West Palm Small Bay Industrial Portfolio

RENT ROLL Rent Roll - Westroads

BASE RENT INCREASES

Jul-17

CAM Recoveries

LEASE TERM

BASE RENT

RBA Rent PSF Monthly Annual

RBA (SF)

Total Monthly

Total Annual

Pro Rata

Suite

Tenant Name

Start Expire

Date PSF Water Sewer Trash

PSF

4249-A Jorge Usma Silva

2,400 8.7% Apr-16 Dec-22 $7.50 $1,500 $18,000 Jan-18 $7.50 $25 $10 $25 $60

$720 $0.30

Jan-19 $8.00 Jan-20 $8.50 Jan-21 $9.00

4249-B Reynold Persad 4249-C Rob Korkes

2,000 7.2% Feb-11 Jan-19 $6.80 $1,134 $13,608 Feb-18 $7.01 $25 $10 $25 $60 2,400 8.7% May-10 Apr-22 $9.00 $1,800 $21,600 May-18 $9.27 $25 $10 $25 $60

$720 $0.36 $720 $0.30

May-19 $9.55 May-20 $9.83 May-21 $10.13

4249-D Bruce Whitney Gorman 4249-E Placide Jeanbaptiste

800 2.9% Nov-13 Oct-17 $8.27

$551 $6,615

1,600 5.8% Mar-13 Apr-22 $8.25 $1,100 $13,200 May-18 $8.50 $25 $10 $25 $60

$720 $0.45

May-19 $8.75 May-20 $9.01 May-21 $9.29

4255-A Best Auto Choices, LLC

4,400 15.9% Mar-17 Apr-25 $7.55 $2,769 $33,228 May-18 $7.78 $50 $20 $75 $145 $1,740 $0.40 May-19 $8.01 May-20 $8.25 May-21 $8.50 May-22 $8.75 May-23 $9.02 May-24 $9.29 1,600 5.8% Apr-13 Dec-19 $8.50 $1,133 $13,600 Jan-18 $8.75 $25 $10 $25 $60 $720 $0.45

4255-B Kumar Seepersad

Jan-19 $9.02

4255-C Glasspole Overton Brown

800 2.9% Nov-13 Dec-19 $8.51

$567 $6,804 Jan-18 $8.76 $25 $10 $25

$60

$720 $0.90

Jan-19 $9.02

4255-D VACANT

400 1.4%

$9.00

$300 $3,600 $735 $8,820 $300 $3,600

4255-E Hanif Mark Martin Murray

800 2.9% Jan-16 Dec-17 $11.03

4255-F VACANT

400 1.4%

$9.00

4255-G Kumar Seepersad $600 $7,200 Jan-18 $9.27 Jan-19 $9.55 4261-A&E PJ's Auto Repair AKA Perard Jean 1,800 6.5% Jan-17 Jan-22 $9.06 $1,359 $16,308 Feb-18 $9.34 $25 $10 $25 $60 800 2.9% Apr-13 Dec-19 $9.00

$720 $0.40

Feb-19 $9.62 Feb-20 $9.90 Feb-21 $10.20 Apr-19 $8.91 Apr-20 $9.18 Apr-21 $9.45

4261-B Lymage Joseph

2,600 9.4% Jun-11 Mar-22 $8.40 $1,820 $21,840 Apr-18 $8.65 $25 $10 $25 $60

$720 $0.28

4261-C Sunil P. Jagoo

1,600 5.8% Nov-10 Dec-19 $8.51 $1,134 $13,608 Jan-18 $8.76 $25 $10 $25 $60

$720 $0.45

Jan-19 $9.02

4261-D1 Jorge Usma Silva

1,600 5.8% Feb-17 Mar-22 $11.25 $1,500 $18,000 Apr-18 $7.50 Apr-19 $7.50 Apr-20 $9.38 Apr-21 $9.38

4261-D2 Miguel Lopez

1,600 5.8% Apr-17 Mar-19 $8.00 $1,067 $12,804 Apr-18 $8.24 $25 $10 $25 $60

$720 $0.45

Occupied Property Vacant Property

26,800 97.1%

$18,770 $225,235 $600 $7,200 $19,370 $232,435

$300 $120 $325 $745 $8,940

800 2.9%

$0

$0

$0

$0

$0

Total Property

27,600 100%

$300 $120 $325 $745 $8,940

// 28