West Palm Small Bay Industrial Portfolio

Rent Roll - Dyer Road RENT ROLL

Dyer Business Park

BASE RENT INCREASES

Jul-17

CAM

LEASE TERM

BASE RENT

RBA Rent PSF Monthly Annual

RBA (SF)

Pro Rata

Unit

Tenant Name

Start

Expire

Date

PSF Water

Sewer

Monthly Annual

PSF

Comment

1 & 2 L&S Import and Export

4,200 12.50% Jun-06 Jul-22 $6.69 $2,342 $28,104 Aug-17 $8.00

$75

$25

$100

$1,200

$0.29

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

Aug-18 $8.24 Aug-19 $8.49 Aug-20 $8.74 Aug-21 $9.00

3 & 4 Florida Studio Millworks, Inc.

4,200 12.50% Dec-98 Nov-22 $5.95 $2,084 $25,008 Oct-17

$8.00 $8.24 $8.49 $8.74 $9.00

$25

$25

$50

$600

$0.14

Oct-18 Oct-19 Oct-20 Oct-21

5 Jedson Enterprises

2,100 6.25% Aug-09 May-22 $9.00 $1,575 $18,900 Apr-18

$9.27 $9.55

$50

$20

$70

$840

$0.40

Apr-19 Apr-20

$9.83 Apr-21 $10.13

6 Ace Custom Signs & Window Tinting

2,100 6.25% Jun-11 Aug-22 $8.00 $1,400 $16,800 Sep-17 $8.50

$25

$25

$50

$600

$0.29

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

Sep-18 $8.76 Sep-19 $9.02 Sep-20 $9.29 Sep-21 $9.57

7&8 Charleston G. Banton

4,200 12.50% Apr-15 Aug-19 $8.50 $2,975 $35,700 Sep-17 $8.93 Sep-18 $9.37 2,100 6.25% Nov-08 Dec-19 $9.00 $1,575 $18,900 Jan-18 $9.27 2,100 6.25% Dec-96 Nov-18 $8.00 $1,400 $16,800 Dec-17 $8.24 2,100 6.25% Sep-06 Aug-17 $7.50 $1,313 $15,756 Sep-17 $7.88 2,100 6.25% Apr-15 Mar-20 $8.60 $1,505 $18,060 Apr-18 $9.00 Jan-19 $9.55

9 Linda J. Ramsdell

$25

$10

$35

$420

$0.20

10 Smith Alternator, Inc 11 Roy M. Doondoon 12 All Ride Transport, Inc.

$25

$10

$35

$420

$0.20

$45

$15

$60

$720

$0.34

Apr-19

$9.25

13 & 14 Tal Moore

4,200 12.50% Jul-15 Jun-17 $6.30 $2,205 $26,460 4,200 12.50% May-13 Jul-24 $8.00 $2,800 $33,600 Jul-18

15 & 16 JP Auto Repairs Inc and Peroul Joseph

$8.24 $8.49 $8.74 $9.00 $9.27 $9.55 $9.84

$25

$10

$35

$420

$0.10

Jul-19 Jul-20 Jul-21 Jul-22 Jul-23 Jul-24

Occupied Property Vacant Property

33,600 100%

$21,174 $254,088

$295 $140

$435 $5,220

0 0.0%

$0

$0

$0

$0

$0

$0

Total Property

33,600 100%

$21,174 $254,088

$295 $140

$435 $5,220

Silverman Industrial Portfolio - 3 Properties - Valuation

3/15/2017 9:52 AM

// 30