SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
 
SCHEDULE TO
(Rule 14d-100)
Tender Offer Statement under
Section 14(d)(1) or 13(e)(1) of the Securities Exchange Act of 1934
 
OPTIBASE LTD.
(Name of Subject Company (Issuer))

THE CAPRI FAMILY FOUNDATION
SHLOMO (TOM) WYLER
(Name of Filing Person (Offeror))
 
ORDINARY SHARES, PAR VALUE NIS 0.65 PER SHARE
(Title of Class of Securities)
 
M7524R116
(CUSIP Number of Class of Securities)
 
Rouven Schwarz
The Capri Family Foundation
PH Venturi House, 49 Street, Bella Vista, Panama City, Republic of Panama
Telephone: +972-54-690-9224
(Name, address and telephone numbers of person authorized to receive
notices and communications on behalf of filing persons)

With copies to:
Boaz Noiman, Adv.
Sharon Rosen, Adv.
FISCHER (FBC & Co)
146 Menachem Begin Street
Tel Aviv 6492103, Israel
Telephone: +972-3-694-4111
Andris Vizbaras, Esq.
Carter Ledyard & Milburn LLP
2 Wall Street
New York, NY  10005
Telephone: (212) 238-8698
 

CALCULATION OF FILING FEE

Transaction Valuation*
$10,750,174.40
 
Amount of Filing Fee**
$996.55
     
*
 
For purposes of calculating the filing fee only, this amount is based on the offer to purchase 959,837 ordinary shares of Optibase Ltd. at a purchase price of $11.20 cash per share.
**
 
The amount of the filing fee was calculated in accordance with Rule 0-11 of the Exchange Act and Fee Rate Advisory # 1 for Fiscal Year 2022 issued by the Securities and Exchange Commission, by multiplying the transaction valuation by 0.00009270.



 
Check the box if any part of the fee is offset as provided by Rule 0-11(a)(2) and identify the filing with which the offsetting fee was previously paid. Identify the previous filing by registration statement number, or the Form or Schedule and the date of its filing.
    Amount Previously Paid: None.
Form or Registration No.: Not Applicable.
Filing Party: Not Applicable.
Date Filed: Not Applicable.
 
Check the box if the filing relates solely to preliminary communications made before the commencement of a tender offer.
Check the appropriate boxes below to designate any transaction to which the statement relates:
 
third-party tender offer subject to Rule 14d-1
 
issuer tender offer subject to Rule 13e-4
 
going-private transaction subject to Rule 13e-3
 
amendment to Schedule 13D under Rule 13d-2
 
Check the following box if the filing is a final amendment reporting the results of the tender offer: ☐
 
If applicable, check the appropriate box(es) below to designate the appropriate rule provision(s) relied upon:
 
☐  Rule 13e-4(i) (Cross-Border Issuer Tender Offer)
 
☐  Rule 14d-1(d) (Cross-Border Third-Party Tender Offer)
2

 
This combined Tender Offer Statement and Rule 13e-3 Transaction Statement on Schedule TO (this “Schedule TO”) is filed by The Capri Family Foundation, a foundation organized under the laws of the Republic of Panama (the “Bidder”), and Shlomo (Tom) Wyler, and relates to the offer by the Bidder to purchase 959,837 outstanding ordinary shares, nominal (par) value NIS 0.65 per share (the “Shares”), of Optibase Ltd. (“Optibase”), not already owned by the Bidder group, at $11.20 per Share, net to the seller in cash, less any applicable withholding taxes, and without interest, upon the terms of, and subject to the conditions to, the Offer to Purchase, dated December 1, 2021 (the “Offer to Purchase”) and the related Letter of Transmittal, copies of which are attached hereto as Exhibits (a)(1)(A) and (a)(1)(B), respectively (which, together with any amendments or supplements thereto, constitute the “Offer”).
 
This Schedule TO is intended to satisfy the reporting requirements of Rule 14d-1 and Rule 13e-3 under the Securities Exchange Act of 1934, as amended. Pursuant to General Instruction F to Schedule TO, the information contained in the Offer to Purchase and the Letter of Transmittal is incorporated herein by reference in response to all of the items of this Schedule TO as more particularly described below. Capitalized terms used herein but not otherwise defined have the meaning ascribed to such terms in the Offer to Purchase.
 
ITEM 1. SUMMARY TERM SHEET.
 
The information set forth in the Offer to Purchase under “Summary Term Sheet” is incorporated herein by reference.
 
ITEM 2. SUBJECT COMPANY INFORMATION.
 
(a) The information set forth in the Offer to Purchase under “Section 16. Information Concerning Optibase” is incorporated herein by reference.
 
(b) The information set forth in the Offer to Purchase under “Introduction” is incorporated herein by reference.
 
(c) The information set forth in the Offer to Purchase under “Section 14. Price Range of the Shares Etc.” is incorporated herein by reference.
 
ITEM 3. IDENTITY AND BACKGROUND OF FILING PERSON.
 
(a), (b) and (c) The information set forth in the Offer to Purchase under “Introduction,” “Section 17. Information Concerning the Bidder Group” and in Schedule I to the Offer to Purchase is incorporated herein by reference.
 
ITEM 4. TERMS OF THE TRANSACTION.
 
(a) The information set forth in the Offer to Purchase under the following headings is incorporated herein by reference: “Introduction,” “Section 9. Terms of the Offer; Proration; Expiration Date,” “Section 10. Acceptance for Payment and Payment,” “Section 12. Withdrawal Rights,” “Section 13. Material U.S. Federal Income Tax and Israeli Income Tax Consequences,” “Section 19. Conditions of the Offer,” and “Section 22. Miscellaneous.”
3

 
The information set forth in the Letter of Transmittal, a copy of which is attached hereto as Exhibit (a)(1)(B), is also incorporated herein by reference.

ITEM 5. PAST CONTACTS, TRANSACTIONS, NEGOTIATIONS AND AGREEMENTS.
 
(a) and (b) The information set forth in the Offer to Purchase under “Introduction,” “Section 1. Background of the Offer; Contacts with Optibase,” “Section 5. Related Party Transactions,” “Section 17. Information Concerning the Bidder Group” and Schedule I to the Offer to Purchase is incorporated herein by reference.
 
ITEM 6. PURPOSES OF THE TRANSACTION AND PLANS OR PROPOSALS.
 
(a) The information set forth in the Offer to Purchase under “Summary Term Sheet,” “Section 1. Background of the Offer; Contacts with Optibase” and “Section 3. Purpose of the Offer; Effects of the Offer; Plans for Optibase” is incorporated herein by reference.
 
(c)(1) through (c)(7) The information set forth in the Offer to Purchase under “3. Purpose of the Offer; Effects of the Offer; Plans for Optibase,” “Section 15. Effects of the Offer on the Market for Shares” and “Section 17. Information Concerning the Bidder Group” is incorporated herein by reference.
 
ITEM 7. SOURCE AND AMOUNT OF FUNDS OR OTHER CONSIDERATION.
 
(a), (b) and (d) The information set forth in the Offer to Purchase under “Summary Term Sheet,” “Section 1. Background of the Offer; Contacts with Optibase,” “Section 3. Purpose of the Offer; Effects of the Offer; Plans for Optibase” and “Section 18. Sources and Amount of Funds” is incorporated herein by reference.
 
ITEM 8. INTEREST IN SECURITIES OF THE SUBJECT COMPANY.
 
(a) and (b) The information set forth in the Offer to Purchase under “Introduction,” “Section 5. Related Party Transactions,” “Section 17. Information Concerning the Bidder Group” and in Schedule I to the Offer to Purchase is incorporated herein by reference.
 
ITEM 9. PERSONS/ASSETS, RETAINED, EMPLOYED, COMPENSATED OR USED.
 
(a) The information set forth in the Offer to Purchase under “Section 20. Fees and Expenses” is incorporated herein by reference.
 
ITEM 10. FINANCIAL STATEMENTS.
 
(a) and (b) The information set forth in the Offer to Purchase under “Section 18. Sources and Amount of Funds” is incorporated herein by reference.
 
ITEM 11. ADDITIONAL INFORMATION.
 
(a) The information set forth in the Offer to Purchase under “Section 4. Interests of Certain Persons in the Offer,” “Section 5. Related Party Transactions,” “Section 15. Effects of the Offer on the Market for Shares,” “Section 17. Information Concerning the Bidder Group” and “Section 20. Legal Matters and Regulatory Approvals” is incorporated herein by reference. The Bidder is not aware of any pending material legal proceedings relating to the Offer.
4

 
(c) The information set forth in the Offer to Purchase and the Letter of Transmittal is incorporated herein by reference.
 
On December 1, 2021, the Bidder issued a press release announcing the commencement of the Offer, a copy of which is filed as Exhibit (a)(5)(A) to this Schedule TO and is incorporated herein by reference.

ITEM 12. EXHIBITS.
 
 
 
NO.
 
DESCRIPTION
(a)(1)(A)

Offer to Purchase dated December 1, 2021.
(a)(1)(B)

Letter of Transmittal.
(a)(1)(C)

Form of Notice of Guaranteed Delivery
(a)(1)(D)

Letter to Brokers, Dealers, Commercial Banks, Trust Companies and Other Nominees.
(a)(1)(E)

Letter to Clients for use by Brokers, Dealers, Commercial Banks, Trust Companies and Other Nominees.
(a)(1)(F)

Declaration Form (“Declaration of Status for Israeli Income Tax Purposes”).
(a)(5)(A)

Text of Press Release issued by the Bidder on December 1, 2021.
(a)(5)(B)

Form of Cover of ‘Mifrat’ to be filed with the Israel Securities Authority on December 1, 2021.*
(a)(5)(C)

Form of Acceptance Notice to be filed with the Israel Securities Authority on December 1, 2021.*
(b)(1)

Confirmation of Framework Credit Limit, dated February 8, 2019, between Credit Suisse (Switzerland) Ltd. and the Bidder.
(b)(2)
 
General Deed of Pledge, dated September 21, 2018, by the Bidder in favor of Credit Suisse (Switzerland) Ltd.
(d)
 
Indemnification Agreement, dated November 30, 2021, by the Bidder in favor of the directors and officers of Optibase.
(g)
 
Not applicable.
(h)
 
Not applicable.
_______________
*
English translation from Hebrew.
 
5


ITEM 13. INFORMATION REQUIRED BY SCHEDULE 13E-3.
 
The following sets forth information required by Schedule 13E-3 that has not already been set forth in Items 1-12 above. The information set forth in the Offer to Purchase is incorporated herein by reference to the items required by Schedule 13E-3.
 
Item 2.            Subject Company Information.
 
(d)    The information set forth in the Offer to Purchase under “Section 14. Price Range of Shares; etc.” is incorporated herein by reference.
 
(e)    Not applicable.
 
(f)    Not applicable.
 
Item 4.            Terms of the Transaction.
 
(c)   Not applicable
 
(d) and (e) The information set forth in the Offer to Purchase under “Section 3. Purpose of the Offer; Effects of the Offer; Plans for Optibase” is incorporated herein by reference.
 
(f) Not applicable.
 
Item 5.            Past Contacts, Transactions, Negotiations and Agreements.
 
(c) and (e) The information set forth in the Offer to Purchase under “Section 1. Background of the Offer; Plans for Optibase” is incorporated herein by reference.
 
Item 6.            Purposes of the Transaction and Plans or Proposals.
 
(b)    The information set forth in the Offer to Purchase under “Section 3. Purpose of the Offer; Effects of the Offer; Plans for Optibase” is incorporated herein by reference.
 
(c)(8)    The information set forth in the Offer to Purchase under “Section 3. Purpose of the Offer; Effects of the Offer; Plans for Optibase” is incorporated herein by reference.
 
Item 7.            Purposes, Alternatives, Reasons and Effects.
 
The information set forth in the Offer to Purchase under “Section 1. Background of the Offer; Contacts with Optibase,” “Section 3. Purpose of the Offer; Effects of the Offer; Plans for Optibase” and “Section 13. Material U.S. Federal Income Tax and Israeli Income Tax Consequences” is incorporated herein by reference.
 
Item 8.            Fairness of the Transaction.
 
The information set forth in the Offer to Purchase under “Section 1. Background of the Offer; Contacts with Optibase” and “Section 2. Position of Capri Regarding the Fairness of the Transaction” is incorporated herein by reference.
6

 
Item 9.            Reports, Opinions, Appraisals and Negotiations.
 
The information set forth in the Offer to Purchase under “Section 1. Background of the Offer; Contacts with Optibase,” “Section 2. Position of Capri Regarding the Fairness of the Transaction” and “Section 8. Fairness Opinion of Capri’s Financial Advisor” is incorporated herein by reference.
 
Item 10.          Source and Amount of Funds or Other Consideration.
 
(c)    The information set forth in the Offer to Purchase under “Section 20. Fees and Expenses” is incorporated herein by reference.
 
Item 12.          The Solicitation or Recommendation.
 
The information set forth in the Offer to Purchase under “Section 4. Interests of Certain Persons in the Offer” is incorporated herein by reference.
 
Item 13.          Financial Statements.
 
(a)    The information set forth in the Offer to Purchase under “Section 16. Information Concerning Optibase” is incorporated herein by reference.
 
(b)    The pro forma financial information of Optibase is not material to the Offer.
 
Item 14.          Persons/Assets, Retained, Employed, Compensated or Used.
 
(b) The information set forth in the Offer to Purchase under “Section 4. Interests of Certain Persons in the Offer” is incorporated herein by reference.
 
Item 15.          Additional Information.
 
(b)    Not applicable.
 
Item 16.          Exhibits.
 
(c)(1)
 
Valuation Report, dated December 31, 2020, of Wuest Partner AG regarding the commercial property of Optibase at Chemin des Aulx, Switzerland.
(c)(2)
 
Valuation Report, dated April 1, 2020, of Wuest Partner AG regarding the commercial property of Optibase at Rumlang, Switzerland.
(c)(3)
 
Valuation Reports, dated March 2021, of Florida House Appraisers, regarding 24 residential condominium units of Optibase in Miami, Florida.
(c)(4)
 
Financial analysis of MNS Consulting dated October 2021.
(c)(5)
 
Fairness opinion of MNS Consulting dated November 30, 2021.
(e)
 
Not applicable.
(f)
 
Sections 337 and 338 of the Israeli Companies Law.
 
7


SIGNATURES
 
After due inquiry and to the best of the knowledge and belief of the undersigned, the undersigned certify that the information set forth in this statement is true, complete and correct.

 
THE CAPRI FAMILY FOUNDATION

By: /s/ Andreas Kothgasser
Name: Andreas Kothgasser
Title: Trustee

 
/s/ S. T. Wyler
Shlomo (Tom) Wyler
 
Dated:  December 1, 2021
8


EXHIBIT INDEX

NO.
 
DESCRIPTION
 
 
 
 
 
 
 
 
 
 



 

(c)(5)
 
Fairness opinion of MNS Consulting dated November 30, 2021.**
(d)

(e)
 
Not applicable.
(f)
 
Sections 337 and 338 of the Israeli Companies Law.**
(g)
 
Not applicable.
(h)
 
Not applicable.

*
English translation from Hebrew.
**
Attached as an annex to, and incorporated by reference to, Exhibit (a)(1)(A) hereto

9


Exhibit (a)(1)(A)

OFFER TO PURCHASE FOR CASH
959,837 ORDINARY SHARES
OF
OPTIBASE LTD.
AT
$11.20 NET PER SHARE
BY
THE CAPRI FAMILY FOUNDATION
IN AN OFFER BEING CONDUCTED IN THE UNITED STATES AND ISRAEL

THE OFFER AND WITHDRAWAL RIGHTS WILL EXPIRE AT 10:00 A.M., NEW YORK TIME, OR
5:00 P.M., ISRAEL TIME, ON DECEMBER 30, 2021, UNLESS THE OFFER IS EXTENDED.

We, The Capri Family Foundation, a foundation organized under the laws of the Republic of Panama (“Capri”), are offering to purchase all of the ordinary shares, NIS 0.65 par value per share, of Optibase Ltd., (“Optibase” and “Optibase Shares”, respectively), not already owned by our bidder group, at the price of $11.20 per Optibase share, net to you (subject to withholding taxes, as applicable), in cash, without interest (the “Offer Price”). Based on the Report on Form 6-K filed by Optibase on July 8, 2021, there were 5,216,256 Optibase Shares outstanding as of July 7, 2021, of which 959,837 Optibase Shares are not already owned by our bidder group.
 
THE OFFER IS SUBJECT TO CERTAIN CONDITIONS CONTAINED IN THIS OFFER TO PURCHASE.  SEE SECTION 19 – “CONDITIONS OF THE OFFER,” WHICH SETS FORTH IN FULL THE CONDITIONS OF THE OFFER.
 
THE OFFER IS NOT CONDITIONED ON THE AVAILABILITY OF FINANCING OR THE APPROVAL OF THE BOARD OF DIRECTORS OF OPTIBASE.
 
THE OFFER WILL EXPIRE AT 10:00 A.M., NEW YORK TIME, OR 5:00 P.M., ISRAEL TIME, ON DECEMBER 30, 2021, UNLESS EXTENDED. SEE SECTION 9 - “TERMS OF THE OFFER; EXPIRATION DATE” AND SECTION 19 – “CONDITIONS OF THE OFFER.”
 
The Optibase Shares are listed on the Nasdaq Global Market, or Nasdaq, and on the Tel Aviv Stock Exchange, or TASE, under the ticker symbol “OBAS”. On June 29, 2021, the last trading day before we announced our intention to commence the offer, the closing sale price of the Optibase Shares was $11.00 on Nasdaq and NIS 35.78 on TASE.  We encourage you to obtain current market quotations for the Optibase Shares before deciding whether to tender your Optibase Shares. See Section 14 - “Price Range of the Shares etc.”


The Information Agent for the offer is:
 
D.F. KING & CO., INC.
 
 In Israel, information concerning the offer is available from our legal counsel:
 
FISCHER (FBC & Co.)
 
December 1, 2021
 
IMPORTANT
 
The offer is being conducted simultaneously in the United States and Israel. Pursuant to the Israeli Securities Law, 5728-1968 and the regulations promulgated thereunder relating to tender offers, to which we collectively refer as the Israeli Securities Law, we have filed this offer to purchase together with a cover statement in the Hebrew language with the Israel Securities Authority (the “ISA”) and the TASE. We have also filed an English translation of the cover statement from the Hebrew language as an exhibit to the Schedule TO that we filed with the United States Securities and Exchange Commission (the “SEC”). The offer is subject both to U.S. federal securities laws and the Israeli Companies Law, 5759-1999 (the “Israeli Companies Law”).

 
The offer has not been approved or disapproved by the SEC, any state securities commission, or the ISA, nor has the SEC, any state securities commission or the ISA passed upon the fairness or merits of the offer or upon the accuracy or adequacy of the information contained in this offer to purchase. Any representation to the contrary is a criminal offense.
 
We have not authorized any person to make any recommendation on our behalf as to whether you should or should not tender your Optibase Shares in the offer. You should rely only on the information contained in this offer to purchase and the other related documents delivered to you or to which we have referred you. We have not authorized any person to give any information or to make any representation in connection with the offer, other than those contained in this offer to purchase and the other related documents delivered to you or to which we have referred you. If anyone makes any recommendation or representation to you or gives you any information, you must not rely on that recommendation, representation or information as having been authorized by us.
 
Holders of Optibase Shares who hold their Optibase Shares through a TASE member should tender their Optibase Shares to Israel Brokerage & Investments - I.B.I. - Ltd., who serves as the Israeli Depositary, pursuant to the applicable instructions in Section 11. All other holders of Optibase Shares should tender Optibase Shares to American Stock Transfer & Trust Company, the U.S. Depositary (which we refer to, together with the Israeli Depositary, as the Depositaries), pursuant to the applicable instructions in Section 11. For the addresses and telephone numbers of our Depositaries, see the back cover of this offer to purchase.
 
Upon the terms and subject to the conditions of the offer (including any terms and conditions of any extension or amendment), we will accept for payment and pay for the Optibase Shares that are validly tendered and not properly withdrawn prior to 10:00 a.m., New York time, or 5:00 p.m., Israel time, on December 30, 2021, unless, subject to applicable law, we extend the period of time during which the period of the offer is open. This date, as may be extended, is referred to as the Expiration Date. We will publicly announce in accordance with applicable law, and in any event issue a press release by 9:00 a.m., New York time, or 4:00 p.m., Israel time, on the U.S. business day following the Expiration Date, stating whether or not the conditions of the offer have been satisfied or, subject to applicable law, waived by us.
 
Any questions and requests for assistance may be directed to D.F. King & Co., Inc., our Information Agent in the United States, or FISCHER (FBC & Co.), our legal counsel in Israel, at their addresses and telephone numbers set forth on the back cover of this offer to purchase.
 
Additional copies of this offer to purchase, the Letter of Transmittal and other related materials may be obtained from the Information Agent or the Israeli Depositary upon request.

 
TABLE OF CONTENTS
 
1
   
7
   
9

 
1.
9
 
 
 
 
 
2.
10
       
  3.
 11
       
  4.
 13
       
  5.
 14
       
  6.
 14
       
  7.
14
       
  8.
14
 
 
 
 
9.
16
 
 
 
 
 
10.
 17
       
  11.
 18
       
  12.
 21
       
  13.
 22
       
  14.
 27
       
  15.
29
       
  16.
 29
       
  17.
 32
       
  18.
 33
       
  19.
 34
       
  20.
 35
       
  21.
 36
       
  22.
 37
       
 A-1
     
A-2
     
 A-3
 
I-1
 
i

 
SUMMARY TERM SHEET
 
Unless the context otherwise requires, all references in this offer to purchase to “Capri,” “us,” “we,” and “our” are to The Capri Family Foundation, a foundation organized under the laws of the Republic of Panama, all references to “Optibase” are to Optibase Ltd., all references to “Nasdaq” are to the Nasdaq Global Market, all references to “TASE” are to the Tel Aviv Stock Exchange, all references to “dollars” or “$” are to United States dollars, all references to “NIS” are to New Israeli Shekels, and all references to the “Exchange Act” are to the United States Securities Exchange Act of 1934, as amended, and all references to the “Israeli Companies Law” are to the Israeli Companies Law 5759-1999, as amended.

Unless the context otherwise requires, the percentages of the outstanding Optibase Shares (as defined below) and the percentages of the voting power of Optibase stated throughout this offer to purchase are based on 5,216,256 Optibase Shares outstanding as of July 7, 2021 (based on the Report on Form 6-K filed by Optibase on July 8, 2021). Optibase holds 17,895 of its own shares, as treasury shares with no voting or equity rights, and these shares are disregarded throughout this offer to purchase.

Unless otherwise indicated or the context otherwise requires, for purposes of this offer to purchase, a “U.S. business day” means any day other than a Saturday, Sunday, U.S. federal holiday or any other day on which the banks in the U.S. are permitted not to be open for business, and an “Israeli business day” means any day other than a Friday, Saturday, or any other day on which the banks in both Israel and the U.S. are permitted not to be open for business.

SUMMARY TERM SHEET

This summary term sheet is a brief summary of the material provisions of this offer to purchase 959,837 ordinary shares of Optibase, par value NIS 0.65 per share (which we refer to as Optibase Shares) being made by Capri, and is meant to help you understand the offer. This summary term sheet is not meant to be a substitute for the information contained in the remainder of this offer to purchase, and the information contained in this summary term sheet is qualified in its entirety by the fuller descriptions and explanations contained in the later pages of this offer to purchase. The following are some of the questions you, as a shareholder of Optibase, may have about us and the offer and answers to those questions. We recommend that you read carefully this entire offer to purchase, the Letter of Transmittal and other related documents delivered to you prior to making any decision regarding whether to tender your shares.

WHO IS OFFERING TO BUY MY SECURITIES?

We are The Capri Family Foundation, a foundation organized under the laws of the Republic of Panama. See Introduction and Section 17 – “Information Concerning the Bidder Group.”

Mr. Shlomo (Tom) Wyler personally holds 159,218 Optibase Shares, or approximately 3.1% of the outstanding Optibase Shares, making him the next largest holder of Optibase Shares after Capri, and we consulted with him about the terms and conditions of our offer. Mr. Wyler, directly or through entities that he controlled, transferred to us a portion of the Optibase Share that we hold, and our beneficiaries, as a foundation, are the children and grandchildren of Mr. Wyler. Because of these connections, our offer may be deemed in part to be structured by or made on behalf of Mr. Wyler, and in this offer to purchase we refer to Mr. Wyler and ourselves collectively as our “bidder group.” For clarity, Mr. Wyler disclaims control of us or beneficial ownership of the Optibase Shares that we hold.

HOW MANY SHARES ARE SOUGHT IN THIS OFFER?

We are offering to purchase all of the outstanding Optibase Shares not owned by the bidder group.

Our offer is subject to a minimum condition. See Section 19 – “Conditions of the Offer.”

If the minimum condition is satisfied and we purchase all tendered shares, then by operation of the Israeli Companies Law, without further action by any person, we automatically thereby will acquire the Optibase Shares held by any persons who did not tender into the offer and will be obligated to pay the Offer Price to those holders. We refer to this possible result of the offer as the “Compulsory Acquisition.”
 

1

 
See Section 9 - “Terms of the Offer; Expiration Date” and Section 12 – “Withdrawal Rights.”

WHAT ARE THE MOST SIGNIFICANT CONDITIONS OF THE OFFER?

It is a condition of our offer that prior to the expiration of our offer either –


o
699,025 or more Optibase Shares shall have been validly tendered, and not validly withdrawn, and the majority of those Optibase Shares shall have been tendered by offerees who do not have a “personal interest,” within the meaning of the Israeli Companies Law and as described below, in the offer; or

o
855,512 or more Optibase Shares shall have been validly tendered, and not validly withdrawn.

We refer to this condition as the minimum condition.

Our offer is subject to customary additional conditions but our offer is not conditioned on the availability of financing or the approval of the board of directors of Optibase.

Under the Israeli Companies Law, a “personal interest” of a person in an action or transaction of a company (i) includes a personal interest of (a) any spouse, sibling, parent, grandparent or descendant of the person, any descendant, sibling or parent of a spouse of the person and the spouse of any of the foregoing; and (b) a company with respect to which the person (or any of the foregoing relatives of the person) owns at least 5% of the outstanding shares or voting rights, serves as a director or chief executive officer or has the right to appoint one or more directors or the chief executive officer; and (ii) excludes a personal interest arising solely from the ownership of shares.  Under the Israeli Companies Law, in the case of a person tendering by proxy “personal interest” includes the personal interest of either the proxy holder or the shareholder granting the proxy, whether or not the proxy holder has discretion how to tender the shares.  In accordance with the Israeli Companies Law, each tendering shareholder is required to inform us when tendering their Optibase Shares, by indicating in the Letter of Transmittal, whether or not it has a personal interest in the acceptance of the offer; otherwise, such tendering shareholder will be deemed to have not tendered its Optibase Shares in the offer and its Optibase Shares will not be counted for the purposes of determining if the minimum condition has been satisfied.

See Section 9 - “Terms of the Offer; Expiration Date,” Section 19 - “Conditions of the Offer,” and “-- HOW MANY SHARES ARE SOUGHT IN THIS OFFER?, above.

WHAT WILL HAPPEN IF THE CONDITIONS OF THE OFFER ARE NOT SATISFIED?

If any condition is not satisfied, we may elect not to purchase, or may be prohibited from purchasing, any Optibase Shares tendered pursuant to the offer, or, subject to applicable law, we may waive such conditions. We will  not waive the minimum condition. See “Introduction,” Section 9 - “Terms of the Offer; Expiration Date” and Section 19 – “Conditions of the Offer.”

WHY ARE YOU CONDUCTING THIS OFFER?

The purpose of the offer is for Capri to acquire the entire equity interest in Optibase. See “Special Factors – Purpose of the Offer; Effects of the Offer; Plans for Optibase.”

HOW MUCH ARE YOU OFFERING TO PAY AND WHAT IS THE FORM OF PAYMENT?

We are offering to pay $11.20 per Optibase Share, net to you (subject to withholding taxes, as applicable), in cash, without interest (the “Offer Price”). All shareholders tendering their Optibase Shares in the offer will be paid solely in United States dollars. See “Introduction,” Section 9 - “Terms of the Offer; Expiration Date,” Section 10 – “Acceptance for Payment and Payment,” and, with respect to withholding taxes, Section 13 – “Material U.S. Federal Income Tax and Israeli Income Tax Consequences.”

WHAT PERCENTAGE OF THE OPTIBASE SHARES DO YOU CURRENTLY OWN?

Capri currently owns 4,097,201 Optibase Shares, or approximately 78.6% of the outstanding Optibase Shares, and Mr. Wyler owns an additional 159,218 Optibase Shares, or approximately 3.1% of the outstanding Optibase Shares.

See “Introduction” and Section 19 - “Conditions of the Offer.”


2

 
WHAT IS THE MARKET VALUE OF MY OPTIBASE SHARES AS OF A RECENT DATE?

On June 29, 2021, the last full trading day before we announced our intention to make an offer for all of the outstanding Optibase Shares not owned by the bidder group, the last reported closing price per Optibase Share reported on Nasdaq was $11.00 and on the TASE was NIS 35.78.
On November 30, 2021, the last full trading day before we commenced the offer, the last price per Optibase Share reported on Nasdaq was $10.25 and on the TASE was NIS 31.37. The Offer Price, $11.20 per Optibase Share, is 9.27% greater than such last reported price on Nasdaq and 11.61% greater than such last reported price on the TASE.
During the six months prior to commencement of the offer, the average closing price of the Optibase Shares reported on Nasdaq was $10.89 and on the TASE was NIS 34.81. The Offer Price, $11.20 per Optibase Share, is 2.84% greater than such six-month average price on Nasdaq and 1.3% greater than such six-month average price on the TASE.

Optibase Shares are traded on Nasdaq and on TASE under the symbol “OBAS.” We recommend that you obtain a recent quotation for your Optibase Shares prior to deciding whether or not to tender your Optibase Shares.

See Section 14 - “Price Range of the Shares etc.”

DO YOU HAVE THE FINANCIAL RESOURCES TO PAY THE PURCHASE PRICE IN THE OFFER?

Yes. We possess all of the necessary funds to consummate the offer from cash on hand and an existing loan facility with a third party lender. The offer is not conditioned on the availability of financing.

According to Israeli law, to secure the payment for the Optibase Shares tendered pursuant to the offer, the Israeli Depositary, which is a TASE member, has agreed to guarantee our obligation to pay for the Optibase Shares tendered and accepted by us for payment pursuant to the offer. To secure this guarantee, we have engaged the Israeli Depositary to act as an escrow agent and have deposited cash into an escrow account in an amount sufficient to pay for the maximum number of Optibase Shares that we are offering to purchase in the offer.

See Section 10 - “Acceptance for Payment and Payment” and Section 18 – “Sources and Amount of Funds.”

IS YOUR FINANCIAL CONDITION RELEVANT TO MY DECISION ON WHETHER TO TENDER IN THE OFFER?

We do not believe that our financial condition is material to your decision whether to tender Optibase Shares and accept the offer because --

o
The offer consideration consists solely of cash;

o
the offer is not subject to any financing condition;

o
all of the funds necessary to consummate the offer are available to us either as cash on hand or from an existing loan facility with a third party lender, and we have deposited cash into an escrow account with the Israeli Depositary in an amount sufficient to pay for the maximum number of Optibase Shares that we are offering to purchase in the offer;

o
we are already a controlling shareholder of Optibase; and

o
we are a private foundation and our financial statements primarily reflect our management’s ability to manage an investment portfolio, rather than our ability to manage an operating company such as Optibase.

HOW LONG DO I HAVE TO DECIDE WHETHER TO ACCEPT THE OFFER AND TENDER MY SHARES?

You may tender your Optibase Shares until 10:00 a.m., New York time, or 5:00 p.m., Israel time, on December 30, 2021 (as may be extended, the “Expiration Date”).

See “Introduction,” Section 9 - “Terms of the Offer; Expiration Date,” Section 11 - “Procedures for Tendering Shares” and Section 19 – “Conditions of the Offer.”

HOW DO I TENDER MY OPTIBASE SHARES AND TO WHICH DEPOSITARY SHOULD I TENDER?

This depends on the manner in which you hold your Optibase Shares:

If you hold your Optibase Shares through a TASE member, you should tender your Optibase Shares to the Israeli Depositary by following the applicable procedures and instructions described in Section 11 - “Procedures for Tendering Shares”; and


3


 
All other holders of Optibase Shares should tender their Optibase shares to the U.S. Depositary by following the applicable procedures and instructions described in Section 11 - “ Procedures for Tendering Shares.”

WHEN CAN I WITHDRAW THE OPTIBASE SHARES I TENDERED PURSUANT TO THE OFFER?

You may withdraw your tender at any time before 10:00 a.m., New York time, or 5:00 pm Israel time, on December 30, 2021 or, if we extend our offer, before 10:00 a.m., New York time, or 5:00 pm Israel time, on the date to which the offer is extended.

WHEN WILL YOU PAY FOR THE OPTIBASE SHARES TENDERED IN THE OFFER?

All of the Optibase Shares validly tendered pursuant to the offer and not properly withdrawn will be paid for promptly following the Expiration Date.  We expect to make such payment within four U.S. business days following the Expiration Date. See Section 9 - “Terms of the Offer; Expiration Date,” Section 10 – “Acceptance for Payment and Payment” and Section 19 – “Conditions of the Offer.”

CAN THE OFFER BE EXTENDED, AND UNDER WHAT CIRCUMSTANCES?

We have the right, in our sole discretion, to extend the Expiration Date, subject to applicable law. In addition, in certain circumstances, we may be required by law to extend the Expiration Date.  See Section 9 - “Terms of the Offer; Expiration Date.”

HOW WILL I BE NOTIFIED IF THE OFFER IS EXTENDED?

If we decide to extend the Expiration Date, we will inform the Depositaries, the Information Agent and our Israeli legal counsel of that fact. We will also publicly announce the new Expiration Date in accordance with applicable law, and in any event we will issue a press release no later than 9:00 a.m., New York time, or 4:00 p.m., Israel time, on the first U.S. business day following the day on which we decide to extend the Expiration Date. Under Israeli law, we are required to file an immediate report with the ISA no later than one Israeli business day prior to the previously scheduled Expiration Date, and, within one Israeli business day thereafter, publish the notice in two daily newspapers having a mass circulation and published in Israel in Hebrew. See Section 9 - “Terms of the Offer; Expiration Date.”

HAS OPTIBASE OR ITS BOARD OF DIRECTORS ADOPTED A POSITION ON THE OFFER?

Under applicable U.S. law, no later than ten U.S. business days from the date of this offer to purchase, Optibase is required to publish, send or give to you a statement disclosing that it either recommends acceptance or rejection of the offer, expresses no opinion and remains neutral toward the offer, or is unable to take a position with respect to the offer.

Under Israeli law, Optibase’s board of directors is not required to express its opinion to the shareholders on the advisability of the offer, and it may refrain from expressing an opinion on the offer.

As of the date of this offer to purchase, Optibase’s board of directors has not made any recommendation regarding acceptance or rejection of the offer or expressed an opinion regarding the advisability of the offer.

ARE THERE ANY CONFLICTS OF INTEREST IN THE OFFER?

Yes. Capri currently owns approximately 78.6% of the outstanding Optibase Shares and controls Optibase. Mr. Wyler owns approximately 3.1% of the outstanding Optibase Shares and serves as the Chief Executive Officer of its subsidiary, Optibase Inc. Mr. Rouven Schwarz serves as a member of both the board of directors of Optibase and the board of trustees of Capri, and Mr. Schwarz entered into a service agreement with Optibase under which Mr. Schwarz provides real estate related consulting services to Optibase, its subsidiaries and affiliates. Mr. Wyler is the father in law of Mr. Schwarz. These relationships may be deemed to create a conflict between the interest of each member of our bidder group to fulfill their duties to Optibase and its unaffiliated shareholders, on one hand, and their interest in consummating the offer on the best possible terms for Capri, on the other hand.

See Section 3 – “Purpose of the Offer; Effects the Offer; Plans for Optibase” and Section 4 – “Interests of Certain Persons in the Offer.”


4


 
IS THIS TENDER OFFER PART OF A GOING PRIVATE TRANSACTION?

Yes. However, we believe this offer is not a necessary part of a going private transaction because we believe, based on the number of record holders of Optibase Shares during recent periods, that Optibase currently is able to delist the Optibase Shares from Nasdaq and deregister the Optibase Shares under the Exchange Act. See Section 2 – “Position of Capri Regarding the Fairness of the Transaction.”

Capri currently is an affiliate of Optibase and, if the offer is consummated, the shares of Optibase will cease to be traded on Nasdaq and cease to be registered under the Exchange Act. Because of these features, our offer is part of a “going private” transaction as that term is used in SEC Rule 13e-3. In addition, if the offer is consummated, we will become a private company (within the meaning of Israeli law) and Optibase Shares will cease to trade on the TASE. See Section 6 – “Rule 13e-3.”

IS THIS TENDER OFFER FAIR TO THE HOLDERS OF OPTIBASE SHARES WHO ARE NOT AFFILIATED WITH OPTIBASE?

Each member of our bidder group believes that the offer, and the Offer Price to be received by holders of Optibase Shares who are unaffiliated with Optibase pursuant to the offer, are fair to such holders.

The Offer Price represents a premium of approximately:
 

o
1.8% to the closing price of the Optibase Shares on Nasdaq on June 29, 2021, the last trading day prior to the date that we announced that we were taking initial steps to commence the offer;
 

o
9.27% to the closing price of the Optibase Shares on Nasdaq on November 30, 2021, the last trading day prior to commencement of our offer; and
 

o
2.84% to the average closing price of the Optibase Shares on Nasdaq during the six months prior to commencement of the offer.
 
MNS Consulting, the financial advisor to Capri, delivered to us a fairness opinion, attached as Annex A to this Offer to Purchase, as to the fairness of the Offer Price to be received by holders of Optibase Shares who are unaffiliated with Optibase.
 
Our offer has procedural features that help ensure fairness to holders of Optibase Shares who are not affiliated with Optibase.

See Section 2 - “Position of Capri Regarding the Fairness of the Transaction” and Section 14 – “Price Range of Shares etc.”

WHAT ARE THE TAX CONSEQUENCES OF THE OFFER?

The receipt of cash for Optibase Shares accepted for payment by us from tendering shareholders who are “United States persons” for United States federal income tax purposes will be treated as a taxable transaction for United States federal income tax purposes.

The receipt of cash for Optibase Shares accepted for payment by us from tendering shareholders generally will be a taxable transaction for Israeli income tax purposes for both Israeli residents and non-Israeli residents, unless a specific exemption is available or a tax treaty between Israel and the shareholder’s country of residence provides otherwise.

We have obtained an approval from the Israel Tax Authority with respect to the Israeli withholding tax rates applicable to shareholders as a result of the sale of Optibase Shares pursuant to the offer. The approval provides, among other things, that (1) shareholders who meet the following criteria will not be subject to Israeli withholding tax: (a) they acquired their Optibase Shares after its initial public offering in the United States on Nasdaq in 1999; (b) they do not hold their Optibase Shares through an Israeli broker or Israeli financial institution; (c) they hold less than 5% of Optibase Shares; (d) they certify that they are not, and at the date of purchase of their Optibase Shares were not Israeli residents (and, (i) in the case of a corporation, that no Israeli residents hold 25.0% or more of the means to control such corporation or are the beneficiaries of, or are entitled to, 25.0% or more of the revenues or profits of such corporation, whether directly or indirectly, or (ii) in the case of a partnership, that no partner in the partnership is an Israeli resident and no Israeli resident holds, directly or indirectly via shares or through a trust or in any other manner or with another who is an Israeli resident, 25.0% or more of any right in the partnership or, of the right to direct the manner of exercising any of the rights in the partnership); provided that (A) with respect to shareholders who are individuals, they timely provide a copy of their passport; and (B) with respect to shareholders that shall receive an aggregate Offer Price that is in an amount in excess of US$100,000, they timely submit a valid certificate of residency for tax purposes issued by the applicable tax authority of their country of residence, (2) payments to be made to tendering shareholders who hold their Optibase Shares through an Israeli broker or Israeli financial institution will be made by us without any Israeli withholding at source, and the relevant Israeli broker or Israeli financial institution will withhold Israeli tax, if any, as required by Israeli law, and (3) shareholders who are not described in clauses (1) and (2) above will be subject to Israeli withholding tax at the applicable rate of the gross proceeds payable to them pursuant to the offer, unless such shareholders obtain a tax withholding certificate from the Israel Tax Authority, all as prescribed by Israeli tax law.


5

 
We recommend that you seek professional advice from your own advisors concerning the tax consequences applicable to your particular situation. See Section 13 – “Material U.S. Federal Income Tax and Israeli Income Tax Consequences.”

WHAT ARE MY APPRAISAL RIGHTS?

Holders of Optibase Shares who do not tender their Optibase Shares in the offer will have appraisal rights in connection with our offer only if the Compulsory Acquisition occurs as a result of our offer.
 
Under Sections 337 and 338 of the Israeli Companies Law, if we complete our offer and acquire the remaining Optibase Shares through a Compulsory Acquisition, an Israeli court may, at the request of any shareholder who did not tender its shares in the offer, provided such request is submitted within six months of the completion of the offer, determine that the consideration paid for the Optibase Shares was less than the fair market value and decide that we should pay the fair market value, as determined by the court.  Any shareholder who tendered its shares in the offer shall not be entitled to appraisal rights.  See Section 3 – “Purpose of the Offer; Effects of the Offer; Plans for Optibase.”

IF I DECIDE NOT TO TENDER, HOW WILL THE OFFER AFFECT MY SHARES?

If a sufficient number of Optibase Shares are validly tendered, and not withdrawn, in our offer, then we will acquire the remaining Optibase Shares through the Compulsory Acquisition.
 
See Section 3 - “Purpose of the Offer; Effects of the Offer; Plans for Optibase.”

WITH WHOM MAY I TALK IF I HAVE QUESTIONS ABOUT THE OFFER?

You can call D.F. King & Co., Inc., our Information Agent in the United States, at (212) 269-5550 (banks and brokers) or Toll Free at (800) 829-6554, or FISCHER (FBC & Co.), our legal counsel in Israel, at their addresses and telephone numbers set forth on the back cover of this offer to purchase.


6


INTRODUCTION
 
We, The Capri Family Foundation, a foundation organized under the laws of the Republic of Panama (“Capri”), hereby offer to purchase all of the ordinary shares, par value NIS 0.65 per share, of Optibase Ltd., or Optibase Shares, at a price of $11.20 per share, net to you (subject to withholding taxes, as applicable), in cash, without interest (the “Offer Price”). The offer is subject to the terms and conditions set forth in this offer to purchase, the Letter of Transmittal and the other related documents delivered to you.
 
Optibase Shares are listed on the Nasdaq Global Market, or Nasdaq, and on the Tel Aviv Stock Exchange, or TASE, under the ticker symbol “OBAS”. Based on the Report on Form 6-K filed by Optibase on July 8, 2021, as of July 7, 2021, there was a total of 5,216,256 Optibase Shares outstanding. (Optibase holds 17,895 of its own shares, as treasury shares with no voting or equity rights, and these shares are disregarded throughout this offer to purchase.) As of the date of this offer to purchase, we beneficially own 4,097,201 Optibase Shares, representing approximately 78.6% of the outstanding Optibase Shares.

Mr. Shlomo (Tom) Wyler personally holds 159,218 Optibase Shares, or approximately 3.1% of the outstanding Optibase Shares, making him the next largest holder of Optibase Shares after Capri, and we consulted with him about the terms and conditions of our offer. Mr. Wyler, directly or through entities that he controlled, transferred to us a portion of the Optibase Share that we hold, and our beneficiaries, as a foundation, are the children and grandchildren of Mr. Wyler. Because of these connections, our offer may be deemed in part to be structured by or made on behalf of Mr. Wyler, and in this offer to purchase we refer to Mr. Wyler and ourselves collectively as our “bidder group.” For clarity, Mr. Wyler disclaims control of us or beneficial ownership of the Optibase Shares that we hold.
 
The offer is being conducted simultaneously in the United States and in Israel. The offer will expire at 10:00 a.m., New York time, or 5:00 p.m., Israel time, on December 30, 2021. We refer to this date, as it may be extended by us, as the “Expiration Date”. We will publicly announce in accordance with applicable law, and in any event issue a press release by 9:00 a.m., New York time, or 4:00 p.m., Israel time, on the U.S. business day following the Expiration Date, stating whether or not the conditions of the offer have been satisfied or, subject to applicable law, waived by us.
 
If you are a record owner of Optibase Shares and tender directly to American Stock Transfer & Trust Company LLC, the U.S. Depositary, or to Israel Brokerage & Investments - I.B.I. - Ltd., the Israeli Depositary (which we refer to together as the Depositaries), you generally will not be obligated to pay brokerage fees or commissions, service fees or commissions or, except as set forth in the Letter of Transmittal, share transfer taxes with respect to the sale of your Optibase Shares in the offer. If you hold your Optibase Shares through a bank or broker, we recommend that you check whether they charge any service or other fees.
 
We will pay the fees and expenses of the Depositaries in connection with the offer. The Depositaries will act as agents for tendering shareholders for the purpose of receiving payment from us and transmitting payments to tendering shareholders whose Optibase Shares are accepted for payment. We will also pay the fees and expenses of D.F. King & Co., Inc., our Information Agent, and FISCHER (FBC & Co.), our Israeli legal counsel, who will both facilitate and answer questions concerning the offer during their respective normal business hours.
 
Certain conditions to the consummation of the offer are described in Section 19. We reserve the right (subject to applicable law and the rules of the United States Securities and Exchange Commission, or the SEC) to amend or, other than the conditions set forth in clauses (a) and (c) of Section 19, waive any one or more of the terms and conditions of the offer. However, if any of these conditions is not satisfied, we may elect not to purchase, or may be prohibited from purchasing any Optibase Shares tendered pursuant to the offer, according to applicable law. The offer is not conditioned on the availability of financing or the approval of the board of directors of Optibase.  See Section 9 - “Terms of the Offer; Expiration Date”,  Section 10 – “Sources and Amount of Funds” and Section 19 – “Conditions of the Offer.”
 
If the conditions of our offer are satisfied and we consummate the offer, then by operation of the Israeli Companies Law, without further action by any person, we automatically thereby will acquire the Optibase Shares held by any persons who did not tender into the offer and will be obligated to pay the Offer Price to those holders. We refer to this possible result of the offer as the “Compulsory Acquisition.”   See Section 9 - “Terms of the Offer; Expiration Date” and Section 19 – “Conditions of the Offer.”
 
Under applicable U.S. law, no later than ten U.S. business days from the date of this offer to purchase, Optibase is required to publish, send or give to you a statement disclosing that it either recommends acceptance or rejection of the offer, expresses no opinion and remains neutral toward the offer, or is unable to take a position with respect to the offer. Under Israeli law, Optibase’s board of directors is not required to express its opinion to the shareholders on the advisability of the offer, and it may refrain from expressing an opinion on the offer. As of the date of this offer to purchase Optibase’s board of directors has not made such a statement or expressed an opinion on the offer.
 
This offer to purchase, the Letter of Transmittal and the other related documents delivered to you contain important information which should be read carefully before any decision is made with respect to the offer.
7

 
Forward-Looking Statements
 
This offer to purchase, the Letter of Transmittal and the other related documents delivered to you and/or incorporated by reference herein include “forward-looking statements” that are not purely historical regarding our intentions, hopes, beliefs, expectations and strategies for the future, including, without limitation:
 

statements regarding the public float of Optibase Shares following consummation of the offer;
 

statements regarding whether the Optibase Shares will continue to be “margin securities” following consummation of the offer;
 

statements regarding whether the Optibase Shares will continue to be traded on Nasdaq or the TASE or registered under the Exchange Act following consummation of the offer;
 

statements regarding the plans, objectives or expectations regarding the future operations or status of us or Optibase; and
 

any statement of assumptions underlying any of the foregoing.
 
Forward-looking statements that are based on various assumptions (some of which are beyond our control) may be identified by the use of forward-looking terminology, such as “may,” “can be,” “will,” “expects,” “anticipates,” “intends,” “believes,” “believe in the value,” and similar words and phrases. Such forward-looking statements are inherently subject to known and unknown risks and uncertainties. Actual results could differ materially from those set forth in forward-looking statements due to a variety of factors, including, but not limited to:
 

changes in domestic and foreign economic and market conditions;
 

changes in the ownership of Optibase Shares, particularly any substantial accumulations by persons who are not affiliated with us;
 

uncertainty as to the completion of the offer; and
 

the risk factors detailed in Optibase’s most recent annual report on Form 20-F and its other filings with the SEC.
 
See “Special Factors” and Section 17 of this offer to purchase for a discussion of certain information relating to us. Except as may be required by law, we do not undertake, and specifically disclaim, any obligation to publicly release the results of any revisions which may be made to any forward-looking statements to reflect the occurrence of anticipated or unanticipated events or circumstances after the date of such forward-looking statements.
 
You should assume that the information appearing in this offer to purchase is accurate as of the date on the front cover of this offer to purchase only.
8

 
SPECIAL FACTORS
 
1.
Background of the Offer; Contacts with Optibase
 
Optibase was incorporated and commenced operations in 1990. It listed its Optibase Shares on Nasdaq in 1999 and on the TASE in 2015.
 
Companies controlled by Mr. Wyler began to acquire Optibase Shares commencing in February 2001. As a result, Mr. Wyler became the controlling shareholder of Optibase for a period until September 2012. All of these Optibase Shares were transferred to us in December 2013, and since then we have acquired additional Optibase Shares from time to time, most recently in May 2019, when we acquired 300,917 Optibase Shares in a private transaction with an unrelated third party and in open market transactions. We currently hold 4,097,201 Optibase Shares.
 
On and around June 2, 2021, we requested and obtained from Optibase information about the number and location of the holders of Optibase Shares and we discussed with our counsel various possible methods available to us of causing the Optibase Shares to be partially or fully delisted and deregistered. Following these discussions we determined in principle to commence this offer.
 
On June 30, 2021, we filed with the SEC Amendment No. 8 to our Schedule 13D. In the amendment, we disclosed that we had taken preliminary steps to commence a tender offer for all of the Optibase Shares, at a price to be determined.
 
On or around July 7, 2021, the board of directors of Optibase appointed a special committee of its members, comprised exclusively of directors of Optibase who are not employees of Optibase or affiliated with the bidder group, to consider the fairness of our offer to holders of Optibase Shares who are not affiliated with Optibase (the “Special Committee”). The Special Committee has retained the law firm of Naschitz Brandes Amir, a leading law firm in Israel, as its unaffiliated representative, to act solely on its behalf.
 
On July 14, 2021, legal counsel to Capri initiated a discussion with legal counsel to the Optibase Special Committee regarding possible transaction features to help ensure fairness to the unaffiliated shareholders of Optibase and to enable the members of Optibase board to fulfill their duties to the unaffiliated shareholders of Optibase, and regarding disclosure of those transaction features.
 
On August 31, 2021 and September 20, 2021, representatives of our financial advisor, MNS Consulting, at their initiative, conducted conference calls with Mr. Amir Philips and Mr. Yakir Ben-Naim, respectively the chief executive officer and the chief financial officer of Optibase, for the purpose of better understanding the publicly available information concerning Optibase. Optibase furnished to MNS Consulting valuations performed by third parties regarding certain properties of Optibase (the “Property Valuations”).  We have filed with the SEC, as exhibits to our Schedule TO, copies of the Property Valuations.
 
On and around November 23, 2021, we requested and obtained from Optibase the names and addresses of the record holders of Optibase Shares for the purpose of enabling us to disseminate this Offer to Purchase and the related offer materials.
 
On November 24, 2021, we received from the ITA an approval with respect to the Israeli withholding tax rates applicable to sales of Optibase Shares pursuant to the offer.
 
Capri intends to enter into an agreement (the “Indemnification Agreement”) to indemnify each director and officer of Optibase and its subsidiaries serving in such capacity at the time of the completion of the offer (other than Mr. Shlomo (Tom) Wyler), up to $7,500,000 with respect to all indemnitees, from any liability or expense in connection with any act or omission performed in his or her capacity as a director or officer of Optibase prior to the completion of the offer. We have filed the Indemnification Agreement as an exhibit to the Schedule TO and Optibase shareholders may refer to it for the full terms and conditions of the Indemnification Agreement.
 
9

 
2.
Position of Capri Regarding the Fairness of the Transaction
 
The rules of the SEC require each member of the bidder group to express their belief to holders of Optibase Shares who are unaffiliated with Optibase as to the fairness of the transaction. We believe that the offer, and the Offer Price to be received by holders of Optibase Shares who are unaffiliated with Optibase pursuant to the offer, are fair to such holders.
 
Each member of our bidder group bases their belief on the following factors, each of which, in our judgment, supports our view as to the fairness of the transaction:
 

The Offer Price represents a premium of approximately:
 

o
1.8% to the closing price of the Optibase Shares on Nasdaq on June 29, 2021, the last trading day prior to the date that we announced that we were taking initial steps to commence the offer;
 

o
9.27% to the closing price of the Optibase Shares on Nasdaq on November 30, 2021, the last trading day prior to commencement of our offer; and
 

o
2.84% to the average closing price of the Optibase Shares on Nasdaq during the six months prior to commencement of the offer.
 

MNS Consulting, the financial advisor to Capri, delivered to us a fairness opinion, attached as Annex A to this Offer to Purchase, as to the fairness of the Offer Price to be received by holders of Optibase Shares who are unaffiliated with Optibase.
 

The relative lack of liquidity for the Optibase Shares and the liquidity that will be realized by the unaffiliated shareholders of Optibase from the offer were factors considered by us. The average daily trading volumes for the Optibase Shares, combining trading on Nasdaq and on the TASE, for the three month period prior to and including November 30, 2021, the last date on which the Optibase Shares traded prior to commencement of the offer, was approximately 1,403 Optibase Shares, which is a limited trading volume; therefore, the Optibase Shares have limited liquidity for the unaffiliated public holders and it may be difficult for the unaffiliated public holders to sell their Optibase Shares without adversely impacting the trading price.
 

Neither Capri nor any of its affiliates has received an offer for Optibase from a third party in the past two years. We considered the absence of any unsolicited third party buyer for Optibase to support the fairness of the offer to the unaffiliated stockholders of Optibase, because the absence of such a third party buyer demonstrates that the offer is the only likely source of prompt liquidity for the Optibase Shares available to all of the unaffiliated holders of Optibase Shares.
 

The offer is not subject to any financing condition.
 

The offer provides holders of Optibase Shares with the certainty of receiving cash for their Optibase Shares and removes the risk of any decrease in the value of Optibase.
 
In addition, we believe that the offer is procedurally fair to holders of Optibase Shares who are unaffiliated with Optibase, based on the following factors:
 

Each of such holders will be able to decide voluntarily whether or not to tender Optibase Shares in the offer.
 

The minimum condition of the offer will be satisfied only if either (i) 699,025 or more Optibase Shares shall have been validly tendered, and not validly withdrawn, and the majority of those Optibase Shares shall have been tendered by offerees who do not have a “personal interest,” within the meaning of the Israeli Companies Law, in the offer or (ii) 855,512 or more Optibase Shares shall have been validly tendered, and not validly withdrawn. See Section 19 – “Conditions of the Offer.”  In either case, the majority of the Optibase Shares that are not already held by our bidder group will have been tendered in the offer.
 

Holders of Optibase Shares will have sufficient time to make a decision whether or not to tender since the offer will remain open for a minimum of 20 business days.
 
10


If the offer is consummated, shareholders who did not tender shares in the offer may perfect their statutory rights of appraisal, by following the appraisal procedures under the Israeli Companies Law, in which case the Israeli court may determine that the consideration paid for the Optibase Shares was less than “fair value” and that such shareholders are entitled to receive the “fair value” of their Optibase Shares, as determined by the court.
 
Each member of our bidder group also considered the following factors, each of which we considered negative in our considerations concerning the fairness of the terms of our offer:
 

Any holder that tenders all its Optibase Shares in the offer or whose Optibase Shares are acquired in the Compulsory Acquisition would cease to participate in the future earnings or growth, if any, of Optibase or benefit from increases, if any, in the value of Optibase.
 

The sale of Optibase Shares in the offer is generally taxable to the selling security holders.
 

Our bidder group currently owns approximately 81.7% of the outstanding Optibase Shares, and this ownership position may preclude competing offers from third parties.
 

