SoMi Industrial Portfolio OM

SOUTH MIAMI INDUSTRIAL PORTFOLIO | RENT ROLL - MAK TOO MAK TOO RENT ROLL Jan-17 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

2,500 4.4% Jun-14 Jun-24 $13.50 $2,812 $33,746 $0.72 $150 $1,800 $3,540 Jul-17 $13.50 $33,750 2014

2,450 4.3% Dec-11 Apr-17 $11.25 $2,297 $27,563 $0.11 2,450 4.3% Oct-15 Sep-18 $11.55 $2,357 $28,287 $0.26 2,450 4.3% Jun-14 May-19 $12.13 $2,476 $29,712 $0.20 2,450 4.3% May-14 May-19 $12.00 $2,450 $29,400 $0.20 2,450 4.3% Aug-13 Aug-19 $10.29 $2,100 $25,203 $0.24 2,450 4.3% Apr-16 Jun-21 $11.00 $2,245 $26,940 $0.24 2,450 4.3% May-13 Apr-17 $11.00 $2,246 $26,950 $0.12

$22 $53 $40 $40 $50 $50 $25 $40 $40 $40 $40 $75 $65 $65 $40 $45 $75 $25 $50 $50 $25 $20 $25 $28 $30 $0

$258 $2,270 May-17 $12.50 $30,625 2014 $630 $2,456 Oct-17 $12.50 $30,625 2015 $480 $2,446 Jun-17 $12.50 $30,625 2014 $480 $2,445 Jun-17 $12.50 $30,625 2014 $600 $2,438 Sep-17 $12.50 $30,625 2014 $600 $2,456 Jul-17 $12.50 $30,625 2016 $300 $2,080 May-17 $12.50 $30,625 2014 $480 $1,755 Jan-17 $14.00 $22,400 $480 $2,644 Sep-17 $11.00 $33,000 2014 $480 $2,183 Aug-17 $11.00 $33,000 2015 $900 $2,800 Mar-17 $11.00 $33,000 2015 $780 $5,222 May-17 $11.00 $33,000 2014 $480 $2,177 May-17 $11.00 $33,000 2014 $540 $2,718 Dec-18 $11.00 $34,980 2014 $900 $2,159 Sep-17 $11.00 $34,430 2014 $0 $600 May-17 $14.00 $11,382 2014 $900 Mar-17 $14.00 $11,382 2014 $480 $780 $0 May-17 $11.00 $33,000 2014

2,450 4.3% Nov-16 Nov-17 $10.00 $2,042 $24,504 $0.49 $100 $1,200 $2,300 Dec-17 $12.50 $30,625 2015

813 813

1.4% May-02 Apr-19 $13.79 1.4% Feb-14 Feb-17 $13.95

$935 $11,215 $0.00 $945 $11,340 $0.59

1,600 2.8% Nov-15 Dec-19 $12.00 $1,600 $19,200 $0.30 3,000 5.2% Sep-13 Aug-19 $6.72 $1,680 $20,160 $0.16

3,000 5.2% Jan-13 Jul-17

$8.40 $2,100 $25,200 $0.16

3,000 5.2% Aug-16 Aug-19 $8.40 $2,100 $25,200 $0.30 3,000 5.2% Jul-16 Apr-20 $9.50 $2,375 $28,500 $0.26 3,000 5.2% Jul-16 Apr-20 $9.50 $2,375 $28,500 $0.26 3,000 5.2% May-13 Apr-17 $8.80 $2,199 $26,394 $0.16 3,180 5.5% Nov-14 Nov-18 $10.90 $2,888 $34,650 $0.17 3,130 5.5% Jul-13 Aug-17 $8.21 $2,142 $25,699 $0.29

1,700 3.0% Apr-16 Apr-18 $8.47 $1,200 $14,400 $0.71 $100 $1,200 $1,391 May-17 $11.00 $18,700 2016

1,100 1.9% Jan-16 Jan-17 $9.82

$900 $10,800 $0.27

$300 $600 $600 $300 $240 $300 $330 $360

$990 Feb-17 $11.00 $12,100 2015 $856 May-17 $13.00 $9,100 2014 $803 Dec-17 $13.00 $9,100 2015 $746 Sep-17 $13.00 $9,100 2015 $770 Oct-17 $13.00 $9,100 2015 $723 Nov-17 $13.00 $9,100 2014 $580 Sep-17 $13.00 $9,100 2014 $500 Mar-17 $13.00 $9,100 2014

700 700 700 700 700 700 700

1.2% Feb-13 Apr-17 $12.00 1.2% Dec-15 Nov-17 $12.60 1.2% Sep-15 Aug-17 $11.52 1.2% Sep-16 Sep-18 $12.00 1.2% Dec-14 Oct-17 $12.29 1.2% Nov-02 Aug-17 $13.04 1.2% Sep-13 Feb-17 $12.00

$700 $735 $672 $700 $717 $761 $700

$8,400 $0.86 $8,820 $0.86 $8,064 $0.43 $8,400 $0.34 $8,600 $0.43 $9,129 $0.47 $8,400 $0.51

Occupied Property Vacant Property

57,336 100.0%

$10.35 $49,448 $593,376 $0.29 $1,407 $16,878 $52,945

0 0.0%

$0.00

$0

$0 $0.00

$0

$0

Total Property

57,336 100.0%

$10.35 $49,448 $593,376 $0.29 $1,407 $16,878

$11.96 $685,824

42 |