SoMi Industrial Portfolio OM

SOUTH MIAMI INDUSTRIAL PORTFOLIO | RENT ROLL - SOUTH DADE INDUSTRIAL CENTER GENET SOUTH MIAMI INDUSTRIAL SOUTH DADE INDUSTRIAL CENTER RENT ROLL Jan-17 TERM BASE RENT CAM RECOVERIES

Rent PSF Annual MARKET RENT

Rent Incr Month

RBA (SF)

RBA Rent PSF Monthly Annual

Security Deposit

Base Year

Pro Rata %

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 Vacant

1,308 3.9% Jun-16 May-17 $8.85

$965

$11,580 $0.92 $100 $1,200 $1,140 Jun-17 $10.00 $13,080 2016

1,253 3.7% Mar-15 Feb-17 $10.06 $1,050 1,253 3.7% Nov-16 Nov-18 $10.00 $1,044

$12,600 $0.24

$25

$300 $1,097 Mar-17 $10.00 $12,530 2015

$12,530 $0.96 $100 $1,200 $1,300 Dec-17 $10.00 $12,530 2015 $10,800 $0.96 $100 $1,200 $1,070 Apr-17 $10.00 $12,530 2016

1,253 3.7% Mar-16 Mar-17 $8.62

$900

1,253 3.7% Jun-15 Jun-17 $11.06 $1,155 1,253 3.7% Jul-15 Jun-17 $10.06 $1,050 1,253 3.7% Jan-15 Dec-19 $10.56 $1,103

$13,860 $0.24 $12,600 $0.24 $13,230 $0.38

$25 $25 $40

$300 $1,204 Jul-17 $10.00 $12,530 2015 $300 $1,097 Jul-17 $10.00 $12,530 2015 $480 $1,097 Jan-17 $10.00 $12,530 2014

1,253 3.7% Mar-16 Feb-18 $8.14

$850

$10,200 $0.96 $100 $1,200 $1,017 Mar-17 $10.00 $12,530 2016

1,253 3.7%

$10.00 $1,044

$12,530 $0.48 $10,200 $0.24

$50 $25

$600 $300

$10.00 $12,530

1,253 3.7% Feb-16 Feb-17 $8.14

$850

$936 Mar-17 $10.00 $12,530 2016

1,253 3.7% Jul-15 Aug-17 $11.06 $1,155

$13,860 $1.25 $130 $1,560 $2,418 Sep-17 $10.00 $12,530 2015

1,253 3.7% Nov-15 Oct-19 $8.55 1,253 3.7% Feb-16 Feb-17 $8.14 1,254 3.7% Mar-16 Feb-17 $8.13

$893 $850 $850

$10,710 $0.48 $10,200 $0.34

$50 $35

$600 $1,463 Nov-17 $10.00 $12,530 2015

$420

$947 Mar-17 $10.00 $12,530 2016 $950 Mar-17 $10.00 $12,540 2016

$10,200 $0.96 $100 $1,200

1,254 3.7% Oct-15 Dec-17 $10.14 $1,060 3,753 11.1% Feb-16 Feb-17 $7.53 $2,355 1,254 3.7% Dec-15 Dec-17 $10.05 $1,050

$12,720 $0.24 $28,259 $0.24 $12,600 $0.24 $10,200 $0.48 $12,720 $0.24 $10,800 $0.48 $12,600 $0.77 $12,540 $0.48 $10,200 $0.72 $12,540 $0.72 $13,200 $0.69

$25 $75 $25 $50 $25 $50 $80 $50 $75 $75 $75

$300 $1,097 Jan-17 $10.00 $12,540 2015 $900 $2,600 Mar-17 $10.00 $37,530 2016 $300 $1,097 Jan-17 $10.00 $12,540 2015 $300 $1,097 Feb-17 $10.00 $12,540 2014 $600 $1,017 Apr-17 $10.00 $12,540 2016 $960 $1,134 May-17 $10.00 $12,540 2015 $600 $1,200 Oct-17 $10.00 $12,540 2015 $600 $963 Feb-17 $10.00 $12,540 2016

1,254 3.7% Feb-16 Jan-17 $8.13

$850

1,254 3.7% Jan-15 Jan-17 $10.14 $1,060

1,254 3.7% Mar-16 Mar-17 $8.61

$900

1,254 3.7% May-15 Apr-17 $10.05 $1,050 1,254 3.7% Sep-16 Sep-17 $10.00 $1,045

1,254 3.7% Jan-16 Jan-17 $8.13

$850

$900

$990 Feb-17 $10.00 $12,540 2016

1,254 3.7% Jan-17 Dec-18 $10.00 $1,045 1,308 3.9% Jan-17 Dec-18 $10.09 $1,100

$900 $1,200 Jan-18 $10.00 $12,540 2017 $900 $1,739 Jan-18 $10.00 $13,080 2017

VACANT-PKG LOT Occupied Property Vacant Property

$0

$0

$0

$0

32,692 96.3% 1,253 3.7% 33,945 100.0%

$9.21 $25,079 $300,949 $0.54 $1,460 $17,520 $29,867

$10.00 $1,044 $12,530 $0.48

$50

$600

Total Property

$9.23 $26,123 $313,479 $0.53 $1,510 $18,120

$10.00 $339,450

38 |