Certain directors and officers of Optibase have actual or potential conflicts of interest in connection with our offer. See Section 4—“Interests of Certain Persons in the Offer” and Schedule A.
 

The board of directors of Optibase has formed the Special Committee and the Special Committee has engaged separate legal counsel. However, the offer is not conditioned on the approval of the Special Committee and we have not negotiated the terms of the offer with the Special Committee or with any other person representing the interests of the holders of Optibase Shares who are not affiliated with Optibase.
 
The members of our bidder group did not find it practicable to assign, nor did they assign, relative weights to the individual factors considered in reaching their conclusion as to fairness. Capri’s financial advisor, MNS Consulting, was not asked to and has not delivered a fairness opinion to the board of directors of Optibase in connection with the offer.
 
In reaching their conclusion as to fairness, the members of our bidder group did not consider the liquidation value or net book value of Optibase. The liquidation value was not considered because Optibase is a viable going concern and the bidder group has no plans to liquidate Optibase. Therefore, each member of our bidder group believes that the liquidation value of Optibase is irrelevant to a determination as to whether the offer is fair to unaffiliated holders. Further, the members of our bidder group did not consider net book value, which is an accounting concept, as a factor because we believe that net book value is not a material indicator of the value of Optibase as a going concern but rather is indicative of historical costs.
 
The foregoing discussion of the information and factors considered and given weight by the members of our bidder group is not intended to be exhaustive, but includes the factors that each member of our bidder group believes to be material. The statements of our bidder group as to the fairness of the transaction to holders of Optibase Shares that are unaffiliated with Optibase should not be construed as a recommendation to any holder as to whether that holder should tender in the offer.
 
3.
Purpose of the Offer; Effects of the Offer; Plans for Optibase
 
Purpose of the Offer. The purpose of our offer is for Capri to acquire the entire equity interest in Optibase. Holders who sell their Optibase Shares in the offer will cease to have any equity interest in Optibase or any right to participate in its earnings and future growth.
 
In determining whether to acquire the outstanding public minority equity interest in Optibase and to make the offer, we considered the following factors to be the principal benefits of taking Optibase private:
 

the decrease in costs, particularly those associated with being a public company (for example, as a privately-held entity, Optibase would no longer be required to file annual or other periodic reports with the Commission or publish and distribute to its shareholders annual reports and proxy statements), that we anticipate could result in substantial annual savings of audit, legal, insurance and other costs; and
 

the elimination of burdens on Optibase’s management associated with public reporting and other tasks resulting from Optibase’s public company status, including, for example, the dedication of time by, and resources of, Optibase’s management to shareholder inquiries and investor and public relations.
 
11

We also considered the other advantages of Optibase being a public reporting company, including the possibility for use of Optibase’s securities to raise capital or make acquisitions.
 
The members of our bidder group believe that the offer is preferable to a one-step merger because they believe that this structure can provide a faster and more efficient process for completing the transaction than structures which require calling a special meeting of holders of Optibase Shares.
 
Effects of the Offer. If the offer is consummated, the interest of Capri in Optibase’s net book value and net earnings would increase to 100%, and Capri would be entitled to all benefits resulting from that interest, including all income generated by Optibase’s operations and any future increase in Optibase’s value. Former shareholders would thereafter have no opportunity to participate in the earnings and growth of Optibase and would not have any right to vote on corporate matters. Similarly, following consummation of the offer, Capri would also bear the entire risk of losses generated by Optibase’s operations and any decrease in the value of Optibase, and former shareholders would not face the risk of losses generated by Optibase’s operations or decline in the value of Optibase. In particular, former shareholders would not participate in any future earnings that may or may not occur if and when the COVID-19 pandemic ends and real estate markets recover from the adverse effects of the pandemic, and would not face the risk of losses should the pandemic instead continue or worsen.
 
According to Optibase’s Annual Report on 20-F for the fiscal year ended December 31, 2020 (the “Optibase 20-F”), as of December 31, 2020, Optibase had net operating loss carry forwards of approximately $72 million for Israeli tax purposes and approximately $57 million for U.S. tax purposes. Such net operating losses may be available to offset taxable income (if any) generated by Optibase or Capri’s consolidated tax group (which may include Optibase after the closing), and thereby reduce the amount of taxes owed by Capri and its subsidiaries. The timing and amount of the tax savings will depend on a number of factors, including the overall amount of Optibase’s net operating losses through the closing (which has yet to be calculated), whether Optibase or Capri generates taxable income after the closing (and when and in what amount) and the tax rates in effect at the time net operating losses are utilized.
 
If the offer is consummated, then by operation of the Israeli Companies Law, without further action by any person, Capri thereby will become the sole equity owner of Optibase and will become obligated to pay the Offer Price to the former public shareholders who did not tender into the offer. There will be no shareholder vote regarding the Compulsory Acquisition.
 
Plans for Optibase. Capri is conducting a detailed review of Optibase and its assets, corporate structure, capitalization, operations, properties, policies, management and personnel, and will consider which changes would be desirable in light of the circumstances that exist upon completion of the offer. Capri will continue to evaluate the business and operations of Optibase during the pendency of the offer and after the consummation of the offer and will take such actions as they deem appropriate under the circumstances then existing. Thereafter, Capri intends to review such information as part of a comprehensive review of Optibase’s business, operations, capitalization and management with a view to optimizing development of Optibase’s potential in conjunction with Optibase’s existing businesses. Possible changes could include changes in Optibase’s business, corporate structure, memorandum of association, articles of association, capitalization, board of directors and management. Plans may change based on further analysis and Capri and, after completion of the offer, the Optibase board may change their plans and intentions at any time, as deemed appropriate.
 
Optibase is party to a Deed of Trust, dated August 2, 2015, with Hermetic Trust (1975) Ltd., as trustee, under which Optibase issued and sold Series A bonds in 2015. So long as the Series A bonds remain outstanding, Optibase is required to file periodic reports and make other public disclosures under Israeli law. As of September 30, 2021, the principal amount outstanding under the Series A bonds was $1.6 million. If Capri consummates the offer, Capri expects to cause Optibase to prepay its Series A bonds and terminate the Deed of Trust.
 
We expect that from time to time there may be significant developments or transactions involving Optibase or its securities, or offers, proposals or discussions related thereto, which may involve acquisitions or sales by us of our holdings in Optibase or acquisitions or sales of securities, assets or business operations by Optibase.
 
We intend to review our investment in Optibase, its performance and market conditions periodically and consider possible strategies for enhancing value and take such actions with respect to our investment as we deem appropriate in light of the circumstances existing from time to time. Such actions could include, among other things, additional purchases of Optibase Shares pursuant to one or more open-market purchase programs, through private transactions or through tender offers or otherwise, subject to applicable U.S. and Israeli law. Future purchases may be on the same terms or on terms that are more or less favorable to Optibase’s shareholders than the terms of the offer. Any possible future purchases will depend on many factors, including the results of the offer, the market price of Optibase Shares, our business and financial position, and general economic and market conditions. In addition, following the consummation of the offer, we may also determine to dispose of our Optibase Shares, in whole or in part, at any time and from time to time, subject to applicable laws. Any such decision would be based on our assessment of a number of different factors, including, without limitation, the business, prospects and affairs of Optibase, the market for the Optibase Shares, the condition of the securities markets, general economic and industry conditions and other opportunities available to us.
12

 
Except as otherwise described below or elsewhere in this offer to purchase, none of the members of our bidder group, and to the best of our knowledge none of the other persons listed in Schedule I to this offer to purchase, has any current plans, proposals or negotiations that relate to or would result in the following:
 

an extraordinary corporate transaction, merger, reorganization or liquidation involving Optibase or any of its subsidiaries;
 

a purchase, sale or transfer of a material amount of the assets of Optibase or any of its subsidiaries;
 

any change in the present board of directors and management of Optibase (including any plan or proposal to change the number or term of directors or to fill any existing vacancy on the board or to change any material term of the employment contract of any executive officer);
 

any other material change in Optibase’s corporate structure or business;
 

a delisting of the Optibase Shares from Nasdaq or TASE;
 

the Optibase Shares becoming eligible for termination of registration under the United States Securities Exchange Act of 1934, as amended, or the Exchange Act; or
 

influencing Optibase to pay dividends on the Optibase Shares, provided that if we consummate the offer and thereby become the sole holder of Optibase Shares, we may from time to time cause Optibase to pay dividends to us as required for our internal intercompany purposes.
 
Appraisal Rights. Holders of Optibase Shares who do not tender their Optibase Shares in the offer will have appraisal rights in connection with our offer. Under Section 338 of the Israeli Companies Law, if we complete our offer, an Israeli court may, at the request of any shareholder who did not tender its shares in the offer, provided such request is submitted within six months of the completion of the offer, determine that the consideration paid for the Optibase Shares was less than the fair market value and decide that we should pay the fair market value, as determined by the court. Any shareholder who tendered its shares in the offer shall not be entitled to appraisal rights.
 
4.
Interests of Certain Persons in the Offer
 
Financial Interests. The financial interests of Capri with regard to the Offer Price are generally adverse to the financial interests of the holders being asked to tender their Optibase Shares because Capri has an interest in acquiring the Optibase Shares as inexpensively as possible and the holders being asked to tender their Optibase Shares have an interest in selling their Optibase Shares for the highest possible price.
 
Conflicts of Interest. In considering the fairness of the consideration to be received in the offer, shareholders should be aware that each member of our bidder group has actual or potential conflicts of interest in connection with the offer. As a result of Capri’s current ownership of approximately 78.6% of the outstanding Optibase Shares, Capri controls Optibase. Mr. Wyler owns approximately 3.1% of the outstanding Optibase Shares and serves as the Chief Executive Officer of its subsidiary, Optibase Inc. Mr. Rouven Schwarz serves as a member of both the board of directors of Optibase and the board of trustees of Capri, and Mr. Schwarz entered into a service agreement with Optibase under which Mr. Schwarz provides real estate related consulting services to Optibase, its subsidiaries and affiliates. Mr. Wyler is the father in law of Mr. Schwarz. These relationships may be deemed to create a conflict between the interest of each member of our bidder group to fulfill their duties to Optibase and its unaffiliated shareholders, on one hand, and their interest in consummating the offer on the best possible terms for Capri, on the other hand.
 
Intent of, and Recommendations By, Directors and Executive Officers of Optibase With Regard to our offer. Mr. Wyler is a member of our bidder group and will not tender Optibase Shares in our offer. Mr. Schwarz expects to tender all Optibase Shares held personally by him in our offer.
13

 
Except as disclosed in this offer to purchase, after reasonable inquiry, we do not know whether or not any director or executive officer of Optibase will tender in our offer any Optibase Shares held personally by them and we are not aware that any of them has made a recommendation to any other person in support of, or opposed to, our offer.
 
5.
Related Party Transactions.
 
Except as set forth in this offer to purchase, none of the members of our bidder group, nor any of the other persons listed in Schedule I to this offer to purchase, have had any transaction during the past two years with Optibase or any of its executive officers, directors or affiliates that is required to be described in this offer to purchase under applicable law. Except as set forth in this offer to purchase, there have been no negotiations, transactions or material contacts during the past two years between any of the members of our bidder group, or any of the other persons listed in Schedule I to this offer to purchase, on the one hand, and Optibase and its affiliates, on the other hand, concerning a merger, consolidation or acquisition, tender offer, exchange offer or other acquisitions of Optibase’s securities, an election of Optibase’s directors or a sale or other transfer of a material amount of the assets of Optibase.
 
6.
Rule 13e-3
 
Capri currently owns approximately 78.6% of all the outstanding Optibase Shares. Mr. Wyler owns approximately 3.1% of the outstanding Optibase Shares and serves as the Chief Executive Officer of its subsidiary, Optibase Inc. Because the members of our bidder group are affiliates of Optibase, our offer will constitute a “going private” transaction under Rule 13e-3 under the Securities Exchange Act of 1934, as amended (the “Exchange Act”). Rule 13e-3 requires, among other things, that certain financial information concerning Optibase and certain information relating to the fairness of the offer be filed with the SEC and disclosed to minority shareholders prior to consummation of the offer. Capri has provided such information in this offer to purchase and a Tender Offer Statement on Schedule TO and the exhibits thereto filed with the SEC pursuant to Rule 14d-3 under the Exchange Act.
 
For a description of certain contacts between Optibase and Capri and its affiliates that were related to the offer, please see “—Background of the Offer; Contacts with Optibase.” Further, please see “— Purpose of the Offer; Effects of the Offer; Plans for Optibase” for a description of (i) the purpose the offer, (ii) our plans for Optibase and  (iii) the availability of appraisal rights to shareholders who do not tender shares in the offer in connection with the offer.
 
7.
Conduct of Optibase’s Business if the Offer is not Consummated.
 
If the offer is not consummated, Capri will re-evaluate its options with respect to Optibase. In particular, we may, among other things:
 

not take any action at that time, including not purchasing any additional Optibase Shares; and/or
 

make a new tender offer.
 
If we were to pursue any of these alternatives, it might take considerably longer for the public shareholders of Optibase to receive any consideration for their Optibase Shares (other than through sales in the open market) than if they had tendered their Optibase Shares, and the conditions of the offer were satisfied. No assurance can be given that any of such alternatives will be pursued or as to the price per Optibase Share that may be paid in any such future acquisition of Optibase Shares or the effect any such actions could have on the trading prices of Optibase Shares.
 
8.
Fairness Opinion and Financial Analysis of Capri’s Financial Advisor.
 
In connection with our offer Capri selected and engaged as our financial advisor MNS Consulting Ltd. (“MNS Consulting”). Capri selected MNS Consulting based on a recommendation by FISCHER (FBC & Co.), its Israeli legal counsel, and on its general reputation as a leading financial advisory, investment-banking and strategy advisory firm in Israel. For additional information about MNS Consulting, Optibase shareholders may visit its website, en.mns-consulting.co.il. However, information contained on the website of MNS does not constitute a part of this offer to purchase.
 
For its services in connection with our offer, Capri agreed to pay to MNS Consulting NIS110,000, or approximately $35,500. Other than as described in this Offer to Purchase, no material relationship has existed during the past two years, or is mutually understood to be contemplated, between MNS Consulting on one hand and Optibase, Capri and their affiliates, on the other hand.
14

 
On November 30, 2021, MNS Consulting delivered to us its opinion as to the fairness, from a financial point of view, of the Offer Price to the holders of Optibase Shares who are not affiliates of Optibase together with a financial analysis performed by MNS Consulting in support of its fairness opinion. For the fairness opinion and the financial analysis, MNS Consulting relied in part on the Property Valuations of certain assets of Optibase. The fairness opinion is attached to this Offer to Purchase as Annex A and we have filed with the SEC, as exhibits to our Schedule TO, copies of the financial analysis of MNS Consulting and the Property Valuations. The fairness opinion, financial analysis and Property Valuations will be made available for inspection and copying at Capri’s principal executive offices during its regular business hours by any interested holder of Optibase Shares or its representative who has been so designated in writing.
 
Fairness Opinion
 
The fairness opinion is subject to the assumptions, limitations, qualifications and other conditions contained therein and is necessarily based on economic, monetary, market and other conditions as of, and the information made available to MNS. The fairness opinion does not constitute a recommendation to any holder of Optibase Shares as to the offer or any other matter.
 
In connection with the fairness opinion, held discussions with certain members of the management of Capri regarding their assessment of the strategic and financial rationale for, and the potential benefits of, the offer and the past and current business operations, financial condition and future prospects of Optibase, and MNS Consulting considered such other factors, in connection with the preparation of the fairness opinion, as it deemed appropriate. See “Section 1 – Background of the Offer; Contacts with Optibase.”
 
For purposes of the Fairness Opinion, with Capri’s consent, MNS Consulting relied upon and assumed the accuracy and completeness of all of the financial, legal, regulatory, tax, accounting and other information provided to, discussed with or reviewed by, it, without assuming any responsibility for independent verification thereof. MNS Consulting did not make an independent evaluation or appraisal of the assets and liabilities (including any contingent, derivative or other off-balance-sheet assets and liabilities) of Optibase. MNS Consulting assumed that our offer would be consummated on the terms set forth in this offer to purchase, without the waiver or modification of any term or condition the effect of which would be in any way meaningful to their analysis of Optibase.
 
Summary of Financial Analysis
 
In connection with its fairness opinion, MNS Consulting performed a variety of financial analyses. The following summary, however, does not purport to be a complete description of the financial analyses performed by MNS Consulting. Except as otherwise noted, the following quantitative information, to the extent that it is based on market data, is based on market data as it existed on or before March 31, 2021 and is not necessarily indicative of current market conditions. The financial analyses undertaken by MNS Consulting have been with respect to a proposed purchase of a minority interest. The transaction premium in a “change of control” transaction might be significantly different. 
 
MNS Consulting determined the fair value of Optibase by determining its net asset value. MNS Consulting determined the net asset value of Optibase by using the discounted cash flow method.
 

The principal assets of Optibase consists of three real estate properties (of which two are in Switzerland and the third is in Florida) in which Optibase is the sole or majority owner. For each of these three properties, MNS Consulting relied on valuations that recently were performed for Optibase by third party appraisers.
 

Optibase also is the minority holder in three additional real estate properties in Illinois, Pennsylvania and Texas. MNS Consulting derived valuations for each of these minority holdings of Optibase.
 

Optibase has deferred tax liabilities (which it generally must pay) and loss carry-forwards (which may reduce its tax liabilities). MNS Consulting considered these deferred taxes and loss carry-forwards as part of its valuation of Optibase.
 

MNS Consulting also determined, as a liability, the terminal value of the general and administrative expenses of Optibase and subtracted this amount as part of its valuation of Optibase.
 
MNS Consulting considered the market capitalization of Optibase at various dates during 2021 and concluded that the market capitalization of Optibase during this period was consistent with the net asset value of Optibase as calculated by MNS Consulting.
 
Based on the foregoing, MNS Consulting determined that the fair value of all of the equity of Optibase is approximately $58 million, or approximately $11.12 per Optibase Share, and therefore that the Offer Price of $11.20 per Optibase Share is fair, from a financial point view, to the holders of Optibase Shares who are not affiliated with Optibase.
15

 
THE TENDER OFFER
 
YOU SHOULD READ THIS OFFER TO PURCHASE, THE LETTER OF TRANSMITTAL AND THE OTHER RELATED DOCUMENTS DELIVERED TO YOU CAREFULLY BEFORE YOU MAKE ANY DECISION WITH RESPECT TO THE OFFER.
 
9.
Terms of the Offer; Expiration Date.
 
The offer is being made to all of Optibase’s shareholders. Upon the terms and subject to the conditions of the offer (including any terms and conditions of any extension or amendment), we will accept for payment and pay for Optibase Shares, that are validly tendered and not properly withdrawn in accordance with Section 12 prior to 10:00 a.m., New York time, or 5:00 p.m., Israel time, on December 30, 2021, unless we extend the period of time during which the offer is open. We refer to this date, as may be extended (as described below), as the Expiration Date.
 
We are offering to purchase all of the outstanding Optibase Shares not owned by the bidder group.
 
Our offer is subject to a minimum condition. See Section 19 – “Conditions of the Offer.”
 
If the minimum condition is satisfied and we purchase all tendered shares, then by operation of the Israeli Companies Law, without further action by any person, we automatically thereby will acquire the Optibase Shares held by any persons who did not tender into the offer and will be obligated to pay the Offer Price to those holders. We refer to this possible result of the offer as the “Compulsory Acquisition.”
 
The offer is subject to certain conditions set forth in Section 19. If any of these conditions is not satisfied, we may elect not to purchase, or may be prohibited from purchasing, any Optibase Shares tendered pursuant to the offer. We will not waive the minimum condition. The offer is not conditioned on the availability of financing or the approval of the board of directors of Optibase. See Section 19, which sets forth in full the conditions of the offer and specifies those conditions of the offer that are waivable by us.
 
We will publicly announce in accordance with applicable law and in any event issue a press release by 9:00 a.m., New York time, or 4:00 p.m., Israel time, on the U.S. business day following the then-scheduled Expiration Date, stating whether the conditions of the offer have been satisfied or, subject to applicable law, waived by us. Promptly following the Expiration Date, we will announce the results of the offer. We will pay for all Optibase Shares accepted for payment pursuant to the offer promptly following the Expiration Date.  We expect to make such payment within four U.S. business days following the Expiration Date.
 
Under Israeli law, once we announce, following the Expiration Date, that the offer has been accepted, or, in other words, that all the conditions of the offer have been satisfied or, subject to applicable law, waived by us, no further conditions of the offer would apply and we will become irrevocably bound to purchase the Optibase Shares validly tendered pursuant to the offer and not properly withdrawn prior to 10:00 a.m., New York time, or 5:00 p.m., Israel time, on the Expiration Date.
 
Subject to applicable laws and regulations, if any condition has not been satisfied prior to the then-scheduled Expiration Date, we may decide to:
 

extend the Expiration Date and, subject to applicable withdrawal rights, retain all tendered Optibase Shares;
 

if the only conditions that have not been satisfied are one or more of the conditions set forth in clause (b) of Section 19, waive such condition(s) and accept for payment and pay for all Optibase Shares validly tendered and not properly withdrawn prior to the Expiration Date; or
 

terminate the offer and not accept for payment or pay for any Optibase Shares and promptly return all tendered Optibase Shares.
 
Under Israeli law, however, the offer may not remain open for more than 60 days following the date of this offer to purchase, except that if a third party commences a tender offer for Optibase Shares prior to the Expiration Date, we will be permitted to extend the offer period so that the Expiration Date will correspond with the expiration date of the third party’s tender offer. We will not, however, provide for a subsequent offering period as permitted pursuant to Rule 14d-11 under the Exchange Act.
16

 
If we decide to extend the Expiration Date, we will inform the Depositaries, the Information Agent and our Israeli legal counsel of that fact. We will also publicly announce the new Expiration Date in accordance with applicable law, and in any event we will issue a press release no later than 9:00 a.m., New York time, or 4:00 p.m., Israel time, on the first U.S. business day following the day on which we decide to extend the Expiration Date.  In addition, in accordance with Israeli law, we will file an immediate report with the ISA no later than one Israeli business day prior to the previously scheduled Expiration Date and, within one Israeli business day thereafter, publish the notice in two daily newspapers having a mass circulation and published in Israel in Hebrew.
 
Under Israeli law, however, we will not be permitted to extend the Expiration Date, unless either (1) the Israeli Depositary, which guarantees our obligation to pay for the Optibase Shares, confirms that, under the new circumstances, it will maintain such guarantee or (2) such a guarantee is obtained by us from another TASE member.
 
If we make a material change in the terms of the offer (as may be permitted under applicable law) or in the information concerning the offer, or if we waive a material condition to the offer (if permitted pursuant to applicable law, including the Exchange Act, the rules of the SEC and the Israeli Securities Law), we will extend the Expiration Date to the extent required by applicable law, including the Exchange Act, the rules of the SEC and the Israeli Securities Law.
 
This offer to purchase, the Letter of Transmittal and the other related documents to be furnished will be mailed to the record holders of Optibase Shares whose names appear as of the date of this offer to purchase on Optibase’s shareholder list. They will also be furnished to brokers, dealers, commercial banks, trust companies and similar persons whose names, or the names of whose nominees, appear as of the date of this offer to purchase on the shareholder list or, if applicable, who are listed as of the date of this offer to purchase as participants in a clearing agency’s security position listing, for subsequent transmittal to beneficial owners of Optibase Shares.
 
10.
Acceptance for Payment and Payment.
 
General.  According to Israeli law, to secure the payment for the Optibase Shares tendered pursuant to the offer, the Israeli Depositary, which is a TASE member, has agreed to guarantee our obligation to pay for the Optibase Shares tendered and accepted by us for payment pursuant to the offer. To secure this guarantee, we have engaged the Israeli Depositary to act as an escrow agent and have deposited cash into an escrow account in an amount sufficient to pay for the maximum number of Optibase Shares that we are offering to purchase in the offer.
 
Promptly following the Expiration Date and upon the terms and subject to the conditions of the offer we will accept for payment and, subject to any applicable withholding tax duties, pay from the funds deposited into escrow, for all Optibase Shares validly tendered prior to 10:00 a.m., New York time, or 5:00 p.m., Israel time, on the Expiration Date and not properly withdrawn in accordance with Section 12.  We expect to make such payment within four U.S. business days following the Expiration Date.  See Section 9.
 
In all cases, we will pay for Optibase Shares validly tendered and accepted for payment pursuant to the offer only after timely receipt by the Depositaries of the required documents to substantiate a valid tender, as set forth in Section 11.
 
For purposes of the offer, we will be deemed to have purchased Optibase Shares that have been validly tendered and not properly withdrawn if and when we give oral or written notice to the Depositaries of our acceptance for payment of Optibase Shares pursuant to the offer. Upon the terms and subject to the conditions of the offer, payment for the Optibase Shares will be made by the Depositaries.
 
Under no circumstances will interest be paid on the purchase price to be paid, regardless of any extension of the offer or any delay in making payment.
 
If, pursuant to the terms and conditions of the offer, we do not accept tendered Optibase Shares for payment for any reason or if certificates are submitted representing more Optibase Shares than are tendered, certificates evidencing unpurchased Optibase Shares will be returned to the tendering shareholder (or, in the case of Optibase Shares tendered by book-entry transfer pursuant to the procedure set forth in Section 11, the Optibase Shares will be credited to the relevant account), promptly following the expiration, termination or withdrawal of the offer.
 
Form of Payment. All shareholders tendering their Optibase Shares to either the U.S. Depositary or the Israeli Depositary will be paid solely in U.S. dollars.
17

 
Withholding Tax. Please note that under the “Backup Withholding” provisions of U.S. federal income tax law, the U.S. Depositary may be required to withhold tax, at applicable rates (currently 24.0%), on amounts received by a tendering shareholder or other payee pursuant to the offer. To prevent such withholding from the purchase price received for Optibase Shares tendered pursuant to the offer to the U.S. Depositary, each tendering shareholder who does not otherwise establish an exemption from such withholding, must properly complete the Form W-9 included in the Letter of Transmittal. See Section 13 - “Material U.S. Federal Income Tax and Israeli Income Tax Consequences.”
 
Also, under the “withholding tax” provisions of Israeli income tax law, the gross proceeds payable to a shareholder in the offer generally will be subject to Israeli withholding tax. However, based on an approval that we received from the ITA:
 
(1)          shareholders who meet the following criteria will not be subject to Israeli withholding tax (a) they acquired their Optibase Shares after Optibase’s initial public offering in the United States on Nasdaq in 1999; (b) they do not hold their Optibase Shares through an Israeli broker or Israeli financial institution; (c) they hold less than 5% of Optibase Shares; (d) they certify that they are not, and at the date of purchase of their Optibase Shares were not Israeli residents (and, (i) in the case of a corporation, that no Israeli resident(s) holds 25.0% or more of the means of control of such corporation or are the beneficiaries of, or are entitled to, 25.0% or more of the revenues or profits of such corporation, whether directly or indirectly, or (ii) in the case of a partnership, that no partner in the partnership is an Israeli resident and no Israeli resident holds, directly or indirectly via shares or through a trust or in any other manner or with another who is an Israeli resident, 25.0% or more of any right in the partnership or, of the right to direct the manner of exercising any of the rights in the partnership); provided that (A) with respect to shareholders who are individuals, they timely provide a copy of their passport; and (B) with respect to shareholders that shall receive an aggregate Offer Price that is in an amount in excess of US$100,000, they timely submit a valid certificate of residency for tax purposes issued by the applicable tax authority of their country of residence;
 
(2)          payments to shareholders who hold their Optibase Shares through an Israeli broker or Israeli financial institution will be made by us without any Israeli withholding at source, and the relevant Israeli broker or Israeli financial institution will withhold Israeli tax, if any, as required by Israeli law; and
 
(3)          shareholders who are not described in clauses (1) and (2) above will be subject to Israeli withholding tax at the applicable rate of the gross proceeds payable to them pursuant to the offer, as prescribed by Israeli tax law.
 
See Section 13 and the Letter of Transmittal for instructions on how to prevent us from withholding Israeli income tax from the gross proceeds payable to you (if any) pursuant to the offer.
 
11.
Procedures for Tendering Shares.
 
Overview
 
Shareholders who hold their Optibase Shares through a TASE member, and who wish to tender their Optibase Shares, should do so through the Israeli Depositary. We refer to these shareholders below as Unlisted Holders. See “Tenders to Israel Brokerage & Investments - I.B.I. - Ltd., our Israeli Depositary” below for instructions.
 
All other holders of Optibase Shares should tender their Optibase Shares to the U.S. Depositary pursuant to the instructions described under the caption “Tenders to American Stock Transfer & Trust Company, LLC, our U.S. Depositary” below.
 
You may only tender your Optibase Shares by following the procedures described in this Section 11.
 
Tenders to American Stock Transfer & Trust Company, LLC, our U.S. Depositary
 
Eligibility; Who May Tender to the U.S. Depositary. Shareholders who are not Unlisted Holders should tender their Optibase Shares to the U.S. Depositary.
 
Valid Tender. In order for you to validly tender Optibase Shares pursuant to the offer, (i) a properly completed and duly executed Letter of Transmittal, together with any required signature guarantees, or in the case of a book-entry transfer, an Agent’s Message, and any other documents required by the Letter of Transmittal, must be received by the U.S. Depositary at its address set forth on the back cover of this offer to purchase prior to 10:00 a.m., New York time, or 5:00 p.m., Israel time, on the Expiration Date, as applicable and certificates evidencing tendered Optibase Shares must be received by the U.S. Depositary at its address or the shares must be delivered to the U.S. Depositary (including an Agent’s Message if you did not deliver a Letter of Transmittal), in each case prior to 10:00 a.m., New York time, or 5:00 p.m., Israel time, on the Expiration Date, as applicable, or (ii) the tendering shareholder must comply with the guaranteed delivery procedures set forth below.
18

 
The term “Agent’s Message” means a message, transmitted by The Depository Trust Company, or DTC, to, and received by, the U.S. Depositary and forming part of the Book-Entry Confirmation that states that DTC has received an express acknowledgement from the participant in DTC tendering the Optibase Shares that are the subject of the Book-Entry Confirmation, that the participant has received and agrees to be bound by the Letter of Transmittal and makes the declarations and elections set forth in the Letter of Transmittal and that we may enforce the Letter of Transmittal against that participant.
 
If certificates evidencing tendered Optibase Shares are forwarded to the U.S. Depositary in multiple deliveries, a properly completed and duly executed Letter of Transmittal must accompany each delivery. No alternative, conditional or contingent tenders will be accepted and no fractional Optibase Shares will be purchased.
 
The method of delivery of share certificates and all other required documents, including through DTC, is at your option and risk, and the delivery will be deemed made only when actually received by the Depositary. If delivery is by mail, registered mail with return receipt requested, properly insured, is recommended. In all cases, sufficient time should be allowed to ensure timely delivery.
 
Book-Entry Transfer. The U.S. Depositary will establish an account with respect to the Optibase Shares at DTC for purposes of the offer within two U.S. business days after the date of this offer to purchase. Any financial institution that is a participant in the system of DTC may make book-entry delivery of Optibase Shares by causing DTC to transfer such Optibase Shares into the U.S. Depositary’s account at DTC in accordance with DTC’s procedures. However, although delivery of Optibase Shares may be effected through book-entry transfer into the U.S. Depositary’s account at DTC, the Letter of Transmittal, properly completed and duly executed, with any required signature guarantees, or an Agent’s Message, and any other required documents must, in any case, be transmitted to, and received by, the U.S. Depositary at its address set forth on the back cover of this offer to purchase prior to 10:00 a.m., New York time, or 5:00 p.m., Israel time, on the Expiration Date. Delivery of the documents to DTC or any other party does not constitute delivery to the Depositary.
 
Signature Guarantees. Signatures on all Letters of Transmittal must be guaranteed by a firm that is a member of the Securities Transfer Agents Medallion Program, or by any other “eligible guarantor institution,” as that term is defined in Rule 17Ad-15 under the Exchange Act, except in cases where Optibase Shares are tendered:
 

by a registered holder of Optibase Shares who has not completed either the box entitled “Special Delivery Instructions” or the box entitled “Special Payment Instructions” on the Letter of Transmittal; or
 

for the account of an eligible guarantor institution.
 
If a share certificate is registered in the name of a person other than the signer of the Letter of Transmittal, or if payment is to be made, or a share certificate not accepted for payment or not tendered is to be returned, to a person other than the registered holder(s), then the tendered certificate must be endorsed or accompanied by appropriate stock powers, in either case, signed exactly as the name(s) of the registered holder(s) appear on the certificate, with the signature(s) on the certificate or stock powers guaranteed by an eligible guarantor institution. See Instruction 1 and Instruction 5 to the Letter of Transmittal.
 
Guaranteed Delivery. A shareholder who desires to tender Optibase Shares pursuant to the offer and whose certificates for Optibase Shares are not immediately available and cannot be delivered to the U.S. Depository prior to the expiration of the offer, or who cannot complete the procedure for book-entry transfer prior to the expiration of the offer, or who cannot deliver all required documents to the U.S. Depository prior to the expiration of the offer, may tender such Optibase Shares by satisfying all of the requirements set forth below:
 

such tender is made by or through an Eligible Institution;
 

a properly completed and duly executed Notice of Guaranteed Delivery, substantially in the form provided by Purchaser, is received by the U.S. Depository (as provided below) prior to the Expiration Date; and
 

the certificates for all tendered Optibase Shares, in proper form for transfer (or a Book-Entry Confirmation with respect to all such Optibase Shares), together with a properly completed and duly executed Letter of Transmittal, with any required signature guarantees (or, in the case of a book-entry transfer, an Agent’s Message in lieu of the Letter of Transmittal), and any other required documents, are received by the U.S. Depository within 2 trading days after the date of execution of such Notice of Guaranteed Delivery. A “trading day” is any day on which Nasdaq is open for business.
 
19

The Notice of Guaranteed Delivery may be delivered by overnight courier to the U.S. Depository or mailed to the U.S. Depository and must include a guarantee by an Eligible Institution in the form set forth in such Notice of Guaranteed Delivery. Optibase Shares tendered by a Notice of Guaranteed Delivery will not be deemed validly tendered unless and until Optibase Shares underlying such Notice of Guaranteed Delivery are delivered to the U.S. Depository prior to the expiration of the offer.
 
Condition to Payment. In all cases, payment for Optibase Shares tendered and accepted for payment pursuant to the offer will be made only after timely receipt by the Depositary of the certificate(s) evidencing Optibase Shares, or a timely Book-Entry Confirmation for the delivery of Optibase Shares, the Letter of Transmittal, properly completed and duly executed, with any required signature guarantees, or, in the case of a book-entry transfer, an Agent’s Message, and any other documents required by the Letter of Transmittal.
 
The valid tender of Optibase Shares pursuant to the applicable procedure described above will constitute a binding agreement between you and us upon the terms and subject to the conditions of the offer.
 
Appointment. By executing the Letter of Transmittal as set forth above (including delivery by way of an Agent’s Message), you irrevocably appoint our designees as your agents, attorneys-in-fact and proxies in the manner set forth in the Letter of Transmittal, each with full power of substitution, to the full extent of your rights with respect to the Optibase Shares you tendered. These powers of attorney and proxies will be considered coupled with an interest in the tendered Optibase Shares. The appointment will be effective if, as and when, and only to the extent that, we accept your Optibase Shares for payment. Upon our acceptance for payment, all prior powers of attorney, proxies and consents given by you with respect to such Optibase Shares (and any and all Optibase Shares or other securities issued or issuable in respect of your Optibase Shares) will be revoked, without further action, and no subsequent powers of attorney or proxies may be given or any subsequent written consent executed by you (and, if given or executed, will not be deemed effective). Our designees will, with respect to the Optibase Shares for which the appointment is effective, be empowered to exercise all of your voting and other rights as they in their sole discretion may deem proper at any annual or special meeting of Optibase’s shareholders or any adjournment or postponement of that meeting, by written consent in lieu of any meeting or otherwise. We reserve the right to require that, in order for Optibase Shares to be deemed validly tendered, immediately upon our payment for the Optibase Shares, we must be able to exercise full voting rights with respect to the Optibase Shares at any meeting of Optibase’s shareholders with a record date subsequent to the consummation of the offer (and at any meeting of Optibase’s shareholders with a record date prior to the consummation of the offer if such Optibase Shares were held by such tendering shareholder as of such record date).
 
Tenders to Israel Brokerage & Investments - I.B.I. - Ltd., our Israeli Depositary
 
Eligibility; Who May Tender to the Israeli Depositary. Shareholders who are Unlisted Holders should tender their Optibase Shares to the Israeli Depositary. All other shareholders should tender to the U.S. Depositary, as described above.
 
Valid Tender. In order for an Unlisted Holder to validly tender Optibase Shares in the offer to the Israeli Depositary, such Unlisted Holder must notify the Israeli Depositary, via the TASE member with which its securities deposit is managed, of its tender by delivery of an Acceptance Notice of an Unlisted Holder to the TASE member, duly signed by the Unlisted Holder or its duly authorized attorney-in-fact.
 
An Acceptance Notice of an Unlisted Holder must be submitted to a TASE member with which the securities deposit of the Unlisted Holder is being managed, on an Israeli business day, generally between the hours of 9:00 a.m. and 5:00 p.m., Israel time (2:00 a.m. and 10:00 a.m., New York time), during the offer period. We recommend that you check at what time you may submit the Acceptance Notice with the TASE member with which your securities deposit is managed.
 
An Unlisted Holder who wishes to submit an Acceptance Notice at any time on the Expiration Date must send an Acceptance Notice to the Israeli Depositary at its address set forth on the back cover of this offer to purchase. We refer to this as the Late Acceptance Notice of an Unlisted Holder. The Late Acceptance Notice of an Unlisted Holder will be valid only if the Unlisted Holder properly completes and submits a copy of such Acceptance Notice to the TASE member with which its securities deposit is managed by the following Israeli business day by 9:30 a.m., Israel time (2:30 a.m., New York time), and provided that such TASE member provides the Israeli Depositary with an additional Acceptance Notice of TASE Member (as described below), by that same day by 11:00 a.m., Israel time (4:00 a.m., New York time).
20

 
Each of the TASE members is required to deliver to the Israeli Depositary, at its address set forth on the back cover of this offer to purchase, on the Expiration Date, one Acceptance Notice of TASE Member, representing all Acceptance Notices delivered to such TASE member by any Unlisted Holder. In addition, each TASE member is required to deliver to the Israeli Depositary, if applicable, an additional Acceptance Notice of TASE Member, if such TASE member receives, in a timely manner, any Late Acceptance Notices of an Unlisted Holder.
 
If the conditions of the offer are satisfied or, subject to applicable law, waived by us, the purchase price for the Optibase Shares validly tendered pursuant to the offer and accepted by us for payment will be transferred to the Unlisted Holder by the Israeli Depositary promptly following the Expiration Date, by crediting within four U.S. business days following the Expiration Date the Unlisted Holder’s bank account according to the particulars given to the Israeli Depositary through the relevant TASE member.
 
If any condition to the offer is not satisfied prior to the Expiration Date and not waived by us, or if we withdraw the offer, we will promptly return all the Acceptance Notices to the TASE members (and through them, to the Unlisted Holders) via the Israeli Depositary.
 
 The valid tender of Optibase Shares pursuant to the applicable procedure described above will constitute a binding agreement between you and us upon the terms and subject to the conditions of the offer.
 
Determination of Validity
 
All questions as to the validity, form, eligibility (including time of receipt) and acceptance for payment of any tender of Optibase Shares will be determined by us, in our sole discretion. We reserve the absolute right to reject any or all tenders that we determine not to be in proper form or, in the case of tenders, the acceptance for payment of which may be unlawful. A tender of Optibase Shares will not have been made until all defects and irregularities have been cured or waived. None of us, our affiliates, our assigns, the Depositaries, the Information Agent, our Israeli or U.S. legal counsel or any other person will be under any duty to give notification of any defects or irregularities in tenders of Optibase Shares or incur any liability for failure to give any notification.
 
If you tender your Optibase Shares pursuant to the applicable procedure described above, it will constitute your acceptance of the terms and conditions of the offer, as well as your representation and warranty to us that:
 

you have the full power and authority to tender, sell, assign and transfer the tendered Optibase Shares (and any and all Optibase Shares or other securities issued or issuable in respect of your Optibase Shares); and
 

when we accept your Optibase Shares for payment, we will acquire good and unencumbered title to your Optibase Shares, free and clear of all liens, restrictions, charges and encumbrances and not subject to any adverse claims.
 
12.
Withdrawal Rights.
 
You may withdraw previously tendered Optibase Shares at any time prior to 10:00 a.m., New York time, or 5:00 p.m., Israel time, on the Expiration Date.  If we extend the Expiration Date or are unable to accept Optibase Shares for payment pursuant to the offer for any reason, then, without prejudice to our rights under the offer but subject to applicable law, the Depositaries may, nevertheless, on our behalf, retain tendered Optibase Shares, and those Optibase Shares may not be withdrawn except to the extent that tendering shareholders are entitled to withdrawal rights as described in this Section 12.  However, our ability to delay the payment for Optibase Shares that we have accepted for payment is limited by applicable law, including Rule 14e-1(c) under the Exchange Act, which requires that a bidder pay the consideration offered or return the securities deposited by or on behalf of security holders promptly after the termination or withdrawal of such bidder’s offer.
 
Withdrawal procedure for tenders to American Stock Transfer & Trust Company, LLC, our U.S. Depositary
 
If you tendered your Optibase Shares to the U.S. Depositary, for a withdrawal to be effective, a written notice of withdrawal must be timely received by the U.S. Depositary at the address set forth on the back cover of this offer to purchase. Any notice of withdrawal must specify the name of the person who tendered the Optibase Shares to be withdrawn, the number of Optibase Shares to be withdrawn and the name of the registered holder of the Optibase Shares, if different from the name of the person who tendered the Optibase Shares. If certificates evidencing Optibase Shares to be withdrawn have been delivered or otherwise identified to the U.S. Depositary, then, prior to the physical release of the certificates, the serial numbers shown on the certificates must be submitted to the U.S. Depositary and the signature(s) on the notice of withdrawal must be guaranteed by an eligible guarantor institution, unless the Optibase Shares have been tendered for the account of an eligible guarantor institution. If Optibase Shares have been delivered pursuant to the procedures for book-entry transfer as set forth in Section 11, any notice of withdrawal must also specify the name and number of the account at DTC to be credited with the withdrawn Optibase Shares and otherwise comply with DTC’s procedures.
21

 
Withdrawal procedure for tenders to our Israeli Depositary

If you tendered your shares to the Israeli Depositary, you may withdraw your shares at any time prior to 5:00 p.m., Israel time (10:00 a.m., New York time) on the Expiration Date, by delivering to the TASE member to which you delivered your Acceptance Notice, a copy of the Acceptance Notice of an Unlisted Holder which was delivered by you, marked “Acceptance Notice Cancelled” and accompanied by the date and time of delivery of your Acceptance Notice to the TASE member, and your signature or the signature of your duly authorized attorney-in-fact.
 
Withdrawals of tendered Optibase Shares may not be rescinded. If you have properly withdrawn your Optibase Shares, they will be deemed not to have been validly tendered for purposes of the offer. However, withdrawn Optibase Shares may be re-tendered at any time prior to 10:00 a.m., New York time (5:00 p.m., Israel time), on the Expiration Date by following the applicable procedure described in Section 11.
 
Determination of Validity
 
All questions as to the form and validity (including time of receipt) of notices of withdrawal will be determined by us, in our sole discretion, subject to applicable law. None of us or our affiliates or assigns, the Depositaries, the Information Agent, our Israeli legal counsel or any other person will be under any duty to give notification of any defects or irregularities in any notice of withdrawal or incur any liability for failure to give any such notification.
 
13.
Material U.S. Federal Income Tax and Israeli Income Tax Consequences.
 
Material U.S. Federal Income Tax Consequences.
 
U.S. Holders. The following discussion summarizes material U.S. federal income tax consequences of the offer applicable to the shareholders of Optibase who are U.S. Holders and whose Optibase Shares are tendered and accepted for payment pursuant to the offer. A “U.S. Holder” means a holder of Optibase Shares who is:
 

an individual who is a citizen or resident of the United States;
 

a corporation (or other entity taxable as a corporation for U.S. federal income tax purposes) created or organized under the laws of the United States, any state thereof or the District of Columbia;
 

an estate, the income of which is subject to U.S. federal income tax regardless of its source; or
 

a trust (A) if a court within the United States is able to exercise primary jurisdiction over its administration and one or more U.S. persons have authority to control all of its substantial decisions, or (B) if it has made a valid election to be treated as a U.S. person under the Code.
 
This discussion is based on current provisions of the Internal Revenue Code of 1986, as amended, referred to as the Code, current and proposed Treasury regulations promulgated under the Code, administrative pronouncements and judicial decisions and interpretations as of the date hereof, all of which are subject to differing interpretations or change, which change may apply retroactively and could materially affect the continued validity of this summary and the tax consequences described in this Section 13. Subject to the discussion set forth below under the heading entitled “Characterization of the Purchase if Optibase is a Passive Foreign Investment Company,” this discussion assumes that Optibase is not and has never been a “passive foreign investment company,” “controlled foreign corporation,” “foreign investment company” or “foreign personal holding company” for U.S. federal income tax purposes.
22

 
This discussion addresses only holders of Optibase Shares that are held as capital assets within the meaning of section 1221 of the Code. No ruling has been or will be sought from the U.S. Internal Revenue Service, or IRS, and no opinion of counsel has been or will be rendered as to the U.S. federal income tax consequences of the offer. This discussion does not address all of the tax consequences that may be relevant to shareholders in light of their particular circumstances or certain types of shareholders subject to special treatment, including, without limitation:
 

regulated investment companies;
 

broker-dealers (including in securities or foreign currency) or insurance companies;
 

persons who have elected to apply a mark-to-market method of accounting;
 

certain former citizens or former long-term residents of the United States;
 

tax-exempt organizations or retirement plans;
 

persons subject to the alternative minimum tax;
 

banks and other financial institutions;
 

persons who hold their Optibase Shares as part of a position in a straddle or as part of a hedging, conversion, constructive sale, synthetic security, or other integrated investment;
 

holders who received their Optibase Shares through the exercise of employee stock options or otherwise as compensation;
 

partnerships or other pass-through entities or persons who hold their Optibase Shares through partnerships or other pass-through entities;
 

holders who within the five-year period prior to the offer owned directly, indirectly or by attribution at least 10.0% of Optibase by vote or value; and
 

persons whose functional currency is not the U.S. dollar.
 
In addition, this summary does not discuss any foreign, state, or local tax consequences or any U.S. tax consequences (e.g., estate or gift tax) relevant to U.S. Holders other than U.S. federal income tax consequences.
 
WE RECOMMEND THAT OPTIBASE SHAREHOLDERS WHO ARE U.S. HOLDERS CONSULT THEIR TAX ADVISORS AS TO THE PARTICULAR TAX CONSEQUENCES OF THE OFFER TO THEM, INCLUDING THE EFFECTS OF APPLICABLE STATE, LOCAL, FOREIGN OR OTHER TAX LAWS AND POSSIBLE CHANGES IN THE TAX LAWS. FOR A DISCUSSION OF MATERIAL ISRAELI INCOME TAX CONSEQUENCES, SEE BELOW UNDER “MATERIAL ISRAELI TAX CONSEQUENCES.”
 
Characterization of the Purchase if Optibase is not a Passive Foreign Investment Company. The receipt of cash for Optibase Shares pursuant to the offer will be treated as a taxable transaction for U.S. federal income tax purposes. In general, a U.S. Holder who sells Optibase Shares pursuant to the offer will recognize gain or loss for U.S. federal income tax purposes equal to the difference, if any, between the amount of cash received and the U.S. Holder’s adjusted tax basis in the Optibase Shares sold pursuant to the offer. Gain or loss will be determined separately for each block of Optibase Shares (i.e., Optibase Shares acquired at the same cost in a single transaction) tendered pursuant to the offer. The gain or loss will be long-term capital gain or loss if the U.S. Holder has held the Optibase Shares for more than one year at the time of the consummation of the offer. Long-term capital gain realized by a non-corporate U.S. Holder is generally eligible for a preferential tax rate (currently a maximum of 20.0%). Special limitations apply to the use of capital losses.
 
Characterization of the Purchase if Optibase is a Passive Foreign Investment Company. In general, a non-U.S. corporation will be classified as a passive foreign investment company within the meaning of section 1297(a) of the Code (“PFIC”) if, for any taxable year, at least 75.0% of its gross income consists of passive income (such as dividends, interest, rents, royalties, or gains on certain securities or commodities transactions), or at least 50.0% of the average value of its assets consists of assets that produce or are held for the production of, passive income. Optibase’s Form 20-F for each of the fiscal years ended December 31, 2018 through December 31, 2020 states that there is a substantial risk that Optibase is a PFIC. There is no assurance that Optibase is not a PFIC or that it has never been a PFIC.
 
In general, if Optibase were characterized as a PFIC for any taxable year during a U.S. Holder’s period of ownership, any gain recognized by the U.S. Holder who sells Optibase Shares pursuant to the offer would be treated as ordinary income and would be subject to tax as if the gain had been realized ratably over the holding period of the Optibase Shares. The amount allocated to the current taxable year and any taxable year with respect to which Optibase was not a PFIC would be taxed as ordinary income (rather than capital gain) earned in the current taxable year. The amount allocated to other taxable years would be taxed at the highest marginal rates applicable to ordinary income for such taxable years, and the U.S. Holder also would be liable for an additional tax equal to the interest on such tax liability for such years. We recommend that U.S. Holders consult their tax advisors regarding the potential application of the PFIC rules to the sale of Optibase Shares pursuant to the offer.
23

 
Additional Tax on Investment Income. In addition to the income taxes described above, U.S. Holders that are individuals, estates or trusts and whose income exceeds certain thresholds will be subject to a 3.8% Medicare contribution tax on net investment income, which includes capital gains from the sale of Optibase Shares.
 
Information Reporting and Backup Withholding. Payments made by the Depositary in connection with the offer may be subject to information reporting to the IRS and possible backup withholding. Under the U.S. federal backup withholding tax rules, 24.0% of the gross proceeds payable to a shareholder or other payee pursuant to the offer must be withheld and remitted to the U.S. Treasury unless the U.S. Holder (or other payee) who tenders its Optibase Shares to the Depositary provides such shareholder’s (or other payee’s) taxpayer identification number (employer identification number or social security number) to the Depositary and otherwise complies with the backup withholding rules. Each U.S. Holder tendering its shares to the Depositary should complete and sign the Form W-9 included as part of the Letter of Transmittal in order to provide the information and certification necessary to avoid backup withholding.
 
Amounts withheld under the backup withholding rules are not an additional tax and may be refunded or credited against the U.S. holder’s federal income tax liability, provided the required information is furnished to the IRS.
 
Material Israeli Tax Consequences.
 
The following discussion summarizes the material Israeli tax consequences of the offer applicable to Optibase’s shareholders whose Optibase Shares are tendered and accepted for payment pursuant to the offer. The following discussion is based on the Israeli Income Tax Ordinance [New Version], 1961, as amended, or the Ordinance, the regulations promulgated thereunder, administrative rulings and pronouncements, all of which are subject to change, possibly with retroactive effect. Any such change could alter the tax consequences discussed below. There can be no assurance that the Israel Tax Authority, or the ITA, or a court will not take a position contrary to the Israeli income tax consequences discussed herein or that any such contrary position taken by the ITA or a court would not be sustained. This discussion addresses only Optibase Shares that are held as capital assets (generally, assets held for investment) within the meaning of the Ordinance. This discussion does not address all of the tax consequences that may be relevant to shareholders in light of their particular circumstances or certain types of shareholders subject to special treatment.
 
The tax discussion set forth below is based on present law. Because individual circumstances may differ, we recommend that you consult your tax advisors to determine the applicability of the rules discussed below to you and the particular tax effects of the offer, including the application of Israeli or other tax laws.
 
The following description is not intended to constitute a complete analysis of all tax consequences relating to the ownership of our Optibase Shares. You should consult your own tax advisor concerning the tax consequences of your particular situation, as well as any tax consequences that may arise under the laws of any state, local, foreign or other taxing jurisdiction.
 
The summary below does not discuss the effects of any non-Israeli tax laws. For a discussion of material U.S. federal income tax consequences, see above under “Material U.S. Federal Income Tax Consequences.”
 
Characterization of the Purchase. The receipt of cash for Optibase Shares pursuant to the offer generally will be treated as a taxable transaction for Israeli income tax purposes in which a holder of Optibase Shares will be treated as having sold such Optibase Shares.
 
Israeli Residents. Israeli law generally imposes a capital gains tax on a sale or disposition of any capital assets by Israeli residents, as defined for Israeli tax purposes, and on the sale of assets located in Israel, including shares in Israeli companies (such as Optibase), by non-Israeli residents, unless a specific exemption is available or unless a tax treaty between Israel and the shareholder’s country of residence provides otherwise.
24

 
Tax Rates. In general, pursuant to the Ordinance and the regulations promulgated thereunder, the tax rate applicable to capital gains derived from the sale of Optibase Shares, whether listed on a stock market or not, is 25% for Israeli individuals. However, if the individual shareholder is claiming deduction of interest expenditures or if such shareholder is considered a “significant shareholder” at any time during the 12-month period preceding such sale, i.e., such shareholder holds directly or indirectly, including with others, at least 10% of any means of control in the company, the tax rate is 30%. However, the foregoing tax rates will not apply to: (i) dealers in securities; (ii) shareholders who acquired their Optibase Shares prior to Optibase’s initial public offering in the United States  on Nasdaq in 1999 (that may be subject to a different tax arrangement); and (iii) in some cases, shareholders who received their Optibase Shares through the exercise of employee stock options or otherwise as compensation or payment for services. Companies are subject to the corporate tax rate on capital gains derived from the sale of Optibase Shares (currently 23%).
 
Non-Israeli residents. Non-Israeli residents generally will be exempt from capital gains tax on the sale of their Optibase Shares, provided that such shareholders did not acquire their Optibase Shares prior to Optibase’s initial public offering and that the gains are not attributed to a permanent establishment of such shareholders in Israel. However, non-Israeli corporations will not be entitled to such exemption if Israeli residents (i) have a controlling interest of 25.0% or more in such non-Israeli corporation, or (ii) are the beneficiaries of, or are entitled to, 25.0% or more of the revenues or profits of such non-Israeli corporation, whether directly or indirectly. In addition, such exemption is not applicable to a person whose gains from selling or otherwise disposing of the Optibase Shares are deemed to be business income.
 
In addition, pursuant to the Convention between the Government of the United States of America and the Government of Israel with Respect to Taxes on Income, as amended, or the U.S.-Israel Tax Treaty, the sale, exchange or disposition of Optibase Shares by a person who (i) holds the Optibase Shares as a capital asset, (ii) qualifies as a resident of the United States within the meaning of the U.S.-Israel Tax Treaty, and (iii) is entitled to claim the benefits afforded to such U.S. resident by the U.S.-Israel Tax Treaty (such person is referred to as a U.S. Treaty Resident), generally will not be subject to Israeli capital gains tax unless: (1) the capital gain arising from such sale, exchange or disposition is attributed to real estate located in Israel; (2) the capital gain arising from such sale, exchange or disposition is attributed to royalties; (3) the capital gain arising from the such sale, exchange or disposition is attributed to a permanent establishment in Israel, under certain terms; (4) such U.S. Treaty Resident held, directly or indirectly, Optibase Shares representing 10% or more of the voting power of Optibase during any part of the 12-month period preceding the sale, exchange or disposition, subject to certain conditions; (5) such U.S. Resident is an individual and was present in Israel for 183 days or more during the relevant taxable year; or (6) the U.S. Resident is not holding the shares as a capital asset. If the exemption is not available, such sale, exchange or disposition would be subject to Israeli capital gains tax to the extent applicable. Under the U.S.-Israel tax Treaty, such U.S. Treaty Resident would be permitted to claim a credit for Israeli income tax against the U.S. federal income tax imposed on any gain from such sale, exchange or disposition, under the circumstances and subject to the limitations, subject to the limitations in the U.S. tax laws applicable to foreign tax credits. The U.S Israel Tax Treaty does not provide such credit against any United States state or local taxes.
 
Excess Tax. Subject to the provisions of an applicable tax treaty, individuals who are subject to tax in Israel (whether any such individual is an Israeli resident or non-Israeli resident) are also subject to an additional tax at a rate of 3% on annual income (including, but not limited to, dividends, interest and capital gain) exceeding NIS 647,640 for 2021, which amount is linked to the annual change in the Israeli consumer price index.
 
