348-Turnpike-Street-Canton-OM

RENT ROLL

TENANT

TERM

SQ FT

DATE ANNUAL RENT RENT / SF REIMBURSEMENT

NOTES

NEW ENGLAND ABATEMENT RESOURCES, INC. (INDUSTRIAL SAFETY & RESCUE)

Option to extend two (2) lease years at market rent. (Currently exercising Option until 4/30/2020).

5/1/13 - 4/30/18

4,433

5/1/16

$40,200

$9.07 PSF

Gross + Utilities

BOSTON RHYTHMIC - ORIGINAL

Tenant has the option to extend their lease for three (3) additional five (5) year terms at market rent.

7/1/16 - 6/30/21

5,000

$30,000 $35,000

$6.00 PSF $7.00 PSF

NNN

7/1/19

BOSTON RHYTHMIC - EXPANSION

Tenant has the option to extend their lease for three (3) additional five (5) year terms at market rent.

3/1/18 - 2/28/23

7,582

$53,074

$7.00 PSF

NNN

VANITY WORLD

Tenant reimburses $1.00 per square foot of Operating Expenses.

3/1/18 - 2/28/23

10,000

$60,000

$6.00 PSF

Modified Gross

VACANT

12,085

TOTAL OCCUPIED 27,015 69% TOTAL VACANT 12,085 31%

TOTAL BUILDING (SQ FT) 39,100 100%

ASSUMPTIONS

GENERAL ASSUMPTIONS

MARKET LEASING ASSUMPTIONS

LEASING & CAPITAL COSTS

Reporting Start Date: Vacancy Allowance: Expense Growth Rate:

11/01/18

Market Rent:

$8.00 / SF

Tenant Improvements: Leasing Commissions: Replacement Reserves:

$5.00 / SF

5.00% 3.00%

Annual Increases:

3% increase

4%

Lease Type:

NNN

$0.15 / SF / year

Term:

5 Years

Renewal Probability:

75%

Downtime:

6 Months