West Palm Small Bay Industrial Portfolio

6677-6687 N 42nd Terrace Rent Roll - 42nd Terrace

RENT ROLL

BASE RENT INCREASES

Jul-17

LEASE TERM

BASE RENT

CAM Recoveries

RBA Rent PSF Monthly

Total Monthly

Total Annual

RBA (SF)

Pro Rata

Annual

Date

PSF Water Sewer Trash

PSF

Comment

Suite

Tenant Name

Start

Expire

6677-A Thaddeus T. Christon

2,400 7.0% Nov-08 Dec-22 $8.00

$1,600

$19,200 Jan-18

$8.24 $8.49 $8.74 $9.00 $9.27 $7.50 $7.50 $7.75 $7.75 $8.24 $8.49 $8.74 $9.00 $7.61 $8.24 $8.49 $8.74 $9.01 $9.28 $8.51 $8.77 $9.03 $9.30 $9.58

$50

$10

$25

$85

$1,020 $0.43

Jan-19 Jan-20 Jan-21 Jan-22 Jun-19 Jun-20 Jun-21 May-19 May-20 May-21 Jan-19 Jan-20 Jan-21 Jan-22 Sep-18 Sep-19 Sep-20 Sep-21

6677-BC Top Shelf Auto, LLC

4,800 13.9% Mar-13 May-22 $7.50

$3,000

$36,000 Jun-18

$25

$10

$25

$60

$720 $0.15

6677-D Jason Alan Casey & Kan Sriboonlue

2,400 7.0% Aug-15 Apr-22 $8.00

$1,600

$19,200 May-18

$25

$10

$25

$60

$720 $0.30

6677-E Kan Sriboonlue

2,000 5.8% Apr-16 Mar-19 $7.25

$1,208

$14,490 Apr-18

6687-A Novelek Technology Inc.

2,900 8.4% Dec-15 Feb-22 $8.00

$1,934

$23,208 Feb-18

$25

$10

$25

$60

$720 $0.25

July 1, 2017 - August 31, 2017 Base Rent is abated per signed lease amendment; Tenant is still required to pay water, sewer and trash

6687-B Brett Prinz (1)

1,940 5.6% Oct-04 Aug-22 $8.51

$1,375

$16,500 Sep-17

$25

$10

$25

$60

$720 $0.37

6687-C Jason R. Meyerson

1,940 5.6% Jun-14 May-22 $9.25

$1,495

$17,940 Jun-18

$9.71 $100

$25 $100

$225

$2,700 $1.39

Jun-19 $10.00 Jun-20 $10.30 Jun-21 $10.61

6687-DH Federated Consulting Inc.

3,880 11.2% Jun-14 May-22 $8.77

$2,837

$34,044 Jun-18

$9.04 $9.31 $9.59 $9.88 $9.64 $9.00 $9.27 $9.55

$25

$10

$25

$60

$720 $0.19

Jun-19 Jun-20 Jun-21

6687-E Glenn R. Dubin

1,940 5.6% Dec-15 Nov-19 $9.09

$1,470

$17,635 Dec-17

$9.36 $100

$25 $100

$225

$2,700 $1.39

Dec-18

Base Rent Increases based on proposed amendment; September 2017 base rent would be abated under proposed amendment; Tenant still required to pay water, sewer and trash during those months

6687-F Kruse Equipment, Inc and Mark Kruse (2)

1,600 4.6% Sep-08 Jun-22 $8.36

$1,115

$13,380 Jun-17

$25

$10

$25

$60

$720 $0.45

Jun-18 Jun-19 Jun-20

$9.83 Jun-21 $10.13

6687-G MLW Construction LLC

1,940 5.6% Oct-13 Sep-17 $7.50 1,940 5.6% Jan-10 Dec-21 $8.00

$1,213 $1,293

$14,556

6687-I

Thaddeus T. Christon

$15,520 Jan-18

$8.24 $8.49 $8.74 $9.00 $8.24 $8.49 $8.49 $8.74 $9.01

$25

$10

$25

$60

$720 $0.37

Jan-19 Jan-20 Jan-21

6687-J Alexis D. Acuna and Lex Auto Sales

1,940 5.6% Jul-14 Feb-20 $8.00

$1,294

$15,528 Mar-18

$50

$10

$25

$85

$1,020 $0.53

Mar-19

6687-K Nitiphat Nick Phewfhad

2,900 8.4% Mar-17 Feb-22 $8.00

$1,934

$23,208 Feb-19

$50

$10

$25

$85

$1,020 $0.35

Feb-20 Feb-21

Occupied Property Vacant Property

34,520 100%

$23,367 $280,409

$525 $150 $450

$1,125 $13,500

$0

$0

$0

$0

$0

$0

$0

0 0%

Total Property

34,520 100%

$23,367 $280,409

$525 $150 $450

$1,125 $13,500

// 26