Israeli Withholding Tax. An approval from the ITA was obtained with respect to the withholding tax rates applicable to shareholders as a result of the sale of Optibase Shares pursuant to the offer. The approval provides, among other things, that:
 
(1)          shareholders who meet the following criteria will not be subject to Israeli withholding tax: (a) they acquired their Optibase Shares after its initial public offering in the United States on Nasdaq in 1999; (b) they do not hold their Optibase Shares through an Israeli broker or Israeli financial institution; (c) they hold less than 5% of Optibase Shares; (d) they certify that they are not, and at the date of purchase of their Optibase Shares were not Israeli residents (and, (i) in the case of a corporation, that no Israeli residents hold 25.0% or more of the means to control such corporation or are the beneficiaries of, or are entitled to, 25.0% or more of the revenues or profits of such corporation, whether directly or indirectly, or (ii) in the case of a partnership, that no partner in the partnership is an Israeli resident and no Israeli resident holds, directly or indirectly via shares or through a trust or in any other manner or with another who is an Israeli resident, 25.0% or more of any right in the partnership or, of the right to direct the manner of exercising any of the rights in the partnership); provided that (A) with respect to shareholders who are individuals, they timely provide a copy of their passport; and (B) with respect to shareholders that shall receive an aggregate Offer Price that is in an amount in excess of US$100,000, they timely submit a valid certificate of residency for tax purposes issued by the applicable tax authority of their country of residence;
 
(2)          payments to shareholders who hold their Optibase Shares through an Israeli broker or Israeli financial institution will be made by us without any Israeli withholding at source, and the relevant Israeli broker or Israeli financial institution will withhold Israeli tax, if any, as required by Israeli law; and
25

 
(3)          shareholders who are not described in clauses (1) and (2) above will be subject to Israeli withholding tax at the applicable rate of the gross proceeds payable to them pursuant to the offer, as prescribed by Israeli tax law, unless such shareholders obtain a tax withholding certificate from the Israel Tax Authority, all as prescribed by Israeli tax law.
 
More specifically, based on the approval, if a Optibase Shareholder tenders its Optibase Shares:
 

to the U.S. Depositary, then the U.S. Depositary may be required to withhold Israeli tax at the applicable rate of the gross proceeds payable to such shareholder pursuant to the offer, unless such shareholder, upon the terms and conditions set forth in the Letter of Transmittal, either:
 

o
certifies, by completing the Declaration Form (Declaration of Status for Israeli Income Tax Purposes), or the Declaration Form, included in the Letter of Transmittal or otherwise delivered to such shareholder, that (1) (i) such shareholder is NOT and at the date of purchase of its Optibase Shares was not a “resident of Israel” for purposes of the Ordinance, and (A) if it is a corporation, that Israeli residents are NOT “controlling shareholders” (as defined under Section 68A of the Ordinance) of such corporation (i.e., that Israeli residents do not hold 25.0% or more of the means to control such corporation), nor are Israeli residents the beneficiaries of, and are not entitled to, 25.0% or more of such corporation’s revenues or profits, whether directly or indirectly, or (B) if it is a partnership, that no partner in the partnership is an Israeli resident and no Israeli resident holds, directly or indirectly via shares or through a trust or in any other manner or with another who is an Israeli resident, 25.0% or more of any right in the partnership or, of the right to direct the manner of exercising any of the rights in the partnership, (ii) such shareholder acquired its Optibase Shares after Optibase’s initial public offering on Nasdaq in 1999, and (iii) such shareholder is the beneficial owner (directly or indirectly) of less than 5% of the outstanding Shares, and provided that (a) with respect to a shareholder who is an individual, such shareholder timely provides a copy of her/her passport; and (b) with respect to a shareholder that shall receive an aggregate Offer Price that is in an amount in excess of US$100,000, such shareholder timely submits a valid certificate of residency for tax purposes issued by the applicable tax authority of their country of residence; or (2) such shareholder is a bank, broker or financial institution resident in Israel. In such case, the U.S. Depositary will not withhold any Israeli withholding tax from the gross proceeds payable to such shareholder pursuant to the offer; or
 

o
provide the U.S. Depositary with a valid certificate from the ITA entitling such shareholder to an exemption or a specified withholding tax rate, referred to as the ITA Waiver. In such case, the U.S. Depositary will withhold Israeli withholding tax (or not withhold, if such shareholder is entitled to an exemption) from the gross proceeds payable to such shareholder pursuant to the offer in accordance with such ITA Waiver; or
 

to the Israeli Depositary, and such shareholder
 

o
holds its Optibase Shares through a TASE member, then such TASE member will withhold Israeli income tax, if applicable, at the rate of 25% of the gain realized by such shareholder from the sale of Optibase Shares in the offer, in accordance with the Israeli Income Tax Regulations (Withholding from Consideration, Payment or Capital Gains on the Sale of a Security or Forward Transaction), 2002.
 
We recommend that you consult your tax advisors regarding the application of Israeli income and withholding taxes (including eligibility for any withholding tax reduction or exemption, and the refund procedure).
 
Please note that if you tender your Optibase Shares to the U.S. Depositary and provide a Declaration Form and any accompanying documents, you also consent to the provision of such Declaration Form and any accompanying documents to us and to the ITA in case the ITA so requests for purposes of audit or otherwise.
 
All questions as to the validity, form or eligibility of any Declaration Form (and accompanying documents) or ITA Waiver (including time of receipt) and, subject to applicable law, the withholding of Israeli taxes, will be determined by us, in our sole discretion. We reserve the absolute right to reject any or all Declaration Forms (or accompanying documents) or ITA Waivers that we determine not to be in proper form or pursuant to which the failure to withhold any Israeli taxes may be unlawful. We also reserve, subject to applicable law, the absolute right, in our sole discretion, to waive any defect or irregularity in any Declaration Form (or accompanying document) or ITA Waiver of any particular shareholder, whether or not similar defects or irregularities are waived in the case of other shareholders. None of us, our affiliates, our assigns, the Depositaries, the Information Agent, our Israeli or U.S. legal counsel or any other person will be under any duty to give notification of any defects or irregularities or incur any liability for failure to give any notification.
26

 
An excerpt of the definition of an Israeli resident in the Ordinance is attached as Annex B.
 
The Israeli withholding tax is not an additional tax. Rather, the Israeli income tax liability of shareholders subject to Israeli withholding tax will be reduced by the amount of Israeli tax withheld. If Israeli withholding tax results in an overpayment of Israeli taxes, the holder may apply to the ITA (by filing an Israeli tax return) in order to obtain a refund. However, no assurance is given as to whether and when the ITA will grant such refund.
 
The foregoing discussion is intended only as a summary and does not purport to be a complete analysis or description of all potential Israeli tax effects of a sale of shares pursuant to the offer. We recommend that Optibase Shareholders consult their tax advisors concerning the Israeli and non-Israeli tax consequences to them of tendering their shares pursuant to the offer.
 
14.
Price Range of the Shares etc.
 
Optibase Shares are listed and traded on Nasdaq and on the TASE under the ticker symbol “OBAS”. Optibase Shares commenced trading on Nasdaq in 1999 and on the TASE in 2015.
27

 
The following table sets forth, for each of the fiscal quarters indicated, the high and low sale price per share on Nasdaq in U.S. dollars and on TASE in NIS, as reported in published financial sources.
 
Quarter
 
Nasdaq Global Market
   
The Tel Aviv Stock Exchange
 
   
High
   
Low
   
High
   
Low
 
2019
                       
First Quarter
 
$
10.25
   
$
8.67
     
 NIS 38.50
     
 NIS 29.03
 
Second Quarter
 
$
12.25
   
$
9.55
     
 NIS 47.49
     
 NIS 34.51
 
Third Quarter
 
$
13.00
   
$
11.00
     
 NIS 48.60
     
 NIS 36.37
 
Fourth Quarter
 
$
12.63
   
$
9.44
     
 NIS 50.00
     
 NIS 37.21
 
                                 
2020
                               
First Quarter
 
$
12.03
   
$
9.53
     
 NIS 44.00
     
 NIS 33.00
 
Second Quarter
 
$
12.75
   
$
10.12
     
 NIS 50.00
     
 NIS 25.47
 
Third Quarter
 
$
12.13
   
$
10.32
     
 NIS 45.49
     
 NIS 36.50
 
Fourth Quarter
 
$
12.25
   
$
9.91
     
 NIS 42.63
     
 NIS 35.19
 
                                 
2021
                               
First Quarter
 
$
12.30
   
$
10.40
     
 NIS 41.20
     
 NIS 33.34
 
Second Quarter
 
$
14.64
   
$
10.51
     
 NIS 55.00
     
 NIS 33.50
 
Third Quarter
 
$
13.49
   
$
10.51
     
 NIS 39.87
     
 NIS 33.03
 
Fourth Quarter (through November 30, 2021)
 
$
11.50
   
$
9.10
     
 NIS 38.70
     
 NIS 30.97
 

The following table sets forth, for each of the months indicated, the high and low sale price per share on Nasdaq in U.S. dollars and on TASE in NIS, as reported in published financial sources.
 
Month
 
Nasdaq Global Market
   
The Tel Aviv Stock Exchange
 
   
High
   
Low
   
High
   
Low
 
November 2020
 
$
12.25
   
$
10.74
     
 NIS 42.35
     
 NIS 35.19
 
December 2020
 
$
12.25
   
$
9.91
     
 NIS 42.63
     
 NIS 36.50
 
January 2021
 
$
12.30
   
$
11.30
     
 NIS 41.20
     
 NIS 36.60
 
February 20201
 
$
11.99
   
$
10.40
     
 NIS 39.63
     
 NIS 35.00
 
March 2021
 
$
11.30
   
$
10.50
     
 NIS 37.90
     
 NIS 33.34
 
April 2021
 
$
14.64
   
$
10.51
     
 NIS 55.00
     
 NIS 34.00
 
May 2021
 
$
12.00
   
$
10.80
     
 NIS 40.75
     
 NIS 34.56
 
June 2021
 
$
11.41
   
$
10.60
     
 NIS 37.78
     
 NIS 33.50
 
July 2021
 
$
13.49
   
$
10.51
     
 NIS 39.87
     
 NIS 33.03
 
August 2021
 
$
11.30
   
$
10.66
     
 NIS 37.12
     
 NIS 33.45
 
September 2021
 
$
11.85
   
$
10.92
     
 NIS 39.67
     
 NIS 34.56
 
October 2021
 
$
11.50
   
$
9.10
     
 NIS 37.09
     
 NIS 30.97
 
November 2021 (through November 30, 2021)
 
$
10.67
   
$
10.01
     
 NIS 38.70
     
 NIS 31.55
 

On June 29, 2021, the last full trading day before we announced our intention to make an offer for all of the outstanding Optibase Shares not owned by the bidder group, the last reported closing price per Optibase Share reported on Nasdaq was $11.00 and on the TASE was NIS 35.78.
 
On November 30, 2021, the last full trading day before we commenced the offer, the last price per Optibase Share reported on Nasdaq was $10.25 and on the TASE was NIS 31.73. The Offer Price, $11.20 per Optibase Share, is 9.27% greater than such last reported price on Nasdaq and 11.61% greater than such last reported price on the TASE.
 
During the six months prior to commencement of the offer, the average closing price of the Optibase Shares reported on Nasdaq was $10.89 and on the TASE was NIS 34.81. The Offer Price, $11.20 per Optibase Share, is 2.84% greater than such six-month average price on Nasdaq and 1.3% greater than such six-month average price on the TASE.
 
28

 
We recommend that you obtain a current market quotation for Optibase Shares.
 
Based on Optibase’s audited consolidated financial statements for the year ended December 31, 2020, as included in the Optibase 20-F, Optibase’s shareholders equity was $86,661,000 and its shareholders’ equity per share (based on 5,216,256 Optibase Shares outstanding on July 7, 2021) was $16.61.
 
Neither we nor, to our knowledge, Optibase, has made an underwritten public offering of Optibase Shares for cash during the past three years that was registered under the Securities Act of 1933 or exempt from registration thereunder pursuant to Regulation A.
 
No member of our bidder group has purchased any Optibase Shares during the past two years.
 
15.
Effects of the Offer on the Market for Shares.
 
If the offer is consummated, then by operation of the Israeli Companies Law, without further action by any person, Capri thereby will become the sole equity owner of Optibase and will become obligated to pay the Offer Price to the former public shareholders who did not tender into the offer. The Optibase Shares will no longer meet the requirements for continued listing on the Nasdaq or the TASE.
 
Also see “Special Factors – Purpose of the Offer; Effects of the Offer; Plans for Optibase.”
 
16.
Information Concerning Optibase.
 
The information concerning Optibase contained in this offer to purchase has been taken from, or is based upon, publicly available documents and records on file with the SEC and other public sources. The summary information set forth below is qualified in its entirety by reference to these documents and records. We have not independently verified the accuracy or completeness of the information contained in such documents or records.
 
Overview.  Optibase’s legal and commercial name is Optibase Ltd. and its legal form is a company limited by shares. Optibase was founded and incorporated in the State of Israel in 1990 under the name of Optibase Advanced Systems (1990) Ltd. In November 1993 it changed its name to Optibase Ltd. The address of the corporate headquarters and principal executive offices of Optibase is 8 Hamenofim Street, Herzliya 4672559, Israel. Its telephone number in Israel is +972-73-7073700. Optibase’s website address is optibase-holdings.com. However, information contained on Optibase’s website does not constitute a part of this offer to purchase.
 
Optibase engages a local agent in California for administrative purposes and domestic filings, which is Formation Solutions Inc. 400 Continental Boulevard, 6th Floor El Segundo, CA 90245.
 
Optibase is a real estate company engaged through its subsidiaries in purchasing and operating of real estate properties intended for leasing and resale primarily for the purpose of commercial, industrial, office space use as well as for residential purposes. As of December 31, 2020, Optibase had 11 full-time employees, of whom 6 employees were employed in Israel, 4 were employed in the United States and 1 was employed in Europe.
 
Optibase Shares have been trading on Nasdaq under the symbol “OBAS” since its initial public offering on April 7, 1999, and have traded on the TASE since April 2015, also under the symbol “OBAS”.
 
Available Information. Optibase is subject to the informational filing requirements of the Exchange Act applicable to “foreign private issuers” and, in accordance therewith, is obligated to file reports, including annual reports on Form 20-F, and other information with the SEC relating to its business, financial condition and other matters. Copies may be obtained by mail, upon payment of the SEC’s customary charges, by writing to its principal office at 100 F Street, NE, Washington, DC 20549.
29

 
The Securities and Exchange Commission maintains a website at www.sec.gov that contains reports, proxy and information statements, and other information regarding registrants that make electronic filings with the Securities and Exchange Commission using its EDGAR (Electronic Data Gathering, Analysis, and Retrieval) system.
 
According to Chapter E’3 of the Israeli Securities Law and regulations promulgated thereunder, Optibase is required to file with the ISA and the TASE any document it is required to file or that it has furnished or made public to its investors in accordance with U.S. law and any other information that it receives from its shareholders regarding their holdings in Optibase, and which was furnished or that has to be furnished, according to U.S. law, to Optibase’s shareholders. Such filings, if filed on or after January 1, 2001, are available on the TASE’s website (http://maya.tase.co.il), and, if were filed on or after November 4, 2003, are also available on the ISA’s website (http://www.magna.isa.gov.il).
 
Historical Condensed Consolidated Financial Information. The following tables sets forth historical condensed consolidated financial data for Optibase as of and for each of the years ended December 31, 2019 and 2020 and as of and for each of the nine months ended September 30, 2020 and 2021. The selected financial data and the per share data set forth below are extracted from, and should be read in conjunction with, the consolidated financial statements and other financial information contained in an Annual Report on Form 20-F filed by Optibase on April 27, 2021 and in Reports on Form 6-K filed by Optibase on November 30, 2020 and on November 30, 2021.  More comprehensive financial information is included in such reports (including management’s discussion and analysis of financial condition and results of operation) and other documents filed by Optibase with the SEC, and the following summary is qualified in its entirety by reference to such reports and other documents and all of the financial information and notes contained therein. The reports may be examined, and copies may be obtained from the SEC in the manner described under “Available Information” below. Historical results are not necessarily indicative of results to be expected in any future period. Set forth below are Optibase’s selected consolidated financial data (in thousands, except per share amounts):
 
 
 
Fiscal Year Ended
December 31,
   
Nine Months Ended
September 30,
 
 
 
2020
   
2019
   
2021
   
2020
 
CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS:
                       
Fixed income real estate rent
 
$
14,874
   
$
16,144
   
$
10,422
   
$
11,431
 
Cost and expenses:
                               
Cost of real estate operations
 
$
2,548
   
$
2,948
   
$
1,667
   
$
1,984
 
Real estate depreciation, amortization and impairment
 
$
3,946
   
$
4,321
   
$
2,962
   
$
2,718
 
General and administrative
 
$
2,523
   
$
3,047
   
$
2,355
   
$
1,800
 
Total cost and expenses
 
$
9,017
   
$
10,316
   
$
6,984
   
$
6,502
 
                                 
Gain on sale of operating properties
 
$
9,127
   
$
--
   
$
--
   
$
9,127
 
                                 
Operating income
 
$
14,984
   
$
5,828
   
$
3,438
   
$
14,056
 
                                 
Other Income
 
$
454
   
$
722
   
$
639
   
$
301
 
Financial expenses, net
 
$
(1,781
)
 
$
(2,630
)
 
$
1,262
   
$
1,758
 
Income before taxes on income
 
$
13,657
   
$
3,920
   
$
2,815
   
$
12,599
 
Taxes on income
 
$
2,162
   
$
1,472
   
$
1,014
   
$
1,665
 
Equity share in losses of associates, net
 
$
2,079
   
$
2,321
   
$
1,132
   
$
1,569
 
                                 
Net income
 
$
9,416
   
$
127
   
$
669
   
$
9,365
 
                                 
Net income attributable to non-controlling interests
 
$
2,983
   
$
2,120
   
$
2,114
   
$
2,307
 
Net income (loss) attributable to Optibase Ltd.
 
$
6,433
   
$
(1,993
)
 
$
(1,445
)
 
$
7,058
 
                                 
Net earnings (loss) per share:
                               
Basic and Diluted
 
$
1.24
   
$
(0.38
)
 
$
(0.28
)
 
$
1.36
 
                                 
Number of shares used in computing earnings per share:
                               
Basic
   
5,186
     
5,186
     
5,186
     
5,186
 
Diluted
   
5,186
     
5,186
     
5,186
     
5,186
 

30


 
 
As of
December 31,
   
As of
September 30,
 
 
 
2020
   
2019
   
2021
   
2020
 
CONDENSED CONSOLIDATED BALANCE SHEET
                       
Assets
                       
Current assets:
                       
Cash and cash equivalents
 
$
28,820
   
$
12,564
   
$
30,198
   
$
29,676
 
Restricted cash
   
835
     
32
     
577
     
912
 
Trade receivables, net
   
216
     
536
     
272
     
366
 
Other accounts receivables and prepaid expenses
   
569
     
628
     
1,930
     
840
 
Property held for sale
   
--
     
29,727
     
--
     
--
 
Bonds related deposits
   
2,564
     
--
     
2,257
     
--
 
Total current assets
   
33,004
     
43,487
     
35,234
     
31,794
 
                                 
Long term investments:
                               
Long-term deposits
   
98
     
2,678
     
98
     
2,495
 
Right-of-use assets
   
272
     
376
     
167
     
283
 
Investments in companies and associates
   
9,269
     
11,657
     
5,925
     
9,890
 
Total long term investments
   
9,639
     
14,711
     
6,190
     
12,668
 
                                 
Real estate properties, net
   
192,054
     
181,109
     
179,957
     
185,560
 
                                 
Total assets
 
$
234,697
   
$
239,307
   
$
221,381
   
$
230,022
 
                                 
Liabilities and Stockholders’ Equity
                               
Current liabilities:
                               
Current maturities of long term loans and bonds
 
$
6,447
   
$
28,803
   
$
4,097
   
$
6,137
 
Accounts payable and accrued expenses and other
   
4,144
     
5,170
     
4,429
     
6,412
 
Operating lease liabilities
   
166
     
--
     
136
     
--
 
Liabilities attributed to discontinued operations
   
2,061
     
2,061
     
2,061
     
2,061
 
Total current liabilities
   
12,818
     
36,034
     
10,723
     
14,610
 
                                 
Long term liabilities:
                               
Deferred tax liabilities
   
15,095
     
13,801
     
14,407
     
14,208
 
Land lease liability, net
   
7,054
     
6,110
     
6,641
     
6,759
 
Operating lease liabilities
   
146
     
257
     
55
     
159
 
Long term loans, net of current maturities
   
112,923
     
108,406
     
105,817
     
108,960
 
Long term bonds, net of current maturities
   
--
     
2,845
     
--
     
1,434
 
Total long term liabilities
   
135,218
     
131,419
     
126,920
     
131,520
 
                                 
Shareholders’ equity:
                               
Shareholders’ equity of Optibase Ltd.
   
61,464
     
51,844
     
57,860
     
60,439
 
Non-controlling interests
   
25,197
     
20,010
     
25,878
     
23,453
 
Total shareholders’ equity
   
86,661
     
71,854
     
83,738
     
83,892
 
Total liabilities and shareholders’ equity
 
$
234,697
   
$
239,307
   
$
221,381
   
$
230,022
 

31

Sources of Information. Except as otherwise set forth herein, the information concerning Optibase contained in this offer to purchase has been based upon publicly available documents and records on file with the SEC, other public sources and information provided by Optibase. Although we have no knowledge that any such information contains any misstatements or omissions, no member of the bidder group or any of their respective affiliates or assigns, the Information Agent or the Depositories assume responsibility for the accuracy or completeness of the information concerning Optibase contained in such documents and records or for any failure by Optibase to disclose events which may have occurred or may affect the significance or accuracy of any such information.
 
17.
Information Concerning the Bidder Group.
 
Overview. The Capri Family Foundation is a foundation organized under the laws of the Republic of Panama. Our principal executive offices are located at PH Venturi House, 49 Street, Bella Vista, Panama City, Republic of Panama. Our telephone number is +972-54-690-9224.The beneficiaries of Capri, as a foundation, are the children and grandchildren of Mr. Wyler: Jill Ruth Schwarz-Wyler; Jonathan Wyler; Gali Wyler; Michael Schwarz; Talia Schwarz; Yardenne Pnina Schwarz; Marc Schwarz; Aria Renee Tarnovski; Maya Tarnovski Wyler; and Lavi Tarnovski.
 
Except as set forth in this offer to purchase, no member of our bidder group nor, to the best of our knowledge, any of the other persons listed on Schedule I, nor any affiliate or majority-owned subsidiary of any of the foregoing, nor any of the respective executive officers, directors or subsidiaries of any of the foregoing, has effected any transaction in Optibase Shares during the past 60 days.
 
Except as set forth in this document, no member of our bidder group, nor to the best of our knowledge, any other person listed on Schedule I, nor any affiliate or majority-owned subsidiary of the foregoing, beneficially owns or has a right to acquire Optibase Shares.
 
Except as set forth in this document, no member of our bidder group, nor to the best of our knowledge, any of the other persons listed on Schedule I has had, during the past two years, any negotiations, contacts or material transactions with Optibase or any of its executive officers, directors or affiliates, concerning any merger, consolidation, acquisition, tender offer, election of directors, or the sale of a material amount of the assets of, Optibase.
 
Additional Information. The name, citizenship, business address, present principal occupation and material positions held during the past five years of each of the executive officers, directors and other “senior office holders” (as such term is defined under the Israeli Securities Law) of each member of our bidder group are set forth in Schedule I to this offer to purchase.
32

 
None of the members of our bidder group:
 

has been convicted in a criminal proceeding in the past five years (excluding traffic violations or similar misdemeanors);
 

has been party to any judicial or administrative proceeding during the past five years (except for matters that were dismissed without sanction or settlement) that resulted in a judgment, decree or final order enjoining the person from future violations of, or prohibiting activities subject to, U.S. federal or state securities laws, or a finding of any violation of U.S. federal or state securities laws; or
 

has been otherwise convicted in a criminal proceeding and the statute of limitation regarding such conviction, pursuant to the Israeli Criminal Registration and Rehabilitation Law, 1981, has not elapsed prior to the date of this offer to purchase.
 
Available Information. Pursuant to Rule 14d-3 under the Exchange Act, we have filed with the SEC a Tender Offer Statement on Schedule TO (as amended, the “Schedule TO”), of which this offer to purchase forms a part, and exhibits to the Schedule TO. The Schedule TO and its exhibits, as well as other information filed by us with the SEC, are available on the SEC’s website at www.sec.gov. Additional copies of this offer to purchase and other materials related to the offer may also be obtained for free upon request from the Information Agent, whose contact information is set forth on the on the back cover of this offer to purchase.
 
We have not made any provision in connection with our offer to grant to holders of Optibase Shares who are not affiliated with Optibase access to our corporate files or to obtain counsel or appraisal services at our expense.
 
18.
Sources and Amount of Funds.
 
We estimate that the total amount of funds that we will pay to consummate the offer, including fees and expenses, is approximately $11.1 million.
 
To fund our purchase of Optibase Shares pursuant to the offer, Capri has borrowed from Credit Suisse (Switzerland) Ltd. (“Credit Suisse”) approximately $10.8 million (the “Loan”) under a Confirmation of Framework Credit Limit, dated February 8, 2019, between Credit Suisse and Capri (the “Credit Facility”). The Credit Facility is secured by a pledge of all current and future assets of Capri held at Credit Suisse, which currently consist of our existing holding of Optibase Shares. Capri must pay interest on the Loan at the rate of 1.08% per year and Capri must repay the principal of the Loan no later than November 29, 2021.

Capri has deposited the net proceeds of the Loan into an escrow account with the Israeli Depositary. To secure the payment for the Optibase Shares tendered pursuant to the offer, the Israeli Depositary, who is a member of the TASE, has agreed to guarantee our obligation to pay for the Optibase Shares. The escrow account secures this guarantee.
 
We plan to repay the Loan as follows:
 

If we do not consummate the offer then we will repay the loan from the release of the escrow account.
 

If we consummate the offer, then we will cause Optibase to pay to us, from its cash on hand, a cash dividend in an amount sufficient to enable us to repay the Loan.
 
We do not believe that our financial condition is material to your decision whether to tender Optibase Shares and accept the offer because:
 

the offer consideration consists solely of cash;
 

the offer is not subject to any financing condition, we have obtained the necessary funds to consummate the offer and we have deposited cash into an escrow account with the Israeli Depositary in an amount sufficient to pay for the maximum number of Optibase Shares that we are offering to purchase in the offer;
 
33


members of our bidder group in the aggregate already hold 81.7% of the outstanding Optibase Shares as of July 7, 2021, and therefore control Optibase;
 

we are a private foundation and our financial statements primarily reflect our management’s ability to manage an investment portfolio, rather than our ability to manage an operating company such as Optibase.
 
While we do not believe that our financial condition is material to the decision of a holder of Optibase Shares whether to tender Optibase Shares and accept the offer, certain selected financial information is provided below.
 
The sole material asset of Capri is its holding of 4,097,201 Optibase Shares, which is worth $41.99 million, based on the closing price per share on Nasdaq on November 30, 2021, the U.S. business day prior to the commencement of the offer, of $10.25 per share. Capri has no liabilities other than the Loan, the payment of fees and expenses with respect to the offer, an estimate of which fees and expenses are set forth in Section 21 of this offer to purchase, and immaterial administrative expenses. The net worth of Mr. Wyler is in excess of $1.5 million, excluding illiquid assets, and there are no guarantees or contingencies that negatively may affect his net worth in any material respect.
 
19.
Conditions of the Offer.
 
Under Israeli law, we will become irrevocably bound to purchase the Optibase Shares validly tendered pursuant to the offer and not properly withdrawn prior to 10:00 a.m., New York time, or 5:00 p.m., Israel time, on the Expiration Date, subject to the following conditions. Notwithstanding any other provisions of the offer, and in addition to (and not in limitation of) our rights to extend the Expiration Date or otherwise amend the terms of the offer at any time, we shall not be required to accept for payment and, subject to Israeli law, the Exchange Act and any applicable rules and regulations of the SEC, including Rule 14e-1(c) under the Exchange Act (relating to our obligation to either pay for or return tendered Optibase Shares promptly after the termination or withdrawal of the offer), pay for any tendered Optibase Shares, if --
 
(a) The number of Optibase Shares that shall have been validly tendered, and not validly withdrawn, shall not suffice to meet the minimum condition.
 
The minimum condition will be satisfied if either:
 

o
699,025 or more Optibase Shares shall have been validly tendered, and not validly withdrawn, and the majority of those Optibase Shares shall have been tendered by offerees who do not have a “personal interest,” within the meaning of the Israeli Companies Law and as described below in this section, in the offer; or
 

o
855,512 or more Optibase Shares shall have been validly tendered, and not validly withdrawn.
 
We will not waive the minimum condition.
 
(b) At any time on or after commencement of the offer and prior to 10:00 a.m., New York time, or 5:00 p.m., Israel time, on the Expiration Date any of the following “events” shall have occurred, provided that we did not know and could not have known of, such an event, on the date of this offer to purchase and such “event” would cause the terms of the offer as a result of such “event” to become materially different from the terms which a reasonable person in the offeror’s position would have proposed had it known of such “event” on the date of this offer to purchase:
 

Any action taken, or any statute, rule, regulation, legislation, interpretation, judgment, order or injunction enacted, enforced, promulgated, amended, issued or deemed applicable to the offer, by any legislative body, court, government or governmental, administrative or regulatory authority or agency of competent jurisdiction, domestic or foreign;
 

any action or proceeding instituted or pending by any governmental entity or third party before a court or other authority of competent jurisdiction, domestic or foreign;
 

any change that has or will have occurred (or any development that has or will have occurred involving prospective changes) in the business, assets, liabilities, conditions (financial or otherwise), prospects or results of operations of Optibase that has, or could reasonably be expected to have, in our reasonable discretion;
 

any general suspension of trading in securities on Nasdaq or the TASE;
 
34


a declaration of a banking moratorium or any suspension of payments in respect of banks in the United States or Israel (whether or not mandatory) or a material limitation (whether or not mandatory) by any governmental entity on the extension of credit by banks or other lending institutions, that could  have a material adverse effect on us, Optibase or the trading of the Optibase Shares;
 

in the case of any of the foregoing existing at the time of the commencement of the offer, a material escalation or the worsening thereof;
 

any change in the general political, market, economic or financial conditions in the United States, Israel or abroad that could, have a material adverse effect on us, on Optibase or the trading of the Optibase Shares; or
 

a tender offer or exchange offer for any or all of Optibase Shares, or any merger, acquisition, business combination or other similar transaction with or involving Optibase or any of its subsidiaries, shall have been proposed, announced or made by any other person or has been publicly disclosed.
 
(c) At least one U.S. business day prior to the Expiration Date, we shall not have obtained any approvals, licenses, permits or consents of any competent authority or any other approval, which is required under applicable law in order to purchase the Optibase Shares pursuant to the offer (see Section 20 - “Legal Matters and Regulatory Approvals”).
 
Under the Israeli Companies Law, a “personal interest” of a person in an action or transaction of a company (i) includes a personal interest of (a) any spouse, sibling, parent, grandparent or descendant of the person, any descendant, sibling or parent of a spouse of the person and the spouse of any of the foregoing; and (b) a company with respect to which the person (or any of the foregoing relatives of the person) owns at least 5% of the outstanding shares or voting rights, serves as a director or chief executive officer or has the right to appoint one or more directors or the chief executive officer; and (ii) excludes a personal interest arising solely from the ownership of shares.  Under the Israeli Companies Law, in the case of a person tendering by proxy “personal interest” includes the personal interest of either the proxy holder or the shareholder granting the proxy, whether or not the proxy holder has discretion how to tender the shares.  In accordance with the Israeli Companies Law, each tendering shareholder is required to inform us when tendering their Optibase Shares, by indicating in the Letter of Transmittal, whether or not it has a personal interest in the acceptance of the offer; otherwise, such tendering shareholder will be deemed to have not tendered its Optibase Shares in the offer and its Optibase Shares will not be counted for the purposes of determining if the minimum condition has been satisfied.
 
The foregoing conditions may be asserted by us regardless of the circumstances giving rise to any such conditions so long as they are not caused exclusively by any action or inaction of any member of the bidder group, and, in the case of clause (b) above, subject to applicable law, may be waived by us in whole or in part at any time and from time to time until the Expiration Date (as may be extended, subject to applicable law), in each case, in the exercise of our reasonable judgment.
 
Our failure at any time to exercise any of the foregoing rights shall not be deemed a waiver of any such right and each such right shall be deemed an ongoing right that may be asserted at any time and from time to time prior to 10:00 a.m., New York time, or 5:00 pm Israel time, on the Expiration Date. All of the conditions of the offer must be satisfied or waived before the Expiration Date. If we proceed with the offer after failing to exercise any of the foregoing rights, this will be deemed a waiver of such rights, and depending on the materiality of the waived right and the number of days remaining in the offer, we may be required to extend the offer and recirculate new disclosure to the tendering shareholders. A public announcement may be made of a material change in (as may be permitted under applicable law), or waiver of, such conditions, and the Expiration Date may, in certain circumstances, subject to applicable law, be extended in connection with any such change or waiver.
 
Should the offer be terminated pursuant to the foregoing provisions, all tendered Optibase Shares shall be promptly returned by the Depositaries to the tendering shareholders.
 
The offer is not conditioned on the availability of financing or the approval of the board of directors of Optibase.
 
20.
Legal Matters and Regulatory Approvals.
 
The Israel Securities Authority. Pursuant to the Israeli Securities Law, if the ISA, including an employee it authorized for that purpose, determines that this offer to purchase and related materials do not contain all the information that the ISA believes is important for a reasonable offeree, or that this offer to purchase and related materials do not comply with the provisions of the Israeli Securities Law, the ISA may direct, during the period in which the offer is open, that the Expiration Date be postponed, and the ISA may direct, after having given us appropriate opportunity for a fair hearing before it, that an amendment to this offer to purchase and related materials be published within one Israeli business day (unless it stipulates another time), or that an amended offer to purchase and related materials should be provided in the form and manner it directs. The ISA may order the postponement of the Expiration Date, if it sees fit to do so, for the protection of the interests of the offerees.
35

 
The U.S. Securities and Exchange Commission. The SEC may or may not review and comment on this offer to purchase and related documents. However, the offer has not been approved or disapproved by the SEC (or, for that matter, any state securities commission or the ISA), nor has the SEC (or any state securities commission or the ISA) passed upon the fairness or merits of the offer or upon the accuracy or adequacy of the information contained in this offer to purchase. Any representation to the contrary is a criminal offense.
 
General. In addition, we must receive any necessary material approval, permit, authorization or consent of any U.S., Israeli or other governmental, administrative or regulatory agency (federal, state, local, provincial or otherwise) for the purchase of the Optibase Shares pursuant to this offer prior to the Expiration Date. We are not aware of any license or regulatory permit that appears to be material to the business of Optibase and its subsidiaries, taken as a whole, that might be adversely affected by our acquisition of Optibase Shares pursuant to the offer. If any such material approval or other action is required, we presently contemplate to use our reasonable commercial efforts to obtain such approval or take such action. While, except as otherwise described in this offer to purchase, we do not presently intend to delay the acceptance for payment of, or payment for, Optibase Shares tendered pursuant to the offer pending the outcome of any such matter, there can be no assurance that any such approval or other action, if needed, would be obtained or would be obtained without substantial conditions, or that failure to obtain any such approval or other action might not result in unknown or unforeseen consequences adverse to Optibase’s business. See Section 19 for conditions of the offer, including conditions with respect to regulatory approvals.
 
21.
Fees and Expenses.
 
We have retained D.F. King & Co., Inc. to serve as the Information Agent for the offer, American Stock Transfer & Trust Company LLC, to serve as the U.S. Depositary for the offer, and Israel Brokerage & Investments - I.B.I. - Ltd. to serve as the Israeli Depositary for the offer.
 
The Information Agent may contact holders of Optibase Shares by personal interview, mail, telephone, facsimile and other methods of electronic communication and may request brokers, dealers, banks, trust companies and other nominees to forward the materials relating to the offer to beneficial holders. As compensation for acting as Information Agent in connection with the offer, D.F. King & Co., Inc. will be paid a reasonable and customary fee for its services and will also be reimbursed for reasonable out-of-pocket expenses and may be indemnified against specified liabilities and expenses in connection with the offer, including specified liabilities under the federal securities laws. We will pay the Depositaries reasonable and customary compensation for their services in connection with the offer and reimburse them for reasonable out-of-pocket expenses, and will indemnify them against specified liabilities and expenses in connection with their services, including specified liabilities under the federal securities laws.
 
It is estimated that the expenses incurred in connection with the offer will be approximately as set forth below:
 
Information Agent Fees and Expenses
 
$
35,000
 
U.S. and Israeli Depositaries' Fees and Expenses
 
$
75,000
 
Filing Fees
 
$
1,200
 
Legal Fees
 
$
160,000
 
Financial Advisor Fee
 
$
35,500
 
Printing and Mailing Costs
 
$
7,000
 
Miscellaneous
 
$
11,300
 
         
Total
 
$
325,000
 
         
Except as set forth above, we will not pay any fees or commissions to any broker or dealer or other person or entity in connection with the solicitation of tenders of Optibase Shares pursuant to the offer. We will, upon request, reimburse brokers, dealers, commercial banks and trust companies for customary mailing and handling expenses incurred by them in forwarding materials relating to the offer to their customers.
36

 
22.
Miscellaneous.
 
We are making the offer to shareholders of Optibase by this offer to purchase and the related documents delivered to you. We are not aware of any jurisdiction where the making of the offer is prohibited by administrative or judicial action pursuant to any valid state statute. If we become aware of any valid state statute prohibiting the making of the offer or the acceptance of the Optibase Shares pursuant thereto, we will make a good faith effort to comply with such statute or seek to have such statute declared inapplicable to the offer. If, after this good faith effort, we cannot comply with the state statute, subject to applicable law, the offer will not be made to (nor will tenders be accepted from or on behalf of) holders of Optibase Shares in that state. In those jurisdictions where the securities, blue sky or other laws require the offer to be made by a licensed broker or dealer, we will endeavor to make arrangements to have the offer made on our behalf by one or more registered brokers or dealers licensed under the laws of such jurisdictions.
 
No person has been authorized to give any information or to make any representation on our behalf not contained herein or in the related documents delivered to you and, if given or made, such information or representation must not be relied upon as having been authorized.
 
Pursuant to Rule 14d-3 under the Exchange Act, we have filed with the SEC the Schedule TO, together with exhibits, furnishing additional information with respect to the offer. The Schedule TO and any amendments thereto, including exhibits, should be available for inspection at the SEC website http://www.sec.gov that contains reports and other information filed electronically with the SEC.
 
Pursuant to the Securities Regulations (Tender Offer), 5760-2000, we have filed a copy of this offer to purchase with the ISA and the TASE.
 
THE CAPRI FAMILY FOUNDATION
 
Dated: December 1, 2021
37

ANNEX A

Fairness Opinion Of MNS Consulting

Expert Opinion in the matter of:
 
The Capri Family Foundation
Fair offer price to the unaffiliated holders of Opibase Ltd.
 
Fairness opinion was written by
 
Sharon Zaworbach
 
November 30, 2021
A-1

 
1.
We (MSN Consulting Ltd.) have been asked by The Capri Family Foundation (the “Client”) to provide an opinion on the fairness, from a financial point of view, to the unaffiliated holders of the outstanding ordinary shares (the “Shares” or “OBAS Shares”) of Optibase Ltd. (the “Company”) of the Offer Price to be received by such holders in the Tender Offer (as those terms are defined below)(the “Fairness Opinion”). The Tender Offer is for all of the Shares not held by the Client or members of its bidder group (the “Tender Offer”), pursuant to which the Client will pay, in cash, $11.2 per Share (the “Offer Price”).
 
2.
We were asked to present our opinion solely regarding financial aspects of the Tender Offer. Our economic assessment intends to reflect in a fair and reasonable manner a given situation, based on known data and in respect to the basic assumptions and estimated forecasts.
 
3.
The date of initial contact between the Client and ourselves was June 30, 2021.
 
4.
In connection with the Fairness Opinion we conducted an evaluation of the Company (the “Evaluation”).
 
5.
The Evaluation was presented to the Client on November 30, 2021 and relies on Optibase’s financial statements as of March 31, 2021.
 
6.
This document includes a specification of the methodology which was used in the Evaluation. However, the specification does not include the complete details of the procedures which we implemented in structuring the Evaluation.
 
7.
In the framework of the Evaluation, we tested the fair value of the Company using net asset value methodology and by adjusting the values of items on the Company's balance sheet to their fair values. Among other things, we based on appraisals or used discounted cash flow methodology in relation to the value of the Company's assets and regarding the fair value of the Company’s loans.
 
8.
In conducting the Evaluation, we have relied on, among other things, the following sources:
 

The Company’s financial statements
 

Third party appraisals, furnished to us by Company, of its main assets (in Chemin des Aulx, Switzerland; Rumlang, Switzerland; and Miami, Florida)
 

Conversations with the management of the Company
 

Historical data regarding market prices
 

Public reports on the Company from the ‘TASE’
 

Public information and data including the general background of the Company along with its sectors of activity
 
In our expert opinion, based on all the above and in accordance with the procedures to be applied as specified above:
 
The Offer Price is fair to the unaffiliated holders of OBAS Shares from a financial point of view.
  
/s/ Sharon Zaworbach
Sharon Zaworbach, CEO
MNS Consulting Ltd.
 
A-2

 
Terms and Conditions
 
This Fairness Opinion is directed to the Client in connection with the Tender Offer and is not a recommendation to, and does not substitute independent judgment to be carried out by, any holder of Shares regarding the Tender Offer. Without derogating from the above, this Fairness Opinion shall not be quoted or used for any other purpose without the prior written consent of MNS Consulting Ltd. (“MNS”), except that this Fairness Opinion may be reproduced in full in, and reference to this Fairness Opinion, and to MNS and its relationship to the Client, may be included in, any tender offer materials or other materials relating to the Tender Offer that the Client files with the U.S. Securities and Exchange Commission or otherwise as required by law.
 
In composition of this Evaluation, we have relied on the sources listed above. We have relied on additional sources that, according to our personal long-term experience, we consider reliable. However, we have not independently investigated such sources and information, and therefore do not express our opinion regarding the authenticity, completeness, and/or the accuracy of the aforementioned data. Furthermore, we have not reviewed the aforementioned additional sources’ data and thus cannot speak to the authenticity, integrity, and/or accuracy of the data.
 
An economic evaluation should reasonably reflect a given situation at a specific time, based on known data and forecasts. It should be noted that the Evaluation relies on forward-looking assumptions and, as such, has no certainty regarding their realization. The information upon which we have relied may change or be affected by various factors which cannot be foreseen or controlled. The information on which we have relied on may differ substantially, in various manners, in light of any additional material, information, and/or event that shall or may be obtained or in light of events that shall or may occur after the preparation of the Evaluation.
 
This Fairness Opinion does not constitute a due diligence report and does not pretend in any form or manner to include any information, examinations, and conclusions provided by a due diligence report.
 
It should be emphasized that this Fairness Opinion does not constitute as legal advice or a legal opinion, nor as advice regarding investments in the Company's securities. Additionally, this Fairness Opinion does not take into consideration taxation aspects of the potential transactions.
 
MNS, its shareholders, senior management, and officers hereby declare that they have no conflict of interest regarding the Fairness Opinion. They have no personal connections to the Company, its shareholders, its board of directors and officers and any of the Company’s subsidiaries, nor have previously been employed by or hold any securities associated with any of the aforementioned.
 
The remunerations received for the Fairness Opinion have been pre-determined between the Client and MNS and are not dependent on the results and/or recommendations provided in the Fairness Opinion.
 
MNS shall bear no liability for any damages or financial loss that may occur to any person or company due to any flaw in the information on which we have relied, or arising from any failure to furnish us with other information that may be relevant to our Evaluation. In addition, and without derogating from the generality of the above, our limitation of liability for damages of any kind, other than damage caused due to our action in gross negligence and/or malice, is limited to up to three times the remunerations paid by the Client for this Fairness Opinion (the “Cap of Liability”). MNS shall not pay any compensation in excess of the Cap of Liability. The Client shall indemnify and/or reimburse MNS in any event in which MNS shall be required to pay an amount in excess of the Cap of Liability. In addition, the Client is obligated to indemnify MNS for reasonable expenses that will be incurred or be required to be paid for legal representation, legal advice, professional advice, defense against legal proceedings, negotiations, etc. The aforementioned indemnification obligation shall not apply if MNS acted, with respect to the services provided in the preparation of this document, in malice or in gross negligence.
 
A-3

 
ANNEX B

Definition of Israeli Resident for Israeli Tax Purposes
 
(Unofficial Translation from Hebrew)
 
The following is an excerpt of Section 1 of the Israeli Income Tax Ordinance [New Version], 1961, as amended, which defines a “resident of Israel” as follows:
 

(A)
with respect to an individual – a person whose center of vital interests is in Israel; for this purpose the following provisions will apply:
 

(1)
in order to determine the center of vital interests of an individual, there shall be taken into account the whole of the individual’s family, economic and social connections, including, among others:
 

(a)
place of domicile;
 

(b)
place of residence of the individual and the individual’s immediate family;
 

(c)
place of the individual’s regular or permanent place of business or the place of his permanent employment;
 

(d)
place of the individual’s active and material economic interests;
 

(e)
place of the individual’s activities in organizations, associations and other institutions;
 

(2)
the center of vital interests of an individual will be presumed to be in Israel during a tax year:
 

(a)
if the individual was present in Israel for 183 days or more in the tax year;
 

(b)
if the individual was present in Israel for 30 days or more in the tax year, and the total period of the individual’s presence in Israel during the tax year and the two previous tax years is 425 days or more.
 
For the purposes of this paragraph, “day” includes a portion of a day;
 

(3)
the presumption in subparagraph (2) may be rebutted either by the individual or by the assessing officer.
 

(B)
with respect to an entity – an entity that satisfies one of the following conditions:
 

(1)
it was incorporated in Israel;
 

(2)
the “control and management” of its business is exercised in Israel, except for a body of persons, the business of which is controlled and managed in Israel by an individual who became an Israel resident for the first time or is a returning resident, as set forth in section 14(a) and ten years have not yet passed since he became an Israeli resident as aforesaid, or by any person on his behalf, provided that such body of persons would not be an Israel resident if the control and management of its business were not by a said individual or by a person on his behalf, unless the body of persons requested otherwise.

B - 1

ANNEX C

Sections 337 and 338 of the Israeli Companies Law
 
(Unofficial Translation from Hebrew)
 
“Forced Sale
 
337. (a) If a full purchase offer was accepted by the offerees, such that the holdings of offerees who did not accept the offer amount to less than 5% of the issued share capital or of the issued capital of the class of shares in respect of which the offer was made, and more than half of the offerees who do not have a personal interest in the offer accepted the offer, then the offeror shall acquire the ownership in all of the shares which the offeror intended and the registration of share ownership shall be changed accordingly; section 276 shall apply, mutatis mutandis, to persons who have a personal interest.
 
(a1) Notwithstanding the foregoing, a full tender offer shall be accepted if the offerees who did not accept the offer constitute less than two percent of the issued share capital or of the issued capital of the class of shares in respect of which the offer was made.
 
(b) If a full purchase offer was not accepted as said in subsections (a) and (b), then the offeror shall not acquire from offerees, who accepted the offer, shares that will give the offeror a holding of more than 90% of all the company’s shares or of all of the class of shares in respect of which the offer was made.”
 
“Appraisal Right
 
338. (a) A Court may, upon the application by any person who was an offeree in a full purchase offer that was accepted as said in sections 336(c) and 337(a) or (a1), determine that the consideration for the shares was less than their fair value, and that the fair value shall be paid, as determined by the court.
 
(b) An application as said in subsection (a) shall be submitted not later than six months after the date on which the full purchase offer was accepted.
 
(c) The offeror may determine in the conditions of the full tender offer, that an offeree that accepted a full tender offer that was accepted as said in sections 337(a) or (a1), shall not be entitled to an appraisal right according to this section.(d) The determination of an offeror according to subsection (c) shall not be valid if the offeror or the company did not publish, before the date for the acceptance of the offer, all of the information that was required to be published according to any law in connection with the full tender offer.”
 
C - 1


SCHEDULE I

Certain Information Concerning the
Executive Officers and Control Persons of the Bidder Group
 
Set forth below are the name, business address and current principal occupation or employment, and material occupations, positions, offices or employment for the past five years, of the executive officers and control persons of each member (other than natural persons) of our bidder group.
 
None of the persons listed below has, during the past five years, (i) been convicted in a criminal proceeding or (ii) been a party to any judicial or administrative proceeding that resulted in a judgment, decree or final order enjoining the person from future violations of, or prohibiting activities subject to, U.S. federal or state securities laws, or a finding of any violation of U.S. federal or state securities laws.
 
Name
 
Current Principal Occupation or Employment and Five-Year Employment History
     
Andreas Kothgasser
 
Mr. Kothgasser has served on the board of trustees of Capri since June 2020. Mr. Kothgasser has served as the chief executive officer of AG Post und Mercatorium St. Moritz Dorf since December 2015. Mr. Kothgasser’s business address is Via Maistra 17, 7500 St Moritz, Switzerland. He is a citizen of Austria.
     
Rouven Schwarz
 
Mr. Schwarz joined the board of directors of Optibase in July 2014 and joined the board of trustees of Capri in June 2020. Mr. Schwarz serves as an independent contractor providing services to Optibase since November 2013. Since 2012, Mr. Schwarz serves as a real estate manager for a private company. From 2008 through 2012 Mr. Schwarz has served as a manager for Centris Capital AG. From 2006 through 2008 Mr. Schwarz has served as a banker for Meinl Bank AG, Vienna. Mr. Schwarz holds a Magister (MA) degree from the University of Economic and Business Administration Vienna, Austria. The business address of Mr. Schwarz is 8 Hamenofim Street Herzliya 4672559, Israel. He is a citizen of Austria.
     
Shlomo (Tom) Wyler
 
Mr. Wyler has served as the chief executive officer of Optibase, Inc. since January 2014. Prior to December 2013 Mr. Wyler had served as president of Optibase and a member its board of directors. The business address of Mr. Wyler is 8 Hamenofim Street Herzliya 4672559, Israel. Mr. Wyler is a citizen of Switzerland.
 
Dominik Zurbrügg
 
Mr. Zurbrügg has served on the board of trustees of Capri since June 2020.  Mr. Zurbrügg has served as the Hotel Director of the Hotel Monopol, St. Moritz, Switzerland, since 2017. Prior to that, Mr. Zurbrügg served as the Hotel Director of the Renaissance Hotel, Luzern, Switzerland.  Mr. Zurbrügg’s business address is Via Maistra 17, 7500 St Moritz, Switzerland. Mr. Zurbrügg is a citizen of Switzerland.

I - 1

 
The U.S. Depositary for the offer is:
 
American Stock Transfer & Trust Company, LLC
 
6201 15th Avenue
Attn: Corporate Actions Dept.
Brooklyn, N.Y. 11219
Fax number 718-234-5001
For assistance call 877-248-6417
 
The Information Agent for the offer is:
 
D.F. King & Co., Inc.
48 Wall Street, 22nd Floor
New York, NY  10005
For assistance call D.F. King at (800) 829-6554 or (212) 269-5550 (banks and brokers)
Email:  optibase@dfking.com
 
The Israeli Depositary for the offer is:
Israel Brokerage & Investments - I.B.I. - Ltd.
9 Ahad Ha'am Street
Tel Aviv, 6525101, Israel
 
Our Israeli legal counsel is:
 
 
FISCHER (FBC & Co.)
146 Menachem Begin Street
Tel Aviv 6492103, Israel
Tel.: +972-3-69441111; +972-3-6091116
Attn: Boaz Noiman, Adv. or Sharon Rosen, Adv.




Exhibit (a)(1)(B)
 
LETTER OF TRANSMITTAL
To Tender Ordinary Shares
of
OPTIBASE LTD.
Pursuant to the Offer to Purchase
dated December 1, 2021
by
THE CAPRI FAMILY FOUNDATION

THE OFFER AND WITHDRAWAL RIGHTS WILL EXPIRE AT 10:00 A.M., NEW YORK TIME, OR 5:00 P.M., ISRAEL
TIME, ON DECEMBER 30, 2021, UNLESS THE OFFER IS EXTENDED.

Mail or deliver this Letter of Transmittal, or a facsimile, together with the certificate(s) representing your shares, to:

The U.S. Depositary:
 
American Stock Transfer & Trust Company, LLC
Attn: Corporate Actions Dept.
6201 15th Avenue
Brooklyn, N.Y. 11219
 Fax number 718-234-5001

For assistance call 877-248-6417
 
Pursuant to the Offer to Purchase dated December 1, 2021 by The Capri Family Foundation, the undersigned encloses herewith and surrenders the following certificate(s) representing ordinary shares of Optibase Ltd.

Name(s) and Address of Registered Holder(s)
If there is any error in the name or address shown below, please make the necessary corrections
 
DESCRIPTION OF SHARES SURRENDERED
 (Please fill in.  Attach separate schedule if needed)
 
 Certificate No(s)
Number of Shares
       
       
       
       
       
       
       
       
       
       
   
 TOTAL SHARES
 



DELIVERY OF THIS LETTER OF TRANSMITTAL TO AN ADDRESS OTHER THAN AS SET FORTH ABOVE WILL NOT CONSTITUTE A VALID DELIVERY.
 
PLEASE READ THE INSTRUCTIONS ACCOMPANYING THIS LETTER OF TRANSMITTAL CAREFULLY BEFORE COMPLETING THIS LETTER OF TRANSMITTAL.  IF APPLICABLE TO YOU, MAKE SURE YOU COMPLETE (1) THE DECLARATION FORM (“DECLARATION OF STATUS FOR ISRAELI INCOME TAX PURPOSES”) INCLUDED HEREIN AND PROVIDE THE ACCOMPANYING DOCUMENTS (TO THE EXTENT APPLICABLE TO YOU) TO PREVENT ISRAELI WITHHOLDING TAX, AND/OR (2) IRS FORM W-9 INCLUDED HEREIN OR THE APPROPRIATE IRS FORM W-8, AS APPLICABLE, TO PREVENT U.S. FEDERAL BACKUP WITHHOLDING TAX, IN EACH CASE, ON ANY PAYMENT PAYABLE TO YOU PURSUANT TO THE OFFER.
 
SUBJECT TO APPLICABLE LAW, THE OFFER IS NOT BEING MADE TO (NOR WILL TENDER OF ORDINARY SHARES BE ACCEPTED FROM OR ON BEHALF OF) HOLDERS IN ANY JURISDICTION IN WHICH THE MAKING OR THE ACCEPTANCE OF THE OFFER WOULD NOT BE IN COMPLIANCE WITH THE LAWS OF SUCH JURISDICTION.

Shareholders of Optibase must complete this Letter of Transmittal (i) if certificates evidencing shares are to be forwarded with this letter, or (ii) unless an agent’s message (as defined in Section 11 of the Offer to Purchase, as referred to below) is utilized, if delivery of shares is to be made by book-entry transfer to an account maintained by American Stock Transfer & Trust Company, as depositary (the “U.S. Depositary”) at The Depository Trust Company (the “Book-Entry Transfer Facility” or “DTC”).  Delivery of documents to DTC or any other party does not constitute delivery to the U.S. Depositary.
 
If certificates for your Shares are not immediately available or you cannot deliver your certificates and all other required documents to the U.S. Depositary prior to 10:00 a.m., New York time, or 5:00 p.m., Israel time, on December 1, 2021 (the “Expiration Date”) or you cannot complete the book-entry transfer procedures prior to 10:00 a.m., New York time, or 5:00 p.m., Israel time, on the Expiration Date, you may nevertheless tender your Shares according to the guaranteed delivery procedures set forth in Section 11 of the Offer to Purchase. See Instruction 2 below. 
 
