Jun-20 $8.24 1,200 2.1% May-13 Jun-20 $8.24 1,200 2.1% May-13 Jun-20 $8.24

$777 $810 $824 $824 $824 $824 $824

$9,324 $0.60 $9,720 $0.52 $9,883 $0.75 $9,883 $0.00 $9,883 $0.00 $9,883 $0.00 $9,883 $0.00

$600

$920 Jun-17 $10.00 $11,450 2016

$900 $3,195 Jul-17 $10.00 $12,000 2013

$0 $0 $0 $0

$0 $0 $0 $0

$0 Jul-17 $10.00 $12,000 2013 $0 Jul-17 $10.00 $12,000 2013 $0 Jul-17 $10.00 $12,000 2013 $0 Jul-17 $10.00 $12,000 2013

1,486 2.6% Sep-16 Aug-17 $9.00 $1,115 $13,380 $0.20

$25 $25 $50 $75 $50 $50 $25 $50 $30 $40 $50 $30 $75 $50 $37 $30 $50

$300 $1,300 Sep-18 $10.00 $14,860 2016

858 976

1.5% Jun-08 Apr-17 $11.56 1.7% Dec-11 May-17 $7.60

$827 $618

$9,923 $0.35 $7,416 $0.61

$300 $600

$0 May-17 $10.00 $8,580 2008 $659 Jun-17 $10.00 $9,760 2011

1,604 2.8% Dec-16 Dec-18 $8.98 $1,200 $14,400 $0.56

$900 $1,400 Jan-17 $10.00 $16,040 $600 $1,100 Jan-18 $10.00 $12,000 $600 $1,100 Nov-17 $10.00 $12,000 2015

1,200 2.1% Dec-16 Dec-18 $9.25 1,200 2.1% Oct-16 Oct-17 $9.25 1,200 2.1% Nov-13 Feb-17 $8.35

$925 $11,100 $0.50 $925 $11,100 $0.50 $835 $10,017 $0.25

$300 $600 $360

$859 Mar-17 $10.00 $12,000 2013

1,200 2.1%

$10.00 $1,000 $12,000 $0.50

$10.00 $12,000

1,200 2.1% May-16 May-18 $8.50

$850 $10,200 $0.30

$942 Jun-17 $10.00 $12,000 2016

1,579 2.8% Feb-13 Feb-17 $8.00 $1,053 $12,632 $0.30

$480 $1,028 Mar-17 $10.00 $15,790 2013 $856 May-17 $10.00 $10,940 2016 $781 Oct-17 $10.00 $16,520 2016 $0 Jun-17 $10.00 $12,000 2008 $990 Feb-17 $10.00 $12,000 2016 $983 Sep-17 $10.00 $12,000 2012 $500 Jan-18 $10.00 $12,000 2011 $0 Apr-17 $10.00 $12,000 2013 $0 Apr-17 $10.00 $12,000 2013 $0 Apr-17 $10.00 $12,000 2013 $0 Apr-17 $10.00 $12,000 2013 $600 $1,100 Nov-17 $10.00 $12,000 2015 $441 $360 $600 $0 $505 $0 $900 $600 $360

1,094 1.9% Apr-16 Apr-17 $8.23

$750

$9,000 $0.55

1,652 2.9% Oct-14 Sep-18 $8.00 $1,101 $13,216 $0.22 1,200 2.1% Jul-08 May-18 $15.23 $1,523 $18,270 $1.00 $100

$1,200

1,200 2.1% Jan-16 Jan-18 $8.50 1,200 2.1% Oct-16 Oct-18 $9.25 1,200 2.1% Jun-12 Aug-18 $8.82 1,200 2.1% Jul-11 Dec-17 $8.39 1,200 2.1% Apr-13 Mar-17 $8.75 1,200 2.1% Apr-13 Mar-17 $7.25 1,200 2.1% Apr-13 Mar-17 $8.75 1,200 2.1% Apr-13 Mar-17 $8.75

$850 $10,200 $0.75 $925 $11,100 $0.50 $882 $10,584 $0.37 $839 $10,071 $0.30 $875 $10,500 $0.50

$725

$8,700 $0.00

$0

$875 $10,500 $0.42 $875 $10,500 $0.00

$42

$0

Occupied Property Vacant Property

55,676 97.9% 1,200 2.1% 56,876 100.0%

$9.88 $45,839 $550,071 $0.36 $1,680 $20,165 $38,297

$10.00 $1,000 $12,000 $0.50

$50

$600

Total Property

$9.88 $46,839 $562,071 $0.37 $1,730 $20,765

$11.20 $636,782

TENANT OVERVIEW

| 43