NOTE:  SIGNATURES MUST BE PROVIDED BELOW
PLEASE READ THE ACCOMPANYING INSTRUCTIONS CAREFULLY
 
CHECK HERE IF TENDERED SHARES ARE BEING DELIVERED BY BOOK-ENTRY TRANSFER TO THE ACCOUNT MAINTAINED BY THE U.S. DEPOSITARY WITH DTC AND COMPLETE THE FOLLOWING (ONLY FINANCIAL INSTITUTIONS THAT ARE PARTICIPANTS IN DTC MAY DELIVER SHARES BY BOOK-ENTRY TRANSFER):
 
Name of Tendering Institution:  ________________________________________________________________________________________
 
DTC Participant Number:  ____________________________________________________________________________________________
 
Transaction Code Number:  ___________________________________________________________________________________________   
 
CHECK HERE IF TENDERED SHARES ARE BEING DELIVERED PURSUANT TO A NOTICE OF GUARANTEED DELIVERY PREVIOUSLY SENT TO THE U.S. DEPOSITARY AND COMPLETE THE FOLLOWING (PLEASE ENCLOSE A PHOTOCOPY OF SUCH NOTICE OF GUARANTEED DELIVERY):
 
Name(s) of Registered Owner(s):  ______________________________________________________________________________________
 
Window Ticket Number (if any) or DTC Participant Number: ________________________________________________________________
 
Date of Execution of Notice of Guaranteed Delivery:  ______________________________________________________________________
 
Name of Institution which Guaranteed Delivery:  __________________________________________________________________________
 
2

IMPORTANT:  Each non-Israeli resident shareholder tendering Shares in the offer who is submitting a completed Declaration Form and that shall receive an aggregate payment pursuant to the offer that is in an amount in excess of US$100,000, to prevent the deduction and withholding of Israeli tax, must also provide a valid certificate of residency for tax purposes issued by the tax authority of its country of residence (the “Residency Certificate”).  Such shareholder may elect, by checking the box below, to submit its Residency Certificate during a period of 180 days following the Expiration Date (the “Additional Period”).  In such case, to the extent the offer is consummated, 75% (in the case of individuals) and 77% (in the case of corporations) of the payment to be paid to such shareholder pursuant to the offer shall be paid promptly following the Expiration Date in accordance with the terms of the Offer to Purchase and 25% (in the case of individuals) and 23% (in the case of corporations) of the payment to be paid to such shareholder pursuant to the offer shall be retained and held in escrow (the “Escrow Amount”) by the U.S. Depositary.  See Instruction 10 for a description of the process for the payment of, and withholding from the Escrow Amount.
 
If such a shareholder does not check any of the boxes below, Israeli withholding tax will be deducted from the payment to be paid to such shareholder pursuant to the offer.
 
CHECK HERE IF A RESIDENCY CERTIFICATE IS BEING DELIVERED TOGETHER WITH THIS LETTER OF TRANSMITTAL.
 
CHECK HERE IF A RESIDENCY CERTIFICATE IS NOT BEING DELIVERED TOGETHER WITH THIS LETTER OF TRANSMITTAL AND YOU ELECT TO SUBMIT A RESIDENCY CERTIFICATE DURING THE ADDITIONAL PERIOD.
 
IMPORTANT:  Each individual non-Israeli resident shareholder tendering Shares for payment in the offer who is submitting a completed Declaration Form, to prevent the deduction and withholding of Israeli tax, must also provide a copy of the photo page of his or her passport.  If such a shareholder does not provide a copy of the photo page of his or her passport, Israeli withholding tax will be deducted from the payment to be paid to such shareholder pursuant to the offer.
 
CHECK HERE IF YOU ARE AN INDIVIDUAL NON-ISRAELI RESIDENT SHAREHOLDER AND A COPY OF THE PHOTO PAGE OF YOUR PASSPORT IS BEING DELIVERED TOGETHER WITH THIS LETTER OF TRANSMITTAL.
 
IMPORTANT: Each shareholder tendering Shares in the Offer is required to indicate whether or not such holder has a “personal interest,” within the meaning of the Israeli Companies Law, 1999 (the “Israeli Companies Law”) and as described in the Offer to Purchase, in the acceptance of the Offer; otherwise, such tendering shareholder will be deemed to have not tendered its Shares in the Offer and its Shares will not be counted for the purposes of determining if the minimum condition has been satisfied in the Offer. Under the Israeli Companies Law, the completion of the Offer depends in part on whether the Shares tendered into the Offer, and not withdrawn, are held by a majority of the offerees that do not have a “personal interest,” within the meaning of the Israeli Companies Law, in the acceptance of the Offer. See Section 19 of the Offer to Purchase.

CHECK HERE IF YOU DO NOT HAVE A “PERSONAL INTEREST” IN THE ACCEPTANCE OF THE OFFER.
 
CHECK HERE IF YOU HAVE A “PERSONAL INTEREST” IN THE ACCEPTANCE OF THE OFFER. 
If you marked this box, please describe the basis for your “personal interest”.    ___________________________________________________________
__________________________________________________________________________________________________________________________
__________________________________________________________________________________________________________________________
 
IMPORTANT: This Letter of Transmittal properly completed and duly executed (together with any required signature guarantees (or, in the case of a book-entry transfer, an agent’s message) and certificates or confirmation of book-entry transfer or a properly completed and duly executed Notice of Guaranteed Delivery and all other required documents must be received by the U.S. Depositary prior to 10:00 a.m., New York City time, or 5:00 p.m., Israel time, on the Expiration Date.  Delivery of this Letter of Transmittal to an address other than as set forth above, will not constitute a valid delivery.

3

 
Ladies and Gentlemen:
 
                  The undersigned hereby tenders to The Capri Family Foundation (the “Purchaser”) the above-described ordinary shares, par value NIS 0.65 per share (the “Shares”) of Optibase Ltd. (“Optibase”), pursuant to the Purchaser’s offer to purchase 959,837 Shares, not already held by the Purchaser group, at $11.20 per Share, net to the seller in cash, less any required withholding taxes and without interest, upon the terms of, and subject to the conditions to, the Offer to Purchase, dated December 1, 2021 (the “Offer to Purchase”) and this Letter of Transmittal (which, as amended from time to time, together constitute the “Offer”), receipt of which is hereby acknowledged.

                  Upon the terms of, and subject to the conditions to, the Offer (and if the Offer is extended or amended, the terms of any such extension or amendment), and subject to, and effective upon, acceptance for payment of Shares tendered herewith, in accordance with the terms of the Offer, the undersigned hereby sells, assigns and transfers to or upon the order of the Purchaser all right, title and interest in and to, and any and all claims in respect of or arising or having arisen as a result of the undersigned’s status as a holder of, all Shares that are being tendered hereby (and any and all non-cash dividends, distributions, rights, other Shares or other securities issued or issuable in respect thereof on or after December 1, 2021 (collectively, “Distributions”)) and irrevocably appoints the U.S. Depositary the true and lawful agent and attorney-in-fact of the undersigned with respect to the tendered Shares (and all Distributions), with full power of substitution (such power of attorney being deemed to be an irrevocable power coupled with an interest), to (1) deliver certificates evidencing the tendered Shares (and all Distributions), or transfer ownership of the tendered Shares (and all Distributions) on the account books maintained by The Depository Trust Company, together, in either case, with all accompanying evidences of transfer and authenticity, to or upon the order of the Purchaser, (2) present the tendered Shares (and all Distributions) for transfer on the books of Optibase, and (3) receive all benefits and otherwise exercise all rights of beneficial ownership of the tendered Shares (and all Distributions), all in accordance with the terms of the Offer.

                  By executing this Letter of Transmittal, the undersigned hereby irrevocably appoints the designees of the Purchaser as the attorney and proxy of the undersigned, each with full power of substitution, to the full extent of the undersigned’s rights with respect to the Shares tendered. This proxy and power of attorney is coupled with an interest in the tendered Shares, is irrevocable and is granted in consideration of, and is effective upon, the acceptance for payment of the tendered Shares by the Purchaser in accordance with other terms of the Offer. Acceptance for payment will revoke all other proxies and powers of attorney granted by the undersigned at any time with respect to the tendered Shares (and all shares and other securities issued in Distributions in respect of the tendered Shares), and no subsequent proxies, powers of attorney, consents or revocations may be given by the undersigned with respect thereto (and if given will not be deemed effective). The undersigned understands that, in order for Shares or Distributions to be deemed validly tendered, immediately upon the Purchaser’s acceptance of the tendered Shares for payment, the Purchaser must be able to exercise all rights, including voting rights, with respect to the tendered Shares (and any and all Distributions), including, without limitation, voting at any meeting of Optibase’s shareholders then scheduled.

                  The undersigned hereby represents and warrants that the undersigned has full power and authority to tender, sell, assign and transfer Shares tendered hereby and all Distributions, that when the tendered Shares are accepted for payment by the Purchaser, the Purchaser will acquire good and unencumbered title to such Shares and Distributions, free and clear of all liens, restriction, charges and encumbrances, and that none of the tendered Shares and Distributions will be subject to any adverse claim. The undersigned, upon request, will execute and deliver all additional documents deemed by the U.S. Depositary or the Purchaser to be necessary or desirable to complete the sale, assignment and transfer of the tendered Shares and all Distributions. In addition, the undersigned will remit and transfer promptly to the U.S. Depositary for the account of the Purchaser all Distributions in respect of Shares tendered hereby, accompanied by appropriate documentation of transfer, and until receipt of transfer or appropriate assurance of receipt and transfer, the Purchaser will be entitled to all rights and privileges as owner of each such Distribution and may withhold the entire Offer Price of the tendered Shares, or deduct from the Offer Price, the amount or value of that Distribution as determined by the Purchaser in its sole discretion.

4

                  No authority herein conferred or agreed to be conferred will be affected by, and all such authority will survive, the death or incapacity of the undersigned. All obligations of the undersigned in this Letter of Transmittal will be binding upon the heirs, personal representatives, successors and assigns of the undersigned. Except as stated in the Offer to Purchase, this tender is irrevocable. The undersigned understands that the valid tender of Shares pursuant to any one of the procedures described in Section 11 of the Offer to Purchase and in the Instructions to this Letter of Transmittal will constitute the undersigned’s acceptance of the terms of, and conditions to, the Offer. The Purchaser’s acceptance of the tendered Shares for payment will constitute a binding agreement between the undersigned and the Purchaser upon the terms of, and subject to the conditions to, the Offer (and if the Offer is extended or amended, the terms of, or conditions to, any such extension or amendment).

                  Unless otherwise indicated below in the box entitled “Special Payment Instructions,” please issue the check for the Offer Price of all Shares purchased and return all certificates evidencing Shares not tendered or not accepted for payment in the name(s) of the registered holder(s) appearing above under “Description of Shares Tendered.” Similarly, unless otherwise indicated below in the box entitled “Special Delivery Instructions,” please mail the check for the Offer Price of all Shares purchased and return all certificates evidencing Shares not tendered or not accepted for payment (and accompanying documents, as appropriate) to the address(es) of the registered holder(s) appearing above under “Description of Shares Tendered”. In the event that the boxes below entitled “Special Payment Instructions” and “Special Delivery Instructions” are both completed, please issue the check for the Offer Price of all Shares purchased and return all certificates evidencing Shares not tendered or not accepted for payment in the name(s) of, and deliver such check and return such certificates (and any accompanying documents, as appropriate) to, the person(s) so indicated. Unless otherwise indicated below in the box entitled “Special Payment Instructions,” please credit any Shares tendered hereby and delivered by book-entry transfer that are not accepted for payment by crediting the account at The Depository Trust Company. The undersigned recognizes that the Purchaser has no obligation, pursuant to the Special Payment Instructions, to transfer any Shares from the name of the registered holder(s) if the Purchaser does not accept for payment any Shares tendered hereby.

5


IF ANY SHARE CERTIFICATES REPRESENTING SHARES THAT YOU OWN HAVE BEEN LOST,
STOLEN OR DESTROYED, SEE INSTRUCTION 2.

SHAREHOLDERS:  SIGN HERE
(Please complete an IRS Form W-9, the appropriate IRS Form W-8, and/or a Declaration Form (Declaration of
Status for Israeli Income Tax Purposes) and provide the accompanying documents, as applicable.  See
“IMPORTANT TAX INFORMATION”.)

     
 
 

 
 
Signature(s) of Holder(s)

 
Dated:  . . . . . . . . . . . . . ., 2021.

(Must be signed by registered holder(s) exactly as name(s) appear(s) on share certificates or on a security position listing by person(s) authorized to become registered holder(s) by certificates and documents transmitted herewith.  If signature is by a trustee, executor, administrator, guardian, attorney-in-fact, officer of a corporation or other person acting in a fiduciary or representative capacity, please provide the following information and see Instruction 5.)

Name(s):
   
 
Please Print
 
Capacity (full title):
   
 

 
Address:
   
     
 
 
 
Include Zip Code
 
     
Daytime Area Code and Telephone No:
   
     
Taxpayer Identification or
Social Security No.:
   
 
(See IRS Form W-9 below)
 
     
 
GUARANTEE OF SIGNATURE(S)
(See Instructions 1 and 5)

FOR USE BY FINANCIAL INSTITUTIONS ONLY.
Financial Institutions: Place Medallion Guarantee in Space Below
 
FOR USE BY U.S. DEPOSITARY/ PURCHASER ONLY.
By power-of-attorney from Purchaser, the U.S. Depositary
hereby sets its corporate seal to indicate acceptance of the tendered
Shares by the Purchaser: ______________________

 

6


If you wish that the check for the Offer Price of the Shares and the certificate evidencing Shares not tendered or not purchased be issued in the name of someone other than the record holder(s) of the Shares, please complete the “Special Payment Instructions” below.  If the check for the Offer Price of the tendered Shares and the certificate evidencing Shares not tendered or not purchased are to be registered in the name of anyone other than the registered holder or mailed to any person(s) other than the person(s) signing this Letter of Transmittal, the certificate(s) must be endorsed and signatures guaranteed.

     
SPECIAL PAYMENT INSTRUCTIONS
(See Instructions 1, 5, 6 and 7)

To be completed ONLY if the check for the Offer Price of Shares and share certificates evidencing Shares not tendered or not purchased are to be issued in the name of someone other than the registered holder.

Issue Check and Share Certificate(s) to:
 
SPECIAL DELIVERY INSTRUCTIONS
(See Instructions 1, 5, 6 and 7)

To be completed ONLY if the check for the Offer Price of Shares purchased and share certificates evidencing Shares not tendered or not purchased are to be mailed to someone other than the registered holder, or the registered holder at an address other than that shown under “Description of Ordinary Shares Tendered”.

Mail Check and Share Certificate(s) to:
Name:
     
 
 
 
 
 
(Please Print)
 
 
Name:
    
Address:
    
 
 
(Please Print)
 
 
 
 
 
Address:
     
 
 
 
 
 
        
                       
     
   
    
               
               
(Zip Code)
 
   
            
    
   
 
 
 
(Zip Code)
(Tax Identification or Social Security Number)
(See IRS Form W-9 below and Form W-8)
 
 
 

 
 
 
(Tax Identification or Social Security Number)
(See IRS Form W-9 below and Form W-8)
 
 
 
 
 
 
 
 
Account
Number:
      
 
 
 
 
           

7

 

Form W-9

(Rev. October 2018) Department of the Treasury Internal Revenue Service

Request for Taxpayer
Identification Number and Certification

 

► Go to www.irs.gov/FormW9 for instructions and the latest information.

Give Form to the requester. Do not send to the IRS.

                   

1   Name (as shown on your income tax return). Name is required on this line; do not leave this line blank.
         
2   Business name/disregarded entity name, if different from above
         
3   Check appropriate box for federal tax classification of the person whose name is entered on line 1. Check only one of the following seven boxes.

4 Exemptions (codes apply only to certain entities, not individuals; see instructions on page 3):

 

Exempt payee code (if any)_________

 

Exemption from FATCA reporting
code (if any) ____________________

 

(Applies to accounts maintained outside the U.S.)

  ☐ Individual/sole proprietor or      ☐ C Corporation      ☐  S Corporation      ☐  Partnership      ☐  Trust/estate
      single-member LLC  
  Limited liability company. Enter the tax classification (C=C corporation, S=S corporation, P=Partnership) ► _________
  Note: Check the appropriate box in the line above for the tax classification of the single-member owner. Do not check LLC if the LLC is classified as a single-member LLC that is disregarded from the owner unless the owner of the LLC is another LLC that is not disregarded from the owner for U.S. federal tax purposes. Otherwise, a single-member LLC that is disregarded from the owner should check the appropriate box for the tax classification of its owner.
   Other (see instructions) ►
5   Address (number, street, and apt. or suite no.) See instructions. Requester’s name and address (optional)
         
6   City, state, and ZIP code    
         
7   List account number(s) here (optional)    
         
Part I Taxpayer Identification Number (TIN)

Enter your TIN in the appropriate box. The TIN provided must match the name given on line 1 to avoid backup withholding. For individuals, this is generally your social security number (SSN). However, for a resident alien, sole proprietor, or disregarded entity, see the instructions for Part I, later. For other entities, it is your employer identification number (EIN). If you do not have a number, see How to get a TIN, later.

 

Note: If the account is in more than one name, see the instructions for line 1. Also see What Name and Number To Give the Requester for guidelines on whose number to enter.

Social security number      
                     
      -     -        

 

or 

Employer identification number      
                     
    -
              


Part II Certification

Under penalties of perjury, I certify that:


1. The number shown on this form is my correct taxpayer identification number (or I am waiting for a number to be issued to me); and

2. I am not subject to backup withholding because: (a) I am exempt from backup withholding, or (b) I have not been notified by the Internal Revenue Service (IRS) that I am subject to backup withholding as a result of a failure to report all interest or dividends, or (c) the IRS has notified me that I am no longer subject to backup withholding; and

3. I am a U.S. citizen or other U.S. person (defined below); and

4. The FATCA code(s) entered on this form (if any) indicating that I am exempt from FATCA reporting is correct.

 

Certification instructions. You must cross out item 2 above if you have been notified by the IRS that you are currently subject to backup withholding because you have failed to report all interest and dividends on your tax return. For real estate transactions, item 2 does not apply. For mortgage interest paid, acquisition or abandonment of secured property, cancellation of debt, contributions to an individual retirement arrangement (IRA), and generally, payments other than interest and dividends, you are not required to sign the certification, but you must provide your correct TIN. See the instructions for Part II, later.

 

Sign
Here
Signature of
U.S. person
  Date ►

 

General Instructions

 

Section references are to the Internal Revenue Code unless otherwise noted.

 

Future developments. For the latest information about developments related to Form W-9 and its instructions, such as legislation enacted after they were published, go to www.irs.gov/FormW9.

 

Purpose of Form

 

An individual or entity (Form W-9 requester) who is required to file an information return with the IRS must obtain your correct taxpayer identification number (TIN) which may be your social security number (SSN), individual taxpayer identification number (ITIN), adoption taxpayer identification number (ATIN), or employer identification number (EIN), to report on an information return the amount paid to you, or other amount reportable on an information return. Examples of information returns include, but are not limited to, the following.

 

•  Form 1099-INT (interest earned or paid)

•  Form 1099-DIV (dividends, including those from stocks or mutual funds)

 

•  Form 1099-MISC (various types of income, prizes, awards, or gross proceeds)

 

•  Form 1099-B (stock or mutual fund sales and certain other transactions by brokers)

 

•  Form 1099-S (proceeds from real estate transactions)

 

•  Form 1099-K (merchant card and third party network transactions)

 

•  Form 1098 (home mortgage interest), 1098-E (student loan interest), 1098-T (tuition)

 

•  Form 1099-C (canceled debt)

 

•  Form 1099-A (acquisition or abandonment of secured property)

 

Use Form W-9 only if you are a U.S. person (including a resident alien), to provide your correct TIN.

 

If you do not return Form W-9 to the requester with a TIN, you might be subject to backup withholding. See What is backup withholding, later.



 

 

Cat. No. 10231X

Form W-9 (Rev. 10-2018)

 

 8

 

 

Form W-9 (Rev. 10-2018) Page 2

 

By signing the filled-out form, you:

 

1.   Certify that the TIN you are giving is correct (or you are waiting for a number to be issued),

 

2.   Certify that you are not subject to backup withholding, or

 

3.   Claim exemption from backup withholding if you are a U.S. exempt payee. If applicable, you are also certifying that as a U.S. person, your allocable share of any partnership income from a U.S. trade or business is not subject to the withholding tax on foreign partners’ share of effectively connected income, and

 

4.   Certify that FATCA code(s) entered on this form (if any) indicating that you are exempt from the FATCA reporting, is correct. See What is FATCA reporting, later, for further information.

 

Note: If you are a U.S. person and a requester gives you a form other than Form W-9 to request your TIN, you must use the requester’s form if it is substantially similar to this Form W-9.

 

Definition of a U.S. person. For federal tax purposes, you are considered a U.S. person if you are:

 

•    An individual who is a U.S. citizen or U.S. resident alien;

 

•    A partnership, corporation, company, or association created or organized in the United States or under the laws of the United States;

 

•    An estate (other than a foreign estate); or

 

•    A domestic trust (as defined in Regulations section 301.7701-7).

 

Special rules for partnerships. Partnerships that conduct a trade or business in the United States are generally required to pay a withholding tax under section 1446 on any foreign partners’ share of effectively connected taxable income from such business. Further, in certain cases where a Form W-9 has not been received, the rules under section 1446 require a partnership to presume that a partner is a foreign person, and pay the section 1446 withholding tax. Therefore, if you are a U.S. person that is a partner in a partnership conducting a trade or business in the United States, provide Form W-9 to the partnership to establish your U.S. status and avoid section 1446 withholding on your share of partnership income.

 

In the cases below, the following person must give Form W-9 to the partnership for purposes of establishing its U.S. status and avoiding withholding on its allocable share of net income from the partnership conducting a trade or business in the United States.

 

•   In the case of a disregarded entity with a U.S. owner, the U.S. owner of the disregarded entity and not the entity;

 

•   In the case of a grantor trust with a U.S. grantor or other U.S. owner, generally, the U.S. grantor or other U.S. owner of the grantor trust and not the trust; and

 

•   In the case of a U.S. trust (other than a grantor trust), the U.S. trust (other than a grantor trust) and not the beneficiaries of the trust.

 

Foreign person. If you are a foreign person or the U.S. branch of a foreign bank that has elected to be treated as a U.S. person, do not use Form W-9. Instead, use the appropriate Form W-8 or Form 8233 (see Pub. 515, Withholding of Tax on Nonresident Aliens and Foreign Entities).

 

Nonresident alien who becomes a resident alien. Generally, only a nonresident alien individual may use the terms of a tax treaty to reduce or eliminate U.S. tax on certain types of income. However, most tax treaties contain a provision known as a “saving clause.” Exceptions specified in the saving clause may permit an exemption from tax to continue for certain types of income even after the payee has otherwise become a U.S. resident alien for tax purposes.

 

If you are a U.S. resident alien who is relying on an exception contained in the saving clause of a tax treaty to claim an exemption from U.S. tax on certain types of income, you must attach a statement to Form W-9 that specifies the following five items.

 

1.   The treaty country. Generally, this must be the same treaty under which you claimed exemption from tax as a nonresident alien.

 

2.   The treaty article addressing the income.

 

3.   The article number (or location) in the tax treaty that contains the saving clause and its exceptions.

 

4.   The type and amount of income that qualifies for the exemption from tax.

 

5.   Sufficient facts to justify the exemption from tax under the terms of the treaty article.

Example. Article 20 of the U.S.-China income tax treaty allows an exemption from tax for scholarship income received by a Chinese student temporarily present in the United States. Under U.S. law, this student will become a resident alien for tax purposes if his or her stay in the United States exceeds 5 calendar years. However, paragraph 2 of the first Protocol to the U.S.-China treaty (dated April 30, 1984) allows the provisions of Article 20 to continue to apply even after the Chinese student becomes a resident alien of the United States. A Chinese student who qualifies for this exception (under paragraph 2 of the first protocol) and is relying on this exception to claim an exemption from tax on his or her scholarship or fellowship income would attach to Form W-9 a statement that includes the information described above to support that exemption.

 

If you are a nonresident alien or a foreign entity, give the requester the appropriate completed Form W-8 or Form 8233.

 

Backup Withholding

 

What is backup withholding? Persons making certain payments to you must under certain conditions withhold and pay to the IRS 24% of such payments. This is called “backup withholding.” Payments that may be subject to backup withholding include interest, tax-exempt interest, dividends, broker and barter exchange transactions, rents, royalties, nonemployee pay, payments made in settlement of payment card and third party network transactions, and certain payments from fishing boat operators. Real estate transactions are not subject to backup withholding.

 

You will not be subject to backup withholding on payments you receive if you give the requester your correct TIN, make the proper certifications, and report all your taxable interest and dividends on your tax return.

 

Payments you receive will be subject to backup withholding if:

 

1.   You do not furnish your TIN to the requester,

 

2.   You do not certify your TIN when required (see the instructions for Part II for details),

 

3.   The IRS tells the requester that you furnished an incorrect TIN,

 

4.   The IRS tells you that you are subject to backup withholding because you did not report all your interest and dividends on your tax return (for reportable interest and dividends only), or

 

5.   You do not certify to the requester that you are not subject to backup withholding under 4 above (for reportable interest and dividend accounts opened after 1983 only).

 

Certain payees and payments are exempt from backup withholding. See Exempt payee code, later, and the separate Instructions for the Requester of Form W-9 for more information.

 

Also see Special rules for partnerships, earlier.

 

What is FATCA Reporting?

 

The Foreign Account Tax Compliance Act (FATCA) requires a participating foreign financial institution to report all United States account holders that are specified United States persons. Certain payees are exempt from FATCA reporting. See Exemption from FATCA reporting code, later, and the Instructions for the Requester of Form W-9 for more information.

 

Updating Your Information

 

You must provide updated information to any person to whom you claimed to be an exempt payee if you are no longer an exempt payee and anticipate receiving reportable payments in the future from this person. For example, you may need to provide updated information if you are a C corporation that elects to be an S corporation, or if you no longer are tax exempt. In addition, you must furnish a new Form W-9 if the name or TIN changes for the account; for example, if the grantor of a grantor trust dies.

 

Penalties

 

Failure to furnish TIN. If you fail to furnish your correct TIN to a requester, you are subject to a penalty of $50 for each such failure unless your failure is due to reasonable cause and not to willful neglect.

 

Civil penalty for false information with respect to withholding. If you make a false statement with no reasonable basis that results in no backup withholding, you are subject to a $500 penalty.



 9

 

 

Form W-9 (Rev. 10-2018) Page 3

 

Criminal penalty for falsifying information. Willfully falsifying certifications or affirmations may subject you to criminal penalties including fines and/or imprisonment.

 

Misuse of TINs. If the requester discloses or uses TINs in violation of federal law, the requester may be subject to civil and criminal penalties.

 

Specific Instructions

 

Line 1

 

You must enter one of the following on this line; do not leave this line blank. The name should match the name on your tax return.

 

If this Form W-9 is for a joint account (other than an account maintained by a foreign financial institution (FFI)), list first, and then circle, the name of the person or entity whose number you entered in Part I of Form W-9. If you are providing Form W-9 to an FFI to document a joint account, each holder of the account that is a U.S. person must provide a Form W-9.

 

a.  Individual. Generally, enter the name shown on your tax return. If you have changed your last name without informing the Social Security Administration (SSA) of the name change, enter your first name, the last name as shown on your social security card, and your new last name.

 

Note: ITIN applicant: Enter your individual name as it was entered on your Form W-7 application, line 1 a. This should also be the same as the name you entered on the Form 1040/1040A/1040EZ you filed with your application.

 

b.  Sole proprietor or single-member LLC. Enter your individual name as shown on your 1040/1040A/1040EZ on line 1. You may enter your business, trade, or “doing business as’’ (DBA) name on line 2.

 

c.  Partnership, LLC that is not a single-member LLC, C corporation, or S corporation. Enter the entity’s name as shown on the entity’s tax return on line 1 and any business, trade, or DBA name on line 2.

 

d.  Other entities. Enter your name as shown on required U.S. federal tax documents on line 1. This name should match the name shown on the charter or other legal document creating the entity. You may enter any business, trade, or DBA name on line 2.

 

e.   Disregarded entity. For U.S. federal tax purposes, an entity that is disregarded as an entity separate from its owner is treated as a “disregarded entity.” See Regulations section 301.7701-2(c)(2)(iii). Enter the owner’s name on line 1. The name of the entity entered on line 1 should never be a disregarded entity. The name on line 1 should be the name shown on the income tax return on which the income should be reported. For example, if a foreign LLC that is treated as a disregarded entity for U.S. federal tax purposes has a single owner that is a U.S. person, the U.S. owner’s name is required to be provided on line 1. If the direct owner of the entity is also a disregarded entity, enter the first owner that is not disregarded for federal tax purposes. Enter the disregarded entity’s name on line 2, “Business name/disregarded entity name.’’ If the owner of the disregarded entity is a foreign person, the owner must complete an appropriate Form W-8 instead of a Form W-9. This is the case even if the foreign person has a U.S. TIN.

 

Line 2

 

If you have a business name, trade name, DBA name, or disregarded entity name, you may enter it on line 2.

 

Line 3

 

Check the appropriate box on line 3 for the U.S. federal tax classification of the person whose name is entered on line 1. Check only one box on line 3.

IF the entity/person on line 1 is a(n)... THEN check the box for...
•   Corporation Corporation

•   Individual 

•   Sole proprietorship, or 

•   Single-member limited liability company (LLC) owned by an individual and disregarded for U.S. federal tax purposes.

Individual/sole proprietor or single-member LLC

•   LLC treated as a partnership for U.S. federal tax purposes, 

•   LLC that has filed Form 8832 or 2553 to be taxed as a corporation, or 

•   LLC that is disregarded as an entity separate from its owner but the owner is another LLC that is not disregarded for U.S. federal tax purposes. 

Limited liability company and enter the appropriate tax classification. (P= Partnership; C= C corporation; or S= S corporation)
•   Partnership Partnership
•   Trust/estate Trust/estate

 

Line 4, Exemptions

 

If you are exempt from backup withholding and/or FATCA reporting, enter in the appropriate space on line 4 any code(s) that may apply to you.

 

Exempt payee code.

 

•  Generally, individuals (including sole proprietors) are not exempt from backup withholding.

 

•  Except as provided below, corporations are exempt from backup withholding for certain payments, including interest and dividends.

 

•  Corporations are not exempt from backup withholding for payments made in settlement of payment card or third party network transactions.

 

•  Corporations are not exempt from backup withholding with respect to attorneys’ fees or gross proceeds paid to attorneys, and corporations that provide medical or health care services are not exempt with respect to payments reportable on Form 1099-MISC.

 

The following codes identify payees that are exempt from backup withholding. Enter the appropriate code in the space in line 4.

 

1—An organization exempt from tax under section 501(a), any IRA, or a custodial account under section 403(b)(7) if the account satisfies the requirements of section 401(f)(2)

 

2—The United States or any of its agencies or instrumentalities

 

3—A state, the District of Columbia, a U.S. commonwealth or possession, or any of their political subdivisions or instrumentalities

 

4—A foreign government or any of its political subdivisions, agencies, or instrumentalities

 

5—A corporation

 

6—A dealer in securities or commodities required to register in the United States, the District of Columbia, or a U.S. commonwealth or possession

 

7—A futures commission merchant registered with the Commodity Futures Trading Commission

 

8—A real estate investment trust

 

9—An entity registered at all times during the tax year under the Investment Company Act of 1940

 

10—A common trust fund operated by a bank under section 584(a)

 

11—A financial institution

 

12—A middleman known in the investment community as a nominee or custodian

 

13—A trust exempt from tax under section 664 or described in section 4947



 10

 

 

Form W-9 (Rev. 10-2018) Page 4

 

The following chart shows types of payments that may be exempt from backup withholding. The chart applies to the exempt payees listed above, 1 through 13.

 

IF the payment is for ... THEN the payment is exempt for...
Interest and dividend payments All exempt payees except for 7
Broker transactions Exempt payees 1 through 4 and 6 through 11 and all C corporations. S corporations must not enter an exempt payee code because they are exempt only for sales of noncovered securities acquired prior to 2012.
Barter exchange transactions and patronage dividends Exempt payees 1 through 4
Payments over $600 required to be reported and direct sales over $5,0001 Generally, exempt payees 1 through 52
Payments made in settlement of payment card or third party network transactions Exempt payees 1 through 4

1 See Form 1099-MISC, Miscellaneous Income, and its instructions.

 


2 However, the following payments made to a corporation and reportable on Form 1099-MISC are not exempt from backup withholding: medical and health care payments, attorneys’ fees, gross proceeds paid to an attorney reportable under section 6045(f), and payments for services paid by a federal executive agency.

 

Exemption from FATCA reporting code. The following codes identify payees that are exempt from reporting under FATCA. These codes apply to persons submitting this form for accounts maintained outside of the United States by certain foreign financial institutions. Therefore, if you are only submitting this form for an account you hold in the United States, you may leave this field blank. Consult with the person requesting this form if you are uncertain if the financial institution is subject to these requirements. A requester may indicate that a code is not required by providing you with a Form W-9 with “Not Applicable” (or any similar indication) written or printed on the line for a FATCA exemption code.

 

A—An organization exempt from tax under section 501(a) or any individual retirement plan as defined in section 7701 (a)(37)

 

B—The United States or any of its agencies or instrumentalities

 

C—A state, the District of Columbia, a U.S. commonwealth or possession, or any of their political subdivisions or instrumentalities

 

D—A corporation the stock of which is regularly traded on one or more established securities markets, as described in Regulations section 1.1472-1(c)(1)(i)

 

E—A corporation that is a member of the same expanded affiliated group as a corporation described in Regulations section 1.1472-1(c)(1)(i)

 

F—A dealer in securities, commodities, or derivative financial instruments (including notional principal contracts, futures, forwards, and options) that is registered as such under the laws of the United States or any state

 

G—A real estate investment trust

 

H—A regulated investment company as defined in section 851 or an entity registered at all times during the tax year under the Investment Company Act of 1940

 

I—A common trust fund as defined in section 584(a)

 

J—A bank as defined in section 581

 

K—A broker

 

L—A trust exempt from tax under section 664 or described in section 4947(a)(1)

M—A tax exempt trust under a section 403(b) plan or section 457(g) plan

 

Note: You may wish to consult with the financial institution requesting this form to determine whether the FATCA code and/or exempt payee code should be completed.

 

Line 5

 

Enter your address (number, street, and apartment or suite number). This is where the requester of this Form W-9 will mail your information returns. If this address differs from the one the requester already has on file, write NEW at the top. If a new address is provided, there is still a chance the old address will be used until the payor changes your address in their records.

 

Line 6

 

Enter your city, state, and ZIP code.

 

Part I.    Taxpayer Identification Number (TIN)

 

Enter your TIN in the appropriate box. If you are a resident alien and you do not have and are not eligible to get an SSN, your TIN is your IRS individual taxpayer identification number (ITIN). Enter it in the social security number box. If you do not have an ITIN, see How to get a TIN below.

 

If you are a sole proprietor and you have an EIN, you may enter either your SSN or EIN.

 

If you are a single-member LLC that is disregarded as an entity separate from its owner, enter the owner’s SSN (or EIN, if the owner has one). Do not enter the disregarded entity’s EIN. If the LLC is classified as a corporation or partnership, enter the entity’s EIN.

 

Note: See What Name and Number To Give the Requester, later, for further clarification of name and TIN combinations.

 

How to get a TIN. If you do not have a TIN, apply for one immediately. To apply for an SSN, get Form SS-5, Application for a Social Security Card, from your local SSA office or get this form online at www.SSA.gov. You may also get this form by calling 1-800-772-1213. Use Form W-7, Application for IRS Individual Taxpayer Identification Number, to apply for an ITIN, or Form SS-4, Application for Employer Identification Number, to apply for an EIN. You can apply for an EIN online by accessing the IRS website at www.irs.gov/Businesses and clicking on Employer Identification Number (EIN) under Starting a Business. Go to www.irs.gov/Forms to view, download, or print Form W-7 and/or Form SS-4. Or, you can go to www.irs.gov/OrderForms to place an order and have Form W-7 and/or SS-4 mailed to you within 10 business days.

 

If you are asked to complete Form W-9 but do not have a TIN, apply for a TIN and write “Applied For” in the space for the TIN, sign and date the form, and give it to the requester. For interest and dividend payments, and certain payments made with respect to readily tradable instruments, generally you will have 60 days to get a TIN and give it to the requester before you are subject to backup withholding on payments. The 60-day rule does not apply to other types of payments. You will be subject to backup withholding on all such payments until you provide your TIN to the requester.

 

Note: Entering “Applied For” means that you have already applied for a TIN or that you intend to apply for one soon.

 

Caution: A disregarded U.S. entity that has a foreign owner must use the appropriate Form W-8.

 

Part II.    Certification

 

To establish to the withholding agent that you are a U.S. person, or resident alien, sign Form W-9. You may be requested to sign by the withholding agent even if item 1, 4, or 5 below indicates otherwise.

 

For a joint account, only the person whose TIN is shown in Part I should sign (when required). In the case of a disregarded entity, the person identified on line 1 must sign. Exempt payees, see Exempt payee code, earlier.

 

Signature requirements. Complete the certification as indicated in items 1 through 5 below.



 11

 

 

Form W-9 (Rev. 10-2018) Page 5

 

1.   Interest, dividend, and barter exchange accounts opened before 1984 and broker accounts considered active during 1983. You must give your correct TIN, but you do not have to sign the certification.

 

2.   Interest, dividend, broker, and barter exchange accounts opened after 1983 and broker accounts considered inactive during 1983. You must sign the certification or backup withholding will apply. If you are subject to backup withholding and you are merely providing your correct TIN to the requester, you must cross out item 2 in the certification before signing the form.

 

3.   Real estate transactions. You must sign the certification. You may cross out item 2 of the certification.

 

4.   Other payments. You must give your correct TIN, but you do not have to sign the certification unless you have been notified that you have previously given an incorrect TIN. “Other payments” include payments made in the course of the requester’s trade or business for rents, royalties, goods (other than bills for merchandise), medical and health care services (including payments to corporations), payments to a nonemployee for services, payments made in settlement of payment card and third party network transactions, payments to certain fishing boat crew members and fishermen, and gross proceeds paid to attorneys (including payments to corporations).

 

5.   Mortgage interest paid by you, acquisition or abandonment of secured property, cancellation of debt, qualified tuition program payments (under section 529), ABLE accounts (under section 529A), IRA, Coverdell ESA, Archer MSA or HSA contributions or distributions, and pension distributions. You must give your correct TIN, but you do not have to sign the certification.

 

What Name and Number To Give the Requester 

For this type of account: Give name and SSN of:
1.    Individual The individual
2.    Two or more individuals (joint account) other than an account maintained by an FFI The actual owner of the account or, if combined funds, the first individual on the account1
3.    Two or more U.S. persons (Joint account maintained by an FFI) Each holder of the account
4.    Custodial account of a minor (Uniform Gift to Minors Act) The minor2
5.    a. The usual revocable savings trust (grantor is also trustee)
The grantor-trustee1
b. So-called trust account that is not a legal or valid trust under state law
The actual owner1
6.    Sole proprietorship or disregarded entity owned by an individual The owner3
7.    Grantor trust filing under Optional Form 1099 Filing Method 1 (see Regulations section 1.671-4(b)(2)(i)(A)) The grantor*
For this type of account: Give name and EIN of:
8.    Disregarded entity not owned by an individual The owner
9.    A valid trust, estate, or pension trust Legal entity4
10.   Corporation or LLC electing corporate status on Form 8832 or Form 2553 The corporation
11.   Association, club, religious, charitable, educational, or other tax-exempt organization The organization
12.   Partneship or multi-member LLC The partnership
13.   A broker or registered nominee The broker or nominee
For this type of account: Give name and EIN of:
14.  Account with the Department of Agriculture in the name of a public entity (such as a state or local government, school district, or prison)that receives agricultural program payments The Public entity
15.  Grantor trust filing under the Form 1041 Filing Method or the Optional Form 1099 Filing Method 2 (see Regulations section 1.671-4(b)(2)(i)(B)) The trust

 

1 List first and circle the name of the person whose number you furnish. If only one person on a joint account has an SSN, that person’s number must be furnished.

 

2 Circle the minor’s name and furnish the minor’s SSN.

 

3 You must show your individual name and you may also enter your business or DBA name on the “Business name/disregarded entity” name line. You may use either your SSN or EIN (if you have one), but the IRS encourages you to use your SSN.

 

4 List first and circle the name of the trust, estate, or pension trust. (Do not furnish the TIN of the personal representative or trustee unless the legal entity itself is not designated in the account title.) Also see Special rules for partnerships, earlier.

 

*Note: The grantor also must provide a Form W-9 to trustee of trust.

 

Note: If no name is circled when more than one name is listed, the number will be considered to be that of the first name listed.

 

Secure Your Tax Records From Identity Theft

 

Identity theft occurs when someone uses your personal information such as your name, SSN, or other identifying information, without your permission, to commit fraud or other crimes. An identity thief may use your SSN to get a job or may file a tax return using your SSN to receive a refund.

 

To reduce your risk:

 

•  Protect your SSN,

 

•  Ensure your employer is protecting your SSN, and

 

•  Be careful when choosing a tax preparer.

 

If your tax records are affected by identity theft and you receive a notice from the IRS, respond right away to the name and phone number printed on the IRS notice or letter.

 

If your tax records are not currently affected by identity theft but you think you are at risk due to a lost or stolen purse or wallet, questionable credit card activity or credit report, contact the IRS Identity Theft Hotline at 1-800-908-4490 or submit Form 14039.

 

For more information, see Pub. 5027, Identity Theft Information for Taxpayers.

 

Victims of identity theft who are experiencing economic harm or a systemic problem, or are seeking help in resolving tax problems that have not been resolved through normal channels, may be eligible for Taxpayer Advocate Service (TAS) assistance. You can reach TAS by calling the TAS toll-free case intake line at 1-877-777-4778 or TTY/TDD 1-800-829-4059.

 

Protect yourself from suspicious emails or phishing schemes. Phishing is the creation and use of email and websites designed to mimic legitimate business emails and websites. The most common act is sending an email to a user falsely claiming to be an established legitimate enterprise in an attempt to scam the user into surrendering private information that will be used for identity theft.



 12

 

 

Form W-9 (Rev. 10-2018) Page 6

 

The IRS does not initiate contacts with taxpayers via emails. Also, the IRS does not request personal detailed information through email or ask taxpayers for the PIN numbers, passwords, or similar secret access information for their credit card, bank, or other financial accounts.

 

If you receive an unsolicited email claiming to be from the IRS, forward this message to phishing@irs.gov. You may also report misuse of the IRS name, logo, or other IRS property to the Treasury Inspector General for Tax Administration (TIGTA) at 1 -800-366-4484. You can forward suspicious emails to the Federal Trade Commission at spam@uce.gov or report them at www.ftc.gov/complaint. You can contact the FTC at www.ftc.gov/idtheft or 877-IDTHEFT (877-438-4338). If you have been the victim of identity theft, see www.ldentityTheft.gov and Pub. 5027.

 

Visit www.irs.gov/ldentityTheft to learn more about identity theft and how to reduce your risk.

Privacy Act Notice

 

Section 6109 of the Internal Revenue Code requires you to provide your correct TIN to persons (including federal agencies) who are required to file information returns with the IRS to report interest, dividends, or certain other income paid to you; mortgage interest you paid; the acquisition or abandonment of secured property; the cancellation of debt; or contributions you made to an IRA, Archer MSA, or HSA. The person collecting this form uses the information on the form to file information returns with the IRS, reporting the above information. Routine uses of this information include giving it to the Department of Justice for civil and criminal litigation and to cities, states, the District of Columbia, and U.S. commonwealths and possessions for use in administering their laws. The information also may be disclosed to other countries under a treaty, to federal and state agencies to enforce civil and criminal laws, or to federal law enforcement and intelligence agencies to combat terrorism. You must provide your TIN whether or not you are required to file a tax return. Under section 3406, payers must generally withhold a percentage of taxable interest, dividend, and certain other payments to a payee who does not give a TIN to the payer. Certain penalties may also apply for providing false or fraudulent information.



 13



INSTRUCTIONS TO THIS LETTER OF TRANSMITTAL
 
Forming Part of the Terms and Conditions of the Offer
 
1.  Guarantee of Signatures.  All signatures on this Letter of Transmittal must be guaranteed by a firm which is a member of the Security Transfer Agent Medallion Signature Program, or by any other “eligible guarantor institution”, as such term is defined in Rule 17Ad‑15 promulgated under the Securities Exchange Act of 1934, as amended (each of the foregoing being an “Eligible Institution”) unless (i) this Letter of Transmittal is signed by the registered holder(s) of Ordinary Shares (which term, for purposes of this document, shall include any participant in The Depository Trust Company whose name appears on a security position listing as the owner of Shares) tendered hereby and such holder(s) has (have) not completed the box entitled “Special Payment Instructions” or “Special Delivery Instructions” on the reverse hereof or (ii) such Shares are tendered for the account of an Eligible Institution.  See Instruction 5.
 
2.  Delivery of Letter of Transmittal and Share Certificates.  This Letter of Transmittal is to be used (i) if certificates are to be forwarded with it, or (ii) if tenders are to be made pursuant to the procedures for tenders by book-entry transfer pursuant to the procedure set forth in Section 11 of the Offer to Purchase. Certificates evidencing all physically tendered Shares, or a confirmation of a book-entry transfer into the U.S. Depositary’s account at The Depository Trust Company of all Shares delivered by book-entry transfer, as well as a properly completed and duly executed Letter of Transmittal and any other documents required by this Letter of Transmittal, must be received by the U.S. Depositary at one of its addresses set forth below prior to 10:00 a.m., New York time, or 5:00 p.m., Israel time, on the Expiration Date (as defined in Section 9 of the Offer to Purchase). If certificates are forwarded to the U.S. Depositary in multiple deliveries, a properly completed and duly executed Letter of Transmittal must accompany each delivery.

Shareholders whose Share certificates are not immediately available or who cannot deliver all other required documents to the U.S. Depositary prior to 10:00 a.m., New York time, or 5:00 p.m., Israel time, on the Expiration Date or who cannot complete the procedures for book-entry transfer prior to 10:00 a.m., New York time, or 5:00 p.m., Israel time, on the Expiration Date may nevertheless tender their Shares by properly completing and duly executing a Notice of Guaranteed Delivery pursuant to the guaranteed delivery procedure set forth in Section 11 of the Offer to Purchase. Pursuant to such procedure: (a) such tender must be made by or through an Eligible Institution, (b) a properly completed and duly executed Notice of Guaranteed Delivery substantially in the form provided by Purchaser must be received by the U.S. Depositary prior to 10:00 a.m., New York time, or 5:00 p.m., Israel time, on the Expiration Date, and (c) Share certificates representing all tendered Shares, in proper form for transfer (or a Book Entry Confirmation with respect to such Shares), this Letter of Transmittal (or facsimile thereof), properly completed and duly executed with any required signature guarantees (or, in the case of a book-entry transfer, an agent’s message), and all other documents required by this Letter of Transmittal, if any, must be received by the U.S. Depositary within two Nasdaq trading days after the date of execution of such Notice of Guaranteed Delivery.
 
The method of delivery of this Letter of Transmittal, Share certificates and all other required documents, including delivery through the Depository Trust Company, is at the option and risk of the tendering shareholder, and the delivery will be deemed made only when actually received by the U.S. Depositary.  If delivery is by mail, registered mail with return receipt requested, properly insured, is recommended.  In all cases, sufficient time should be allowed to ensure timely delivery.
 
All questions as to the validity, form, eligibility (including time of receipt) and acceptance for payment of any tender of Shares will be determined by the Purchaser, in its sole discretion.  The Purchaser reserves the absolute right to reject any or all tenders that it determines not to be in proper form or the acceptance for payment of which may be unlawful.  A tender of Shares will not have been made until all defects and irregularities have been cured or waived.  None of the Purchaser, the Depositaries, the Information Agent, Purchaser’s legal counsel or any other person will be under any duty to give notification of any defects or irregularities in tenders of Shares or incur any liability for failure to give any notification.

No alternative, conditional or contingent tenders will be accepted and no fractional Shares will be purchased.  By execution of this Letter of Transmittal (or a manually signed facsimile hereof), all tendering shareholders waive any right to receive any notice of the acceptance of their Shares for payment.
 
14

If any Share certificate has been lost, destroyed or stolen, the shareholder should promptly notify the U.S. Depositary.  The shareholder then will be instructed as to the steps that must be taken in order to replace the Share certificate.  This Letter of Transmittal and related documents cannot be processed until the procedures for replacing lost or destroyed Share certificates have been followed.

3.  Inadequate Space.  If the space provided on the reverse hereof under “Description of Ordinary Shares Tendered” is inadequate, the Share certificate numbers, the number of Shares evidenced by such Share certificates and the number of Shares tendered should be listed on a separate signed schedule and attached hereto.
 
4.  Partial Tenders (not applicable to shareholders who tender by book-entry transfer). If fewer than all Shares evidenced by any certificate delivered to the U.S. Depositary with this Letter of Transmittal are to be tendered, fill in the number of Shares that are to be tendered in the box entitled “Number of Shares Tendered.” In such cases, new certificate(s) evidencing the remainder of Shares that were evidenced by the certificates delivered to the U.S. Depositary with this Letter of Transmittal will be sent to the person(s) signing this Letter of Transmittal, unless otherwise provided in the box entitled “Special Delivery Instructions” on the reverse of this Letter of Transmittal, as soon as practicable after the Expiration Date or the termination of the Offer. All Shares evidenced by certificates delivered to the U.S. Depositary will be deemed to have been tendered unless otherwise indicated.
 
5.  Signatures on Letter of Transmittal; Stock Powers and Endorsements.  If this Letter of Transmittal is signed by the registered holder(s) of Shares tendered hereby, the signature(s) must correspond with the name(s) as written on the face of the certificates evidencing the tendered Shares without alteration, enlargement or any other change whatsoever.
 
If any tendered Shares are held of record by two or more persons, all of those named persons must sign this Letter of Transmittal. If any tendered Shares are registered in different names, it will be necessary to complete, sign and submit as many separate Letters of Transmittal as there are different registrations of those tendered Shares.

If this Letter of Transmittal is signed by the registered holder(s) of tendered Shares, no endorsements of certificates or separate stock powers are required, unless payment is to be made to, or certificates evidencing Shares not tendered or not accepted for payment are to be issued in the name of, a person other than the registered holder(s). If the Letter of Transmittal is signed by a person other than the registered holder(s) of the certificate(s) evidencing Shares tendered, the tendered certificate(s) must be endorsed or accompanied by appropriate stock powers, in either case signed exactly as the name(s) of the registered holder(s) appear(s) on the certificate(s). Signatures on the certificate(s) and stock powers must be guaranteed by an Eligible Institution.

If this Letter of Transmittal is signed by a person other than the registered holder(s) of tendered Shares, the certificate(s) evidencing tendered Shares must be endorsed or accompanied by appropriate stock powers, in either case signed exactly as the name(s) of the registered holder(s) appear(s) on such certificate(s). Signatures on such certificate(s) and stock powers must be guaranteed by an Eligible Institution.

If this Letter of Transmittal or any certificate or stock power is signed by a trustee, executor, administrator, guardian, attorney-in-fact, officer of a corporation or other person acting in a fiduciary or representative capacity, that person should so indicate when signing, and proper evidence satisfactory to the Purchaser of that person’s authority so to act must be submitted.

6.  Share Transfer Taxes.  The amount of any share transfer taxes (whether imposed on the registered holder(s), or such other person, or otherwise) payable on account of the transfer of any Shares will be deducted from the Offer Price of the tendered Shares purchased, unless evidence satisfactory to the Purchaser of the payment of the taxes, or that the transfer is not subject to tax, is submitted. The Purchaser will only be liable for share transfer taxes with respect to the sale and transfer of any Shares if such taxes are expressly imposed by applicable law on the Purchaser.
 
Except as provided in this Instruction 6, it will not be necessary for transfer tax stamps to be affixed to the Share certificates evidencing Shares tendered hereby.
 
15

7.  Special Payment and Delivery Instructions.  If a check for the Offer Price of any tendered Shares is to be issued in the name of, and/or certificate(s) evidencing Shares not tendered or not accepted for payment are to be issued in the name of and/or returned to, a person other than the person(s) signing this Letter of Transmittal or if a check or any such certificate is to be sent to a person other than the signor of this Letter of Transmittal or to the person(s) signing this Letter of Transmittal but at an address other than that shown in the box entitled “Description of Shares Tendered” on the reverse of this Letter of Transmittal, the appropriate boxes on this Letter of Transmittal must be completed.
 
8.  Questions and Requests for Assistance or Additional Copies.  Questions and requests for assistance may be directed to the Information Agent at the address or telephone numbers set forth below. Additional copies of the Offer to Purchase, this Letter of Transmittal, the Declaration Form (“Declaration of Status for Israeli Income Tax Purposes”), the Notice of Guaranteed Delivery and other documents related to the Offer may be obtained from the Information Agent.
 
9.  IRS Form W-9, IRS Form W-8.  Each holder who is a U.S. Holder (as defined in Section 13 of the Offer to Purchase) surrendering certificates for payment is required to provide the U.S. Depositary with a correct Taxpayer Identification Number (“TIN”) on IRS Form W-9 (provided herein) and certify under penalties of perjury that such number is correct and indicate whether such holder is subject to backup withholding as provided in the certification instructions in the form. Each holder must date and sign the IRS Form W-9 in the spaces indicated.  Failure to provide the information on the form may subject the holder to federal income tax withholding on the Offer Price and to a penalty imposed by the Internal Revenue Service. If the holder has not been issued a TIN and has applied for a number, the holder should write “Applied For” in the space for the TIN and sign and date the IRS Form W-9 in the spaces indicated. If the IRS Form W-9 is so completed, the U.S. Depositary will withhold 24% of all reportable payments that the holder is otherwise entitled to receive until a TIN is provided to the U.S. Depositary. If the holder provides a properly certified TIN within 60 days, the U.S. Depositary will refund the withheld taxes upon the holder’s request. Each holder who is not a U.S. Holder (as defined in Section 13 of the Offer to Purchase) must complete and submit the applicable IRS Form W-8 in order to be exempt from the federal income tax backup withholding due on payments with respect to the Shares. The appropriate IRS Form W-8 may be obtained from the Information Agent and the U.S. Depositary. Shareholders that are not U.S. Holders are urged to consult their tax advisor regarding the appropriate IRS Form W-8 in their particular circumstances.
 
10. Declaration Form (“Declaration of Status for Israeli Income Tax Purposes”) and Accompanying Documents or Valid Certificate.  Each holder surrendering certificates for payment who is eligible for an exemption from Israeli withholding tax, or a reduced withholding tax rate, as described in Section 2 and Section 5 of the Offer to Purchase, is required to complete the Declaration Form included in this Letter of Transmittal or attach to this Letter of Transmittal a valid certificate issued by the Israel Tax Authority exempting such holder from Israeli withholding tax or entitling such holder to a reduced rate of Israeli withholding tax in form and substance satisfactory to the Purchaser (a “Valid Certificate”). See also “Important Tax Information” below and the instructions to the Declaration Form. Each holder must date and sign the Declaration Form in the spaces indicated.  Failure to provide the information on the form (including the accompanying documentation, if applicable, as described below) or the Valid Certificate may subject the holder to Israeli income tax withholding on the Offer Price.
 
Each individual non-Israeli resident shareholder tendering certificates for payment who is submitting a completed Declaration Form must also provide a copy of the photo page or his or her passport.  Failure by such shareholder to provide a copy of the photo page of his or her passport may subject the holder to Israeli income tax withholding on the Offer Price.
 
Each non-Israeli resident shareholder tendering certificates for payment who is submitting a completed Declaration Form, and that shall receive an aggregate payment pursuant to the offer in an amount in excess of US$100,000, must also provide a valid certificate of residency for tax purposes issued by the tax authority of its country of residence (the “Residency Certificate”).  Such shareholder may elect, by checking a box in the Letter of Transmittal, to submit its Residency Certificate during a period of 180 days following the Expiration Date (the “Additional Period”).  In such case, to the extent the offer is consummated, 75% (in the case of individuals) and 77% (in the case of corporations) of the payment to be paid to such shareholder pursuant to the offer shall be paid promptly following the Expiration Date in accordance with the terms of the Offer to Purchase and 25% (in the case of individuals) and 23% (in the case of corporations) of the payment to be paid to such shareholder pursuant to the offer shall be retained and held in escrow (the “Escrow Amount”) by the U.S. Depositary (the “Paying Agent”). In the event such shareholder submits a valid Residency Certificate prior to the expiration of the Additional Period, then promptly thereafter, the Paying Agent will process payment of the Escrow Amount to such shareholder without deducting any Israeli withholding tax.  In the event such shareholder shall not submit a valid Residency Certificate prior to the expiration of the Additional Period, then promptly thereafter, the Paying Agent will process payment of the Escrow Amount to such shareholder after deducting Israeli withholding tax. Failure by such shareholder to provide a Residency Certificate may subject the holder to Israeli income tax withholding on the Offer Price.
 
16

IMPORTANT TAX INFORMATION
 
United States
 
Under U.S. federal income tax law, a shareholder who is a U.S. Holder (as defined in Section 13 of the Offer to Purchase) whose tendered Shares are accepted for payment is generally required to provide the U.S. Depositary (as payer) with the shareholder’s correct TIN on IRS Form W-9. If a shareholder is an individual, the TIN generally is the shareholder’s social security number. If the U.S. Depositary is not provided with the correct TIN, the shareholder may be subject to a penalty imposed by the Internal Revenue Service and payments that are made to the shareholder with respect to Shares purchased pursuant to the Offer may be subject to backup withholding of 24%. In addition, if a shareholder makes a false statement that results in no imposition of backup withholding, and there was no reasonable basis for making such statement, a penalty may also be imposed by the Internal Revenue Service.

Many shareholders (including, among others, corporations and certain non-U.S. individuals) are not subject to these backup withholding and reporting requirements. In order for a non-U.S. shareholder (e.g., a non-U.S. corporation or nonresident alien individual) to qualify as an exempt recipient, that holder must submit a statement on the appropriate IRS Form W-8, signed under penalties of perjury, attesting to that holder’s exempt status. See the instructions for the applicable IRS Form W-8, which can be obtained on the IRS website, for additional information. A tax advisor should be consulted as to that shareholder’s qualification for exemption from backup withholding and the procedure for obtaining such exemption, including which IRS Form W-8 should be provided by the shareholder.

If backup withholding applies, the U.S. Depositary is required to withhold 24% of any payments made to the shareholder. Backup withholding is not an additional tax. Rather, the federal income tax liability of persons subject to backup withholding will be reduced by the amount of tax withheld. If withholding results in an overpayment of taxes, a refund may be obtained if the required information is furnished to the Internal Revenue Service, generally by filing a U.S. tax return.

Purpose of IRS Form W-9. To prevent backup withholding on payments that are made to a shareholder with respect to Shares purchased in the Offer, each shareholder who is a U.S. Holder (as defined in Section 13 of the Offer to Purchase) is required to notify the U.S. Depositary of such shareholder’s correct TIN by completing the IRS Form W-9 certifying that (a) the TIN provided on IRS Form W-9 is correct, (b)(i) that shareholder has not been notified by the Internal Revenue Service that he, she or it is subject to backup withholding as a result of a failure to report all interest or dividends or (ii) the Internal Revenue Service has notified the shareholder that the shareholder is no longer subject to backup withholding and (c) the shareholder is a U.S. resident or other U.S. person. See the instructions for IRS Form W-9 (provided herein), for additional information.

What Number to Give the U.S. Depositary. Each shareholder is required to give the U.S. Depositary the TIN (e.g., social security number or employer identification number) of the record holder of tendered Shares who is a U.S. Holder (as defined in Section 13 of the Offer to Purchase). If Shares are in more than one name or are not in the name of the actual owner, consult the enclosed instructions for IRS Form W-9 for additional guidance on which number to report. If the holder has not been issued a TIN and has applied for a number, the holder should write “Applied For” in the space for the TIN and sign and date the IRS Form W-9 in the spaces indicated. If the IRS Form W-9 is so completed, the U.S. Depositary will withhold 24% of all reportable payments that the holder is otherwise entitled to receive until a TIN is provided to the U.S. Depositary. If the holder provides a properly certified TIN within 60 days, the U.S. Depositary will refund the withheld taxes upon the holder’s request.

17

Israel
 
The Purchaser has obtained an approval from the Israel Tax Authority (the “ITA”), with respect to the withholding tax rates applicable to shareholders as a result of the sale of Shares in the Offer. The approval provides, among other things, that (1) shareholders who meet the following criteria will not be subject to Israeli withholding tax: (a) they acquired their Shares after Optibase’s initial public offering in the United States on Nasdaq in 1999; (b) they do not hold their Shares through an Israeli broker or Israeli financial institution; (c) they are the beneficial owner (directly or indirectly) of less than 5% of the outstanding Shares; (d) they certify that they are not, and at the date of purchase of their Shares were not Israeli residents (and, in the case of a corporation, that no Israeli residents (x) hold 25.0% or more of the means to control such corporation or (y) are the beneficiaries of, or are entitled to, 25.0% or more of the revenues or profits of such corporation, whether directly or indirectly); (e) with respect to shareholders who are individuals, they timely provide a copy of their passport; and (f) with respect to shareholders that shall receive an aggregate payment in the offer that is in an amount in excess of US$100,000, they timely submit a valid certificate of residency for tax purposes issued by the applicable tax authority of their country of residence for the 2021 tax year, (2) payments to be made to shareholders who hold their Shares through an Israeli broker or Israeli financial institution will be made by the Purchaser without any Israeli withholding at source, and the relevant Israeli broker or Israeli financial institution will withhold Israeli tax, if any, as required by Israeli law, and (3) shareholders who are not described in clauses (1) and (2) above will be subject to Israeli withholding tax at the applicable rate of the gross proceeds payable to them pursuant to the Offer, unless such shareholders obtain a tax withholding certificate from the ITA, all as prescribed by Israeli tax law. The Israeli withholding tax is not an additional tax. Rather, the Israeli income tax liability of shareholders subject to Israeli withholding will be reduced by the amount of Israeli tax withheld. If Israeli withholding tax results in an overpayment of Israeli taxes, the holder may apply to the ITA (by filing an Israeli tax return) in order to obtain a refund. However, the Purchaser cannot assure you whether and when the ITA will grant such refund.

Purpose of Declaration Form. To prevent withholding of Israeli income tax on payments that are made to a shareholder with respect to Shares purchased in the Offer, each shareholder is required to notify the U.S. Depositary of such shareholder’s exemption by completing and signing the Declaration Form included in this Letter of Transmittal below (and providing any applicable accompanying documents) or by providing a Valid Certificate (see Instruction 10 above). The Declaration Form should be completed by holders of Shares, who are either: (i) NOT and at the date of purchase of their Shares were not “residents of Israel” for purposes of the Israeli Income Tax Ordinance [New Version], 5721-1961 (the “Ordinance”), who acquired their Shares after Optibase’s initial public offering in the United States on Nasdaq in 1999 or (ii) a bank, broker or financial institution that are “residents of Israel” within the meaning of that term in Section 1 of the Ordinance, holding Shares solely on behalf of beneficial shareholder(s), and are subject to the provisions of the Ordinance and regulations promulgated thereunder relating to the withholding of Israeli tax, including with respect to the cash payment (if any) made to them with respect to Shares tendered by such beneficial shareholder(s) and accepted for payment by the Purchaser pursuant to the Offer.

The foregoing description of certain tax withholding is only a summary and is qualified by all the terms of, and conditions to, the Offer set forth in the Offer to Purchase. In this respect, you are urged to read Section 10 and Section 13 of the Offer to Purchase.

(Declaration Form Immediately Follows)

18


DECLARATION OF STATUS FOR ISRAELI INCOME TAX PURPOSES
 Do not send this form to the IRS. See separate instructions on the back cover of this form.
 Read this form together with the Offer to Purchase and Letter of Transmittal accompanying this form.

PAYER'S NAME: American Stock Transfer & Trust Company, as U.S. Depositary

Who may use this form and why?

Holders of Shares who wish to tender their Shares pursuant to the Offer to Purchase and the related Letter of Transmittal (which, as amended from time to time, together constitute the “Offer”) may use this form if they tender their Shares in the Offer to the U.S. Depositary and they are either:


Non-Israeli Residents: If (A) (i) you are NOT and at the date of purchase of your Shares were not a “resident of Israel” (as defined under Section 1 of the Israeli Income Tax Ordinance [New Version], 5721-1961 (the “Ordinance”) (See Instruction II)) for purposes of the Ordinance, or (ii) you are a corporation that is NOT and at the date of purchase of your Shares was not a “resident of Israel”, and Israeli residents are NOT “controlling shareholders” (as defined under Section 68A of the Ordinance (See Instruction III)) of you, nor are Israeli residents the beneficiaries of, or are entitled to, 25.0% or more of your revenues or profits, whether directly or indirectly, and you acquired your Shares after Optibase’s initial public offering in the United States on Nasdaq in 1999 and (B) you are the beneficial owner (directly or indirectly) of less than 5% of the outstanding Shares;  then  you may be eligible for a full exemption from Israeli withholding tax with respect to the gross proceeds payable to you (if any) pursuant to the Offer. By completing this form in a manner that would substantiate your eligibility for such exemption, you will allow the Purchaser, the U.S. Depositary, your broker or any other withholding agent, or their authorized representatives to exempt you from such Israeli withholding tax; or


A Bank, Broker or Financial Institution Resident in Israel: If you are a bank, broker or financial institution resident in Israel that (1) is holding the Shares solely on behalf of beneficial shareholder(s) (so-called “street name” holders), and (2) is subject to the provisions of the Ordinance and regulations promulgated thereunder relating to the withholding of Israeli tax, including with respect to the cash payment (if any) made by you to your beneficial shareholder(s) with respect to Shares tendered by them and accepted for payment by the Purchaser pursuant to the Offer (an  “Eligible Israeli Broker”), you may be eligible for a full exemption from Israeli withholding tax with respect to the cash payment transmitted to you. By completing this form in a manner that would substantiate your eligibility for such exemption, you will allow the Purchaser, the U.S. Depositary, your broker or withholding agent, or their authorized representatives, to exempt you from such Israeli withholding tax. Consequently, even though the U.S. Depositary will not deduct any Israeli withholding tax from you, pursuant to the provisions of the Ordinance and regulations promulgated thereunder, to which you are subject, you may be required to withhold Israeli tax, as applicable, from the cash payment (if any) made by you to your beneficial shareholder(s).  NOTE: AN ELIGIBLE ISRAELI BROKER MAY COMPLETE THIS FORM IF IT IS HOLDING THE SHARES SOLELY ON BEHALF OF HIS CLIENTS, THE BENEFICIAL SHAREHOLDERS.

THIS FORM IS NOT INTENDED FOR YOUR USE IF YOU ARE A “RESIDENT OF ISRAEL” (OTHER THAN A BANK, BROKER OR FINANCIAL INSTITUTION RESIDENT IN ISRAEL).

PLEASE NOTE THAT IF YOU PROVIDE A DECLARATION FORM, YOU ALSO CONSENT TO THE PROVISION OF YOUR DECLARATION FORM TO THE PURCHASER AND/OR THE U.S. DEPOSITARY AND TO THE ISRAELI TAX AUTHORITY (THE “ITA”), IN CASE THE ITA SO REQUESTS, FOR PURPOSES OF AUDIT OR OTHERWISE.

To whom should you deliver this form?

If you wish to submit this form and (1) you hold your Shares directly, i.e., you are a registered holder, complete and sign this form and mail or deliver it to the U.S. Depositary (together with the Letter of Transmittal by which you tender your Shares) at its address set forth below, or (2) you hold your Shares through a broker, dealer, commercial bank, financial institution, trust company or other nominee (a “Broker”), complete and sign this form and mail or deliver it (together with the instruction letter by which you tender your Shares) to such Broker.

19

Until when should I deliver this form?

As described above, this form should be delivered together with the Letter of Transmittal or instruction letter by which you tender your Shares prior to 10:00 a.m., New York time, or 5:00 p.m., Israel time, on the on the Expiration Date (as defined in Section 9 of the Offer to Purchase).

You are urged to consult your own tax advisors to determine the particular tax consequences to you should you tender your Shares in the Offer, including, without limitation, the effect of any state, local or foreign income and any other tax laws and whether or not you should use this form.


PART I
  Identification and details of Shareholder (including Eligible Israeli Brokers) (see instructions)
1. Name:
2. Type of Shareholder (more than one box may be applicable):
(Please print full name)
☐          Corporation (or Limited Liability
   Company)
☐          Individual
☐          Trust
☐          Partnership
☐          Other:
       _________________
          Bank
          Broker
          Financial Institution
3. For individuals only:
4. For all other Shareholders:
Date of birth:  ______/_____/______
   month /  day  /  year
Country of incorporation or organization:
Country of residence:
Registration number of corporation (if applicable):
Countries of citizenship (name all citizenships):
Taxpayer Identification or
Social Security No. (if applicable):
Country of residence:
5. Permanent Address (state, city, zip or postal code, street, house number, apartment number):
 
6. Mailing Address (if different from above):
7.  Contact Details:
Name:______________
Capacity:_______________
Telephone Number (country code, area code and number):
     _______________________________________________
8. I hold the Shares of Optibase Ltd. (mark X in the appropriate place):
          directly, as a Registered Holder
          through a Broker.  If you marked this box, please state the name of your Broker:  _________________
9. I am entitled to receive an aggregate Offer Price that is in excess of US$100,000 (mark X in the appropriate place):
    Yes
     No

If you marked “Yes” to question 9 above, do you elect to submit your Residency Certificate during the Additional Period (mark X in the appropriate place):
     Yes
      No


20



PART II
 Declaration by Non-Israeli Residents (see instructions)   Eligible Israeli Brokers should not complete this Part II
A. To be completed only by Individuals.  I hereby declare that: (if the statement is correct, mark X in the following box)
A.1       I am NOT and at the date of purchase of my Shares was not a “resident of Israel”, which means, among other things, that:
          The State of Israel is not my permanent place of residence,
          The State of Israel is neither my place of residence nor that of my family,
          My ordinary or permanent place of activity is NOT in the State of Israel and I do NOT have a permanent establishment in the State of Israel,
          I do NOT engage in an occupation in the State of Israel,
          I do NOT own a business or part of a business in the State of Israel,
          I am NOT insured by the Israeli National Insurance Institution,
          I was NOT present (nor am I planning to be present) in Israel for 183 days or more during this tax year,
•          I was NOT present (nor am I planning to be present) in Israel for 30 days or more during this tax year, and the total period of my presence in Israel during this tax year and the two previous tax years is less than 425 days in total.
A.2      I acquired the Shares on or after the initial public offering of Optibase Ltd. on NASDAQ Stock Market in 1999.
A.3 ☐     I am the beneficial owner (directly or indirectly) of less than 5% of the outstanding Shares.
B. To be completed by Corporations (except Partnerships and Trusts).  I hereby declare that: (if correct, mark X in the following box)
B.1 ☐      The corporation is NOT and at the date of purchase of my Shares was not a “resident of Israel”, which means, among other things, that:
          The corporation is NOT registered with the Registrar of Companies in Israel,
          The corporation is NOT registered with the Registrar of "Amutot" (non-profit organizations) in Israel,
          The control of the corporation is NOT located in Israel,
          The management of the corporation is NOT located in Israel,
          The corporation does NOT have a permanent establishment in Israel, and
•          No Israeli resident holds, directly or indirectly via shares or through a trust or in any other manner or with another who is an Israeli resident, 25.0% or more of any “means of control” in the corporation as specified below:
o          The right to participate in profits;
o          The right to appoint a director;
o          The right to vote;
o          The right to share in the assets of the corporation at the time of its liquidation; and
o          The right to direct the manner of exercising one of the rights specified above;
B.2 ☐      The corporation acquired the Shares on or after the initial public offering of Optibase Ltd. on NASDAQ Stock Market in 1999.
B.3 ☐      The corporation is the beneficial owner (directly or indirectly) of less than 5% of the outstanding Shares.
C. To be completed by Partnerships.  I hereby declare that: (if correct, mark X in the following box)
C.1       The partnership is NOT and at the date of purchase of my Shares was not an Israeli resident which means, among other things, that:
          The partnership is NOT registered with the Registrar of Partnerships in Israel,
          The control of the partnership is NOT located in Israel,
          The management of the partnership is NOT located in Israel,
          The partnership does NOT have a permanent establishment in Israel,
•          NO Israeli resident holds, directly or indirectly via shares or through a trust or in any other manner or with another who is an Israeli resident, 25.0% or more of any right in the partnership or, of the right to direct the manner of exercising any of the rights in the partnership, and
          NO partner in the partnership is an Israeli resident;
C.2       The partnership acquired the Shares on or after the initial public offering of Optibase Ltd. on NASDAQ Stock Market in 1999.
C.3 ☐      The partnership is the beneficial owner (directly or indirectly) of less than 5% of the outstanding Shares.
D. To be completed by Trusts.  I hereby declare that: (if correct, mark X in the following box)
D.1      The trust is NOT and at the date of purchase of my Shares was not an Israeli resident, and:
          All settlors of the trust are NOT Israeli residents,
          All beneficiaries of the trust are NOT Israeli residents, and
D.2      The trust acquired the Shares on or after the initial public offering of Optibase Ltd. on NASDAQ Stock Market in 1999.
D.3 ☐     The trust is the beneficial owner (directly or indirectly) of less than 5% of the outstanding Shares.

21

PART III
Declaration by Israeli Bank, Broker or Financial Institution (see instructions) Non-Israeli Residents should not complete this Part III
I hereby declare that: (if correct, mark X in the following box)
       I am a bank, broker or financial institution that is a “resident of Israel” within the meaning of that term in Section 1 of the Ordinance (See Instruction II), I am holding the Shares solely on behalf of beneficial shareholder(s) and I am subject to the provisions of the Ordinance and the regulations promulgated thereunder relating to the withholding of Israeli tax, including with respect to the cash payment (if any) made by me to such beneficial shareholder(s) with respect to Shares tendered by them and accepted for payment by the Purchaser pursuant to the Offer.
PART IV
Certification.  By signing this form, I also declare that:
          I understood this form and completed it correctly and pursuant to the instructions.
          I provided accurate, full and complete details in this form.
          I am aware that providing false details constitutes criminal offense.
          I am aware that this form may be provided to the Israeli Tax Authority, in case the Israeli Tax Authority so requests, for purposes of audit or otherwise.

SIGN HERE
 
 
 
 
 
 
 
Signature of Shareholder
 
Date
 
Capacity in which acting
 
 
(or individual authorized to sign on your behalf)
 
 
 
 
 

Number of Shares: ____________________
22


INSTRUCTIONS
 Forming Part of the Declaration of Status for Israeli Income Tax Purposes

I.     General Instructions. This Declaration Form (Declaration of Status for Israeli Income Tax Purposes), or this Form, should be completed by holders of Shares who wish to tender their Shares pursuant to the Offer, and who are either: (i) NOT and at the date of purchase of my Shares were not “residents of Israel” for purposes of the Ordinance (See Instruction II below), and if the holder of Shares is a corporation, the corporation is NOT and at the date of purchase of its Shares was not a “resident of Israel”, and Israeli residents are NOT “controlling shareholders” of such corporation within the meaning of Section 68A of the Ordinance (See Instruction III below), and Israeli residents are NOT the beneficiaries of, or are entitled to, 25.0% or more of the revenues or profits of such corporation, whether directly or indirectly, who acquired their Shares after Optibase's initial public offering in the United States on Nasdaq in 1999, and are the owner (directly or indirectly) of less than 5% of the outstanding Shares or (ii) a bank, broker or financial institution that are “residents of Israel” within the meaning of that term in Section 1 of the Ordinance, holding Shares solely on behalf of beneficial shareholder(s), and are subject to the provisions of the Ordinance and the regulations promulgated thereunder relating to the withholding of Israeli tax, including with respect to the cash payment (if any) made by them to such beneficial shareholder(s) with respect to Shares tendered by them and accepted for payment by the Purchaser pursuant to the Offer.  Israeli residents who are NOT Eligible Israeli Brokers should not use this Form.

        Part I (Identification and details of Shareholder). You should complete Item 1, 2 and 5 through 8 and either (i) Item 3, if you are an individual, or (ii) Item 4, if you are a corporation (or limited liability company), trust, partnership or other entity.

        Part II (Declaration by Non-Israeli Shareholder). If you are NOT an Israeli resident, you should complete either Section A (for Individuals), Section B (for Corporations), Section C (for Partnerships) or Section D (for Trusts). If you do not mark a box you will be deemed to answer that the corresponding item is not correct with respect to you.

        Part III (Declaration by Israeli Bank, Broker or Financial Institution). If you are an Eligible Israeli Broker, you should complete this Item.

        Part IV (Certification). By signing this Form, you also make the statements in Part IV.

        Inadequate Space. If the space provided on this Form is inadequate, you should insert such details on a separate signed schedule and attached to this Form.

        Determination of Validity. All questions as to the validity, form or eligibility (including time of receipt) of this Form will be, subject to applicable law, determined by the Purchaser, in its sole discretion. None of the Purchaser, the Depositaries, the Information Agent or any other person will be under any duty to give notification of any defects or irregularities in any Form or incur any liability for failure to give any such notification. For more details, see Section 13 of the Offer to Purchase.

        Questions and Requests for Assistance or Additional Copies. Questions and requests for assistance may be directed to the Information Agent at the address or telephone numbers set forth on the back cover. Additional copies of this Form may be obtained from the Information Agent.

        The method of delivery of this Form is at your option and risk, and the delivery will be deemed made only when actually received by your Broker or the U.S. Depositary. If delivery is by mail, registered mail with return receipt requested, is recommended. In all cases, sufficient time should be allowed to ensure timely delivery. No alternative, conditional or contingent Forms will be accepted.

II.     Definition of Resident of Israel for Israeli Tax Purposes

Section 1 of the Ordinance defines a “resident of Israel” or a “resident” as follows:

 “(A) with respect to an individual - a person whose center of vital interests is in Israel; for this purpose the following provisions will apply:

(1)  in order to determine the center of vital interests of an individual, account will be taken of the individual’s family, economic and social connections, including, among others:
 
(a) place of permanent home;
 
(b) place of residential dwelling of the individual and the individual's immediate family;
 
(c) place of the individual's regular or permanent occupation or the place of his permanent employment;

(d) place of the individual's active and substantial economic interests;

(e) place of the individual's activities in organizations, associations and other institutions;

(2) the center of vital interests of an individual will be presumed to be in Israel:

(a) if the individual was present in Israel for 183 days or more in the tax year;

(b)  if the individual was present in Israel for 30 days or more in the tax year, and the total period of the individual’s presence in Israel that tax year and the two previous tax years is 425 days or more.

For the purposes of this provision, “day” includes a part of a day.

23

(3) the presumption in subparagraph (2) may be rebutted either by the individual or by the assessing officer;

        (4) …;
 

(B)
with respect to a body of persons - a body of persons which meets one of the following:

(1) it was incorporated in Israel;

(2) the "control and management" of its business is exercised in Israel, except for a body of persons, the business of which is controlled and managed in Israel by an individual who became an Israel resident for the first time or is a returning resident, as set forth in section 14(a) and ten years have not yet passed since he became an Israeli resident as aforesaid, or by any person on his behalf, provided that such body of persons would not be an Israel resident if the control and management of its business were not by a said individual or by a person on his behalf, unless the body of persons requested otherwise."

III.     Definition of Controlling Shareholder for Purposes of Section 68A of the Ordinance

         Section 68A of the Ordinance defines “controlling shareholders” as follows:

        “Controlling shareholders” – shareholders that hold, directly or indirectly, alone, or together with another, or together with another Israeli resident, one or more of the means of control at a rate exceeding 25.0%.”

        Section 88 of the Ordinance defines the terms “means of control” and “together with another” as follows:

        “Means of control” – in a corporation – each of the following:

(1) the right to profits;

(2) the right to appoint a director or a chief executive officer in the company, or equivalent position holders in another corporation;

(3) a voting right in the general meeting of a company, or in an equivalent body in another corporation;
        
(4) the right to a portion of the remainder of the assets after settlement of liabilities, upon wind-up;
        
(5) the right to instruct anyone holding the rights listed in clauses (1) to (4) on the manner in which his right shall be executed;
        
and all, whether by virtue of shares, rights to shares or other rights, or in any other manner, including by way of voting agreements or through a trust.”

“Together with another” – together with a relative, and together with he who is not a relative and they have between them cooperation on a permanent basis under an agreement regarding material issues of a corporation, directly or indirectly;"

24

        This Letter of Transmittal and certificates and any other required documents should be sent or delivered by each shareholder or that shareholder’s broker, dealer, commercial bank, trust company or other nominee to the U.S. Depositary at one of its addresses set forth below.

The U.S. Depositary for the Offer is:
 
Mail or deliver this Letter of Transmittal, or a facsimile, together with the certificate(s) representing your Shares, to:

 American Stock Transfer & Trust Company, LLC
 
6201 15th Avenue
Attn: Corporate Actions Dept.
Brooklyn, N.Y. 11219
 Fax number 718-234-5001
For assistance call 877-248-6417
 
___________________
 
Questions or requests for assistance may be directed to the Information Agent at its respective address and telephone numbers listed below.  Additional copies of the Offer to Purchase and this Letter of Transmittal may be obtained from the Information Agent.  A shareholder may also contact brokers, dealers, commercial banks or trust companies for assistance concerning the Offer.
 
The Information Agent for the Offer is:
 
D.F. King & Co., Inc.
48 Wall Street, 22nd Floor
New York, NY 10005

For assistance call D.F. King at (800) 829-6554 (toll free) or (212) 269 - 5550 (banks and brokers)
Email: optibase@dfking.com

25


Exhibit (a)(1)(C)

NOTICE OF GUARANTEED DELIVERY
For Tender of Ordinary Shares
of
OPTIBASE LTD.
Pursuant to the Offer to Purchase dated December 1, 2021
by
THE CAPRI FAMILY FOUNDATION
 
THE OFFER AND WITHDRAWAL RIGHTS WILL EXPIRE AT 10:00 A.M., NEW YORK TIME, OR 5:00 P.M., ISRAEL
TIME, ON DECEMBER 30, 2021, UNLESS THE OFFER IS EXTENDED.

This Notice of Guaranteed Delivery, or one substantially in the form hereof, must be used to accept the Offer (as defined below) if (i) certificates representing ordinary shares, par value NIS 0.65 per share (the “Shares”), of Optibase Ltd. are not immediately available, (ii) the procedure for book-entry transfer cannot be completed prior to the expiration of the Offer or (iii) time will not permit all required documents to reach American Stock Transfer & Trust Company, LLC (the “U.S. Depositary”) prior to the expiration of the Offer. This Notice of Guaranteed Delivery may be delivered by overnight courier or mailed to the U.S. Depositary. See Section 11 of the Offer to Purchase (as defined below).

The U.S. Depositary for the Offer is:
 
 
By Mail:
American Stock Transfer & Trust Company, LLC
Attention: Corporate Actions Department
6201 15th Avenue
Brooklyn, NY 11219
  
By Overnight Courier:
American Stock Transfer & Trust Company, LLC
Attention: Corporate Actions Department
6201 15th Avenue
Brooklyn, NY 11219

FACSIMILE: (718) 234-5001
CONFIRM: (877) 248-6417

The above number is for confirmation of facsimiles only. Do NOT call this number for questions on the Offer. All questions on the Offer should be directed to the Information Agent listed in the Offer to Purchase.
 
DELIVERY OF THIS NOTICE OF GUARANTEED DELIVERY TO AN ADDRESS OTHER THAN AS SET FORTH ABOVE WILL NOT CONSTITUTE A VALID DELIVERY.
 
THIS NOTICE OF GUARANTEED DELIVERY IS NOT TO BE USED TO GUARANTEE SIGNATURES. IF A SIGNATURE ON A LETTER OF TRANSMITTAL IS REQUIRED TO BE GUARANTEED BY AN ELIGIBLE INSTITUTION UNDER THE INSTRUCTIONS THERETO, SUCH SIGNATURE GUARANTEE MUST APPEAR IN THE APPLICABLE SPACE PROVIDED IN THE SIGNATURE BOX ON THE APPROPRIATE LETTER OF TRANSMITTAL.


The Eligible Institution that completes this Notice of Guaranteed Delivery must communicate the guarantee to the U.S. Depositary and must deliver the Letter of Transmittal (as defined below) or an Agent’s Message (as defined in Section 11 of the Offer to Purchase) and certificates for Shares (or Book-Entry Confirmation, as defined in Section 11 of the Offer to Purchase) to the Depositary within the time period shown herein. Failure to do so could result in a financial loss to such Eligible Institution.


Ladies and Gentlemen:

The undersigned hereby tenders to The Capri Family Foundation, a foundation organized under the laws of the Republic of Panama, upon the terms and subject to the conditions set forth in the Offer to Purchase, dated December 1, 2021 (as it may be amended or supplemented from time to time, the “Offer to Purchase”), and the related Letter of Transmittal (as it may be amended or supplemented from time to time, the “Letter of Transmittal” and, together with the Offer to Purchase, the “Offer”), receipt of which is hereby acknowledged, the number of Shares specified below, pursuant to the guaranteed delivery procedure set forth in Section 11 of the Offer to Purchase.
 
Number of Shares and Certificate No(s)
(if available)
    
 
    
 
Check here if Shares will be tendered by book-entry transfer.
Name of Tendering Institution:
  
 
   
DTC Account Number:
  
 
   
Dated:
  
 
   
Name(s) of Record Holder(s):
  
 
 
  
 
   
    
  
 
(Please type or print)
   
Address(es):
  
 
 
  
(Zip Code)
   
Area Code and Tel. No.
  
 
 
  
(Daytime telephone number)
Signature(s):
  
 

Notice of Guaranteed Delivery
2

 
GUARANTEE
(Not to be used for signature guarantee)

The undersigned, an Eligible Institution, hereby (i) represents that the tender of Shares effected hereby complies with Rule 14e-4 under the Securities Exchange Act of 1934, as amended, and (ii) within TWO (2) Nasdaq trading days after the date hereof, (A) guarantees delivery to the U.S. Depositary, at one of its addresses set forth above, of certificates representing the Shares tendered hereby, in proper form for transfer, together with a properly completed and duly executed Letter of Transmittal and any other documents required by the Letter of Transmittal or (B) guarantees a Book-Entry Confirmation of the Shares tendered hereby into the Depositary’s account at The Depositary Trust Company (pursuant to the procedures set forth in Section 11 of the Offer to Purchase), together with a properly completed and duly executed Letter of Transmittal, or an Agent’s Message (defined in Section 11 of the Offer to Purchase) in lieu of such Letter of Transmittal, and any other documents required by the Letter of Transmittal.
 
 
Name of Firm:
 
 
 
Address:
 
 
 
 
 
 
 
 
(Zip Code)
 
 
Area Code and Telephone No.:        
 
 
 
 
 
 
 
(Authorized Signature)
 
 
Name:
 
 
 
 
(Please type or print)
 
 
Title:
 
 
 
Date:
 
 
       
 
NOTE:
DO NOT SEND CERTIFICATES REPRESENTING TENDERED SHARES WITH THIS NOTICE. CERTIFICATES REPRESENTING TENDERED SHARES SHOULD BE SENT WITH YOUR LETTER OF TRANSMITTAL.

3


Exhibit (a)(1)(D)
 
Offer to Purchase for Cash
959,837 Ordinary Shares
of
OPTIBASE LTD.
at
$11.20 PER SHARE
by
THE CAPRI FAMILY FOUNDATION

THE OFFER AND WITHDRAWAL RIGHTS WILL EXPIRE AT 10:00 A.M., NEW YORK
TIME, AND 5:00 P.M., ISRAEL TIME, ON DECEMBER 30, 2021, UNLESS THE OFFER IS
EXTENDED.

December 1, 2021
 
To Brokers, Dealers, Commercial Banks,
Trust Companies and Other Nominees:
 
We have been appointed by The Capri Family Foundation (the “Purchaser”), to act as Information Agent in connection with the Purchaser’s offer to purchase 959,837 ordinary shares, par value NIS 0.65 per share (the “Shares”) of Optibase Ltd. (“Optibase”), not already owned by the bidder group, at a price of $11.20 per Share, net to the seller in cash, less any required withholding taxes and without interest, upon the terms of, and subject to the conditions to, the Offer to Purchase, dated as of the date hereof (the “Offer to Purchase”) and the related Letter of Transmittal (which, as amended from time to time, together constitute the “Offer”) enclosed herewith. The description of the Offer in this letter is only a summary and is qualified by all the terms of, and conditions to, the Offer set forth in the Offer to Purchase and Letter of Transmittal. Terms used herein but not otherwise defined herein have the definitions ascribed thereto in the Offer to Purchase.
 
Please furnish copies of the enclosed materials to those of your clients for whose accounts you hold Shares registered in your name or in the name of your nominee.
 
We urge you to contact your clients as promptly as possible. Please note that the Offer expires at 10:00 a.m., New York time, and 5:00 p.m., Israel time on December 30, 2021 (the “Expiration Date”), unless the Offer is extended.

Your attention is directed to the following:
 
1.          The offer price is $11.20 per Share, net to the seller in cash, less any applicable withholding taxes and without interest.
 
2.          The Purchaser has obtained an approval from the Israel Tax Authority (the “ITA”) with respect to the Israeli withholding tax rates applicable to shareholders as a result of the sale of Shares in the Offer. The approval provides, among other things, that (1) shareholders who meet the following criteria will not be subject to Israeli withholding tax: (a) they acquired their Shares after Optibase’s initial public offering in the United States on Nasdaq in 1999; (b) they do not hold their Shares through an Israeli broker or Israeli financial institution; (c) they are the beneficial owner (directly or indirectly) of less than 5% of the outstanding Shares; (d) they certify that they are not, and at the date of purchase of their Shares were not Israeli residents, as set forth in the Declaration Form; (e) with respect to shareholders who are individuals, they timely provide a copy of their passport; and (f) with respect to shareholders that shall receive an aggregate payment in the Offer that is in an amount in excess of US$100,000, they timely submit a valid certificate of residency for tax purposes issued by the applicable tax authority of their country of residence; (2) payments to tendering shareholders hold their Shares through an Israeli broker or Israeli financial institution will be made by the Purchaser without any Israeli withholding at source, and the relevant Israeli broker or Israeli financial institution will withhold Israeli tax, if any, as required by Israeli law, and (3) shareholders who are not described in clauses (1) and (2) above will be subject to Israeli withholding tax at the applicable rate of the gross proceeds payable to them pursuant to the Offer, unless such shareholders obtain a tax withholding certificate from the ITA, all as prescribed by Israeli tax law. Accordingly, if your client determines to tender his or her or its Shares in the Offer, you should also request instructions as to whether he or she or it is eligible for (i) an exemption from Israeli withholding tax by completing the enclosed Declaration Form (“Declaration of Status for Israeli Income Tax Purposes”) and submitting the accompanying documents (to the extent applicable to your client) or (ii) otherwise eligible for an exemption or a more favorable Israeli withholding tax rate and intend to provide a valid tax certificate issued by the Israel Tax Authority.

 
In general, if your client(s) certifies, by completing the Declaration Form, that it is (1) (A) NOT and at the date of purchase of its Shares was not a “resident of Israel” for purposes of the Israeli Income Tax Ordinance [New Version], 5721-1961 (the “Ordinance”), and if your client is a (i) corporation, Israeli residents are NOT “controlling shareholders” of such corporation within the meaning of Section 68A of the Ordinance (i.e., that Israeli residents do not hold, directly or indirectly, 25.0% or more of the means to control such corporation) and Israeli residents are NOT the beneficiaries of, or are entitled to, 25.0% or more of the revenues or profits of such corporation, whether directly or indirectly, or (ii) partnership that no partner in the partnership is an Israeli resident and no Israeli resident holds, directly or indirectly via shares or through a trust or in any other manner or with another who is an Israeli resident, 25.0% or more of any right in the partnership or, of the right to direct the manner of exercising any of the rights in the partnership, all as set forth in the Declaration Form, (B) it acquired its Shares after Optibase’s initial public offering in the United States on Nasdaq in 1999, and (C) is the owner (directly or indirectly) of less than 5% of the outstanding Shares, provided that (i) if your client is an individual, it timely provides a copy of its passport; and (ii) if your client shall receive an aggregate payment in the Offer that is in an amount in excess of US$100,000, it timely submits a valid certificate of residency for tax purposes issued by the applicable tax authority of its country of residence, or (2) a bank, broker or financial institution resident in Israel that (A) is holding the Shares solely on behalf of its beneficial shareholder(s) (so-called “street name” holders), and (B) is subject to the provisions of the Ordinance and regulations promulgated thereunder relating to the withholding of Israeli tax, including with respect to the cash payment (if any) made by it to its beneficial shareholder(s) with respect to Shares tendered by them and accepted for payment by the Purchaser pursuant to the Offer (an “Eligible Israeli Broker”), your client is eligible for an exemption from Israeli withholding tax. See Sections 10 and 13 of the Offer to Purchase.
 
With respect to U.S. backup withholding taxes, see Section 13 of the Offer to Purchase.
 
The Purchaser, with the assistance of the U.S. Depositary and the Depository Trust Company (“DTC”), has established a procedure whereby, if (and only as long as you may tender the Shares on behalf of your clients pursuant to the Offer) you tender Shares in the Offer through DTC, you will be able to classify, electronically, the Shares into the following categories: (1) Shares that are tendered on behalf of your clients who certified to you, by completing the Declaration Form and providing the accompanying documents (to the extent applicable), that they are eligible for an exemption from Israeli withholding tax (“Category One Shares”), and (2) Shares that are tendered on behalf of your clients who are not eligible for such exemption (“Category Two Shares”).
2

 
        By so classifying, through such DTC system, you will be deemed to certify to the U.S. Depositary and to the Purchaser that based on a careful review of the Declaration Forms and accompanying documents (to the extent applicable) received by you, the Shares that you classified as Category One Shares, are held by non-Israeli residents who provided the accompanying documents (to the extent applicable) and/or Eligible Israeli Broker(s). In addition, in order to confirm your eligibility to make such certification for Category One Shares, you must provide copies of such Declaration Forms and accompanying documents (to the extent applicable) as well as any additional information to the Information Agent (via e-mail and utilizing the specialized e-mail address at the end of this notice) that you will be requested to provide in connection therewith. You are reminded that the ITA may have the right to audit the Declaration Forms and accompanying documents (to the extent applicable), and if you refuse, Israeli withholding tax may be imposed. If you fail to meet the deadlines for tendering Shares in the Offer, make untimely classifications or make incorrect classifications, you will be required to claim any withholding tax directly from the ITA (by filing an Israeli income tax return). Alternatively, with respect to Category Two Shares, you may receive together with the Letter of Transmittal or Declaration Form certificates of exemption from Israeli withholding or reduced withholding. In such event, you must provide copies of such certificates to the Information Agent at its address set forth on the back of the Offer to Purchase. NOTE: A CLIENT OF YOURS THAT IS AN ELIGIBLE ISRAELI BROKER MAY COMPLETE THE DECLARATION FORM IF IT IS HOLDING THE SHARES SOLELY ON BEHALF OF ITS CLIENTS, THE BENEFICIAL SHAREHOLDERS.
 
3.          The bidder group, of which the Purchaser is a part, currently owns 4,256,419 Shares, representing approximately 81.7% of the issued and outstanding Shares. The Purchaser is offering to purchase all of the outstanding Shares not owned by the bidder group. Please see Section 9 of the Offer to Purchase.
 
4.          Shareholders may tender their Shares until 10:00 a.m., New York time, and 5:00 p.m., Israel time, on the Expiration Date, unless the Offer is extended.

5.          Following the Expiration Date, in accordance with applicable law, the Purchaser will publicly announce whether or not the conditions to the Offer have been satisfied or, subject to applicable law, waived by the Purchaser. Promptly following the Expiration Date, the Purchaser will announce the results of the Offer.
 
6.          The Offer conditioned on the tender of a minimum number of Shares and the Purchaser will not waive this condition. The Offer is subject to additional customary conditions specified in the Offer to Purchase. The Offer is not conditioned on the availability of financing or the approval of the board of directors of Optibase. Please see Section 19 of the Offer to Purchase, which sets forth in full the conditions to the Offer and specifies those conditions to the Offer that are waivable by the Purchaser.
 
For your information and for forwarding to your clients for whom you hold Shares registered in your name or in the name of your nominee, we are enclosing the following documents:
 
1.          Offer to Purchase;
3

 
2.          Letter of Transmittal for your use in accepting the Offer and tendering Shares and for the information of your clients;

3.          A letter which may be sent to your clients for whose accounts you hold Shares registered in your name or in the name of your nominee, with space provided for obtaining the clients’ instructions with regard to the Offer;
 
4.          Notice of Guaranteed Delivery;
 
5.          Declaration Form (“Declaration of Status of Israeli Income Tax Purposes”); and
 
6.          Return envelope addressed to American Stock Transfer & Trust Company, as U.S. Depositary. 
 
Payment for Shares accepted for payment pursuant to the Offer will be made only after timely receipt by the U.S. Depositary of (1) certificates evidencing the Shares (or a confirmation of a book-entry transfer of the Shares into the U.S. Depositary’s account at the DTC), (2) the Letter of Transmittal properly completed and duly executed with any required signature guarantees or, in the case of a book-entry transfer, an agent’s message (as described in the Offer to Purchase) and (3) any other required documents. 
 
The Purchaser will not pay any fees or commissions to any broker, dealer or other person in connection with the solicitation of tenders of Shares pursuant to the Offer (other than to the U.S. Depositary, Information Agent and its Israeli counsel). However, the Purchaser will, upon request, reimburse you for customary and reasonable mailing and handling expenses incurred by you in forwarding any of the enclosed materials to your clients. The Purchaser will NOT pay or cause to be paid any stock transfer taxes payable with respect to the transfer of Shares to it, except as otherwise provided in Instruction 6 of the Letter of Transmittal.
 
        Any inquiries you may have with respect to the Offer should be addressed to the undersigned at our address and telephone numbers set forth on the back cover page of the Offer to Purchase.
 
        Additional copies of the enclosed material may be obtained from us, at the address and telephone number set forth on the back cover page of the Offer to Purchase.
 
 
Very truly yours,
 
D.F.King & Co., Inc.
 
ENCLOSURES.
 
NOTHING CONTAINED IN THIS LETTER OR IN THE ENCLOSED DOCUMENTS SHALL CONSTITUTE YOU OR ANY OTHER PERSON AS THE AGENT OF THE PURCHASER, THE INFORMATION AGENT OR THE DEPOSITARY, OR OF ANY AFFILIATE OF ANY OF THEM, OR AUTHORIZE YOU OR ANY OTHER PERSON TO USE ANY DOCUMENT OR TO MAKE ANY STATEMENT ON BEHALF OF ANY OF THEM IN CONNECTION WITH THE OFFER OTHER THAN THE ENCLOSED DOCUMENTS AND THE STATEMENTS CONTAINED THEREIN.
4

 
The Information Agent for the offer is:

 
 

D.F King & Co., Inc.
48 Wall Street
New York, NY 10005
Shareholders may call toll-free: (800) 829-6554
Banks and Broker may call: (212) 269 - 5550
Email: optibase@dfking.com
 
Copies of the Declaration forms and accompanying documents (to the extent applicable) as well as any additional
information that may be required should be sent to the following e-mail address:
optibase@dfking.com
 
5

Exhibit (a)(1)(E)
 
Offer to Purchase for Cash
959,837 Ordinary Shares
of
OPTIBASE LTD.
at
$11.20 PER SHARE
by
THE CAPRI FAMILY FOUNDATION

THE OFFER AND WITHDRAWAL RIGHTS WILL EXPIRE AT 10:00 A.M., NEW YORK
TIME, AND 5:00 P.M. ISRAEL TIME, ON DECEMBER 30, 2021, UNLESS THE OFFER IS
EXTENDED.

December 1, 2021
To Our Clients:
 
Enclosed for your consideration are the Offer to Purchase, dated as of the date hereof, and the related Letter of Transmittal, which as amended from time to time, together constitute the Offer, in connection with the tender offer of The Capri Family Foundation (the “Purchaser”) to purchase 959,837 ordinary shares, par value NIS 0.65 per share (the “Shares”) of Optibase Ltd. (“Optibase”), not already owned by the bidder group, at a price of $11.20 per Share, net to the seller in cash less any applicable withholding taxes, and without interest.  The description of the Offer in this letter is only a summary and is qualified by all the terms of, and conditions to, the Offer set forth in the Offer to Purchase and Letter of Transmittal.  Terms used herein but not otherwise defined herein have the definitions ascribed thereto in the Offer to Purchase.
 
We are (or our nominee is) the holder of record of Shares held by us for your account.  A tender of your Shares can be made only by us as the holder of record of the Shares and only pursuant to your instructions.  The enclosed Letter of Transmittal is furnished to you for your information only and cannot be used by you to tender Shares held by us for your account.
 
Please instruct us as to whether you wish us to tender on your behalf any or all of the Shares held by us for your account, upon the terms of, and subject to the conditions to, the Offer.

 
If you determine to tender your Shares in the Offer, we also request instructions as to whether you are eligible for an exemption from Israeli withholding tax by completing the enclosed Declaration Form (“Declaration of Status for Israeli Income Tax Purposes”) and submitting the accompanying documents (to the extent applicable to you).  In this respect, as more fully described in the Offer to Purchase, pursuant to Israeli tax law, the Purchaser will withhold applicable amounts from the cash payment (if any) made to you with respect to Shares tendered by you and accepted for payment by the Purchaser pursuant to the Offer, unless you are either (1) eligible for a full exemption from such tax and complete and submit to us the Declaration Form and accompanying documents (to the extent applicable to you) together with your tender instructions, or (2) otherwise eligible for an exemption or a more favorable Israeli withholding tax rate and provide a valid certificate issued by the Israel Tax Authority (the “Valid Certificate”).  We are (or our nominee is) the holder of record of Shares held by us for your account and therefore, you should submit the Declaration Form (and accompanying documents, to the extent applicable) or the Valid Certificate only to us, and by doing so, you also acknowledge that we may forward such form and documents (as well as related information) to the Purchaser, to the Depositary, to the Information Agent and any person authorized by the Purchaser.  You are urged to consult your tax advisors regarding the application of Israeli income and withholding taxes (including eligibility for any withholding tax reduction or exemption, and the refund procedure).  See Section 13 of the Offer to Purchase, which also sets forth important information with respect to U.S. backup withholding taxes.
 
Your attention is directed to the following:
 
1.          The offer price is $11.20 per Share, net to the seller in cash, less any applicable withholding taxes and without interest.
 
2.          The bidder group, of which the Purchaser is a part, currently owns 4,256,419 Shares, representing approximately 81.7% of the issued and outstanding Shares. The Purchaser is offering to purchase all of the outstanding Shares not owned by the bidder group.
 
3.          The Offer is subject to a minimum condition and the Purchaser will not waive this condition. The Offer is subject to customary additional conditions specified in the Offer to Purchase. The Offer is not conditioned on the availability of financing or the approval of the board of directors of Optibase. Please see Section 19 of the Offer to Purchase, which sets forth in full the conditions to the Offer and specifies those conditions to the Offer that are waivable by the Purchaser.
 
4.          Tendering shareholders will generally not be obligated to pay brokerage fees, service fees or commissions with respect to the purchase of Shares by the Purchaser in the Offer.  Except as otherwise provided in Instruction 6 to the Letter of Transmittal, share transfer taxes will not be paid by the Purchaser.
 
5.          Shareholders may tender their Shares until 10:00 a.m., New York time, and 5:00 p.m., Israel time, on December 30, 2021(the “Expiration Date”), unless the Offer is extended.
- 2 -

 
6.          Following the Expiration Date, in accordance with applicable law, the Purchaser will publicly announce whether or not the conditions to the Offer have been satisfied or, subject to applicable law, waived by the Purchaser. Promptly following the Expiration Date, the Purchaser will announce the results of the offer.
 
If you wish to have us tender any or all of your Shares held by us for your account, please (1) so instruct us by completing, executing and returning to us the instruction form contained in this letter and (2) if applicable to you, complete, execute and return to us the Declaration Form enclosed with this letter together with the accompanying documents (if applicable to you).
 
IF YOU DO NOT WISH TO TENDER ANY SHARES YOU MAY SIMPLY DO NOTHING.
 
An envelope in which to return your instructions to us is enclosed.  If you authorize the tender of your Shares in the Offer, all of your Shares will be tendered unless otherwise specified in your instructions.  Your tender instructions (and Declaration Form and accompanying documents, or a Valid Certificate, if applicable) should be forwarded to us in ample time to permit us to submit a tender on your behalf and, if you completed the Declaration Form and submitted the accompanying documents, or a Valid Certificate, (if applicable), request an exemption from Israeli withholding tax on your behalf, prior to the Expiration Date.
- 3 -

 
TENDER INSTRUCTION LETTER
with Respect to the Offer
to Purchase for Cash
959,837 Ordinary Shares
of
Optibase Ltd.
 
The undersigned acknowledge(s) receipt of your letter and the enclosed Offer to Purchase, dated December 1, 2021 (the “Offer to Purchase”), and the related Letter of Transmittal, which as amended from time to time, together constitute the Offer, in connection with the tender offer of The Capri Family Foundation (the “Purchaser”), to purchase 959,837 ordinary shares, par value NIS 0.65 per share (the “Shares”) of Optibase Ltd. (“Optibase”), at a price of $11.20 per Share, net to the seller in cash, less any applicable withholding taxes, and without interest, upon the terms of, and subject to the conditions to, the Offer.
- 4 -

 
This will instruct you to tender in the Offer the number of Shares indicated below (or, if no number is indicated below, all Shares) that are held by you for the account of the undersigned, upon the terms and subject to the conditions set forth in the Offer.
 
Dated:               , 2021
 
Number of Ordinary Shares
To Be Tendered:
        
 ____________________ Ordinary
Shares1
 
SIGN HERE
   
   
 
Signature(s)
   
   
 
Please type or print names(s)
   

 
          
     
    Please type or print address
     
   
Area Code and Telephone Number
     
     
   
Taxpayer Identification or Social Security Number

PLEASE NOTE THAT THIS TENDER INSTRUCTION LETTER IS TO TENDER YOUR SHARES IN ACCORDANCE WITH THE TERMS AND CONDITIONS DESCRIBED IN THE OFFER TO PURCHASE.
_________________________
Unless otherwise indicated, it will be assumed that all Ordinary Shares held by us for your account are to be tendered.
 
- 5 -

Exhibit (a)(1)(F)

DECLARATION OF STATUS FOR ISRAELI INCOME TAX PURPOSES
 Do not send this form to the IRS. See separate instructions on the back cover of this form.
 Read this form together with the Offer to Purchase and Letter of Transmittal accompanying this form.

PAYER'S NAME: American Stock Transfer & Trust Company, as U.S. Depositary

Who may use this form and why?

Holders of Shares who wish to tender their Shares pursuant to the Offer to Purchase and the related Letter of Transmittal (which, as amended from time to time, together constitute the “Offer”) may use this form if they tender their Shares in the Offer to the U.S. Depositary and they are either:


Non-Israeli Residents: If (A) (i) you are NOT and at the date of purchase of your Shares were not a “resident of Israel” (as defined under Section 1 of the Israeli Income Tax Ordinance [New Version], 5721-1961 (the “Ordinance”) (See Instruction II)) for purposes of the Ordinance, or (ii) you are a corporation that is NOT and at the date of purchase of your Shares was not a “resident of Israel”, and Israeli residents are NOT “controlling shareholders” (as defined under Section 68A of the Ordinance (See Instruction III)) of you, nor are Israeli residents the beneficiaries of, or are entitled to, 25.0% or more of your revenues or profits, whether directly or indirectly, and you acquired your Shares after Optibase’s initial public offering in the United States on Nasdaq in 1999 and (B) you are the beneficial owner (directly or indirectly) of less than 5% of the outstanding Shares;  then  you may be eligible for a full exemption from Israeli withholding tax with respect to the gross proceeds payable to you (if any) pursuant to the Offer. By completing this form in a manner that would substantiate your eligibility for such exemption, you will allow the Purchaser, the U.S. Depositary, your broker or any other withholding agent, or their authorized representatives to exempt you from such Israeli withholding tax; or


A Bank, Broker or Financial Institution Resident in Israel: If you are a bank, broker or financial institution resident in Israel that (1) is holding the Shares solely on behalf of beneficial shareholder(s) (so-called “street name” holders), and (2) is subject to the provisions of the Ordinance and regulations promulgated thereunder relating to the withholding of Israeli tax, including with respect to the cash payment (if any) made by you to your beneficial shareholder(s) with respect to Shares tendered by them and accepted for payment by the Purchaser pursuant to the Offer (an  “Eligible Israeli Broker”), you may be eligible for a full exemption from Israeli withholding tax with respect to the cash payment transmitted to you. By completing this form in a manner that would substantiate your eligibility for such exemption, you will allow the Purchaser, the U.S. Depositary, your broker or withholding agent, or their authorized representatives, to exempt you from such Israeli withholding tax. Consequently, even though the U.S. Depositary will not deduct any Israeli withholding tax from you, pursuant to the provisions of the Ordinance and regulations promulgated thereunder, to which you are subject, you may be required to withhold Israeli tax, as applicable, from the cash payment (if any) made by you to your beneficial shareholder(s).  NOTE: AN ELIGIBLE ISRAELI BROKER MAY COMPLETE THIS FORM IF IT IS HOLDING THE SHARES SOLELY ON BEHALF OF HIS CLIENTS, THE BENEFICIAL SHAREHOLDERS.

THIS FORM IS NOT INTENDED FOR YOUR USE IF YOU ARE A “RESIDENT OF ISRAEL” (OTHER THAN A BANK, BROKER OR FINANCIAL INSTITUTION RESIDENT IN ISRAEL).

PLEASE NOTE THAT IF YOU PROVIDE A DECLARATION FORM, YOU ALSO CONSENT TO THE PROVISION OF YOUR DECLARATION FORM TO THE PURCHASER AND/OR THE U.S. DEPOSITARY AND TO THE ISRAELI TAX AUTHORITY (THE “ITA”), IN CASE THE ITA SO REQUESTS, FOR PURPOSES OF AUDIT OR OTHERWISE.

To whom should you deliver this form?

If you wish to submit this form and (1) you hold your Shares directly, i.e., you are a registered holder, complete and sign this form and mail or deliver it to the U.S. Depositary (together with the Letter of Transmittal by which you tender your Shares) at its address set forth below, or (2) you hold your Shares through a broker, dealer, commercial bank, financial institution, trust company or other nominee (a “Broker”), complete and sign this form and mail or deliver it (together with the instruction letter by which you tender your Shares) to such Broker.


Until when should I deliver this form?

As described above, this form should be delivered together with the Letter of Transmittal or instruction letter by which you tender your Shares prior to 10:00 a.m., New York time, or 5:00 p.m., Israel time, on the on the Expiration Date (as defined in Section 9 of the Offer to Purchase).

You are urged to consult your own tax advisors to determine the particular tax consequences to you should you tender your Shares in the Offer, including, without limitation, the effect of any state, local or foreign income and any other tax laws and whether or not you should use this form.


PART I
  Identification and details of Shareholder (including Eligible Israeli Brokers) (see instructions)
1. Name:
2. Type of Shareholder (more than one box may be applicable):
(Please print full name)
☐          Corporation (or Limited Liability
   Company)
☐          Individual
☐          Trust
☐          Partnership
☐          Other:
       _________________
          Bank
          Broker
          Financial Institution
3. For individuals only:
4. For all other Shareholders:
Date of birth:  ______/_____/______
   month /  day  /  year
Country of incorporation or organization:
Country of residence:
Registration number of corporation (if applicable):
Countries of citizenship (name all citizenships):
Taxpayer Identification or
Social Security No. (if applicable):
Country of residence:
5. Permanent Address (state, city, zip or postal code, street, house number, apartment number):
 
6. Mailing Address (if different from above):
7.  Contact Details:
Name:______________
Capacity:_______________
Telephone Number (country code, area code and number):
     _______________________________________________
8. I hold the Shares of Optibase Ltd. (mark X in the appropriate place):
          directly, as a Registered Holder
          through a Broker.  If you marked this box, please state the name of your Broker:  _________________
9. I am entitled to receive an aggregate Offer Price that is in excess of US$100,000 (mark X in the appropriate place):
    Yes
     No

If you marked “Yes” to question 9 above, do you elect to submit your Residency Certificate during the Additional Period (mark X in the appropriate place):
     Yes
      No



2



PART II
 Declaration by Non-Israeli Residents (see instructions)   Eligible Israeli Brokers should not complete this Part II
A. To be completed only by Individuals.  I hereby declare that: (if the statement is correct, mark X in the following box)
A.1       I am NOT and at the date of purchase of my Shares was not a “resident of Israel”, which means, among other things, that:
          The State of Israel is not my permanent place of residence,
          The State of Israel is neither my place of residence nor that of my family,
          My ordinary or permanent place of activity is NOT in the State of Israel and I do NOT have a permanent establishment in the State of Israel,
          I do NOT engage in an occupation in the State of Israel,
          I do NOT own a business or part of a business in the State of Israel,
          I am NOT insured by the Israeli National Insurance Institution,
          I was NOT present (nor am I planning to be present) in Israel for 183 days or more during this tax year,
•          I was NOT present (nor am I planning to be present) in Israel for 30 days or more during this tax year, and the total period of my presence in Israel during this tax year and the two previous tax years is less than 425 days in total.
A.2      I acquired the Shares on or after the initial public offering of Optibase Ltd. on NASDAQ Stock Market in 1999.
A.3 ☐     I am the beneficial owner (directly or indirectly) of less than 5% of the outstanding Shares.
B. To be completed by Corporations (except Partnerships and Trusts).  I hereby declare that: (if correct, mark X in the following box)
B.1 ☐      The corporation is NOT and at the date of purchase of my Shares was not a “resident of Israel”, which means, among other things, that:
          The corporation is NOT registered with the Registrar of Companies in Israel,
          The corporation is NOT registered with the Registrar of "Amutot" (non-profit organizations) in Israel,
          The control of the corporation is NOT located in Israel,
          The management of the corporation is NOT located in Israel,
          The corporation does NOT have a permanent establishment in Israel, and
•          No Israeli resident holds, directly or indirectly via shares or through a trust or in any other manner or with another who is an Israeli resident, 25.0% or more of any “means of control” in the corporation as specified below:
o          The right to participate in profits;
o          The right to appoint a director;
o          The right to vote;
o          The right to share in the assets of the corporation at the time of its liquidation; and
o          The right to direct the manner of exercising one of the rights specified above;
B.2 ☐      The corporation acquired the Shares on or after the initial public offering of Optibase Ltd. on NASDAQ Stock Market in 1999.
B.3 ☐      The corporation is the beneficial owner (directly or indirectly) of less than 5% of the outstanding Shares.
C. To be completed by Partnerships.  I hereby declare that: (if correct, mark X in the following box)
C.1       The partnership is NOT and at the date of purchase of my Shares was not an Israeli resident which means, among other things, that:
          The partnership is NOT registered with the Registrar of Partnerships in Israel,
          The control of the partnership is NOT located in Israel,
          The management of the partnership is NOT located in Israel,
          The partnership does NOT have a permanent establishment in Israel,
•          NO Israeli resident holds, directly or indirectly via shares or through a trust or in any other manner or with another who is an Israeli resident, 25.0% or more of any right in the partnership or, of the right to direct the manner of exercising any of the rights in the partnership, and
          NO partner in the partnership is an Israeli resident;
C.2       The partnership acquired the Shares on or after the initial public offering of Optibase Ltd. on NASDAQ Stock Market in 1999.
C.3 ☐      The partnership is the beneficial owner (directly or indirectly) of less than 5% of the outstanding Shares.
D. To be completed by Trusts.  I hereby declare that: (if correct, mark X in the following box)
D.1      The trust is NOT and at the date of purchase of my Shares was not an Israeli resident, and:
          All settlors of the trust are NOT Israeli residents,
          All beneficiaries of the trust are NOT Israeli residents, and
D.2      The trust acquired the Shares on or after the initial public offering of Optibase Ltd. on NASDAQ Stock Market in 1999.
D.3 ☐     The trust is the beneficial owner (directly or indirectly) of less than 5% of the outstanding Shares.

3

PART III
Declaration by Israeli Bank, Broker or Financial Institution (see instructions) Non-Israeli Residents should not complete this Part III
I hereby declare that: (if correct, mark X in the following box)
       I am a bank, broker or financial institution that is a “resident of Israel” within the meaning of that term in Section 1 of the Ordinance (See Instruction II), I am holding the Shares solely on behalf of beneficial shareholder(s) and I am subject to the provisions of the Ordinance and the regulations promulgated thereunder relating to the withholding of Israeli tax, including with respect to the cash payment (if any) made by me to such beneficial shareholder(s) with respect to Shares tendered by them and accepted for payment by the Purchaser pursuant to the Offer.
PART IV
Certification.  By signing this form, I also declare that:
          I understood this form and completed it correctly and pursuant to the instructions.
          I provided accurate, full and complete details in this form.
          I am aware that providing false details constitutes criminal offense.
          I am aware that this form may be provided to the Israeli Tax Authority, in case the Israeli Tax Authority so requests, for purposes of audit or otherwise.

SIGN HERE
 
 
 
 
 
 
 
Signature of Shareholder
 
Date
 
Capacity in which acting
 
 
(or individual authorized to sign on your behalf)
 
 
 
 
 

Number of Shares:                                                          

4


INSTRUCTIONS
 Forming Part of the Declaration of Status for Israeli Income Tax Purposes

I.     General Instructions. This Declaration Form (Declaration of Status for Israeli Income Tax Purposes), or this Form, should be completed by holders of Shares who wish to tender their Shares pursuant to the Offer, and who are either: (i) NOT and at the date of purchase of my Shares were not “residents of Israel” for purposes of the Ordinance (See Instruction II below), and if the holder of Shares is a corporation, the corporation is NOT and at the date of purchase of its Shares was not a “resident of Israel”, and Israeli residents are NOT “controlling shareholders” of such corporation within the meaning of Section 68A of the Ordinance (See Instruction III below), and Israeli residents are NOT the beneficiaries of, or are entitled to, 25.0% or more of the revenues or profits of such corporation, whether directly or indirectly, who acquired their Shares after Optibase's initial public offering in the United States on Nasdaq in 1999, and are the owner (directly or indirectly) of less than 5% of the outstanding Shares or (ii) a bank, broker or financial institution that are “residents of Israel” within the meaning of that term in Section 1 of the Ordinance, holding Shares solely on behalf of beneficial shareholder(s), and are subject to the provisions of the Ordinance and the regulations promulgated thereunder relating to the withholding of Israeli tax, including with respect to the cash payment (if any) made by them to such beneficial shareholder(s) with respect to Shares tendered by them and accepted for payment by the Purchaser pursuant to the Offer.  Israeli residents who are NOT Eligible Israeli Brokers should not use this Form.

        Part I (Identification and details of Shareholder). You should complete Item 1, 2 and 5 through 8 and either (i) Item 3, if you are an individual, or (ii) Item 4, if you are a corporation (or limited liability company), trust, partnership or other entity.

        Part II (Declaration by Non-Israeli Shareholder). If you are NOT an Israeli resident, you should complete either Section A (for Individuals), Section B (for Corporations), Section C (for Partnerships) or Section D (for Trusts). If you do not mark a box you will be deemed to answer that the corresponding item is not correct with respect to you.

        Part III (Declaration by Israeli Bank, Broker or Financial Institution). If you are an Eligible Israeli Broker, you should complete this Item.

        Part IV (Certification). By signing this Form, you also make the statements in Part IV.

        Inadequate Space. If the space provided on this Form is inadequate, you should insert such details on a separate signed schedule and attached to this Form.

        Determination of Validity. All questions as to the validity, form or eligibility (including time of receipt) of this Form will be, subject to applicable law, determined by the Purchaser, in its sole discretion. None of the Purchaser, the Depositaries, the Information Agent or any other person will be under any duty to give notification of any defects or irregularities in any Form or incur any liability for failure to give any such notification. For more details, see Section 13 of the Offer to Purchase.

        Questions and Requests for Assistance or Additional Copies. Questions and requests for assistance may be directed to the Information Agent at the address or telephone numbers set forth on the back cover. Additional copies of this Form may be obtained from the Information Agent.

        The method of delivery of this Form is at your option and risk, and the delivery will be deemed made only when actually received by your Broker or the U.S. Depositary. If delivery is by mail, registered mail with return receipt requested, is recommended. In all cases, sufficient time should be allowed to ensure timely delivery. No alternative, conditional or contingent Forms will be accepted.

II.     Definition of Resident of Israel for Israeli Tax Purposes

Section 1 of the Ordinance defines a “resident of Israel” or a “resident” as follows:

 “(A) with respect to an individual - a person whose center of vital interests is in Israel; for this purpose the following provisions will apply:

(1)  in order to determine the center of vital interests of an individual, account will be taken of the individual’s family, economic and social connections, including, among others:
 
(a) place of permanent home;
 
(b) place of residential dwelling of the individual and the individual's immediate family;
 
(c) place of the individual's regular or permanent occupation or the place of his permanent employment;

(d) place of the individual's active and substantial economic interests;

(e) place of the individual's activities in organizations, associations and other institutions;

(2) the center of vital interests of an individual will be presumed to be in Israel:

(a) if the individual was present in Israel for 183 days or more in the tax year;

(b)  if the individual was present in Israel for 30 days or more in the tax year, and the total period of the individual’s presence in Israel that tax year and the two previous tax years is 425 days or more.

For the purposes of this provision, “day” includes a part of a day.

5

(3) the presumption in subparagraph (2) may be rebutted either by the individual or by the assessing officer;

        (4) …;
 

(B)
with respect to a body of persons - a body of persons which meets one of the following:

(1) it was incorporated in Israel;

(2) the "control and management" of its business is exercised in Israel, except for a body of persons, the business of which is controlled and managed in Israel by an individual who became an Israel resident for the first time or is a returning resident, as set forth in section 14(a) and ten years have not yet passed since he became an Israeli resident as aforesaid, or by any person on his behalf, provided that such body of persons would not be an Israel resident if the control and management of its business were not by a said individual or by a person on his behalf, unless the body of persons requested otherwise."

III.     Definition of Controlling Shareholder for Purposes of Section 68A of the Ordinance

         Section 68A of the Ordinance defines “controlling shareholders” as follows:

        “Controlling shareholders” – shareholders that hold, directly or indirectly, alone, or together with another, or together with another Israeli resident, one or more of the means of control at a rate exceeding 25.0%.”

        Section 88 of the Ordinance defines the terms “means of control” and “together with another” as follows:

        “Means of control” – in a corporation – each of the following:

(1) the right to profits;

(2) the right to appoint a director or a chief executive officer in the company, or equivalent position holders in another corporation;

(3) a voting right in the general meeting of a company, or in an equivalent body in another corporation;
        
(4) the right to a portion of the remainder of the assets after settlement of liabilities, upon wind-up;
        
(5) the right to instruct anyone holding the rights listed in clauses (1) to (4) on the manner in which his right shall be executed;
        
and all, whether by virtue of shares, rights to shares or other rights, or in any other manner, including by way of voting agreements or through a trust.”

“Together with another” – together with a relative, and together with he who is not a relative and they have between them cooperation on a permanent basis under an agreement regarding material issues of a corporation, directly or indirectly;"

6

Exhibit (a)(5)(A)
 
The Capri Family Foundation Commences
Cash Tender Offer for Optibase Ltd. (Nasdaq: OBAS)
 
Tel Aviv, Israel, December 1, 2021 – The Capri Family Foundation (“Capri”) announced today that it has commenced a cash tender offer to purchase 959,837 ordinary shares of Optibase Ltd. (“Optibase”) (Nasdaq and TASE: OBAS) for $11.20 per share.
 
The bidder group, of which Capri is a part, currently owns 4,256,419 ordinary shares of Optibase, representing approximately 81.7% of Optibase’s issued and outstanding shares. Capri is offering to purchase all of the outstanding Optibase shares not owned by the bidder group.
 
On November 30, 2021, the last trading day before the announcement of the offer, the closing sale price per Optibase share on Nasdaq as reported by Nasdaq was $10.25 and on the Tel Aviv Stock Exchange was NIS 31.73.
 
The tender offer is scheduled to expire at 10:00 a.m., New York time (5:00 p.m. Israel time), on December 30, 2021, unless extended by Capri.
 
The tender offer is subject to a minimum condition, which Capri will not waive. The offer is subject to customary additional conditions specified in the Offer to Purchase relating to the tender offer. The tender offer is not conditioned on the receipt of financing or on the approval of the board of directors of Optibase.
 
The complete terms and conditions of the tender offer, including important U.S. and Israeli income and withholding tax considerations relating to the tender offer, are contained in the Offer to Purchase included as an exhibit to the Tender Offer Statement on Schedule TO filed today with the U.S. Securities and Exchange Commission (the “SEC”) and with the Israel Securities Authority (“ISA”). American Stock Transfer & Trust Company is the U.S Depositary for the offer and Israel Brokerage & Investments - I.B.I. - Ltd. is the Israeli Depositary for the offer.
 
Important Information: This is not an offer to buy or the solicitation of an offer to sell any ordinary shares of Optibase. The tender offer that is described in this press release will only be made through the Offer to Purchase, Letter of Transmittal and related tender offer documents. All shareholders of Optibase should read the tender offer materials which are being filed today by Capri. Shareholders of Optibase should read the tender offer materials because they contain important information about the tender offer. The tender offer materials and other filed documents will be available at no charge on the SEC’s website at http://www.sec.gov and on the ISA’s website at http://www.magna.isa.gov.il, and will also be made available without charge to all shareholders by contacting D.F. King & Co., Inc., the information agent for the tender offer, at (800) 829-6554 or (212) 269-5550 (banks and brokers). Shareholders are urged to read these materials carefully before making any decision with respect to the tender offer.
  
About Capri: Capri is a foundation organized under the laws of the Republic of Panama.

The Information Agent in the offer is:
D.F. King & Co., Inc.
48 Wall Street, 22nd Floor
New York, NY 10005
(800) 829-6554
(212) 269-5550 (banks and brokers)
optibase@dfking.com



Exhibit (a)(5)(B)
 
Note:  The following is an un-official English translation of the Hebrew Cover Page of the Offer to Purchase that was published in Israel pursuant to Israeli law. The original Cover Page, written in Hebrew, is the exclusive legally binding version and the Offerors (as defined below) assume no liability for any of the statements or representations made in this translation.
 
[FORM OF MIFRAT]
 
Capri Family Foundation (the "Foundation") and Mr. Shlomo (Tom) Wyler (together: the "Offerors")
 
Optibase Ltd. (the "Company")
 
In accordance with the Companies Law, 5759-1999 (the "Companies Law"), and the Securities Law, 5728-1968, and the Securities Regulations (Tender Offer), 5760-2000 the "Tender Offer Regulations"), the following is a
 
Schedule ('MIFRAT') of a Full Tender Offer by the Offerors, of
 
959,837 Ordinary Shares par value NIS 0.65 per share of the Company (the "Shares"), held directly or indirectly by all of the Company's shareholders, except to the Offerors themselves and the Company (who hold shares of its own as treasury shares with no voting or equity rights) (the "Offerees"), in accordance with the provisions of Section 336 of the Companies Law, such that after the purchase the Offerors will hold the full issued and paid-up capital of the Company and the full voting rights in the Company and the Company will become a private company, as detailed below (the "Tender Offer").
 
The Company was incorporated in Israel and its shares are listed on the Tel Aviv Stock Exchange (the "TASE") and on the Nasdaq Global Market in the United States (the "Nasdaq"). Therefore, this Tender Offer is subject to both Israeli and U.S. law. In accordance with the exemption granted by the Israeli Securities Authority (the "ISA"), this Schedule (with the exception of this cover statement) is identical to the Schedule (Offer to Purchase) that is being published by the Offerors in the United States (the "Schedule") and includes additional details that are not mandated by the Tender Offer Regulations.
 
As of July 7, 2021, the shares which the Offerees hold and which are being offered to be purchased in the Tender Offer, include 959,837 Shares which constitute approximately 18.3% of the voting rights and the issued and paid-up capital of the Company (the "Offerees' Shares"), at the price of US$11.20 per share (subject to any lawful withholding tax) (the "Price per Share"), all in accordance with the terms of the Schedule (the "Tender Offer"). Accordingly, should the Minimum Acceptance Rate (as defined below) be satisfied and the Tender Offer be accepted, then the total offered consideration will be US$10,750,175 (the “Consideration”).
 
As of the Schedule's date, the Offerors hold 4,256,419 shares of the Company, representing approximately 81.65% of the Company's issued and paid up capital and its voting rights (of which 4,097,201 Shares, representing approximately 78.6% of the Company's issued and paid up capital and its voting rights, are held by the Foundation and 159,218 Shares, representing approximately 3.1% of the Company's issued and paid up capital and its voting rights, are held by Mr. Wyler) and the Company itself holds 17,895 Shares as treasury shares with no voting or equity rights (the "Treasury Shares"). Should the Tender Offer be accepted, then following the consummation of the Tender Offer, the Offerors will own 5,216,256 Shares, representing, as of the above date, all (100%) of the Company’s issued and paid up capital and voting rights. For further details regarding the Shares, see Section 6 of the Schedule.
 
The last date up to which an acceptance notice to the Tender Offer may be delivered, is December 30, 2021, at 17:00 Israel time (the “Last Date of Acceptance”).
 
Shareholders of the Company who hold their Shares through a TASE member and wish to send an acceptance notice to the Tender Offer, shall do so via the TASE member with whom their securities deposits are managed, and the TASE member will notify Israel Brokerage & Investments - I.B.I. - Ltd (the "Israeli Depositary"), at its offices in 9 Ehad Ha'am Street, Tel Aviv 6525101, as specified in Section 3 of the Schedule. Additional contact information regarding the Israeli Depositary appears on the last page of the Schedule.
  

Shareholders of the Company who do not hold their Shares via a TASE member and wish to deliver an acceptance notice to the Tender Offer, shall do so via the U.S. Depositary, as specified in Section 3 of the Schedule.

As specified in Section 1 of the Schedule, the results of the Tender Offer shall be determined in consideration of the aggregate number of Shares included in acceptance notices, as specified in Section 3 of the Schedule, to be delivered to the Offerors by the Offerees via the Israeli Depositary and the U.S. Depositary (hereinafter: the "Depositaries").
 
To secure the payment for the Shares tendered pursuant to the Tender Offer, the Israeli Depositary, which is a TASE member, has agreed to guarantee the Offerors’ obligation to pay for the Shares tendered and accepted by the Offerors for payment pursuant to the Tender Offer. To secure this guarantee, the Offerors have deposited cash into an escrow account in an amount sufficient to pay for the number of Shares that they are offering to purchase in the Tender Offer.
 
The Tender Offer according to this Schedule is a full tender offer in accordance with the provisions of Chapter 3 of Part 8 of the Companies Law. Pursuant to Sections 337(a) and (a1) of the Companies Law, the Offerors' undertaking to purchase the Offerees' Shares in accordance with this Schedule is subject to the following conditions: (a) the holdings of the Offerees who did not accept the Tender Offer amount to less than 5% of the Company's issued and paid up capital and more than half of the Offerees who did not have a personal interest in the acceptance of the offer accepted it; or (b) the holdings of the Offerees who did not accept the Tender Offer constitute less than 2% of the Company's issued and paid up capital (the foregoing conditions are hereinafter called: the "Minimum Acceptance Rate").
 
Based on the Company’s issued and paid up capital as of the date of the Tender Offer, the Minimum Acceptance Rate will be satisfied if: (a) the acceptance of the Tender Offer by Offerees who hold collectively more than 699,025 Shares, which together with the Shares held by the Offerors constitute approximately 95% of the Company's issued and paid up capital and more than half of the Offerees who have no personal interest in the acceptance of the Tender Offer accepted it; or (b) the acceptance of the Tender Offer by Offerees who hold collectively more than 855,512 Shares, which together with the Shares held by the Offerors constitute approximately 98% of the Company's issued and paid up capital.
 
If the Minimum Acceptance Rate is satisfied, then the Offerors shall acquire from the Offerees all of the Shares included in the acceptance notices received. In such case, in accordance with Section 337 of the Companies Law, the Offerors shall acquire, in consideration of the Price per Share, in addition to the Offerees’ Shares for which acceptance notices were received, also the other Offerees’ Shares for which no acceptance notices were given.
 
In accordance with the provisions of Section 337(b) of the Companies Law, if the Minimum Acceptance Rate is not satisfied, the Tender Offer will be canceled, and the acceptance notices given for the Shares will not be accepted. In such case, and subject to applicable law, the Offerors reserve the right to purchase additional Shares in the future in any other manner, including through a new tender offer, trading on the TASE and/or a private transaction.
 
The Company is party to a Deed of Trust, dated August 2, 2015, with Hermetic Trust (1975) Ltd., as trustee, under which the Company issued and sold Series A bonds in 2015 (the "Series A bonds" and "Deed of Trust", respectively). As of September 30, 2021, the par value of the Series A bonds was NIS 5.022 million. If the Offerors consummate the offer and the Minimum Acceptance Rate is satisfied, the Foundation will cause the Company to prepay its Series A bonds in early redemption, in accordance with the provisions of Section 32 of the Deed of Trust and terminate its obligations under the Deed of Trust. It should be clarified that if and to the extent that the Tender Offer is completed, the Company will continue to be a reporting corporation, as such term is defined in the Companies Law, until the full repayment date of Series A bonds, as stated above.
 
In accordance with Section 338(c) of the Companies Law, the Offerors hereby give notice that an Offeree who gave an acceptance notice to the Tender Offer, pursuant to Section 337(a) or (a1) of the Companies law, shall not have an appraisal right pursuant to Section 338 of the Companies Law.
 
2

As more fully set forth in Section 11 of the Schedule, if any circumstances occur of which the Company did not know, or could not have known, causing the terms of the Tender Offer to become materially different from the terms which a reasonable offeror would have proposed had it known of such circumstances as of the Schedule date, the Company shall be entitled to withdraw the Tender Offer, until the Last Date of Acceptance (as defined above), and shall report the withdrawal of the Tender Offer to the ISA and to the TASE, and shall, within one business day, publish a notice on the withdrawal from the Tender Offer and the circumstances thereof in two daily newspapers having a mass circulation and published in Israel in Hebrew.
 
In accordance with Section 336 of the Companies Law, the Tender Offer is a full tender offer addressed to all the Offerees, and the Offerees may give notice of their acceptance of the Tender Offer, as specified in Section 3 of the Schedule. If the Tender Offer is accepted and the Minimum Acceptance Rate is satisfied, then the Offerors shall purchase all of the Offerees' Shares, the Company will become a private company pursuant to Section 339 of the Companies Law and the Offerors will act in accordance with the TASE's regulations, rules and instructions, in order to delist the Shares from the TASE. According to Part 4 of the TASE's regulations, the TASE's chief executive officer or the person who he authorizes, will decide on the delisting of the Company's Shares if a full tender offer is accepted pursuant to Section 337 of the Companies Law. The Shares will be delisted shortly after the TASE receives a notice that a full tender was accepted.
 
Schedule Date: December 1, 2021
 
3

Exhibit (a)(5)(C)
 
Note: The following are un-official English translations of the Hebrew Acceptance Notices that were published in Israel pursuant to Israeli law. The originals of these documents, written in Hebrew, are the exclusive legally binding versions and the Offerors (as defined below) assume no liability for any of the statements or representations made in this translation.
 
[FORM OF ACCEPTANCE NOTICES]
 
Acceptance Notice of an Unlisted Holder
 
Pursuant to the Securities Regulations (Tender Offer), 5760-2000
 
To:
Capri Family Foundation and Mr. Shlomo (Tom) Wyler (together: the "Offerors")
 
Through TASE Member ______________ Ltd.
 
Dear Sir/Madam,
 
Re: Ordinary Shares of Optibase Ltd. (the "Company")
 
Whereas in accordance with the Offer to Purchase from December 1, 2021 published by the Offerors, the Offerors made a full tender offer for the purchase of all the Company's outstanding ordinary shares, par value NIS 0.65 per share, held by the Company's shareholders (accept the Offerors and the Company), as specified therein (the "Schedule");
 
And whereas I own and hold, through you as a TASE Member, in Deposit No. __________at the bank ___________, branch no. __________ ordinary shares, par value NIS 0.65 of the Company, in the amount of ____________;
 
And whereas I wish to accept the tender offer of the Offerors included in the Schedule, in respect of _____________(*) ordinary shares of the Company par value NIS 0.65 per share, therefore, I hereby provide an acceptance notice of an unlisted holder as defined in Section 11 of the Schedule, and an undertaking to transfer the aforementioned shares, i.e. ______________ (*) shares of the Company (the "Shares") to the Offerors, according to the provisions of the Schedule.
 
I hereby declare and warrant that the Shares are free of all liens, attachment, debt, pledge or any third party right on the date of giving this notice of acceptance, and that these Shares will be in that condition on the date of their transfer to the name of the Offerors according to the Schedule.
 
I acknowledge that the correctness of this declaration is a precondition for the purchase of the Shares by the Offerors and the payment of their consideration pursuant to the Schedule.
 
In accordance with the provisions of Section 338(c) of the Companies Law, 5759-1999, (the "Companies Law") and the Offerors' provision established in Section 3 of the Offer of Purchase, I am aware that I will not be entitled to the appraisal right described in Section 338(a) of the Companies Law.
 
Please transfer the consideration for the above Shares to my account at ____________, account No. ___________ branch No. ____________.
 
In accordance with Section 337 of the Companies Law, I hereby give notice as follows (check off one of the options)(**)
 

I do not have a personal interest in accepting the tender offer.
 

I have a personal interest in accepting the tender offer, for the following reasons:
 

 



 
For this matter "personal interest" means: A personal interest of the undersigned shareholder in the acceptance of the tender offer, including such personal interest of his relative and of another corporation in which the shareholder or his relative is an interested party, including such personal interest of his proxy (if signed by proxy), whether the shareholder listed below has or does not have a personal interest, and irrespective of whether the signature of the proxy on this acceptance notice is at his discretion or at the discretion of the shareholder listed below.
 
For the avoidance of doubt, the mere holding of shares in the company and the receipt of consideration for them as part of the tender offer does not constitute a personal interest.
 
 
_______________________ 
 
ID No. / Company number 
 
_______________________ 
 
Full name 
 
_______________________ 
 
Signature 
 
_______________________ 
 
Date 

(*) The Offeree should insert the maximum number of shares in respect of which the notice is given, i.e. the full amount of shares in the above securities deposit, or a smaller quantity, as the holder wishes.
 
(**) If the shareholder does not provide this notice, then his acceptance notice will not be accepted.
 
2


Acceptance Notice of a TASE Member
 
Pursuant to the Securities Regulations (Tender Offer), 5760-2000
 
To:
Capri Family Foundation and Mr. Shlomo (Tom) Wyler (together: the "Offerors")
 
Via Israel Brokerage & Investments - I.B.I. - Ltd.
 
Dear Sir/Madam,
 
Re: Ordinary Shares of Optibase Ltd. (the "Company")
 
Whereas in accordance with the Offer to Purchase from December 1, 2021 published by the Offerors, the Offerors made a full tender offer for the purchase of all the Company's outstanding ordinary shares, par value NIS 0.65 per share, held by the Company's shareholders (accept the Offerors and the Company), as specified therein (the "Schedule");
 
And whereas we received notices of unlisted holders in respect of a total of ___________(*) ordinary shares par value NIS 0.65 per share of the Company from their holders and owners (the "Acceptance Shares"), of which in respect of _______, notices have been given that the holders have a personal interest in accepting the Offer to Purchase;
 
We hereby provide an Acceptance Notice pursuant to Section 11 of Schedule and an undertaking to transfer the above Shares.
 
We hereby declare and undertake that the Acceptance Shares are free of any lien, attachment, debt, pledge or any third party right on the date of giving this notice of acceptance, and that these Shares will be in that condition on the date of their transfer to the name of the Offerors according to the Schedule.
 
Please transfer the consideration for the above Shares to our account in the TASE clearing house.
 
We acknowledge that the correctness of this declaration is a precondition for the purchase of the Shares by the Offerors and the payment of their consideration pursuant to the Schedule.
 
 
_______________________ 
 
ID No. / Company number 
 
_______________________ 
 
Full name 
 
_______________________ 
 
Signature 
 
_______________________ 
 
Date 

(*) Fill in the number of shares.
 
3

 

Exhibit (b)(1)

 

  CREDIT SUISSE (Switzerland) Ltd.
Paradeplatz 8
8001 Zurich

 

04 190219 008158

 

Application for a Framework Credit Limit

 

☐  Mr.      ☐  Ms.      ☒  Company      ☐  Number

 

Last name, first name/company

 

The Capri Family Foundation

 

Street/no.

 

Venturi House No. 1, Calle 49, Bella Vista

 

(hereinafter referred to as the Borrower)

 

hereby requests from Credit Suisse (Switzerland) Ltd. (hereinafter referred to as the Bank) the provision of a framework credit limit against a pledge of assets held by the Borrower or by a third party (hereinafter referred to as the Third-Party Pledgor). The framework credit limit will not become effective until the application has been accepted by the Bank and the Borrower has been sent a credit confirmation. The Bank’s General Conditions incl. Safe Custody Regulations supplement this document.

 

1.       Credit Limit

 

The credit limit can be used up to an amount equalling the collateral value of the collateral (however, see section on fixed advances under Usage). The amount that is available is calculated by the Bank in accordance with its valid lending guidelines and is constantly adjusted.

 

Para. 5 of the General Deed of Pledge regarding the provision of additional collateral and the sale of the pledged assets will apply notwithstanding.

 

2.       Purpose of the Credit Limit

 

For consumers1 residing in a State of the European Economic Area (EEA), the following sentences of this paragraph 2 shall apply:

 

If the Borrower wishes to use the credit limit to acquire or maintain ownership of a property or an existing or planned building, the Borrower is required to notify the Bank without delay.

 

If the Borrower does not provide the Bank with such a notification, the Bank is entitled to assume that there is no real estate consumer loan agreement within the meaning of Directive 2014/17 / EU of the European Parliament and

 

 

1 A consumer is any natural person who acts for a purpose that cannot be attributed to his professional or commercial activity.

 

Postal code/town

 

PA-Panama Panama City

 

 

 

of the Council of 4 February 2014 on credit agreements for consumers relating to residential immovable property.

 

3. Usage

 

As a current account overdraft on all present and future accounts in Swiss francs or freely convertible foreign currencies. Current account overdrafts may be terminated by either party at any time with immediate effect.

 

In the form of fixed advances. These are generally repayable at the expiration of their term.

 

In the case of fixed advances with a term of more than 24 months, the collateral yalue is reduced by the gross interest costs to be incurred during the part of the term that exceeds one year for the individual fixed advance. This reduction will be applied at the start of the term of the fixed advance in question and will continue to apply throughout its entire term. Gross interest costs already paid will be taken into account in the reduction on an annual basis.

 

Any extension of a fixed advance must be requested by no later than 2 banking days before the fixed advance expires.

 

Fixed advances may be granted without complying with any requirements as to form; they will be confirmed in writing by the Bank, but without a signature.

 

If any fixed advances granted under this framework credit limit are terminated early, the Bank will credit or debit the Borrower with the interest gain or interest shortfall accrued thereon. This is calculated based on the difference between the contractual interest rate which applies at the time of termination and the interest rate that, in the Bank’s view, can be earned on an investment with the same residual term on the money or capital markets at the time of termination, multiplied by the outstanding loan amount and the residual term.



To be completed by the Bank Signature of Borrower/Third-Party Pledgor checked: Zurich
Date, signature and stamp
Client no. (CIF) 4.10.18    
105155   0835-2394803-5 

Zrinka Ugarkovc
SYEE1 / A985767
+41 44 332 15 33

   

631 673   5.18

Page 1/4

 

 

 

04 190219 008159

 

Any surplus in favor of the Borrower is set off against the fee for the Bank’s expenses described below. In addition a flat fee of 0.1 % of the loan amount, but not less than CHF 1,000, is owed for the Bank’s expenses.

 

For guarantees and letters of credit (letters of credit are not possible for numbered and pseudonym account clients).

 

To cover margin requirements on forex and precious metal transactions, options and futures.

 

Unless the agreements or framework agreements concluded for such a product contain provisions to the contrary, the Bank is, in its sole discretion, authorized to set the amount of the margin to be covered without regard to the valuation of the corresponding product and also to adjust this amount during the term of a product. The Bank will inform the client of the applicable margin upon request.

 

To cover outstanding credit card balances of the Borrower.

 

The Borrower also requests that this agreement be applied to all existing loans in the forms referred to above.

 

The Bank reserves the right to exclude individual types of usage as mentioned above.

 

4. Conditions

 

CURRENT ACCOUNT OVERDRAFT

 

The applicable interest rate is the rate prevailing at the time the credit is granted. The Bank is entitled to adjust interest rates at any time, with immediate effect or with effect from a later date specified by the Bank, to reflect changes in conditions on the money and capital markets. No notification will be given of any interest rate changes. The applicable interest rates can be found on the account statements.

 

In addition, a credit commission of 0.25% per quarter will be charged on the average loan amount utilized.

 

FIXED ADVANCES

 

The interest rate is set by the Bank each time an advance is drawn, and is determined by conditions in the money and capital markets.

 

5. Collateral

 

All assets provided by the Borrower and/or Third-Party Pledgor in accordance with a General Deed of Pledge and a Pledge of Claims from/Notification of insurance policies (see credit confirmation). These documents must be signed (if required).

 

Any bank guarantees submitted to the Bank by third-party banks securing the obligations of the Borrower from this agreement. The Bank reserves the right to refuse such guarantees without explanation in individual cases.

 

6. Risks

 

The Bank expressly informs the Borrower that taking up loans by using securities and/or cash account balances as collateral and the utilization of the loan proceeds (leveraging) for investments in financial instruments of any kind (securities, derivatives, OTC/TOFF, FX etc.) also involves an interest rate, price, and currency risk.

 

The Borrower is made aware of the following risks in particular: In case of adverse market developments, the assets pledged as collateral may be insufficient to cover the outstanding credit in full, so that at a time that is unfavorable for the Borrower the collateral may have to be realized and the open positions may have to be closed out respectively liquidated. To the extent the realization of the available collateral is insufficient to cover the Bank’s claim from the loan, the Borrower remains based on the credit relationship personally liable vis-à-vis the Bank for the full discharge of the remaining debt.

 

7. Ordinary Termination

 

This framework credit limit may be terminated by either party at any time with immediate effect. Termination of the agreement will not affect the current loans. Termination of a loan granted under this agreement will not automatically result in termination of the framework credit limit.

 

8. Early Termination

 

The Bank is entitled at any time to declare fixed advances with terms of more than 12 months granted under the present framework credit limit to be due and payable, subject to one month’s notice, if the Borrower is in default more than 10 days on an interest payment.

 

The Bank is furthermore authorized to declare all fixed advances granted under the present framework credit limit, including accruing interest, commissions and charges, to be due and payable immediately or on a date determined by the Bank, if a bank guarantee used by the Bank as collateral has neither been extended 30 calendar days before its expiration date at the latest in accordance with the requirements of the Bank, nor has any other marketable collateral suited to the Bank’s purposes been made available to it in lieu of such collateral ahead of this date.



To be completed by the Bank

105155    Client no. (CIF) 0835-2394803-5

 

631 673    5.18 Page 2/4

 

 

 

 

04 190219 008160

 

9. Release from Contingent Liabilities/ Cash Cover

 

If this framework credit limit is terminated, the Bank is entitled to request the Borrower to release it from its current contingent liabilities (e.g. by discharge) within 10 calendar days of the termination.

 

If the Bank cannot or can only be partially released from the liability within the above deadline or if a release of the Bank in full is shown to be impossible from the outset, the Borrower is obliged to pay the total countervalue of the outstanding contingent liabilities in the relevant currency and amount into the accounts designated by the Bank (including accounts newly opened for this purpose) at the Bank’s first demand, to the preclusion of any protests or objections. If the Borrower does not meet this obligation within the deadline set by the Bank, the Bank is entitled to liquidate the collateral as it sees fit and to credit the proceeds to the accounts designated by it. The cash cover paid into these accounts will be deemed to have been pledged to the Bank by the Borrower as collateral against any recourse based on the existing contingent liabilities.

 

10. Interest Due Date/Closing Statements

 

Interest falls due in each case upon the account closing. The interest will be debited to an account of the Borrower.

 

Current accounts are usually closed four times per year, as of the end of each quarter.

 

Unless agreed otherwise, fixed advances with a term of up to 12 months are closed upon maturity; fixed advances with a term of more than 12 months are closed on a quarterly basis, as of the end of each quarter.

 

11. Joint and Several Liability

 

If there is more than one borrower, the borrowers bear joint and several liability.

12. Taxes, Duties and Costs

 

All taxes, duties, legal and other costs arising in connection with this framework credit limit will be borne exclusively by the Borrower.

 

13. Fees

 

The Bank may charge a fee for the verification, modification, monitoring, and administration of the framework credit limit and for individual loans, as well as any extraordinary expenses. The Bank reserves the right to introduce or modify fees at any time.

 

Fees and changes thereto will be communicated to the Borrower in an appropriate manner. The current fees can be viewed at the Bank.

 

14. Place of Performance

 

The place of performance is the location specified in the Bank’s address. For clients whose current or future domicile is outside Switzerland, the place of performance is also the place of debt enforcement (special domicile pursuant to Article 50, para. 2 of the Swiss Federal Law on Debt Enforcement and Bankruptcy).

 

15. Applicable Law and Jurisdiction

 

All legal relationships between the Borrower and the Bank are governed by Swiss law, to the exclusion of the conflict of laws provisions of Swiss private international law.

 

The exclusive place of jurisdiction for all legal proceedings is Zurich or the place of business of the Swiss branch of the Bank with which the contractual relationship exists or the respondent’s registered office or place of domicile. Mandatory places of jurisdiction prescribed by law remain reserved.


 

Enclosures: (Please check as applicable)

 

General Deed of Pledge

 

General Deed of Pledge

(Third-party pledgor)

 

Pledge of claims from insurance policies

 

Notification of insurance policies

 

To be completed by the Bank
105155 Client no. (CIF) 0835-2394803-5

 

631 673 5.18

Page 3 /4 

 

 

 

04 190219 008161

 

Declaration/Signature

 

The Borrower hereby confirms receipt of the following documentation sent by the Bank: General Conditions incl. Safe Custody Regulations. The Borrower expressly acknowledges the contents thereof, as well as the conditions communicated by the Bank.

     
Place, date   Signature of Borrower
(customary signature for numbered account clients)
     
Zurich, 27.08.2018     
Place, date   Signature of Borrower
(customary signature for numbered account clients)
     
Panamá, 25.09.2018     
     
Place, date   Signature of Third-Party Pledgor
(customary signature for numbered account clients)
     
      
Place, date   Signature of Third-Party Pledgor
(customary signature for numbered account clients)
     
     

 

 

 

This application for a framework credit limit has been approved by Credit Suisse (Switzerland) Ltd. and is hereby confirmed.

     
Place, date    
     
Zurich, 8.2.2019    
     
CREDIT SUISSE (Switzerland) Ltd.    
   
1st CRM signature Marcel Lichtsteiner   2nd CRM signature Pascal Hunziker
         

 

To be completed by the Bank
105155 Client no. (CIF) 0835-2394803-5

 

631 673 5.18

Page 4 /4 

 

 

 

 

04 190219 008162

 

To be completed by the Bank (not for Borrower’s use)

 

         
  Credit Risk Management (please check as applicable)   7.2.2019  
      Date, signature and stamp  
         
 

  Credit application approved

 
☐  Credit application rejected

 

André C. Kolb
A692182

 
         

 

To be completed by the Bank
105155 Client no. (CIF) 0835-2394803-5

 

631 673 5.18

Appendix

 

 

 

 

CREDIT SUISSE (Switzerland) Ltd.
Bleicherweg 33 (HS)

8002 Zürich
Telephone +41 44 333 11 11

www.credit-suisse.com

 

04 190219 008163

 

Your Advisor
Thomas Roth
+41 44 332 15 29
thomas.roth.5@credit-suisse.com
The Capri Family Foundation
Venturi House No. 1
Calle 49, Bella Vista
PA-Panama Panama City
Panama

 

February 8, 2019

 

Confirmation of Framework Credit Limit
CIF-no. 0835-2394803-5

 

Dear Sir/Madam

 

As you requested, we are pleased to provide you with a framework credit limit valid for an undetermined period. This framework credit limit is based on the following documents you submitted:

 

Application for a Framework Credit Limit of September 27, 2018

General Deed of Pledge of September 10, 2018

 

The following types of usage are excluded:

 

guarantees

commercial letters of credit

 

As confirmation of our acceptance, please find enclosed a copy of the application countersigned by us.

 

Thomas Roth is available on telephone number +41 44 332 15 29 and will be glad to answer any questions you may have in this regard.

     
Yours faithfully    
     
CREDIT SUISSE (Switzerland) Ltd.    
 
Marcel Lichtsteiner   Pascal Hunziker

 

Copy of Application for a Framework Credit Limit

 

Original to:
Leo Trust Switzerland AG, Löwenstrasse 40, 8001 Zürich

 

Copy to:
EW Asset Management AG, Emil-Staub-Strasse 5, 8708 Männedorf

 

631 138 11.16

 

 

 

Exhibit (b)(2)

 

CREDIT SUISSE (Switzerland) Ltd.
Paradeplatz 8
8001 Zurich

 

04 190219 008154

 

General Deed of Pledge
 
Pledgor
 
Name(s), first name(s)/Company
 
The Capri Family Foundation
 
 
 
 
 
Client
 
Name(s), first name(s)/Company
 
The Capri Family Foundation
 
 

 

1.    The Pledgor hereby grants Credit Suisse (Switzerland) Ltd. (hereinafter referred to as the Bank) a right of lien on all of his/her current and future assets, rights, and claims (hereinafter referred to as the “pledged assets”) vis-a-vis the Bank.

 

In particular, this right of lien applies to:

 

all book-entry securities that are credited to a securities portfolio held at the Bank by the Pledgor;

 

all securities, unsecuritized rights, holdings in precious metal safekeeping accounts, and other assets held in safekeeping and/or managed by the Bank or held elsewhere in the Bank’s name and for its disposal, but for the Pledgor’s account, as well as any restitution claims resulting thereof, now or in the future;

 

all of the Pledgor’s assets in all accounts held at the Bank, in Swiss francs and in foreign currencies;

 

rights and claims from fiduciary investments made by the Bank for the Pledgor’s account;

 

Precious metal and coin accounts.

 

The right of lien also covers all forfeited, current, and future accessory rights such as interest, dividend payments, subscription rights, etc.

 

Securities that are not in bearer form are pledged to the Bank in accordance with Article 901, para. 2 of the Swiss Civil Code (hereinafter referred to as the “SCC”).

 

2.    The purpose of the right of lien is to secure any and all claims of the Bank against the Client arising from any agreements or contracts already concluded or to be entered into in the future within the context of business relationships, as well as claims on other legal grounds resulting from business operations with the Client. This applies to both the principal of such claims as well as the accrued and maturing interest, commissions, charges, fees, costs, and other debits. This right of lien also applies to any right of the Bank to be indemnified and held harmless, especially when claims are asserted against it by third parties (including issuers, liquidators, legal administrators, bankruptcy administrators, institutions, and government authorities) in connection with transactions conducted or assets held on behalf of the Client. In the case of several claims, the Bank will determine against which claims the collateral or liquidation proceeds will be credited.



 
To be completed by the Bank   Signature of Pledgor checked: Zurich, 21.9.18
Date, signature and stamp
09030

105030

Client no. (CIF)
of the Pledgor

0835-2394803-5     Zrinka Ugarkovic
SYEE1 /A985767
      +41 44 332 15 33 
         

 


611 403    5.18
Page 1/3

 

 

 

04 190219 008155

 

3.     Where mortgage deeds, commercial paper or negotiable instruments, goods and chattels or securities issued on the basis of goods are pledged as collateral, the Pledgor is liable for the customary insurance of the pledged property and/or the real estate, properties, items, and goods represented thereby. The Pledgor hereby assigns to the Bank all insurance and other private or public law compensation claims (including expropriation compensation) accruing to him/her with respect to the aforementioned items, and the Bank is entitled to make the necessary communications and collect such proceeds or indemnification and to give receipt on his/her behalf.

 

4.     This pledge is in addition to and independent of any existing or future security of the Bank and will remain in force until such time as the obligations toward the Bank have been fulfilled in their entirety. The release of individual assets from this pledge will not affect the Bank’s right of lien in respect of the other pledged assets. In the event that collateral is exchanged, the new items will be subject to this pledge without further formalities. The entire asset is subject to this pledge, even if its value is increased by reason of additional payments, or for any other reason.

 

5.     If according to the Bank’s collateral value guidelines, the value of the pledged assets is no longer sufficient to secure the Bank’s claims, the Bank may require the Client to submit additional collateral and/or to repay a corresponding portion of the debt. If the Client does not comply with this request within the period stipulated by the Bank, all of the Bank’s claims against the Client will fall due without further notice.

 

If claims of the Bank are due, it shall be authorized to liquidate the pledged assets and use the proceeds to satisfy its claims after deduction of expenses and costs. The Bank may, at its discretion, instigate ordinary debt collection proceedings against the client, realize the pledged assets by forced execution or, after giving prior notice to the Pledgor, it may liquidate the collateral by private contract, and in particular it may contract on its own account.

 

If the Bank refrains from liquidating pledged assets, this will not constitute a waiver of the Bank’s aforementioned right nor shall this result in any responsibilities for the Bank.

 

6.     If the deed of pledge is issued on behalf of third parties, all communications will be deemed to have been duly transmitted if sent to the Client. The Pledgor undertakes to cooperate when transferring the pledged assets to a new buyer. Pledged securities that are not in bearer form are hereby assigned to the Bank in blank in case it should become necessary to liquidate them.

 

7.     In the case of pledged mortgage deeds and other claims secured by real property, the Pledgor himself/ herself must take all necessary measures, such as applications, notices of termination, amortizations, etc., to maintain the rights attaching to the pledged assets. He/she relieves the Bank of all responsibility in this regard. Moreover, the Bank will be entitled, but not obligated, to exercise all those rights and to make decisions which are the prerogative of the Pledgor or the owner of the pledged assets. In particular, in the event of termination of a claim secured by the pledge, the Bank is entitled, but not obligated, to directly terminate the claims against the mortgagor arising from the pledged mortgage deeds and to exercise all rights against the mortgagor in its own name. For pledged mortgage deeds, particularly mortgage notes in the name of the owner, it is hereby agreed that the Bank is entitled to terminate these with a notice period of three months to the end of the month. If the Client defaults on the payment of interest or amortization, the Bank is entitled to terminate with immediate effect. The Bank is thus authorized to directly collect the principal, interest, and other income generated by the mortgages and also to enforce the claims for rent in accordance with Article 806 of the SCC as if it were the actual owner of the title or mortgage claim. In the case of the sale or fragmentation of the pledged properties, the rights accruing to the mortgage holder creditor pursuant to Articles 832, 833, and 852 of the SCC will be solely vested in the Bank for the duration of the pledge relationship. The Pledgor undertakes to forward to the Bank all associated notices that come to his/her attention without delay and to accept the Bank’s decisions. Non-compliance will cause the claims to fall due immediately. In the case of pledged mortgage deeds (particularly mortgage notes in the name of the owner), the right of lien will cover the current annual interest as well as the annual interest accrued since the date of issue. Interest will be charged at 5% p.a. If, however, a higher rate or a higher maximum interest rate is specified, the latter will be deemed agreed. The Bank may draw on the principal and interest of pledged mortgage deeds separately, and in part or whole, as collateral for its claims.



To be completed by the Bank
105030      Client no. (CIF) of Pledgor 0835-2394803-5

 

611 403    5.18 Page 2/3

 

 

04 190219 008156

 

8.     The assets pledged hereunder will also serve to secure the Bank’s claims against the Client resulting from outstanding credit card payments. The Pledgor hereby confirms that the Bank is authorized in this context to cover the Client’s outstanding credit card payments (including charges and costs), without providing the Client or the Pledgor with notification or a deadline, by liquidating the assets pledged hereunder by private contract (including by purchasing them itself) and applying the resulting proceeds against the outstanding payments, as soon as the Client is in arrears with these payments. If the credit card relationship is terminated, the pledged assets may be retained until all outstanding credit card amounts (including charges and costs) incurred before termination of the credit card relationship or during collection proceedings have been paid in full, but in any case for at least three months after the termination of the credit card relationship.

 

9.     For all other matters, the Bank’s General Conditions and Safe Custody Regulations, with which the Pledgor is familiar, apply.

10.   The place of performance is the location specified in the Bank’s address.

 

If the Pledgor’s current or future place of residence or domicile is outside Switzerland, the place of performance is also the place of enforcement (special domicile pursuant to Article 50, para. 2 of the Federal Law on Debt Enforcement and Bankruptcy).

 

All the Pledgor’s legal relationships with the Bank are governed by Swiss law, to the exclusion of the conflict of laws provisions of Swiss private international law.

 

The exclusive place of jurisdiction for all legal proceedings is Zurich or the place of business of the Swiss branch of the Bank with which the contractual relationship exists or the respondent’s registered office or place of domicile. Mandatory places of jurisdiction prescribed by law remain reserved.



Place, date     Signature of Pledgor
       
Panama, 05.09.2018    
       
Place, date     Signature of Pledgor
       
Zurich, 10. 09. 2018    
       
Place, date     Signature of Pledgor
       
     
       
Place, date     Signature of Pledgor
       
     
       
Place, date     Signature of Pledgor
       
     

 

To be completed by the Bank
105030     Client no. (CIF) of Pledgor 0835-2394803-5

 

611 403    5.18 Page 3/3
 

 

 

Exhibit (c)(1)

 

Wüest Dimensions - Business intelligence by Wüest Partner (GRAPHIC)

 

Valuation report

 

Commercial property
Plan-les-Ouates, Chemin des Aulx 8-18
Chemin des Aulx 8-18
1228 Plan-les-Ouates
Switzerland

(GRAPHIC)  

 

 

 

 

 

 

Market value   CHF 140,970,000
     
     
Report date   31.12.2020
Valuation purpose   Update
Customer   Eldista GmbH
Project reference number (PRN)   102688.2001
Valuation Id   101-4423-115
End customer   Eldista GmbH
Project manager   Vincent Clapasson, Wüest Partner
Valuer   Philippe Bach, Wüest Partner
Site visit date   21.11.2011
Site visited by   Wüest Partner

 

(GRAPHIC)

102688.2001 | 101-4423-115 | Plan-les-Ouates, Chemin des Aulx 8-18 Created by Wüest Partner, 21.12.2020 Page 1 of 45

 

 

 

 

Wüest Dimensions - Business intelligence by Wüest Partner (GRAPHIC)

 

Summary

 

Property condition

 

 

Commercial property

Chemin des Aulx 8-18
1228 Plan-les-Ouates
Switzerland

 

CH1903: 496994 / 113830

(GRAPHIC)
Property unit   Plan-les-Ouates, Chemin des Aulx 8-18
Reference number    
Owner    
Type of ownership   Leasehold
Construction year   1991
Last renovated    
Customer   Eldista GmbH
Contact person   Michele Janner
Michele@mccafferty-am.ch
Project manager   Vincent Clapasson
vincent.clapasson@wuestpartner.com
Valuer   Philippe Bach
philippe.bach@wuestpartner.com

 

Results

 

Market values   CHF   CHF/m2 LA
Market value   140,970,000   4,046
Building insurance value   137,988,063   3,961
Repair cost years 1 to 10   9,111,538   262
         
Inflation       0.50%
Discount rate real/nominal   4.80%   5.32%
Net capitalisation rate (exit)       4.80%
Net/gross yield annuity   4.66%   7.21%
Gross yield (projected/effective)   7.74%   7.30%
IRR 5/IRR 10   5.32%   5.32%
Net initial yield (P1) before/after capex   6.52%   5.61%
Annuity net yield (P1-10) before/after capex   6.34%   5.71%
Market matrix Quality profile

 

(GRAPHIC)  

 

Rents

 

 

Use type   Current rent   Market rent    
Type   No.   sqm   Share   Proj. p.a. [CHF]   Vacant   Eff. p.a. [CHF]   Proj./sqm   Quantile   Proj. p.a. [CHF]   Proj /sqm   Quantile   Vacant   Dev.
Office   62   30,634   80%   8,757,685   4.9%   8,331,808   286   43%   7,964,840   260   35%   6.5%   -9.1%
Indoor parking   709   0   13%   1,384,165   5.3%   1,310,485           1,337,760           5.1%   -3.4%
Warehousing   54   3,230   4%   401,653   24.2%   304,447   124       387,600   120       10.0%   -3.5%
Outdoor parking   126   0   2%   202,188   10.1%   181,788           157,560           9.9%   -22.1%
Gastronomy   2   547   1%   91,346   0.0%   91,346   167       109,400   200       6.0%   19.8%
Others   3   430   1%   71,172   0.0%   71,172   166       66,650   155       6.0%   -6.4%
Total   956   34,841   100%   10,908,209   5.7%   10,291,046   268       10,023,810   245       6.5%   -8.1%

 

Yields

 

 

    Present value   Annuity (P1-Exit)   Annuity (Exit)   % project.
(P1-Exit)
  % project.
(Exit)
  % RPC
(P1-Exit)
  % RPC
(Exit)
  Yield
    [CHF]   [CHF]   [CHF/m2]   Q.   [CHF/m2]   Q.   [%]   Q.   [%]   Q.   [%]   Q.   [%]   Q.   [%]
Gross target income   217,766,731   10,156,734   292       288       100.2%       100.2%       7.4%       7.3%       7.21%
Est. rental inc.   217,232,453   10,131,734   291       288       100.0%       100.0%       7.4%       7.3%       7.19%
Other income   534,278   25,000   1       1       0.2%       0.2%       0.0%       0.0%       0.02%
Income reductions   12,572,107   588,136   17       19       5.8%       6.5%       0.4%       0.5%       0.42%
Actual gross income   205,194,624   9,568,598   275       270       94.4%       93.8%       7.0%       6.9%       6.79%
Operating costs   22,943,751   1,073,587   31   84%   31   84%   10.6%   81%   10.7%   81%   0.8%   87%   0.8%   87%   0.76%
Maintenance costs   6,411,336   300,000   9   42%   9   42%   3.0%   42%   3.0%   42%   0.2%   47%   0.2%   47%   0.21%
Refurbishment costs   28,948,978   1,354,584   39   70%   47   78%   13.4%   61%   16.3%   72%   1.0%       1.2%       0.96%
Ground lease fee (costs)   5,922,472   277,125   8       8       2.7%       2.8%       0.2%       0.2%       0.20%
Other costs   0   0   0       0       0.0%       0.0%       0.0%       0.0%       0.00%
Total costs   64,226,536   3,005,296   86       94       29.7%       32.7%       2.2%       2.4%       2.13%
Total net income   140,968,088   6,563,302   188       176       64.8%       61.0%       4.8%       4.5%       4.66%

 

(GRAPHIC)

102688.2001 | 101-4423-115 | Plan-les-Ouates, Chemin des Aulx 8-18 Created by Wüest Partner, 21.12.2020 Page 2 of 45

 

 

 

 

Wüest Dimensions - Business intelligence by Wüest Partner (GRAPHIC)

 

Summary 2

 

Results

 

 

        Periods | nominal cashflows                                    
        1   2   3   4   5   6   7   8   9   10   Exit
Incomes   Ann.
%
project.
  01.01.2021
- 31.12.2021
  01.01.2022
- 31.12.2022
  01.01.2023
-31.12.2023
  01.01.2024
-31.12.2024
  01.01.2025
- 31.12.2025
  01.01.2026
-31.12.2026
  01.01.2027
- 31.12.2027
  01.01.2028
- 31.12.2028
  01.01.2029
-31.12.2029
  01.01.2030
- 31.12.2030
  01.01.2031
Gross target income   100.2%   11,005,926   10,686,680   10,606,608   10,410,593   10,440,417   10,417,527   10,363,496   10,405,838   10,457,867   10,510,157   10,562,707
Est. rental inc.   100.0%   10,980,926   10,661,555   10,581,358   10,385,216   10,414,914   10,391,895   10,337,737   10,379,950   10,431,850   10,484,009   10,536,429
Other income   0.2%   25,000   25,125   25,251   25,377   25,504   25,631   25,759   25,888   26,018   26,148   26,279
Income reductions   5.8%   121,111   308,215   397,538   523,965   551,585   603,708   656,965   673,348   676,715   680,099   683,499
Actual gross income   94.4%   10,884,815   10,378,465   10,209,071   9,886,628   9,888,832   9,813,819   9,706,532   9,732,490   9,781,152   9,830,058   9,879,208
                                                 
Costs                                                
Operating costs   10.6%   1,116,046   1,102,913   1,101,752   1,094,808   1,099,171   1,100,912   1,101,111   1,106,143   1,111,673   1,117,232   1,122,818
Maintenance costs   3.0%   300,000   301,500   303,008   304,523   306,045   307,575   309,113   310,659   312,212   313,773   315,342
Refurbishment costs   13.4%   1,283,000   500,490   0   0   3,185,930   0   0   4,142,118   0   0   1,719,383
Ground lease fee (costs)   2.7%   277,125   278,511   279,903   281,303   282,709   284,123   285,543   286,971   288,406   289,848   291,297
Total costs   29.7%   2,976,171   2,183,413   1,684,663   1,680,634   4,873,855   1,692,610   1,695,768   5,845,890   1,712,291   1,720,853   3,448,841
                                                 
Total net income   64.8%   7,908,644   8,195,052   8,524,408   8,205,994   5,014,977   8,121,208   8,010,764   3,886,600   8,068,861   8,109,205   6,430,368
                                                 
Market value as at start of period   140,968,088   140,282,610   139,266,751   137,857,634   136,702,566   138,775,617   137,756,764   136,797,734   140,039,285   139,141,570   138,154,294
Gross yield p.a.   7.81%   7.62%   7.62%   7.55%   7.64%   7.51%   7.52%   7.61%   7.47%   7.55%   7.65%
Net yield after repair p.a.   5.61%   5.84%   6.12%   5.95%   3.67%   5.85%   5.82%   2.84%   5.76%   5.83%   4.65%
Capital growth return p.a.   -0.49%   -0.72%   -1.01%   -0.84%   1.52%   -0.73%   -0.70%   2.37%   -0.64%   -0.71%    
Total return p.a.   5.12%   5.12%   5.11%   5.11%   5.19%   5.12%   5.12%   5.21%   5.12%   5.12%    

 

Sensitivity analysis

 

 

    Presentation in relative terms
                         
    Δ   +30   +10   +/-   -10   -30
        5.10%   4.90%   4.80%   4.70%   4.50%
Target rental income   -10%   -20%   -17%   -15%   -13%   -9%
    +0%   -6%   -2%   0%   2%   7%
    +10%   8%   13%   15%   17%   23%
Vacancy   +100%   -14%   -11%   -9%   -7%   -3%
    +0%   -6%   -2%   0%   2%   7%
    -100%   2%   6%   9%   11%   16%
Repair costs   -10%   -4%   -0%   2%   4%   9%
    +0%   -6%   -2%   0%   2%   7%
    +10%   -8%   -4%   -2%   0%   5%
 

(GRAPHIC)  

 

Contract terms

 

Usage   Expected
end ø [a]
  WAULT
ø
  WAULT
min
  WAULT
max
  Index
ø
Hotel   2.7   2.7   2.7   2.7   100%
Office   2.5   2.5   0.2   6.5   100%
Warehousing   2.5   2.6   0.3   6.5   100%
Outdoor parking   2.4               100%
Indoor parking   2.3               100%
Gastronomy   1.8   1.8   1.8   1.8   100%
Total   2.5   2.5   0.2   6.5   100%

 

(GRAPHIC)

102688.2001 | 101-4423-115 | Plan-les-Ouates, Chemin des Aulx 8-18 Created by Wüest Partner, 21.12.2020 Page 3 of 45

 

 

 

 

Wüest Dimensions - Business intelligence by Wüest Partner (GRAPHIC)

 

Contents  

Title 1
Summary 2
Summary 2 3
Contents 4
Description 5
Property data (plots, buildings) 12
Use-type overview 14
Area list 16
Summary by tenant and use type 23
Summary by tenant and use type outlook 28
Expenses/budget 32
Projected accounts summary 33
Sensitivity analysis 34
Quality profile 35
Photo documentation 37
Maps (macro and micro location) 39
Plans 40
Context 41
Documentation index 42
Glossary 43

 

(GRAPHIC)

102688.2001 | 101-4423-115 | Plan-les-Ouates, Chemin des Aulx 8-18 Created by Wüest Partner, 21.12.2020 Page 4 of 45

 

 

 

 

Wüest Dimensions - Business intelligence by Wüest Partner

 

Description

 

 

Update

 

 

Update as at 31.12.2020 (Property was not newly inspected)

 

+ Area change compared to previous valuation: 56 m2

+ Current target earnings increased by +0.95% (currently CHF 10,908,209 p.a.)

+ Current vacancies decreased to 5.7% (Improvement compared to previous valuation by -0.5 percentage points)

+ The weighted average unexpired lease term (WAULT) has increased by +2.0 years (currently 2.5 years)

- Annual market rent decreased by -0.7% (currently CHF 10,023,810 p.a.)

- Structural vacancy increased to 6.5% (Increase compared to previous valuation by 0.1 percentage points)

- Annuity operating costs increased by 0.8% to CHF 1,073,587 p.a.

± Annuity maintenance costs unchanged at CHF 300,000 p.a.

- The sum of capital expenditures in the first 10 years has increased by CHF 3,857,000

- Annuity capital expenditures increased by 9.0% to CHF 39/m2 p.a.

+ Discount rate reduced by -10 basis points to 4.80%

 

Market value (100%) per 31.12.2020: CHF 140,970,000 (CHF +610,000; +0.4%) Market value (100%) per 31.12.2019: CHF 140,360,000

 

The following text refers to the valuation with site visit in 2011 (except for the «Makro location» and «Comments/Remarks»)

 

Comments

 

 

Discount rate:

- Decrease of -10 bp.

 

CAPEX:

- Renovation of the heating system and pipes of the building planned in 2028 (Wüest Partner assumption).

 

Diclaimer COVID 19:

As a result of the second wave of the COVID 19 pandemic, with rising infection rates, drastic measures have again been put into force, have been tightened or are expected to be tightened in many countries. The consequences of these measures for the real estate market cannot yet be fully anticipated and remain difficult to quantify at the moment due to the still limited amount of available comparative transactions carried out in the context of the second wave. As a result, valuation results include currently a higher level of uncertainty.

 

Macro location

 

 

 

 

General locational factors

With a population of 10,657 (up by 3.7% between 2014 and 2018), the municipality of Plan-les-Ouates (GE) is located in the Genève (CH) urban agglomeration. People with a higher income (executives and senior management) accounted for 12% of Plan-les-Ouates's population in 2018, compared to the Swiss average of 12%.

313,000 people live within a 10-minute and 469,000 within a 20-minute drive of Plan-les-Ouates (the corresponding figures for the city of Zurich being around 420,000 and 704,000).

Within half an hour's drive of Plan-les-Ouates, 530,000 residents and 366,000 employees (full time equivalent) can be reached in Switzerland (equivalent figures for the city of Zurich: approx. 1,655,000 residents and 1,189,000 employees).

The number of people working in the industrial or service sector (full time equivalent) was 13,412 in 2018, 44.2% being employed in the service sector (Switzerland: 75.1%). Since 2016, the employment figure for Plan-les-Ouates has increased by 4.4%, with both the industrial and service sector providing additional jobs. Between 2019 and 2020, the region of Geneva, which Plan-les-Ouates is part of, has shown a net inward corporate migration, i.e. fewer companies moved out of the area than arrived from other regions.

 

Office premises

The average asking rent (net) for office space in Plan-les-Ouates is CHF 308 per sqm p.a. This value is above the Swiss average of CHF 218 per sqm p.a.

Overall, the urban agglomeration Genève (CH) provides some 6,074,000 sqm of office space (including 148,000 sqm in Plan-les-Ouates). The volume of new-build office development (in relation to the existing stock) over the last few years in the urban agglomeration Genève (CH) has been above par for Switzerland.

 

Retail premises

The average asking rent (net) for retail space in Plan-les-Ouates is CHF 275 per sqm p.a. This value is above the Swiss average of CHF 240 per sqm p.a.

Overall, the urban agglomeration Genève (CH) provides some 1,803,000 sqm of retail space (including 30,000 sqm in Plan-les-Ouates). This is equivalent to some 3.0 sqm retail space per resident of urban agglomeration, a figure below the Swiss average (4.2 sqm per resident). The volume of new-build retail development (in relation to the existing stock) over the last few years in the urban agglomeration Genève (CH) has been above par for Switzerland.

 

Conclusion

According to Wüest Partner AG's location and market rating, Plan-les-Ouates ranks as a municipality with an excellent location quality for office premises (4.7 points) and a very good location quality for retail premises (4.5 points on a scale from 1 [municipality with an extremely poor location quality] to 5 [municipality with an excellent location quality]).

 

Micro location

 


102688.2001 | 101-4423-115 | Plan-les-Ouates, Chemin des Aulx 8-18 Created by Wüest Partner, 21.12.2020 Page 5 of 45

 

 

 

Wüest Dimensions - Business intelligence by Wüest Partner

 

The building park is located in the industrial zone Plan-les-Ouates (subsequently referred to as ZIPLO), which extends over 64 hectares. This area mainly accommodates businesses in the watch sector (Rolex, Vacheron- Constantin, Piaget, Patek Philippe, Harry Winston, Frédérique Constant, etc.), although divers companies in the nutritional, bio-technical (CTN – Centre des Technologies Nouvelles), and mechanical fields as well as luxury car dealerships (Ferrari, Lamborghini) are also located here.

In 2012 Polo Ralph Lauren will base its’ European headquarters in the building being constructed on the neighboring lot at the intersection of the route de la Galaise and the chemin des Aulx (total surface ca. 8’500 m2).

This area is booming with various development projects such as a new building for biotechnologies next to the new Blue Box building on the chemin de Pré-Fleuri, as well a project similar to the CTN, the CIT on the route de la Galaise.

Most of the buildings in this area were constructed about 20 years ago and are of an industrial design. The urban design isn’t conjoint and comprises several stories. The architecture chosen by the watch companies is often bolder and bestows a more modern feel to this industrial zone.

The area is quite well accessible by public transport during working hours: the bus routes 23 and 42 have stops in the ZIPLO and the lines 4 and D run along the route de Saint Julien. The access by private means of transportation is very easy with the highway exit Perly from the Geneva bypass as well as the route de Saint Julien, which connects Geneva with France. However, parking spaces are very limited in the area.

The restaurant and shopping possibilities are very sparse in the proximity; the options are greater at 10 min. distance by car. Nonetheless, nuisances are minor and the slight topographical slope of the area offer a panorama of the Rhone plain and the Jura.

In the near future, this Geneva area’s appeal will grow even more with the rezoning for the future development project ‘Quartier des Cherpines-Charrotons’ located on the other side of the route de Base. This rezoning should be carried out this fall and will comprise an area of 58 hectares with a mixed utilization of 62% residential, 23% industrial, and 15% business.

 

Building/Surrounding area

 

 

A ground lease comprising a “droit distinct et permanent DDP” has been established and registered under sheet N° 11095 for the plot N° 11138 in the Plan-les-Ouates community with 22'001 sqm. The plot N° 11138 belongs to the State of Geneva.

 

This valuation concerns the ground lease N° 11095, owned by Eldista Sarl.The plot is situated in an industrial and commercial development area (ZDIA) which was created by the law dating 27.11.1970 regarding the rezoning of an industrial area (ZIPLO) in the Plan-les-Ouates community. The Master Plan N° 26650 for this industrial zone came into effect 28.11.1979.

The ZIPLO directive reserves this area solely for industrial, commercial or coequal use. Office use is only permitted in the case of necessity and in direct connection with production and industrial businesses. However an enactment, passed the 3.8.2010, indicates that the exclusive industrial occupancy is generally speaking. In this regard, a bill or modification of the general law, concerning the industrial development zones will be presented at the Great Council (Grand Conseil).

Several easements in favor of Services Industriels de Genève are mentioned. None of these easements in the land register are relevant to the property’s value. The land register of the plot N° 11138 also contains two notations referring to the restricted use within the ZIPLO directive, as well as the restriction for foreign investors (LFAIE) that does not concern this type of property since modification of Lex Friedrich in Lex Koller in 1997. The first notation refers to the legal first right of refusal in favor of the State of Geneva and the Plan-les-Ouates community, which is typical for plots situated in the development zone in the canton of Geneva.

 

According to the Register of Contaminated Sites (KbS) on the website www.sitg.ch, the plot N° 11138 has not been register as a contaminated site. This does not represent a proof that the plot is free from such a contamination, but confirms that an urgent suspicion of a contamination doesn’t exist.This valuation doesn’t include the eventual costs of a possible depollution and cleanup in the presence of hazardous materials such as asbestos, PCB, etc.

 

6 buildings are constructed above ground on the plot:

-office building (N° 3385) chemin des Aulx 8 with a floor area of 2’276 sqm (G + 3)

-restaurant with incorporated hotel (N° 3383) chemin des Aulx 10 with a floor area of 544 sqm (G +2)

-office building (N° 3381) chemin des Aulx 12 with a floor area of 2’279 sqm (G + 3)

-workshop type building (N° 3382) chemin des Aulx 14 with a floor area of 2’278 sqm (G + 3)

-factory building (N° 3384) chemin des Aulx 16 with a floor area of 523 sqm (G + 2)

-office building (N° 3386) chemin des Aulx 18 with a floor area of 2’276 sqm (G + 3)

 

The underground garage (N° 3388) with a floor area of 12’261 sqm has 674 parking spaces for cars as well as 28 parking spaces for motorcycles on 2 levels with a ‘Rue Centrale’ in the middle of the property. There are another 111 outdoor parking spaces for cars and 25 parking spaces for motorcycles.

 

Building fabric/Condition

 

 

The 6 buildings and the underground parking were built between 1986 and 1991. They can be divided into two types:

 

Four of the buildings are of an office/laboratory type with :

-2 levels under ground, 3 floors above ground, 1 top floor

-flat roof with terraces

-open space plan with a skeleton structure with prefabricated concrete foundation slabs

-non-load bearing metal facades

-metal, isolated, double pane windows with cloth awnings inside

-fore-structure with cloth awnings outside

-Knauf drywall or concrete brick dividing walls

-Radiator heating

-Tenant build outThese buildings are organized around a central staircase running through the building with 2 elevators (as well as a freight elevator by the two older buildings of this type). A delivery entrance also feeds into this area. The ancillary spaces are located on both sides of the staircase. Two further staircases with an elevator each are situated in the middle or end of the building and are accessible from the underground parking.



102688.2001 | 101-4423-115 | Plan-les-Ouates, Chemin des Aulx 8-18 Created by Wüest Partner, 21.12.2020 Page 6 of 45

 

 

 

Wüest Dimensions - Business intelligence by Wüest Partner

 

Two smaller buildings (hotel, restaurant, fitness use) with :

-1 level under ground, 3 floors above ground

-load bearing facades with apparent concrete

-metal, isolated, double pane windows with cloth awnings inside

-flat roof

-Radiator heating

-Tenant build out

These buildings have an adjacent staircase with elevator. The ancillary spaces are clustered around the staircase area. The chemin des Aulx 10 with the restaurant has an additionnal staircase with a freight elevator mirroring the first staircase.

 

The complex was conceptually designed as a factory/laboratory site. The interior standard reflects this concept with a raw feel in it’s finishing. The buildings are well maintained, yet without any major capital expenditures since completion, several investments will need to be made in the years to come.

 

The underground parking garage will need to be refreshed shortly.

 

Technical installations are as following: 

-smoke and exhaust emission detectors in the parking garage (there is no sprinkler system in the buildings)

-air conditioning / ventilation with monoblocs in the chemin des Aulx 8, 12, 14 (these were all installed by the old or current tenants; some are no longer in use)

-air conditioning in the restaurant area and CTN 14

-gas heating (1991) 2x 520 kW as well as a CHP (combined heat & power; 1995 with a new motor in 2009). The gas heating is still maintained and was used during the CHP revision in 2009.

 

Usage

 

 

The building is mainly used for office/laboratories as following: 

- 30’338 sqm office area

- 131 sqm as an apartment

- 3’129 sqm storage area

- 547 sqm restaurant area

- 430 sqm hotel area

- 674 indoor car parking spaces

- 111 outdoor car parking spaces

- 53 motorcycle parking spaces (indoor and outdoor)

 

Rental income

 

 

In general the rental contracts are of a 5 years duration with further contract extensions with periods of 5 years at a time, given a 6 or 12 months notice. These contracts have an indexation of 100% CPI; as an indexation of the rental contracts is only possible if the contract is of a min. 5 years duration. That means, all contracts with a renewal on a year-to-year basis may not be indexed. This valuation relies on the rent roll for this information. They have been randomly checked with the lease agreements.

 

The buildings currently have 6 major tenants that represent 76.1% of total rental revenue of the property :

-LEM SA, rental contract of 15 years, expires on 31.3.2020 (30% of the property revenue)

-ADDEX, rental contract, expires on 31.12.2012, 31.3.2013, and 31.12.2016 (17.9% of the property revenue)

-NOVIMMUNE SA, rental contract, expires on 31.12.2012, 30.4.2015, and 31.12.2018 (11.3% of the property revenue)

-ANTEIS SA, rental contract, expires on 31.12.2015, 31.5.2016, and 31.5.2017 (7% of the property revenue)

-AGILENT, rental contract, expires on 31.12.2016 (5% of the property revenue)

-FONGIT, rental contract, expires on 31.1.2017, 30.4.2017, 31.10.2016, 30.4.2013, and 31.5.2015 (4.9% of the property revenue)

 

The current average rent for offices is CHF 289.-/sqm, ranging between CHF 125.-/sqm and CHF 340.-/sqm. The market potential (market rent) for these areas is estimated at CHF 270.-/sqm.

The current average rent for storage is CHF 118.-/sqm, ranging between CHF 0.-/sqm and CHF 245.-/sqm. The market potential (market rent) for these areas is estimated at CHF 120.-/sqm.

The current average rent for the restaurant and the hotel is respectively CHF 222.-/sqm and CHF 152.-/sqm corresponding to the market potential (market rent).

The current rent for the caretaker’s apartment (part of the area let by LEM SA) is CHF 311.-/sqm. The market potential (market rent) for these areas is estimated at CHF 270.-/sqm.

The current rent for the indoor and outdoor parking spaces is respectively at CHF 150.-/month and CHF 135.-/month. The market potential (market rent) is estimated at CHF 160.-/month and CHF 130.-/month.

 

In summary, the market rental revenue for the property is estimated at CHF 10’248’195.-, which corresponds to ca. -4% of the current rental revenue at CHF CHF 10'682'003.-. The current vacancy is at 1.1% representing CHF 120’630.-. This corresponds to a office area of ca. 285 sqm, ca. 427 sqm of storage area, 26 indoor parking spaces, 30 outdoor parking spaces, and 4 parking spaces for motorcycles.

 

This valuation takes into consideration that the re-letting periods have been set to 24 months for inital vacancy. The structural vacancy rate is set at 4.5% overall, with 3% for the restaurant and hotel areas, 4% for the office areas, 10% for the storage areas, 5% for the indoor parking, 10% for the outdoor parking spaces and 15% for the motorcycle parking spaces.

 

Running and maintenance costs

 

 

According to the operating cost accounts for the past 4 periods, the property revenue was between CHF 8'560'600.- and CHF 10'232'000.-, which corresponds to a increase of +19.5%. Nevertheless, significant losses were recorded in 2010 due to tenant’s disagreement to the service cost statements. Thus, the actual collected revenue was only in average CHF 9'334'500.- for the last 4 years.



102688.2001 | 101-4423-115 | Plan-les-Ouates, Chemin des Aulx 8-18 Created by Wüest Partner, 21.12.2020 Page 7 of 45

 

 

 

Wüest Dimensions - Business intelligence by Wüest Partner

 

Regarding past service costs statements, agreements and settlements were reached and signed with the tenants, granting rent-free period as compensation. Subject to the ground leaseholder’s information, this situation shouldn’t be of consequence in the accounts starting the 1.1.2012 as service costs are estimated now at 35.-/sqm for all 6 buildings, with CHF 56.15/sqm for the CTN 14. Therefore, the ground leaseholder only assumes a part of the operating costs:

- the insurance premium

- the administration and management cost, estimated at 4% of the building’s revenue

- property taxes: 2.0‰ of the tax value, capitalized with the rent revenues after deduction of the ground lease rent at 6.13% (average of the last 5 years of the allowed rate in 2011 by the "AFC - Administration Fiscale Cantonale" for commercial real estate located in other construction zoning than "zone de construction 1 & 2")

- other expenses estimated at 1.5% of the building’s revenue

 

According to Wüest Partner’s benchmarks, the operating costs are estimated at CHF 1’040’000.- corresponding to 10% of the market rental revenue.

 

The annuity for the upkeep costs is estimated at ca. CHF 300’000.-, which represents CHF 8.70/sqm.

 

Refurbishment

 

 

The following repair costs are taken into account in the valuations for the years 1 -10. They are based on the CAPEX due diligence done by Knight Frank and verified by MIBAG, respectively A+W for the mechanical equipment. Not all repair suggestions could be verified during the survey. Furthermore the transformation of the fitness/sport area into office space in 2012 and the renovation of the stair case areas/toilets in 2021 were added by Wüest Partner.

 

2012: Total costs CHF 1'423’000

exterior repair costs CHF 305’000 (cleaning of photovoltaic panels, replacement flat roof CTN 10, replacement solar protection (fabric awnings), repair ladder safety)interior repair costs CHF 240’000 (security and emergency concepts for escape routes, electrical supply, fire protection & detection)

technical installations costs CHF 350’000 (replacement water cooling system (R22), replacement of air conditioning systems with R407C, replacement air handling system)

parking space repair costs CHF 128’000 (repair concrete surfaces in garage and outside, pavement walkway hotel)

transformation fitness area into office space costs CHF 400’000 (suggestion Wüest Partner)

 

> The facades should be cleaned in the very near future. The costs for the facade cleaning should be divided over 5 years and are to be made part of the service charge. As the facades should be cleaned on a regular basis, the charges would be carried by the tenant.

2013: Total costs CHF 232’000exterior repair costs CHF 158’000 (replacement solar protection (fabric

awnings), replacement failed window units, replacement refrigeration system with R22 for cold rooms)parking space repair costs CHF 33’000 (repair concrete surfaces)

 

2014: Total costs CHF 396'000technical installations costs CHF 338’000 (emergency lighting system, elevators, repair heat coils rooftop air handling plant, replacement of air conditioning systems with R407C, R22)parking space repair costs CHF 58’000 (repair concrete surfaces in garage and outside, pavement) > Starting in 2014 the elevators should be changed and adapted to the new norms. This will be done over several years.

 

2015: Total costs CHF 167'000exterior repair costs CHF 108’000 (painting div. metal work, replacement failed window units, mastic seal replacement, technical installations costs CHF 25’000 (elevatorsparking space maintenance costs CHF 33’000 (repair concrete surfaces)

 

2016: Total costs CHF 556'000exterior repair costs CHF 296’000 (replacement solar protection (fabric awnings), painting div. metal work, mastic seal replacement,technical installations costs CHF 202’000 (elevators, replacement air handling system, parking space repair costs CHF 58’000 (repair concrete surfaces in garage and outside, pavement)

 

2021: Total costs CHF 3’206’000exterior repair costs CHF 458’000 (painting div. metal work, replacement failed window units, mastic seal replacement)interior repair costs CHF 90’000 (replacement domestic water services)technical installations costs CHF 1’385’000 (elevators, replacement main heating distribution, replacement air handling units, replacement water cooling systems)parking space repair costs CHF 83’000 (repair concrete surfaces in the parking garage)renovation staircases incl. painting, floors as well as toilets costs Total CHF 1’190’000 (suggestion Wüest Partner)

 

Yield-Risk-Profile

 

 

+ The building benefits from a favourable micro-location for offices/laboratories uses with excellent transport facilities in for a non-central business location.

+ The property offers many outdoor and indoor parking spaces and other facilities (restaurant, hotel)

+ The property is home to 6 major tenants representing 76.1% of the total revenue, with a mid-term, long-term contract

+/- The property is in a good overall state of repair and yet without any major capital expenditures since completion, several investments will need to be made in the years to come.

- Office use restiction for industrial, commercial or coequal use

- In the coming years, the property will face higher competition as similar projects aiming the same end-users are about to be launched in ZIPLO area and with the future development project ‘Quartier des Cherpines- Charrotons’ located on the other side of the route de Base.

 

Consequently, a market- and risk-adjusted discount rate of 5% has been applied to the valuation.



102688.2001 | 101-4423-115 | Plan-les-Ouates, Chemin des Aulx 8-18 Created by Wüest Partner, 21.12.2020 Page 8 of 45

 

 

 

Wüest Dimensions - Business intelligence by Wüest Partner

 

Special risks

 

 

This valuation doesn’t take into consideration an increase of the ground lease rent that the State of Geneva could implicate as more than 1/2 of the buildings are rented to third parties. The ground lease rent increase could represent ca. CHF 40'000 (the difference between CHF 410'000 and CHF 370'000) ; as foreseen in the agreement of the ground lease.

 

Dated the 13.3.2008, the ground leaseholder signed a contract with SIG (Services Industriel de Genève) with the following objectives:

-takeover and replacement of the heating installations

-financing of the replacement work

-use and maintenance of the installations

-supply of the complete heating needed for the CTN

The ground leaseholder charges the tenants the entire costs related to this contract with SIG, including all costs in relation to the replacement of the installations and their financing.

This valuation doesn’t take into consideration an eventual complaint from tenants for the unduly collected sums concerning the heating costs statements nor for the part that should be assumed in the future by the owner for the replacement costs of the installations.

 

Ground lease

 

 

Property owner: State of Geneva

Ground lease holder (lessee) : Eldista GmbH – ground lease N° 11095 in Plan-les-Ouates

 

The State of Geneva granted a servitude to the société Liaisons Electroniques-Mécaniques LEM SA on 22.7.1986 and 6.8.1986. The Eldista GmbH currently owns the easement in form of a ground lease N° 11095 in the Plan-les-Ouates community according to the ground lease transfer dating from 15.3.2005 and 24.3.2005 between CTN, Centre de Technologies Nouvelles SA, Eldista GmbH and the State of Geneva.

 

The purpose is as followed: The ground leaseholder’s company is allowed to use the granted land for a building park reserved for industrial or commercial businesses, which have been agreed upon beforehand by the Fondation pour les terrains industriels de Genève (FTI), who acts on behalf of the State of Geneva.

 

The ground lease has been established for a period of 90 years from 1.7.1986 until 1.7.2076. The ground lease is renewable for further periods of max. 30 years each given a 5 year notice. It is assumed in this valuation that the ground lease will be renewed ad eternum.

At the start of the contract, the annual rent for the ground lease was set at CHF 8.-/sqm. It’s stipulated that a 100% increase could be achieved on this amount, given that the ground lease holder rents a net area greater than 50% to a third party.

On the 15.3.2005 and 24.3.2005, the ground lease contract was modified, and because the whole building is

let to third parties, the annual rent of the ground lease was raised by 80% over a period of 8 years from CHF 202'381.80 to CHF 369'566.40.

As of 1.7.2011 and until 30.6.2012: CHF 16.80/sqma or CHF 369'566.40

At this time, the ground lease rent would be indexed in accordance with the ground lease clauses and terms until the end of the 5 years period, ca. 30.06.2016.

It was agreed upon between parties that this rent increase is made at a rate of only 80% over this period of 8 years. Nevertheless, the State of Geneva would have the right to increase the ground lease rent to 100% after the 9th year, depending on the economic situation of the ground lease company. In this case, the situation would be examined a year before echelon period is up.

 

The compensation for damages at the expiration of the contract is regulated as follows:

In the case, that the ground leaseholder refuses to renew the ground lease, he must bear the expenses without compensation for the removal of the construction and installations on the land. The State of Geneva has the right to acquire the buildings at their construction/real value after deduction of outdatedness.

In the case that the property owner refuses to renew the ground lease, he must compensate a maximum equal to the construction/real value of the buildings after deduction of outdatedness.

 

The State of Geneva has a legal right of first refusal. However the ground leaser holder’s legal right of first refusal is repealed by the notation in the land register of plot N° 11138 as well as in the ground lease sheet N° 11095. The legal mortgage, equals to three times the annual rent of the ground lease, is revised at the same time and to the same conditions as the ground lease rent. The legal mortgage was set to CHF 857’922.- at the time of the ground lease contract last modification and corresponds to three times the ground lease rent adopted in 2007/2008. Keeping in account that the current ground lease rent is being raised to CHF 369’566.40, an adaptation of the legal mortgage to CHF 1’108’699.- could be proposed by the State of Geneva.

 

In addition, a ground lease contract clause requires the complete redemption of debt guaranteed by real estate securities at least three years before the expiration of the ground lease.

 

Previous updates

 

 

Update as at 31.12.19

 

Preamble: the space previously occupied by CryoSave, under police investigation, has been released by end of November (based on our information). Therefore, we do not take into account any extraordinary vacancy in that respect.

 

The current rental income as at 31.12.19 is CHF 10,805,937.-, which represents a decrease of -0.2% compared to the last valuation. It can be explained by some tenant leavings (Answer Solutions SA, Cryo Save AG, Fokeladeh Samir, Geneuro and Union Horlogère SA), a decrease of some tenant rents (NovImmune SA and So Be Cosmetics SA) uncompensated by new lease contracts (Cramatte Cedric and Illine Daria) and the increase of some tenant rents (DFI services SA, Emaco SA, GFI International SA, Lemsys SA and Prexton Therapeutics). The vacancy rate has increased from 2.5% to 6.2% of the current rental income which represents CHF 669,413.-.



102688.2001 | 101-4423-115 | Plan-les-Ouates, Chemin des Aulx 8-18 Created by Wüest Partner, 21.12.2020 Page 9 of 45

 

 

 

Wüest Dimensions - Business intelligence by Wüest Partner

 

The market rent has increased by +0.1% and is explained by the slight increase of the lettable area (34,694 sqm to 34,785 sqm).

Running costs have been updated, in particular for property taxes. The tax value has been estimated by capitalizing the rent revenue after deduction of the ground lease rent at 5.03% (average of the last 5 years of the allowed rate in 2019 by the "AFC - Administration Fiscale Cantonale" for commercial real estate located in other construction zoning than "zone de construction 1 & 2").

Repair costs annuity has increased compared to the last valuation due to the aging of the building uncompensated by the capex paid in 2019.

For the first year, the forecasted capex has been adjusted from CHF 1,470,000.- to CHF 1,426,000.-. The land rent remains unchanged at CHF 277,125.-.

The discount rate remains unchanged at 4.9% in order to reflect the yields/returns demanded by the market for such properties.

 

Consequently, the market value as at 31.12.19 of this property is estimated at CHF 140,360,000.-, which represents a decrease of -2.2% compared to the last valuation.

 

Update as at 31.12.18

 

The current rental income as at 31.12.18 is CHF 10,827,773.-, which represents an increase of +0.2% compared to the last valuation. It can be explained by new lease contracts signed for Ansura Associates SA and Finastra Switzerland GmbH (Fusion ex. D+H) and the increase of premises for ObsEVA, Factor Lead, Plair SA and SGS M-Scan SA uncompensated by the leaving of BinC Industries SA, Cyrus.ch and Omac, the release of premises from Answer Solutions and Union Horlogères and the decrease of the rent of Epic Restaurant. The vacancy rate has decreased from 2.8% to 2.5% of the current rental income which represents CHF 275,231.-.

The market rent has decreased by -0.7% due to the decrease of the market rent of office premises from CHF 280.-/sqm per year to CHF 270.-/sqm per year.

Running costs have been updated, in particular for property taxes. The tax value has been estimated by capitalizing the rent revenue after deduction of the ground lease rent at 5.18% (average of the last 5 years of the allowed rate in 2018 by the "AFC - Administration Fiscale Cantonale" for commercial real estate located in other construction zoning than "zone de construction 1 & 2").

Repair costs annuity has increased compared to the last valuation due to the aging of the building uncompensated by the capex paid in 2018.

For 1st year, the forecasted capex has increased from CHF 547,000.- to CHF 1,470,000.-.

The land rent has been updated from CHF 370,000.- to CHF 277,125.- due to adjustment in the index.

The discount rate remains unchanged at 4.9% in order to reflect the yields/returns demanded by the market for such properties.

 

Consequently, the market value as at 31.12.18 of this property is estimated at CHF 143,470,000.-, which represents an increase of +0.3% compared to the last valuation.

 

Update as at 31.12.17

The current rental income as at 31.12.17 is CHF 10,805,023.-, which represents a decrease of -0.5% compared to the last valuation. It can be explained by the leaving of Keysight Technologies and the release of premises from Fondation Eclosion uncompensated by new lease contracts signed for Acqiris SA and HED Technologies and the increase of premises for ObsEVA and Selexis.

The vacancy rate has decreased from 6.1% to 2.8% of the current rental income which represents CHF 304,290.-.

The market potential has decreased by -1.5% from CHF 10,293,355.- to CHF 10,155,890.- due to the forecast of intense activity of construction and oversupply especially in Plan-les-Ouates (L'Atelier under construction, Tourbillon, Galaise G32, planning stage).

Running costs have been updated, in particular for property taxes. The tax value has been estimated by capitalizing the rent revenue after deduction of the ground lease rent at 5.23% (average of the last 5 years of the allowed rate in 2016 by the "AFC - Administration Fiscale Cantonale" for commercial real estate located in other construction zoning than "zone de construction 1 & 2").

Repair costs annuity has increased compared to the last valuation due to the aging of the building uncompensated by the capex paid in 2017.

For 1st year, the forecasted capex has decreased from CHF 1,070,000.- to CHF 547,000.-.

The amount paid for the land rent was CHF 323,416.- over the last 3 years which is lower than what is mentioned in the ground lease agreement. Nevertheless, we kept the amount for the land rent at CHF 370,000.- as mentioned in the agreement. The State of Geneva would have the right to increase the ground lease rent.

 

The discount rate remains unchanged at 4.9% in order to reflect the yields/returns demanded by the market for such properties.

 

Consequently, the market value as at 31.12.17 of this property is estimated at CHF 143,000,000.-, which represents a decrease of -0.9% compared to the last valuation.

 

Update as at 31.12.16

 

The current rental income as at 31.12.16 is CHF 10,853,877.-, which represents an increase of +0.2% compared to the last valuation. It can be explained by the new lease contract signed for Factor Lead SA uncompensated by the leaving of ILS and the release of premises from ADDEX and Technoplan.

The inflation rate has decreased from 1% to 0.5% to take account of current economic perpective.

The vacancy rate has increased from 3% to 6.1% of the current rental income which represents CHF 333,131.-. The long term vacancy rate for office premises has increased from 5% to 6.5% to take account of current vacancies premises of the surroundings.

The market potential has increased by +1.4% from CHF 10,149,405.- to CHF 10,293,355.- due to the adjustment of office premises (+581 sqm) uncompensated by the adjustment of storage premises (-157 sqm). Potential rental income for office premises has been adapted to CHF 285.-/sqm per year for office premises located at chemin des Aulx 14 (air conditioning) and CHF 265.-/sqm per year for other office premises. Running costs have been updated, in particular for property taxes and insurance premium. The tax value has been estimated by capitalizing the rent revenue after deduction of the ground lease rent at 5.43% (average of the last 5 years of the allowed rate in 2015 by the "AFC - Administration Fiscale Cantonale" for commercial real estate located in other construction zoning than "zone de construction 1 & 2").



102688.2001 | 101-4423-115 | Plan-les-Ouates, Chemin des Aulx 8-18 Created by Wüest Partner, 21.12.2020 Page 10 of 45

 

 

 

Wüest Dimensions - Business intelligence by Wüest Partner

 

Repair costs annuity has increased of +5.1% compared to the last valuation due to the increased of the capex uncompensated by the capex paid in 2016.

For year 2017, the forecasted capex has increased from CHF 400,000.- to CHF 1,070,000.-. A provision of CHF 800,000.- has been added for a new heating installation in year 2019 due to the end of the contract with SIG.

The discount rate remains unchanged at 4.9% in order to reflect the yields/returns demanded by the market for such properties.

 

Consequently, the market value as at 31.12.16 of this property is estimated at CHF 144,260,000.-, which represents a decrease of -0.9% compared to the last valuation.

 

Update as at 31.12.15

The current rental income as at 31.12.15 is CHF 10,835,475.-, which represents an decrease of -0.1% compared to the last valuation. It can be explained by several new rentals (ANTEIS SA, Sitex SA, Cello, R&D Services SA, Ilem SA, etc.) uncompensated by the leaving of AGILENT.

The vacancy rate has decreased from 5.3% to 3% of the current rental income which represents CHF 327,484.-.

The market potential has increased by +0.2% from CHF 10,132,485.- to CHF 10,149,405.- due to the adjustment of storage surfaces (-22 sqm) compensated by the addition of 9 indoor park places.

Running costs have been updated, in particular for property taxes and insurance premium. The tax value has been estimated by capitalizing the rent revenue after deduction of the ground lease rent at 5.642% (average of the last 5 years of the allowed rate in 2014 by the "AFC - Administration Fiscale Cantonale" for commercial real estate located in other construction zoning than "zone de construction 1 & 2").

Repair costs annuity has increased of +1.8% compared to the last valuation due to capex re-scheduling according to information received and capex year 1 has decreased from CHF 1,620,000.- to CHF 1,205,000.-. according to the renovation paid in 2015 for a total of CHF 1'110'000.- with the following breakdown :shutter : CHF 97'000.-, parking repair pahase 1 : CHF 273'000.-, fire safety works (doors) : CHF 270'000.-, fire safety works building : CHF 410'000.- and others such as face lifting to the building and renovation work : CHF 60'000.-.

The discount rate has been changed from 5.0% to 4.9% in order to reflect the yields/returns demanded by the market for such properties.

 

Consequently, the market value as at 31.12.15 of this property has been estimated at CHF 145,600,000.-, which represents an increase of +0.4% compared to the last valuation.

 



102688.2001 | 101-4423-115 | Plan-les-Ouates, Chemin des Aulx 8-18 Created by Wüest Partner, 21.12.2020 Page 11 of 45

 

 

 

 

Wüest Dimensions - Business intelligence by Wüest Partner

 

Property data (plots, buildings)

 

Property unit    
     
Property ID    
PU Id   74902
PU reference number (PURN)    
PU name   Plan-les-Ouates, Chemin des Aulx 8-18
Owner    
Ownership   Leasehold
Type   Commercial property
Address   Chemin des Aulx 8-18
1228 Plan-les-Ouates
Country   Switzerland
Coord. [Long./Lat. CH1903]   496994/113830

 

Land plots        
    Buildings   sqm
Plan-les-Ouates, Chemin des Aulx 8-18   1   22,001
Total   1   22,001

 

Buildings        
    Land plots   BF sqm
CTN   1    
Total   1    
     
Details for land plot Plan-les-Ouates, Chemin des Aulx 8-18
     
Reference number    
Name   Plan-les-Ouates, Chemin des Aulx 8-18
Ownership   Leasehold
Comments    
Owner   Eldista GmbH
EGRID    
Parcel area [sqm]   22,001
Coord. [Long./Lat. CH1903]   496994/113830
     
     
Land registry
Local court   Plan-les-Ouates
Municipality of land registry   6633
Name of the corridor    
Land registry sheet number    
Serial registration number    
Plan number    
Cadastral no.   11138
Land registry entry   several
Land registry extract date    
     
     
Planning law
Planning zone   ZDIA - industrial and commercial area
Design plan   ZIPLO Master Plan
Utilisation potential    
Contaminated sites   Not listed
Listed building   No
     
     
Leasehold    
Leasehold role   Ground lessee
Counter party   State of Geneva
Duration   01.07.1986 until 01.07.2076
     
Details for building CTN
     
Reference number    
Name   CTN
EGID    
Building category   1220 Office buildings
Address   Chemin des Aulx 8-181228 Plan-les-Ouates
Country   Switzerland
Coord. [Long./Lat. CH1903]   496994/113830
Volume (V)    
Gross floor area (GFA)    
Usable area    
Building footprint (BF)    
Energy certificate    

 

Building construction activities
Construction year   Comments
1991   last building completed

 

Associated land plot    
Land plot   Share of building area
Plan-les-Ouates, Chemin des Aulx 8-18   100.0%
     


102688.2001 | 101-4423-115 | Plan-les-Ouates, Chemin des Aulx 8-18 Created by Wüest Partner, 21.12.2020 Page 12 of 45

 

 

 

Wüest Dimensions - Business intelligence by Wüest Partner

 

Reference value

 

 

Total [CHF]        
Type   Date   Value Comments
Building insurance value   08.03.2007   137,988,063    
             
             
Details [CHF]            
Transaction price/construction
costs
Reconstruction/renovation costs   Parking   Hobby room   Other
                                     
                 


102688.2001 | 101-4423-115 | Plan-les-Ouates, Chemin des Aulx 8-18 Created by Wüest Partner, 21.12.2020 Page 13 of 45

 

 

 

 

Wüest Dimensions - Business intelligence by Wüest Partner

 

Use-type overview

 

Use type   Current rent   Market rent        
                 
                                                         
    No.   Area   CHF p.a.   Share CHF/sqm           CHF p.a.   Share CHF/sqm           Dev.    
                    Min   Max   Ø           Min   Max   Ø       CHF/sqm p.a.
                                                         
Office                                                        
Target income   62   30,634   8,757,685   80.3%   0   491   286   7,964,840   79.5%   260   260   260   -9%  
Vacancy   8   2,157   4.9%       0   491   197   6.5%                   34%  
Actual rental income   54   28,477   8,331,808       212   325   293   7,447,125                   -11%  
                                                       
Indoor parking                                                  
Target income   709   0   1,384,165   12.7%               1,337,760   13.3%               -3%  
Vacancy   30   0   5.3%                   5.1%                   -5%    
Actual rental income   679   0   1,310,485                   1,270,152                   -3%    
                                                         
Warehousing                                                    
Target income   54   3,230   401,653   3.7%   0   300   124   387,600   3.9%   120   120   120   -3%    
Vacancy   5   626   24.2%       104   180   155   10.0%                   -59%    
Actual rental income   49   2,604   304,447       0   300   117   348,840                   15%    
                                                         
Outdoor parking                                                    
Target income   126   0   202,188   1.9%               157,560   1.6%               -22%    
Vacancy   33   0   10.1%                   9.9%                   -2%    
Actual rental income   93   0   181,788                   141,960                   -22%    

 

102688.2001 | 101-4423-115 | Plan-les-Ouates, Chemin des Aulx 8-18 Created by Wüest Partner, 21.12.2020 Page 14 of 45

 

 

 

 

Wüest Dimensions - Business intelligence by Wüest Partner

 

Use type   Current rent   Market rent        
                                                         
    No.   Area   CHF p.a.   Share CHF/sqm           CHF p.a.   Share CHF/sqm         Dev.    
                    Min   Max   Ø           Min   Max   Ø       CHF/sqm p.a.
                                                         
Gastronomy                                                
Target income   2   547   91,346   0.8%   167   167   167   109,400   1.1%   200   200   200   20%    
Vacancy           0.0%                   6.0%                   100%    
Actual rental income   2   547   91,346       167   167   167   102,836                   13%    
                                                         
Hotel                                                        
Target income   3   430   71,172   0.7%   165   166   166   66,650   0.7%   155   155   155   -6%    
Vacancy           0.0%                   6.0%                   100%    
Actual rental income   3   430   71,172       165   166   166   62,651                   -12%    
                                                         
Total                                                        
Target income   956   34,841   10,908,209   100.0%   0   491   313   10,023,810   100.0%   120   260   288   -8%   Legend:
Vacancy   76   2,783   617,163   5.7%   0   491   222   650,246   6.5%               5%   Red marking = Min, Ø, Max Market rent
Actual rental income   880   32,058   10,291,046   94.3%   0   325   321   9,373,564   93.5%               -9%   Green marking = Min, Ø, Max Current rent
                                                        Blue = Quantiles municipality/city quarter

 

102688.2001 | 101-4423-115 | Plan-les-Ouates, Chemin des Aulx 8-18 Created by Wüest Partner, 21.12.2020 Page 15 of 45

 

 

 

 

Wüest Dimensions - Business intelligence by Wüest Partner

 

 

Area list

 

Rental unit   Current rent   Market rent   Δ   Current lease agreement
Ref. No.   Tenant name   Floor   UT   No.   Ro   Area
[sqm]
  CHF p.a.   Unit/month
[CHF]
  per sqm
[CHF]
  CHF p.a.   Unit/month
[CHF]
  Q.   per sqm
[CHF]
  Q.   Vacant   Trans.
[a]
    Dev.   Start   End   Early
break/1st
notice
  Options
real/false
  Index
    Acqiris SA   1   O   1       1,478   425,664   35,472   288   384,280   32,023       260   35%   6.5%   0.00     -10%   01.09.17   31.12.21           100%
    Acqiris SA   -1   IP   1       0   1,500   125       1,920   160               5.0%   0.00     +28%   01.09.17   31.12.21           100%
    Acqiris SA       IP   33       0   49,500   125       63,360   160               5.0%   0.00     +28%   01.09.17   31.12.21           100%
    Addex Pharma SA   -1   W   1       66   9,240   770   140   7,920   660       120       10.0%   5.00     -14%   01.12.15               100%
    Addex Pharma SA   -2   W   1       32   4,480   373   140   3,840   320       120       10.0%   5.00     -14%   01.12.15               100%
    Amico Lab SA   0   O   1       155   45,198   3,767   292   40,300   3,358       260   35%   6.5%   0.00     -11%   01.03.08   31.12.25           100%
    Amico Lab SA       OP   3       0   5,436   151       4,680   130               10.0%   0.00     -14%   01.12.19   31.12.25           100%
    Amico Lab SA       OP   1       0   2,400   200       1,560   130               10.0%   0.00     -35%   01.04.13   31.12.25           100%
    Amico Lab SA       OP   1       0   2,400   200       1,560   130               10.0%   0.00     -35%   01.10.18   31.12.25           100%
    Amico Lab SA       OP   1       0   2,400   200       1,560   130               10.0%   0.00     -35%   01.10.18   31.12.25           100%
    Amico Lab SA       OP   1       0   2,400   200       1,560   130               10.0%   0.00     -35%   01.12.19   31.12.25           100%
    Amico Lab SA       OP   1       0   2,400   200       1,560   130               10.0%   0.00     -35%   01.12.18   31.12.25           100%
    Anteis SA   3   O   1       564   177,144   14,762   314   146,640   12,220       260   35%   6.5%   0.00     -17%   01.10.07   31.12.25           100%
    Anteis SA   0   O   1       620   171,312   14,276   276   161,200   13,433       260   35%   6.5%   0.00     -6%   01.09.08   31.12.25           100%
    Anteis SA   -2   IP   2       0   3,624   151       3,840   160               5.0%   0.00     +6%   01.01.18   31.12.25           100%
    Anteis SA   -2   IP   1       0   1,812   151       1,920   160               5.0%   0.00     +6%   01.01.18   31.12.25           100%
    Anteis SA   -2   IP   10       0   18,108   151       19,200   160               5.0%   0.00     +6%   01.10.05   31.12.25           100%
    Anteis SA   -1   IP   1       0   1,740   145       1,920   160               5.0%   0.00     +10%   16.05.07   31.12.25           100%
    Anteis SA   -1   IP   10       0   17,460   146       19,200   160               5.0%   0.00     +10%   16.05.07   31.12.25           100%
    Anteis SA   -2   W   1       81   12,048   1,004   149   9,720   810       120       10.0%   0.00     -19%   16.05.07   31.12.25           100%
    Anteis SA   1   O   1       498   129,480   10,790   260   129,480   10,790       260   35%   6.5%   0.00     +0%   01.12.15   28.02.21           100%
    Anteis SA   -2   IP   5       0   12,000   200       9,600   160               5.0%   0.00     -20%   01.12.15   28.02.21           100%
    Anura Associates SA   0   O   1       81   23,490   1,958   290   21,060   1,755       260   35%   6.5%   0.00     -10%   15.11.17   30.09.22           100%
    Anura Associates SA   -1   IP   2       0   4,800   200       3,840   160               5.0%   0.00     -20%   15.10.17   30.09.22           100%
    Anura Associates SA   -1   IP   2       0   4,800   200       3,840   160               5.0%   0.00     -20%   15.10.17   30.09.22           100%
    Anura Associates SA   -1   IP   2       0   4,800   200       3,840   160               5.0%   5.00     -20%   15.10.17               100%
    Epithelix S.a.r.l.   -1   IP   1       0   2,400   200       1,920   160               5.0%   0.00     -20%   01.07.20   30.04.22           100%
    Cramatte Cédric   -2   W   1       62   3,600   300   58   7,440   620       120       10.0%   5.00   +107%   01.02.19               100%
    DFI Services SA   2   O   1       616   184,800   15,400   300   160,160   13,347       260   35%   6.5%   0.00     -13%   01.02.17   31.01.27           100%
    DFI Services SA   -1   IP   3       0   1,080   30       720   20               15.0%   0.00     -33%   01.02.17   31.01.27           100%
    DFI Services SA       IP   21       0   50,400   200       40,320   160               5.0%   0.00     -20%   01.02.17   31.01.27           100%
    DFI Services SA       OP   1       0   2,400   200       1,560   130               10.0%   0.00     -35%   01.02.17   31.01.27           100%
    DFI Services SA   -1   IP   3       0   1,080   30       1,080   30               15.0%   0.00     +0%   01.01.17   31.01.27           100%
    DFI Services SA   -1   IP   2       0   720   30       720   30               15.0%   0.00     +0%   01.10.17   31.01.27           100%
    DFI Services SA     OP   2       0   5,280   220       3,120   130               10.0%   5.00     -41%   01.04.19               100%
    DFI Services SA   -2   W   1       36   5,550   463   154   4,320   360       120       10.0%   5.00     -22%   01.05.19               100%
    Epithelix S.a.r.l.   -1   IP   1       0   2,400   200       1,920   160               5.0%   0.00     -20%   01.07.20   30.04.22           100%
    Swedish Orphan Biovitrum AG   0   O   1       524   144,504   12,042   276   136,240   11,353       260   35%   6.5%   0.00     -6%   10.07.19   31.12.23           100%
    Swedish Orphan Biovitrum AG   0   O   1       622   201,900   16,825   325   161,720   13,477       260   35%   6.5%   0.00     -20%   10.07.19   31.12.23           100%
    Swedish Orphan Biovitrum AG   2   O   1       930   288,300   24,025   310   241,800   20,150       260   35%   6.5%   0.00     -16%   10.07.19   31.12.23           100%

102688.2001 | 101-4423-115 | Plan-les-Ouates, Chemin des Aulx 8-18 Created by Wüest Partner, 21.12.2020 Page 16 of 45

 

 

 

Wüest Dimensions - Business intelligence by Wüest Partner

 

 

Rental unit   Current rent   Market rent   Δ   Current lease agreement
Ref. No.   Tenant name   Floor   UT   No.   Ro   Area
[sqm]
  CHF p.a.   Unit/month
[CHF]
  per sqm
[CHF]
  CHF p.a.   Unit/month
[CHF]
  Q.   per sqm
[CHF]
  Q.   Vacant   Trans.
[a]
    Dev.   Start   End   Early
break/1st
notice
  Options
real/false
  Index
    Swedish Orphan Biovitrum AG   -1   W   1       33   5,445   454   165   3,960   330       120       10.0%   0.00     -27%   10.07.19   31.12.23           100%
    Swedish Orphan Biovitrum AG   -1   W   1       34   5,244   437   154   4,080   340       120       10.0%   0.00     -22%   10.07.19   31.12.23           100%
    Swedish Orphan Biovitrum AG   -2   W   1       35   5,400   450   154   4,200   350       120       10.0%   0.00     -22%   10.07.19   31.12.23           100%
    Swedish Orphan Biovitrum AG   -1   W   1       38   5,548   462   146   4,560   380       120       10.0%   0.00     -18%   10.07.19   31.12.23           100%
    Swedish Orphan Biovitrum AG   -1   W   1       114   18,810   1,568   165   13,680   1,140       120       10.0%   0.00     -27%   01.08.20   31.03.24           100%
    Swedish Orphan Biovitrum AG   -2   IP   3       0   6,996   194       5,760   160               5.0%   0.00     -18%   10.07.19   31.12.23           100%
    Swedish Orphan Biovitrum AG       IP   18       0   43,200   200       34,560   160               5.0%   0.00     -20%   10.07.19   31.12.23           100%
    Swedish Orphan Biovitrum AG       IP   9       0   19,704   182       17,280   160               5.0%   0.00     -12%   10.07.19   31.12.23           100%
    Swedish Orphan Biovitrum AG   -1   IP   1       0   2,184   182       1,920   160               5.0%   0.00     -12%   10.07.19   31.12.23           100%
    Swedish Orphan Biovitrum AG   -1   IP   12       0   26,064   181       23,040   160               5.0%   0.00     -12%   10.07.19   31.12.23           100%
    Swedish Orphan Biovitrum AG   -1   IP   1       0   1,464   122       1,920   160               5.0%   0.00     +31%   10.07.19   31.12.23           100%
    Swedish Orphan Biovitrum AG   -1   IP   1       0   1,464   122       1,920   160               5.0%   0.00     +31%   10.07.19   31.12.23           100%
    Swedish Orphan Biovitrum AG       IP   35       0   51,240   122       67,200   160               5.0%   0.00     +31%   10.07.19   31.12.23           100%
    Epic Restaurant AG   1   G   1       80   13,360   1,113   167   16,000   1,333       200       6.0%   0.00     +20%   01.11.07   31.10.22           100%
    Epic Restaurant AG   0   G   1       467   77,987   6,499   167   93,400   7,783       200       6.0%   0.00     +20%   01.11.07   31.10.22           100%
    Epic Restaurant AG   -1   W   1       256   16,654   1,388   65   30,720   2,560       120       10.0%   0.00     +84%   01.11.07   31.10.22           100%
    Epic Restaurant AG       OP   1       0   1,800   150       1,560   130               10.0%   0.00     -13%   16.01.08   30.09.21           100%
    Epic Restaurant AG       OP   2       0   4,800   200       3,120   130               10.0%   0.00     -35%   01.10.13   30.09.21           100%
    Epithelix S.a.r.l.   3   O   1       406   119,400   9,950   294   105,560   8,797       260   35%   6.5%   0.00     -12%   01.05.17   28.02.22           100%
    Epithelix S.a.r.l.   -1   IP   7       0   16,008   191       13,440   160               5.0%   0.00     -16%   01.05.13   28.02.22           100%
    Epithelix S.a.r.l.       OP   2       0   3,600   150       3,120   130               10.0%   0.00     -13%   01.09.17   28.02.22           100%
    Factor Lead SA       O   1       128   38,400   3,200   300   33,280   2,773       260   35%   6.5%   0.00     -13%   01.07.16   30.06.21           100%
    Factor Lead SA   -1   IP   1       0   2,400   200       1,920   160               5.0%   0.00     -20%   01.07.16   30.06.21           100%
    Factor Lead SA       OP   1       0   2,400   200       1,560   130               10.0%   0.00     -35%   01.07.16   30.06.21           100%
    Factor Lead SA   -2   IP   2       0   4,800   200       3,840   160               5.0%   5.00     -20%   01.12.17               100%
    Factor Lead SA   0   O   1       48   14,400   1,200   300   12,480   1,040       260   35%   6.5%   0.00     -13%   16.06.18   30.06.23           100%
    Finastra Switzerland GmbH   1   O   1       111   30,168   2,514   272   28,860   2,405       260   35%   6.5%   0.00     -4%   01.02.18   31.03.21           100%
    Finastra Switzerland GmbH   1   O   1       128   35,472   2,956   277   33,280   2,773       260   35%   6.5%   0.00     -6%   01.02.18   31.03.21           100%
    Finastra Switzerland GmbH   -2   IP   10       0   15,120   126       19,200   160               5.0%   0.00     +27%   01.02.18   31.03.21           100%
    Fondation Eclosion   0   O   1       1,000   260,208   21,684   260   260,000   21,667       260   35%   6.5%   0.00     -0%   01.03.07   28.02.22           100%
    Fondation Eclosion   -1   W   1       67   9,581   798   143   8,040   670       120       10.0%   0.00     -16%   01.03.17   28.02.22           100%
    Fondation Eclosion   -2   IP   2       0   3,816   159       3,840   160               5.0%   0.00     +1%   01.03.07   28.02.22           100%
    Fondation Eclosion       OP   2       0   3,600   150       3,120   130               10.0%   0.00     -13%   01.08.08   28.02.22           100%
    Fondation Eclosion   -2   IP   1       0   2,400   200       1,920   160               5.0%   5.00     -20%   01.04.14               100%
    Fondation Eclosion   -1   IP   1       0   1,908   159       1,920   160               5.0%   5.00     +1%   01.09.17               100%
    Fondation Eclosion   -2   IP   2       0   3,360   140       3,840   160               5.0%   5.00     +14%   01.11.17               100%
    Fondation Eclosion   -2   IP   2       0   4,800   200       3,840   160               5.0%   5.00     -20%   01.11.17               100%
    Fondation Eclosion   -2   IP   1       0   2,640   220       1,920   160               5.0%   5.00     -27%   01.02.19               100%
    Fongit   1   O   1       280   73,860   6,155   264   72,800   6,067       260   35%   6.5%   0.00     -1%   01.11.06   31.10.21           100%
    KBI Biopharma SA   1   O   1       142   39,760   3,313   280   36,920   3,077       260   35%   6.5%   5.00     -7%   01.10.20       30.09.2021       100%
    KBI Biopharma SA   -2   IP   1       0   2,640   220       7,680   640               5.0%   5.00   +191%   01.10.20       30.09.2021       100%
    Fongit   -2   IP   1       0   1,356   113       1,920   160               5.0%   0.00     +42%   01.04.05   31.03.21           100%

102688.2001 | 101-4423-115 | Plan-les-Ouates, Chemin des Aulx 8-18 Created by Wüest Partner, 21.12.2020 Page 17 of 45

 

 

 

Wüest Dimensions - Business intelligence by Wüest Partner

 

 

Rental unit  

Current rent

 

Market rent

 

Δ

 

Current lease agreement

Ref. No.   Tenant name   Floor   UT   No.   Ro   Area
[sqm]
 

CHF p.a.

 

Unit/month
[CHF]

 

per sqm
[CHF]

 

CHF p.a.

 

Unit/month
[CHF]

 

Q.

 

per sqm
[CHF]

 

Q.

 

Vacant

 

Trans.
[a]

 

Dev.

 

Start

 

End

 

Early
break/1st
notice

 

Options
real/false

 

Index

    Fongit       IP   5       0   7,092   118       9,600   160               5.0%   0.00     +35%   01.04.05   31.03.21           100%
    Fongit   1   O   1       582   161,592   13,466   278   151,320   12,610       260   35%   6.5%   0.00     -6%   01.02.07   31.01.22           100%
    Fongit   1   O   1       511   108,300   9,025   212   132,860   11,072       260   35%   6.5%   0.00     +23%   01.05.07   30.04.22           100%
    Fongit   -1   W   1       10   1,200   100   120   1,200   100       120       10.0%   0.00     +0%   01.05.15   30.04.22           100%
    Fongit   -1   W   1       51   6,120   510   120   6,120   510       120       10.0%   0.00     +0%   01.05.07   30.04.22           100%
    Fongit   -2   IP   2       0   3,120   130       3,840   160               5.0%   0.00     +23%   01.05.07   30.04.22           100%
    Fongit   -1   IP   10       0   14,400   120       19,200   160               5.0%   0.00     +33%   01.05.07   30.04.22           100%
    Fongit       IP   7       0   12,180   145       13,440   160               5.0%   0.00     +10%   01.02.07   31.01.22           100%
    Fongit       IP   5       0   8,700   145       9,600   160               5.0%   0.00     +10%   01.02.07   31.01.22           100%
    Fongit       IP   5       0   7,860   131       9,600   160               5.0%   0.00     +22%   01.11.00   31.10.21           100%
    Fongit       IP   3       0   4,716   131       5,760   160               5.0%   0.00     +22%   01.04.05   31.10.21           100%
    GFI International SA   1   O   1       202   62,620   5,218   310   52,520   4,377       260   35%   6.5%   0.00     -16%   01.04.11   31.03.21           100%
    GFI International SA   -2   IP   5       0   12,000   200       9,600   160               5.0%   0.00     -20%   01.04.11   31.03.21           100%
      -1   IP   1       0   2,640   220       1,920   160               5.0%         -27%                    
    Genkyotex (Suisse) SA   2   O   1       281   84,300   7,025   300   73,060   6,088       260   35%   6.5%   0.00     -13%   01.02.11   31.01.26           100%
    Genkyotex (Suisse) SA   -1   W   1       67   10,050   838   150   8,040   670       120       10.0%   0.00     -20%   01.02.11   31.01.26           100%
    Genkyotex (Suisse) SA   -2   IP   4       0   8,928   186       7,680   160               5.0%   5.00     -14%   01.09.17               100%
    Genkyotex (Suisse) SA   -1   IP   5       0   12,000   200       9,600   160               5.0%   0.00     -20%   01.02.11   31.01.26           100%
    Genkyotex (Suisse) SA   -1   IP   1       0   2,400   200       1,920   160               5.0%   5.00     -20%   01.10.13               100%
    HED Technologies Sàrl   3   O   1       488   151,280   12,607   310   126,880   10,573       260   35%   6.5%   0.00     -16%   01.06.17   28.02.22           100%
    HED Technologies Sàrl   -1   IP   11       0   26,400   200       21,120   160               5.0%   0.00     -20%   01.09.17   28.02.22           100%
    HED Technologies Sàrl   -2   IP   1       0   2,400   200       1,920   160               5.0%   5.00     -20%   01.01.18               100%
    HED Technologies Sàrl   -2   IP   1       0   2,400   200       1,920   160               5.0%   5.00     -20%   01.02.18               100%
    HED Technologies Sàrl   -2   IP   1       0   2,400   200       1,920   160               5.0%   5.00     -20%   01.02.18               100%
    Hermenjat Serigraphie   0   O   1       145   37,116   3,093   256   37,700   3,142       260   35%   6.5%   0.00     +2%   01.01.06   31.12.25           100%
    Hermenjat Serigraphie   -2   IP   1       0   1,488   124       1,920   160               5.0%   0.00     +29%   01.01.06   31.12.25           100%
    ILEM   3   O   1       652   156,480   13,040   240   169,520   14,127       260   35%   6.5%   0.00     +8%   01.04.15   31.03.25           100%
    ILEM   -2   IP   6       0   14,400   200       11,520   160               5.0%   0.00     -20%   01.04.15   31.03.25           100%
    ILEM   -2   IP   1       0   2,400   200       1,920   160               5.0%   0.00     -20%   01.04.15   31.03.25           100%
    ILEM   -2   IP   1       0   2,400   200       1,920   160               5.0%   0.00     -20%   01.09.15   31.03.25           100%
    ILEM   -2   IP   5       0   12,000   200       9,600   160               5.0%   0.00     -20%   01.09.15   31.03.25           100%
    ILEM   -2   IP   2       0   4,800   200       3,840   160               5.0%   0.00     -20%   01.09.17   31.03.25           100%
    ILEM   -2   IP   1       0   2,400   200       1,920   160               5.0%   0.00     -20%   01.11.17   31.03.25           100%
    ILEM   -2   IP   1       0   2,400   200       1,920   160               5.0%   5.00     -20%   01.04.15               100%
    ILEM   -2   IP   1       0   2,400   200       1,920   160               5.0%   5.00     -20%   01.04.15               100%
    ILEM   -2   IP   2       0   4,800   200       3,840   160               5.0%   5.00     -20%   01.04.15               100%
    ILEM   -1   W   1       30   5,400   450   180   3,600   300       120       10.0%   5.00     -33%   01.01.16               100%
    Iline Daria   2   W   1       1   300   25   300   120   10       120       10.0%   5.00     -60%   01.04.19               100%
    LEM INTERNATIONAL SA       O   1       7,698   2,392,416   199,368   311   2,001,480   166,790       260   35%   6.5%   0.00     -16%   01.04.05   31.03.22           100%
    LEM INTERNATIONAL SA   -2   W   1       314   33,312   2,776   106   37,680   3,140       120       10.0%   0.00     +13%   01.04.05   31.03.22           100%
    LEM INTERNATIONAL SA       IP   154       0   288,288   156       295,680   160               5.0%   0.00     +3%   01.04.05   31.03.22           100%
    LEM INTERNATIONAL SA   -1   W   1       90   11,280   940   125   10,800   900       120       10.0%   0.00     -4%   01.01.06   01.01.21           100%

102688.2001 | 101-4423-115 | Plan-les-Ouates, Chemin des Aulx 8-18 Created by Wüest Partner, 21.12.2020 Page 18 of 45

 

 

 

Wüest Dimensions - Business intelligence by Wüest Partner

 

 

Rental unit  

Current rent

 

Market rent

 

Δ

 

Current lease agreement

Ref. No.   Tenant name   Floor   UT   No.   Ro   Area
[sqm]
 

CHF p.a.

 

Unit/month
[CHF]

 

per sqm
[CHF]

 

CHF p.a.

 

Unit/month
[CHF]

 

Q.

 

per sqm
[CHF]

 

Q.

 

Vacant

 

Trans.
[a]

 

Dev.

 

Start

 

End

 

Early
break/1st
notice

 

Options
real/false

 

Index

    LEM INTERNATIONAL SA   -2   W   1       224   23,676   1,973   106   26,880   2,240       120       10.0%   0.00     +14%   01.04.05   31.03.22           100%
    LEM INTERNATIONAL SA   -2   IP   17       0   32,028   157       32,640   160               5.0%   0.00     +2%   01.04.05   31.03.22           100%
    LEM INTERNATIONAL SA       OP   4       0   7,248   151       6,240   130               10.0%   0.00     -14%   01.09.06   31.03.22           100%
    LEM INTERNATIONAL SA       OP   25       0   31,500   105       39,000   130               10.0%   0.00     +24%   01.04.05   31.03.22           100%
    LEM INTERNATIONAL SA   -2   W   1       38   3,996   333   105   4,560   380       120       10.0%   0.00     +14%   01.04.05   31.03.22           100%
    LEM INTERNATIONAL SA       IP   11       0   26,400   200       21,120   160               5.0%   0.00     -20%   01.03.12   31.03.22           100%
    LEM INTERNATIONAL SA       OP   4       0   8,412   175       6,240   130               10.0%   0.00     -26%   01.04.05   31.03.22           100%
    Lanier Cyril   -2   W   1       5   600   50   120   600   50       120       10.0%   5.00     +0%   01.01.03               100%
      2   O   1       574   0   0   0   149,240   12,437       260   35%    6.5%                              
      3   O   1       35   10,325   860   295   9,100   758       260   35%    6.5%         -12%                    
      2   O   1       940   235,000   19,583   250   244,400   20,367       260   35%    6.5%         +4%                    
      2   O   1       11   5,400   450   491   2,860   238       260   35%    6.5%         -47%                    
      0   O   1       209   83,100   6,925   398   54,340   4,528       260   35%    6.5%         -35%                    
      2   O   1       36   8,880   740   247   9,360   780       260   35%    6.5%         +5%                    
      2   O   1       43   6,072   506   141   11,180   932       260   35%   6.5%         +84%                    
      2   O   1       309   77,100   6,425   250   80,340   6,695       260   35%   6.5%         +4%                    
    Omnitec SA   0   O   1       208   56,160   4,680   270   54,080   4,507       260   35%   6.5%   0.00     -4%   01.10.20   30.09.25           100%
      -1   W   1       15   2,700   225   180   1,800   150       120       10.0%         -33%                    
      -2   W   1       30   5,400   450   180   3,600   300       120       10.0%         -33%                    
    PhytoXtract SA   -1   W   1       25   1,800   150   72   3,000   250       120     10.0%   0.00     +67%   01.07.20   30.06.21           100%
      -1   W   1       75   12,750   1,063   170   9,000   750       120       10.0%         -29%                    
      -1   W   1       360   61,200   5,100   170   43,200   3,600       120       10.0%         -29%                    
    Factor Lead SA   -1   W   1       7   0   0   0   840   70       120       10.0%   0.00         01.11.19   30.06.23           100%
      -1   W   1       146   15,156   1,263   104   17,520   1,460       120       10.0%         +16%                    
      -1   IP   3       0   7,440   207       1,080   30               15.0%         -85%                    
      -1   IP   1       0   2,640   220       1,920   160               5.0%         -27%                    
      -2   IP   1       0   2,640   220       9,600   800               5.0%         +264%                    
      -1   IP   2       0   6,000   250       1,920   80               5.0%         -68%                    
          IP   22       0   52,320   198       46,080   175               5.0%         -12%                    
          OP   25       0   0   0       0   0               10.0%                              
          OP   2       0   5,280   220       3,120   130               10.0%         -41%                    
          OP   5       0   12,720   212       7,800   130               10.0%         -39%                    
          OP   1       0   2,400   200       1,560   130               10.0%         -35%                    
    Lemsys SA   0   O   1       134   38,860   3,238   290   34,840   2,903       260   35%   6.5%   0.00     -10%   01.07.19   30.06.27           100%
    Lemsys SA   0   O   1       449   98,780   8,232   220   116,740   9,728       260   35%   6.5%   0.00     +18%   01.07.19   30.06.27           100%
    Lemsys SA   -1   W   1       39   5,850   488   150   4,680   390       120       10.0%   0.00     -20%   01.07.19   30.06.27           100%
    Lemsys SA   -1   W   1       47   7,050   588   150   5,640   470       120       10.0%   0.00     -20%   01.07.19   30.06.27           100%
    Lemsys SA   -1   W   1       37   4,070   339   110   4,440   370       120       10.0%   0.00     +9%   01.07.19   30.06.27           100%
    Lemsys SA   -1   IP   3       0   1,080   30       1,080   30               15.0%   0.00     +0%   01.07.19   30.06.27           100%
    Lemsys SA       IP   16       0   26,641   139       30,720   160               5.0%   0.00     +15%   01.07.19   30.06.27           100%
    Lemsys SA       OP   5       0   13,200   220       7,800   130               10.0%   0.00     -41%   01.07.19   30.06.27           100%
    Lemsys SA   0   O   1       259   77,700   6,475   300   67,340   5,612       260   35%   6.5%   0.00     -13%   01.07.19   30.06.27           100%

102688.2001 | 101-4423-115 | Plan-les-Ouates, Chemin des Aulx 8-18 Created by Wüest Partner, 21.12.2020 Page 19 of 45

 

 

 

Wüest Dimensions - Business intelligence by Wüest Partner

 

 

Rental unit  

Current rent

 

Market rent

 

Δ

 

Current lease agreement

Ref. No.   Tenant name   Floor   UT   No.   Ro   Area
[sqm]
 

CHF p.a.

 

Unit/month
[CHF]

 

per sqm
[CHF]

 

CHF p.a.

 

Unit/month
[CHF]

 

Q.

 

per sqm
[CHF]

 

Q.

 

Vacant

 

Trans.
[a]

 

Dev.

 

Start

 

End

 

Early
break/1st
notice

 

Options
real/false

 

Index

    Leone Giulio Ferblanterie Sarl   -2   W   1       35   3,600   300   103   4,200   350       120       10.0%   5.00     +17%   01.10.17               100%
    Les Chambres du CTN   3   Hot.   1       142   23,508   1,959   166   22,010   1,834       155       6.0%   0.00     -6%   01.10.13   30.09.23           100%
    Les Chambres du CTN   0   Hot.   1       9   1,488   124   165   1,395   116       155       6.0%   0.00     -6%   01.10.13   30.09.23           100%
    Les Chambres du CTN   3   Hot.   1       279   46,176   3,848   166   43,245   3,604       155       6.0%   0.00     -6%   01.10.13   30.09.23           100%
    NovImmune SA   -1   IP   5       0   10,800   180       9,600   160               5.0%   0.00     -11%   01.04.09   31.12.23           100%
    NovImmune SA   1   O   1       2,164   627,564   52,297   290   562,640   46,887       260   35%   6.5%   0.00     -10%   01.01.07   31.12.23           100%
    NovImmune SA   -1   IP   28       0   41,064   122       53,760   160               5.0%   0.00     +31%   01.01.07   31.12.23           100%
    NovImmune SA   1   O   1       190   49,752   4,146   262   49,400   4,117       260   35%   6.5%   0.00     -1%   01.02.06   30.04.23           100%
    NovImmune SA   -1   IP   2       0   2,952   123       3,840   160               5.0%   0.00   +30%   01.02.06   30.04.23           100%
    NovImmune SA   -1   IP   1       0   2,640   220       1,920   160               5.0%   5.00   -27%   15.08.19               100%
    NovImmune SA       IP   4       0   9,600   200       7,680   160               5.0%   0.00   -20%   01.11.13   31.12.23           100%
    NovImmune SA   -1   IP   1       0   2,400   200       1,920   160               5.0%   0.00   -20%   01.09.17   31.12.23           100%
    NovImmune SA   -2   W   1       66   10,890   908   165   7,920   660       120       10.0%   0.00   -27%   01.01.19   31.12.23           100%
    Swedish Orphan Biovitrum AG   2   O   1       526   157,800   13,150   300   136,760   11,397       260   35%   6.5%   0.00   -13%   01.04.20   30.04.24           100%
    ObsEva SA   -2   IP   2       0   4,800   200       3,840   160               5.0%   5.00   -20%   01.09.15               100%
    ObsEva SA   2   O   1       536   160,800   13,400   300   139,360   11,613       260   35%   6.5%   0.00   -13%   01.07.13   30.06.23           100%
    ObsEva SA       O   1       61   18,300   1,525   300   15,860   1,322       260   35%   6.5%   0.00   -13%   01.01.15   30.06.23           100%
    ObsEva SA   2   O   1       86   26,660   2,222   310   22,360   1,863       260   35%   6.5%   0.00   -16%   01.06.17   30.06.23           100%
    ObsEva SA   -2   IP   10       0   24,600   205       19,200   160               5.0%   0.00   -22%   01.07.13   30.06.23           100%
    ObsEva SA       OP   1       0   2,400   200       1,560   130               10.0%   5.00   -35%   01.07.18               100%
    ObsEva SA   -2   IP   1       0   2,400   200       1,920   160               5.0%   5.00   -20%   01.06.17               100%
    ObsEva SA   3   O   1       405   121,500   10,125   300   105,300   8,775       260   35%   6.5%   0.00   -13%   11.09.18   30.06.23           100%
    ObsEva SA   -2   IP   9       0   21,600   200       17,280   160               5.0%   0.00   -20%   01.07.13   30.06.23           100%
    ObsEva SA   -2   IP   1       0   2,400   200       1,920   160               5.0%   5.00   -20%   01.07.18               100%
    ObsEva SA       OP   1       0   2,400   200       1,560   130               10.0%   0.00   -35%   01.06.16   30.06.23           100%
    Omnitec SA   -2   W   1       18   1,584   132   88   2,160   180       120       10.0%   0.00   +36%   01.11.06   31.10.21           100%
    Omnitec SA   -2   W   1       32   5,760   480   180   3,840   320       120       10.0%   0.00   -33%   01.01.14   31.12.21           100%
    PhytoXtract SA   -1   W   1       25   3,750   313   150   3,000   250       120       10.0%   0.00   -20%   01.05.17   30.04.21           100%
    Epithelix S.a.r.l.   3   O   1       94   29,760   2,480   317   24,440   2,037       260   35%   6.5%   0.00   -18%   01.07.20   30.04.22           100%
    Plair SA   -2   W   1       19   3,420   285   180   2,280   190       120       10.0%   5.00   -33%   01.12.17               100%
    Sitex SA   -1   IP   2       0   4,800   200       3,840   160               5.0%   0.00   -20%   01.08.20   30.11.24           100%
    Prexton Therapeutics   2   O   1       220   64,380   5,365   293   57,200   4,767       260   35%   6.5%   0.00   -11%   16.02.19   28.02.24           100%
    Prexton Therapeutics   -2   IP   6       0   15,840   220       11,520   160               5.0%   0.00   -27%   16.02.19   28.02.24           100%
    Prexton Therapeutics   -1   IP   2       0   5,280   220       3,840   160               5.0%   5.00   -27%   16.02.19               100%
    QAD Europe SA   -2   W   1       7   1,050   88   150   840   70       120       10.0%   0.00   -20%   01.05.09   30.04.24           100%
    René Faigle SA   2   O   1       273   78,864   6,572   289   70,980   5,915       260   35%   6.5%   0.00   -10%   01.04.08   31.03.23           100%
    René Faigle SA   -2   IP   2       0   5,784   241       3,840   160               5.0%   0.00   -34%   01.04.08   31.03.23           100%
    René Faigle SA   -2   IP   1       0   2,400   200       1,920   160               5.0%   0.00   -20%   01.04.09   31.03.23           100%
    René Faigle SA   2   O   1       71   21,300   1,775   300   18,460   1,538       260   35%   6.5%   0.00   -13%   01.07.13   31.03.23           100%
    René Faigle SA   -1   IP   2       0   4,800   200       3,840   160               5.0%   0.00   -20%   01.07.13   31.03.23           100%
    René Faigle SA       OP   2       0   4,800   200       3,120   130               10.0%   0.00   -35%   01.07.13   31.03.23           100%
    René Faigle SA   -2   W   1       34   4,296   358   126   4,080   340       120       10.0%   0.00   -5%   01.07.17   31.03.23           100%

102688.2001 | 101-4423-115 | Plan-les-Ouates, Chemin des Aulx 8-18 Created by Wüest Partner, 21.12.2020 Page 20 of 45

 

 

 

Wüest Dimensions - Business intelligence by Wüest Partner

 

 

Rental unit  

Current rent

 

Market rent

 

Δ

 

Current lease agreement

Ref. No.   Tenant name   Floor   UT   No.   Ro   Area
[sqm]
 

CHF p.a.

 

Unit/month
[CHF]

 

per sqm
[CHF]

 

CHF p.a.

 

Unit/month
[CHF]

 

Q.

 

per sqm
[CHF]

 

Q.

 

Vacant

 

Trans.
[a]

 

Dev.

 

Start

 

End

 

Early
break/1st
notice

 

Options
real/false

 

Index

    René Faigle SA       OP   2       0   3,648   152       3,120   130               10.0%   0.00     -14%   01.04.08   31.03.23           100%
    René Faigle SA   -2   W   1       44   6,000   500   136   5,280   440       120       10.0%   0.00     -12%   01.04.10   31.03.25           100%
    René Faigle SA   -2   IP   1       0   2,916   243       1,920   160               5.0%   0.00     -34%   01.04.08   31.03.25           100%
    René Faigle SA   -1   IP   2       0   4,800   200       3,840   160               5.0%   5.00     -20%   01.01.16               100%
    Sitex MAD SA   1   O   1       103   30,900   2,575   300   26,780   2,232       260   35%   6.5%   0.00     -13%   01.12.19   30.11.24           100%
    Sitex MAD SA   -1   IP   3       0   7,920   220       5,760   160               5.0%   0.00     -27%   01.12.19   30.11.24           100%
    Omnitec SA   -2   IP   1       0   2,640   220       1,920   160               5.0%   0.00     -27%   01.10.20   30.09.25           100%
    Selexis SA   -2   IP   1       0   2,640   220       1,920   160               5.0%   5.00   -27%   01.01.20               100%
    SGS M-Scan SA   3   O   1       414   122,352   10,196   296   107,640   8,970       260   35%   6.5%   0.00   -12%   01.01.16   31.12.21           100%
    SGS M-Scan SA   -2   IP   11       0   18,720   142       21,120   160               5.0%   0.00   +13%   01.01.07   31.12.21           100%
    SGS M-Scan SA   -2   IP   2       0   4,800   200       3,840   160               5.0%   0.00   -20%   01.09.12   31.12.21           100%
    SGS M-Scan SA   -1   W   1       9   1,080   90   120   1,080   90       120       10.0%   0.00   +0%   01.01.97   31.12.21           100%
    SGS M-Scan SA   -2   W   1       55   7,236   603   132   6,600   550       120       10.0%   0.00   -9%   01.02.07   31.12.21           100%
    SGS M-Scan SA   -2   IP   1       0   2,400   200       1,920   160               5.0%   0.00   -20%   01.03.13   28.02.21           100%
    SGS M-Scan SA   -2   IP   2       0   4,800   200       3,840   160               5.0%   0.00   -20%   01.04.13   31.03.21           100%
    SGS M-Scan SA   3   O   1       146   42,348   3,529   290   37,960   3,163       260   35%   6.5%   0.00   -10%   01.07.13   31.05.23           100%
    SGS M-Scan SA   0   O   1       194   56,260   4,688   290   50,440   4,203       260   35%   6.5%   0.00   -10%   01.10.17   30.09.22           100%
    SGS M-Scan SA   -1   IP   3       0   7,200   200       5,760   160               5.0%   0.00   -20%   01.10.17   30.09.22           100%
    Selexis SA   3   O   1       542   166,226   13,852   307   140,920   11,743       260   35%   6.5%   0.00   -15%   01.02.17   31.01.27           100%
    Selexis SA   2   O   1       991   303,920   25,327   307   257,660   21,472       260   35%   6.5%   0.00   -15%   01.02.17   31.01.27           100%
    Selexis SA   -2   W   1       17   3,060   255   180   2,040   170       120       10.0%   0.00   -33%   01.01.11   31.01.27           100%
    Selexis SA   -2   IP   1       0   2,400   200       1,920   160               5.0%   0.00   -20%   01.02.17   31.01.27           100%
    Selexis SA       IP   8       0   19,200   200       15,360   160               5.0%   0.00   -20%   01.02.17   31.01.27           100%
    Selexis SA   -2   OP   2       0   5,280   220       3,120   130               10.0%   5.00   -41%   01.11.19               100%
    Selexis SA   -1   IP   3       0   1,080   30       1,080   30               15.0%   0.00   +0%   01.01.17   31.01.27           100%
    Selexis SA   -2   IP   1       0   1,650   138       1,920   160               5.0%   0.00   +16%   01.09.17   31.01.27           100%
    Selexis SA   -2   IP   15       0   24,750   138       28,800   160               5.0%   0.00   +16%   01.09.17   31.01.27           100%
    Selexis SA   -1   W   1       38   4,296   358   113   4,560   380       120       10.0%   0.00   +6%   01.07.17   31.01.27           100%
    Selexis SA   -2   IP   3       0   5,700   158       5,760   160               5.0%   0.00   +1%   01.11.17   31.01.27           100%
    Selexis SA       OP   2       0   5,040   210       3,120   130               10.0%   0.00   -38%   01.10.18   31.01.27           100%
    Services Industriels de Genéve   -2   W   1       168   1,848   154   11   20,160   1,680       120       10.0%   0.00   +991%   01.09.08   31.08.25           100%
    Sitex SA   0   O   1       325   83,472   6,956   257   84,500   7,042       260   35%   6.5%   0.00   +1%   01.04.07   30.11.24           100%
    Sitex SA   -1   W   1       22   3,708   309   169   2,640   220       120       10.0%   0.00   -29%   01.04.07   30.11.24           100%
    Sitex SA   1   O   1       79   23,700   1,975   300   20,540   1,712       260   35%   6.5%   0.00   -13%   01.09.15   30.11.24           100%
    Sitex SA   -1   IP   3       0   4,800   133       3,840   107               5.0%   5.00   -20%   01.12.17               100%
    Sitex SA   -1   IP   8       0   18,480   193       15,360   160               5.0%   0.00   -17%   01.04.07   31.03.21           100%
    Sitex SA       OP   3       0   3,744   104       4,680   130               10.0%   0.00   +25%   01.11.07   31.01.21           100%
    Sitex SA   -1   IP   4       0   1,440   30       1,440   30               15.0%   0.00   +0%   01.11.07   30.11.21           100%
    Sitex SA       OP   4       0   9,600   200       6,240   130               10.0%   0.00   -35%   01.09.11   31.08.21           100%
    Sitex SA       OP   3       0   7,200   200       4,680   130               10.0%   0.00   -35%   01.10.13   31.08.21           100%
    Sitex SA       OP   1       0   2,400   200       1,560   130               10.0%   0.00   -35%   01.10.13   31.08.21           100%
    Sitex SA       OP   1       0   2,400   200       1,560   130               10.0%   0.00   -35%   01.12.18   31.08.21           100%

102688.2001 | 101-4423-115 | Plan-les-Ouates, Chemin des Aulx 8-18 Created by Wüest Partner, 21.12.2020 Page 21 of 45

 

 

 

Wüest Dimensions - Business intelligence by Wüest Partner

 

 

Rental unit  

Current rent

 

Market rent

 

Δ

 

Current lease agreement

Ref. No.   Tenant name   Floor   UT   No.   Ro   Area
[sqm]
 

CHF p.a.

 

Unit/month
[CHF]

 

per sqm
[CHF]

 

CHF p.a.

 

Unit/month
[CHF]

 

Q.

 

per sqm
[CHF]

 

Q.

 

Vacant

 

Trans.
[a]

 

Dev.

 

Start

 

End

 

Early
break/1st
notice

 

Options
real/false

 

Index

    Sitex SA   -1   IP   2       0   4,800   200       3,840   160               5.0%   0.00     -20%   01.09.11   31.08.21           100%
    Sitex SA       IP   3       0   4,800   133       5,760   160               5.0%   0.00     +20%   01.05.12   30.04.21           100%
    Sitex SA   -1   IP   1       0   2,400   200       1,920   160               5.0%   0.00     -20%   01.09.15   30.04.21           100%
    Sitex SA   -1   W   1       12   2,160   180   180   1,440   120       120       10.0%   0.00     -33%   01.10.14   30.09.24           100%
    Sitex SA   -2   W   1       55   8,800   733   160   6,600   550       120       10.0%   0.00     -25%   01.10.17   30.09.24           100%
    Sitex SA       W   1       23   3,450   288   150   2,760   230       120       10.0%   0.00     -20%   01.07.18   30.09.24           100%
    Sitex SA   -1   IP   1       0   2,640   220       1,920   160               5.0%   5.00     -27%   01.11.19               100%
    So Be Cosmetics SA   2   O   1       101   30,300   2,525   300   26,260   2,188       260   35%   6.5%   0.00     -13%   01.02.14   31.01.24           100%
    So Be Cosmetics SA       IP   4       0   9,600   200       7,680   160               5.0%   0.00   -20%   01.07.08   31.01.21           100%
    Stanley Security S.a.r.l   0   O   1       219   65,700   5,475   300   56,940   4,745       260   35%   6.5%   0.00   -13%   01.01.11   31.12.25           100%
    Stanley Security S.a.r.l   -2   IP   4       0   8,640   180       7,680   160               5.0%   0.00   -11%   01.01.11   31.12.25           100%
    Stanley Security S.a.r.l       OP   2       0   3,600   150       3,120   130               10.0%   0.00   -13%   01.01.11   31.12.25           100%
    Stanley Security S.a.r.l       OP   3       0   6,480   180       4,680   130               10.0%   0.00   -28%   01.08.16   31.12.25           100%
    Stanley Security S.a.r.l   -1   W   1       55   7,536   628   137   6,600   550       120       10.0%   0.00   -12%   16.01.11   31.01.26           100%
    Stanley Security S.a.r.l       OP   2       0   4,800   200       3,120   130               10.0%   0.00   -35%   01.08.16   31.01.26           100%
    Tavitian SA   2   O   1       177   47,790   3,983   270   46,020   3,835       260   35%   6.5%   0.00   -4%   01.06.08   31.05.23           100%
    Tavitian SA   2   W   1       14   1,680   140   120   1,680   140       120       10.0%   0.00   +0%   01.06.08   31.05.23           100%
    Tavitian SA   -2   IP   1       0   2,400   200       1,920   160               5.0%   5.00   -20%   01.04.15               100%
    Technoplan Engineering SA   0   O   1       197   50,432   4,203   256   51,220   4,268       260   35%   6.5%   0.00   +2%   01.07.16   30.06.21           100%
    Technoplan Engineering SA   -1   W   1       4   600   50   150   480   40       120       10.0%   0.00   -20%   01.07.16   30.06.21           100%
    Technoplan Engineering SA       OP   2       0   3,840   160       3,120   130               10.0%   5.00   -19%   01.07.16               100%
    Technoplan Engineering SA   -1   IP   1       0   2,400   200       1,920   160               5.0%   5.00   -20%   01.07.16               100%
    World Courier (Switzerland) SA   0   O   1       423   122,664   10,222   290   109,980   9,165       260   35%   6.5%   0.00   -10%   01.10.13   30.09.23           100%
    World Courier (Switzerland) SA   -1   W   1       13   2,340   195   180   1,560   130       120       10.0%   0.00   -33%   01.06.15   30.06.23           100%
    World Courier (Switzerland) SA   -2   IP   5       0   12,000   200       9,600   160               5.0%   5.00   -20%   01.10.13               100%
    World Courier (Switzerland) SA       OP   3       0   7,200   200       4,680   130               10.0%   5.00   -35%   01.10.13               100%
    World Courier (Switzerland) SA   -2   IP   1       0   2,400   200       1,920   160               5.0%   5.00   -20%   01.10.16               100%
    HED Technologies Sàrl   -1   IP   2       0   5,280   220       1,920   80               5.0%   5.00   -64%   15.01.20               100%
    HED Technologies Sàrl   -1   IP   1       0   2,640   220       1,920   160               5.0%   5.00   -27%   01.09.20               100%
    Selexis SA   -2   IP   2       0   5,280   220       1,920   80               5.0%   5.00   -64%   01.01.20               100%
    Amico Lab SA   -2   OP   2       0   5,280   220       3,120   130               5.0%   0.00   -41%   01.02.20   31.12.25           100%
                                                                                         
                                                                                         
        % project.                   % proje…                                
Total budgeted rental income   956       34,841   10,908,209   100.0%   313   10,023,810   874       288   100.0%           -8%                    
Total vacancy   76       2,783   617,163   5.7%       650,246               6.5%           +5%                    
Total tenants   880       32,058   10,291,046   94.3%       9,373,564               93.5%           -9%                    
                                                                                         
                                                                                         
Legend:                                                                
  Vacancy                                                                
■ Tenant name   Vacant, but the future tenant is already known.                                                                

102688.2001 | 101-4423-115 | Plan-les-Ouates, Chemin des Aulx 8-18 Created by Wüest Partner, 21.12.2020 Page 22 of 45

 

 

 

Wüest Dimensions - Business intelligence by Wüest Partner

 

 

Summary by tenant and use type

 

 

Rental property   Current rent   Market rent   Δ   Current lease agreement
Tenant   UT   No.   sqm   Share   CHF p.a.   CHF/sqm           Q.   Share   CHF p.a.   CHF/sqm           Q.   Vac.   Dev.   Start   End   Early break   End   Index
                        Min   Max   Ø               Min   Max   Ø               Min   Max   earliest termin.   [a]   Ø
LEM INTERNATIONAL SA       220   8,364   28%   2,858,556   105   311   342  

51% 

  27%   2,482,320   120   260  

297 

  35%   6.5%   -13%   01.04.05   31.03.22       1.2   100%
    O   1   7,698   84%   2,392,416   311   311   311   51%   81%   2,001,480   260   260   260   35%   6.5%   -16%   01.04.05   31.03.22       1.2   100%
    IP   182   0   12%   346,716                   14%   349,440                   5.0%   1%   01.04.05   31.03.22       1.2   100%
    W   4   666   3%   72,264   105   125   109       3%   79,920   120   120   120       10.0%   11%   01.04.05   31.03.22       1.1   100%
    OP   33   0   2%   47,160                   2%   51,480                   10.0%   9%   01.04.05   31.03.22       1.2   100%
Swedish Orphan Biovitrum AG       89   2,856   10%   985,267   146   325   345   48%   9%   860,600   120   260   301   35%   6.4%   -13%   10.07.19   30.04.24       3.1   100%
    O   4   2,602   80%   792,504   276   325   305   48%   79%   676,520   260   260   260   35%   6.5%   -15%   10.07.19   30.04.24       3.1   100%
    IP   80   0   15%   152,316                   18%   153,600                   5.0%   1%   10.07.19   31.12.23       3.0   100%
    W   5   254   4%   40,447   146   165   159       4%   30,480   120   120   120       10.0%   -25%   10.07.19   31.03.24       3.1   100%
NovImmune SA       44   2,420   7%   757,662   165   290   313   40%   8%   698,680   120   260   289   35%   6.4%   -8%   01.02.06   31.12.23       2.9   100%
    O   2   2,354   89%   677,316   262   290   288   40%   88%   612,040   260   260   260   35%   6.5%   -10%   01.02.06   31.12.23       2.9   100%
    IP   41   0   9%   69,456                   11%   78,720                   5.0%   13%   01.02.06   31.12.23       2.9   100%
    W   1   66   1%   10,890   165   165   165       1%   7,920   120   120   120       10.0%   -27%   01.01.19   31.12.23       3.0   100%
Selexis SA       42   1,588   5%   550,522   113   307   347   49%   5%   470,100   120   260   296   35%   6.4%   -15%   01.01.11   31.01.27       6.0   100%
    O   2   1,533   85%   470,146   307   307   307   49%   85%   398,580   260   260   260   35%   6.5%   -15%   01.02.17   31.01.27       6.1   100%
    IP   34   0   11%   62,700                   12%   58,680                   5.2%   -6%   01.01.17   31.01.27       5.4   100%
    OP   4   0   2%   10,320                   1%   6,240                   10.0%   -40%   01.10.18   31.01.27       3.5   100%
    W   2   55   1%   7,356   113   180   134       1%   6,600   120   120   120       10.0%   -10%   01.01.11   31.01.27       6.1   100%
Anteis SA       33   1,763   5%   544,728   149   314   309   43%   5%   502,720   120   260   285   35%   6.4%   -8%   01.10.05   31.12.25       3.7   100%
    O   3   1,682   88%   477,936   260   314   284   43%   87%   437,320   260   260   260   35%   6.5%   -8%   01.10.07   31.12.25       3.7   100%
    IP   29   0   10%   54,744                   11%   55,680                   5.0%   2%   01.10.05   31.12.25       3.9   100%
    W   1   81   2%   12,048   149   149   149       2%   9,720   120   120   120       10.0%   -19%   16.05.07   31.12.25       5.0   100%
Acqiris SA       35   1,478   5%   476,664   288   288   323   44%   5%   449,560   260   260   304   35%   6.3%   -6%   01.09.17   31.12.21       1.0   100%
    O   1   1,478   89%   425,664   288   288   288   44%   85%   384,280   260   260   260   35%   6.5%   -10%   01.09.17   31.12.21       1.0   100%
    IP   34   0   11%   51,000                   15%   65,280                   5.0%   28%   01.09.17   31.12.21       1.0   100%
Fongit       43   1,434   4%   410,496   120   278   286   32%   5%   437,260   120   260   305   35%   6.3%   7%   01.11.00   30.04.22       1.1   100%

102688.2001 | 101-4423-115 | Plan-les-Ouates, Chemin des Aulx 8-18 Created by Wüest Partner, 21.12.2020 Page 23 of 45

 

 

 

Wüest Dimensions - Business intelligence by Wüest Partner
                                                                                         
Rental property   Current rent   Market rent   Δ   Current lease agreement
Tenant   UT   No.   sqm   Share   CHF p.a.   CHF/sqm         Q.   Share   CHF p.a.   CHF/sqm         Q.   Vac.   Dev.   Start   End   Early break   End   Index
                        Min   Max   Ø               Min   Max   Ø               Min   Max   earliest termin.   [a]   Ø
    O   3   1,373   84%   343,752   212   278   250   32%   82%   356,980   260   260   260   35%   6.5%   4%   01.11.06   30.04.22       1.1   100%
    IP   38   0   14%   59,424                   17%   72,960                   5.0%   23%   01.11.00   30.04.22       1.0   100%
    W   2   61   2%   7,320   120   120   120       2%   7,320   120   120   120       10.0%   0%   01.05.07   30.04.22       1.3   100%
ObsEva SA       29   1,088   4%   387,860   300   310   356   48%   4%   330,160   260   260   303   35%   6.3%   -15%   01.07.13   30.06.23       2.4   100%
    O   4   1,088   84%   327,260   300   310   301   48%   86%   282,880   260   260   260   35%   6.5%   -14%   01.07.13   30.06.23       2.5   100%
    IP   23   0   14%   55,800                   13%   44,160                   5.0%   -21%   01.07.13   30.06.23       2.1   100%
    OP   2   0   1%   4,800                   1%   3,120                   10.0%   -35%   01.06.16   30.06.23       1.6   100%
Fondation Eclosion       13   1,067   3%   292,313   143   260   274   35%   3%   288,440   120   260   270   35%   6.5%   -1%   01.03.07   28.02.22       1.1   100%
    O   1   1,000   89%   260,208   260   260   260   35%   90%   260,000   260   260   260   35%   6.5%   -0%   01.03.07   28.02.22       1.2   100%
    IP   9   0   6%   18,924                   6%   17,280                   5.0%   -9%   01.03.07   28.02.22       0.4   100%
    W   1   67   3%   9,581   143   143   143       3%   8,040   120   120   120       10.0%   -16%   01.03.17   28.02.22       1.2   100%
    OP   2   0   1%   3,600                   1%   3,120                   10.0%   -13%   01.08.08   28.02.22       1.2   100%
Lemsys SA       30   965   3%   273,231   110   300   283   39%   3%   273,280   120   260   283   35%   6.7%   0%   01.07.19   30.06.27       6.5   100%
    O   3   842   79%   215,340   220   300   256   39%   80%   218,920   260   260   260   35%   6.5%   2%   01.07.19   30.06.27       6.5   100%
    IP   19   0   10%   27,721                   12%   31,800                   5.3%   15%   01.07.19   30.06.27       6.5   100%
    W   3   123   6%   16,970   110   150   138       5%   14,760   120   120   120       10.0%   -13%   01.07.19   30.06.27       6.5   100%
    OP   5   0   5%   13,200                   3%   7,800                   10.0%   -41%   01.07.19   30.06.27       6.5   100%
SGS M-Scan SA       24   818   3%   267,196   120   296   327   45%   3%   240,200   120   260   294   35%   6.4%   -10%   01.01.97   31.05.23       1.4   100%
    O   3   754   83%   220,960   290   296   293   45%   82%   196,040   260   260   260   35%   6.5%   -11%   01.07.13   31.05.23       1.5   100%
    IP   19   0   14%   37,920                   15%   36,480                   5.0%   -4%   01.01.07   30.09.22       1.0   100%
    W   2   64   3%   8,316   120   132   130       3%   7,680   120   120   120       10.0%   -8%   01.01.97   31.12.21       1.0   100%
DFI Services SA       34   652   2%   251,310   154   300   385   47%   2%   212,000   120   260   325   35%   6.5%   -16%   01.01.17   31.01.27       5.8   100%
    O   1   616   74%   184,800   300   300   300   47%   76%   160,160   260   260   260   35%   6.5%   -13%   01.02.17   31.01.27       6.1   100%
    IP   29   0   21%   53,280                   20%   42,840                   5.6%   -20%   01.01.17   31.01.27       6.1   100%
    OP   3   0   3%   7,680                   2%   4,680                   10.0%   -39%   01.02.17   31.01.27       2.0   100%
    W   1   36   2%   5,550   154   154   154       2%   4,320   120   120   120       10.0%   -22%   01.05.19           0.5   100%
ILEM       22   682   2%   209,880   180   240   308   28%   2%   211,520   120   260   310   35%   6.3%   1%   01.04.15   31.03.25       4.0   100%
    O   1   652   75%   156,480   240   240   240   28%   80%   169,520   260   260   260   35%   6.5%   8%   01.04.15   31.03.25       4.2   100%
    IP   20   0   23%   48,000                   18%   38,400                   5.0%   -20%   01.04.15   31.03.25       3.4   100%
    W   1   30   3%   5,400   180   180   180       2%   3,600   120   120   120       10.0%   -33%   01.01.16           0.1   100%
Sitex SA       42   516   2%   194,794   150   300   378   41%   2%   175,120   120   260   339   35%   6.9%   -10%   01.04.07   30.11.24       2.8   100%
    O   2   404   55%   107,172   257   300   265   41%   60%   105,040   260   260   260   35%   6.5%   -2%   01.04.07   30.11.24       3.9   100%
    IP   24   0   23%   44,160                   22%   37,920                   5.4%   -14%   01.04.07   30.11.24       0.8   100%
    OP   12   0   13%   25,344                   11%   18,720                   10.0%   -26%   01.11.07   31.08.21       0.6   100%
    W   4   112   9%   18,118   150   180   162       8%   13,440   120   120   120       10.0%   -26%   01.04.07   30.11.24       3.8   100%
HED Technologies Sàrl       18   488   2%   192,800   310   310   395   50%   2%   157,600   260   260   323   35%   6.2%   -18%   01.06.17   28.02.22       1.1   100%
    O   1   488   78%   151,280   310   310   310   50%   81%   126,880   260   260   260   35%   6.5%   -16%   01.06.17   28.02.22       1.2   100%
    IP   17   0   22%   41,520                   19%   30,720                   5.0%   -26%   01.09.17   28.02.22       0.8   100%
Epithelix S.a.r.l.       13   500   2%   173,568   294   317   347   49%   2%   150,400   260   260   301   35%   6.4%   -13%   01.05.13   30.04.22       1.2   100%
    O   2   500   86%   149,160   294   317   298   49%   86%   130,000   260   260   260   35%   6.5%   -13%   01.05.17   30.04.22       1.2   100%
    IP   9   0   12%   20,808                   11%   17,280                   5.0%   -17%   01.05.13   30.04.22       1.2   100%
    OP   2   0   2%   3,600                   2%   3,120                   10.0%   -13%   01.09.17   28.02.22       1.2   100%

 

102688.2001 | 101-4423-115 | Plan-les-Ouates, Chemin des Aulx 8-18 Created by Wüest Partner, 21.12.2020 Page 24 of 45

 

 

 

Wüest Dimensions - Business intelligence by Wüest Partner
                                                                                         
Rental property   Current rent   Market rent   Δ   Current lease agreement
Tenant   UT   No.   sqm   Share   CHF p.a.   CHF/sqm         Q.   Share   CHF p.a.   CHF/sqm         Q.   Vac.   Dev.   Start   End   Early break   End   Index
                        Min   Max   Ø               Min   Max   Ø               Min   Max   earliest termin.   [a]   Ø
World Courier (Switzerland) SA       11   436   1%   146,604   180   290   336   44%   1%   127,740   120   260   293   35%   6.5%   -13%   01.10.13   30.09.23       2.4   100%
    O   1   423   84%   122,664   290   290   290   44%   86%   109,980   260   260   260   35%   6.5%   -10%   01.10.13   30.09.23       2.7   100%
    IP   6   0   10%   14,400                   9%   11,520                   5.0%   -20%   01.10.13           0.2   100%
    OP   3   0   5%   7,200                   4%   4,680                   10.0%   -35%   01.10.13           0.2   100%
    W   1   13   2%   2,340   180   180   180       1%   1,560   120   120   120       10.0%   -33%   01.06.15   30.06.23       2.5   100%
René Faigle SA       16   422   1%   139,608   126   300   331   46%   1%   120,400   120   260   285   35%   6.8%   -14%   01.04.08   31.03.25       2.3   100%
    O   2   344   72%   100,164   289   300   291   46%   74%   89,440   260   260   260   35%   6.5%   -11%   01.04.08   31.03.23       2.2   100%
    IP   8   0   15%   20,700                   13%   15,360                   5.0%   -26%   01.04.08   31.03.25       2.0   100%
    W   2   78   7%   10,296   126   136   132       8%   9,360   120   120   120       10.0%   -9%   01.04.10   31.03.25       3.4   100%
    OP   4   0   6%   8,448                   5%   6,240                   10.0%   -26%   01.04.08   31.03.23       2.2   100%
Genkyotex (Suisse) SA       12   348   1%   117,678   150   300   338   47%   1%   100,300   120   260   288   35%   6.5%   -15%   01.02.11   31.01.26       4.6   100%
    O   1   281   72%   84,300   300   300   300   47%   73%   73,060   260   260   260   35%   6.5%   -13%   01.02.11   31.01.26       5.1   100%
    IP   10   0   20%   23,328                   19%   19,200                   5.0%   -18%   01.02.11   31.01.26       2.7   100%
    W   1   67   9%   10,050   150   150   150       8%   8,040   120   120   120       10.0%   -20%   01.02.11   31.01.26       5.1   100%
Epic Restaurant AG       6   803   1%   114,600   65   167   143       2%   144,800   120   200   180       7.0%   26%   01.11.07   31.10.22       1.8   100%
    G   2   547   80%   91,346   167   167   167       76%   109,400   200   200   200       6.0%   20%   01.11.07   31.10.22       1.8   100%
    W   1   256   15%   16,654   65   65   65       21%   30,720   120   120   120       10.0%   84%   01.11.07   31.10.22       1.8   100%
    OP   3   0   6%   6,600                   3%   4,680                   10.0%   -29%   16.01.08   30.09.21       0.7   100%
Stanley Security S.a.r.l       13   274   1%   96,756   137   300   353   47%   1%   82,140   120   260   300   35%   7.1%   -15%   01.01.11   31.01.26       5.0   100%
    O   1   219   68%   65,700   300   300   300   47%   69%   56,940   260   260   260   35%   6.5%   -13%   01.01.11   31.12.25       5.0   100%
    OP   7   0   15%   14,880                   13%   10,920                   10.0%   -27%   01.01.11   31.01.26       5.0   100%
    IP   4   0   9%   8,640                   9%   7,680                   5.0%   -11%   01.01.11   31.12.25       5.0   100%
    W   1   55   8%   7,536   137   137   137       8%   6,600   120   120   120       10.0%   -12%   16.01.11   31.01.26       5.1   100%
Prexton Therapeutics       9   220   1%   85,500   293   293   389   45%   1%   72,560   260   260   330   35%   6.2%   -15%   16.02.19   28.02.24       3.0   100%
    O   1   220   75%   64,380   293   293   293   45%   79%   57,200   260   260   260   35%   6.5%   -11%   16.02.19   28.02.24       3.2   100%
    IP   8   0   25%   21,120                   21%   15,360                   5.0%   -27%   16.02.19   28.02.24       2.4   100%
Finastra Switzerland GmbH       12   239   1%   80,760   272   277   338   39%   1%   81,340   260   260   340   35%   6.1%   1%   01.02.18   31.03.21       0.2   100%
    O   2   239   81%   65,640   272   277   275   39%   76%   62,140   260   260   260   35%   6.5%   -5%   01.02.18   31.03.21       0.2   100%
    IP   10   0   19%   15,120                   24%   19,200                   5.0%   27%   01.02.18   31.03.21       0.2   100%
GFI International SA       6   202   1%   74,620   310   310   369   50%   1%   62,120   260   260   308   35%   6.3%   -17%   01.04.11   31.03.21       0.2   100%
    O   1   202   84%   62,620   310   310   310   50%   85%   52,520   260   260   260   35%   6.5%   -16%   01.04.11   31.03.21       0.2   100%
    IP   5   0   16%   12,000                   15%   9,600                   5.0%   -20%   01.04.11   31.03.21       0.2   100%
Les Chambres du CTN       3   430   1%   71,172   165   166   166       1%   66,650   155   155   155       6.0%   -6%   01.10.13   30.09.23       2.7   100%
    Hot.   3   430   100%   71,172   165   166   166       100%   66,650   155   155   155       6.0%   -6%   01.10.13   30.09.23       2.7   100%
Amico Lab SA       11   155   1%   67,914   292   292   438   45%   1%   55,900   260   260   361   35%   7.2%   -18%   01.03.08   31.12.25       5.0   100%
    O   1   155   67%   45,198   292   292   292   45%   72%   40,300   260   260   260   35%   6.5%   -11%   01.03.08   31.12.25       5.0   100%
    OP   10   0   33%   22,716                   28%   15,600                   9.0%   -31%   01.04.13   31.12.25       5.0   100%
Omnitec SA       4   258   1%   66,144   88   270   256   38%   1%   62,000   120   260   240   35%   6.8%   -6%   01.11.06   30.09.25       4.3   100%
    O   1   208   85%   56,160   270   270   270   38%   87%   54,080   260   260   260   35%   6.5%   -4%   01.10.20   30.09.25       4.7   100%
    W   2   50   11%   7,344   88   180   147       10%   6,000   120   120   120       10.0%   -18%   01.11.06   31.12.21       1.0   100%
    IP   1   0   4%   2,640                   3%   1,920                   5.0%   -27%   01.10.20   30.09.25       4.7   100%
Factor Lead SA       7   183   1%   62,400   0   300   341   47%   1%   53,920   120   260   295   35%   6.5%   -14%   01.07.16   30.06.23       0.9   100%

 

102688.2001 | 101-4423-115 | Plan-les-Ouates, Chemin des Aulx 8-18 Created by Wüest Partner, 21.12.2020 Page 25 of 45

 

 

 

Wüest Dimensions - Business intelligence by Wüest Partner

 

Rental property   Current rent   Market rent   Δ   Current lease agreement
Tenant   UT   No.   sqm   Share   CHF p.a.   CHF/sqm         Q.   Share   CHF p.a.   CHF/sqm         Q.   Vac.   Dev.   Start   End   Early break   End   Index
                        Min   Max   Ø               Min   Max   Ø               Min   Max   earliest termin.   [a]   Ø
    O   2   176   85%   52,800   300   300   300   47%   85%   45,760   260   260   260   35%   6.5%   -13%   01.07.16   30.06.23       1.0   100%
    IP   3   0   12%   7,200                   11%   5,760                   5.0%   -20%   01.07.16   30.06.21       0.2   100%
    OP   1   0   4%   2,400                   3%   1,560                   10.0%   -35%   01.07.16   30.06.21       0.5   100%
    W   1   7   0%   0   0   0   0       2%   840   120   120   120       10.0%       01.11.19   30.06.23            
Technoplan Engineering SA       5   201   1%   57,272   150   256   285   33%   1%   56,740   120   260   282   35%   6.7%   -1%   01.07.16   30.06.21       0.5   100%
    O   1   197   88%   50,432   256   256   256   33%   90%   51,220   260   260   260   35%   6.5%   2%   01.07.16   30.06.21       0.5   100%
    OP   2   0   7%   3,840                   5%   3,120                   10.0%   -19%   01.07.16           0.1   100%
    IP   1   0   4%   2,400                   3%   1,920                   5.0%   -20%   01.07.16           0.1   100%
    W   1   4   1%   600   150   150   150       1%   480   120   120   120       10.0%   -20%   01.07.16   30.06.21       0.5   100%
Tavitian SA       3   191   1%   51,870   120   270   272   38%   1%   49,620   120   260   260   35%   6.6%   -4%   01.06.08   31.05.23       2.3   100%
    O   1   177   92%   47,790   270   270   270   38%   93%   46,020   260   260   260   35%   6.5%   -4%   01.06.08   31.05.23       2.4   100%
    IP   1   0   5%   2,400                   4%   1,920                   5.0%   -20%   01.04.15           0.1   100%
    W   1   14   3%   1,680   120   120   120       3%   1,680   120   120   120       10.0%   0%   01.06.08   31.05.23       2.4   100%
KBI Biopharma SA       2   142   0%   42,400   280   280   299   41%   0%   44,600   260   260   314   35%   6.2%   5%   01.10.20       30.09.2021   1.0   100%
    O   1   142   94%   39,760   280   280   280   41%   83%   36,920   260   260   260   35%   6.5%   -7%   01.10.20       30.09.2021   1.0   100%
    IP   1   0   6%   2,640                   17%   7,680                   5.0%   191%   01.10.20       30.09.2021   1.0   100%
So Be Cosmetics SA       5   101   0%   39,900   300   300   395   47%   0%   33,940   260   260   336   35%   6.2%   -15%   01.07.08   31.01.24       2.4   100%
    O   1   101   76%   30,300   300   300   300   47%   77%   26,260   260   260   260   35%   6.5%   -13%   01.02.14   31.01.24       3.1   100%
    IP   4   0   24%   9,600                   23%   7,680                   5.0%   -20%   01.07.08   31.01.21       0.1   100%
Sitex MAD SA       4   103   0%   38,820   300   300   377   47%   0%   32,540   260   260   316   35%   6.2%   -16%   01.12.19   30.11.24       3.9   100%
    O   1   103   80%   30,900   300   300   300   47%   82%   26,780   260   260   260   35%   6.5%   -13%   01.12.19   30.11.24       3.9   100%
    IP   3   0   20%   7,920                   18%   5,760                   5.0%   -27%   01.12.19   30.11.24       3.9   100%
Hermenjat Serigraphie       2   145   0%   38,604   256   256   266   33%   0%   39,620   260   260   273   35%   6.4%   3%   01.01.06   31.12.25       5.0   100%
    O   1   145   96%   37,116   256   256   256   33%   95%   37,700   260   260   260   35%   6.5%   2%   01.01.06   31.12.25       5.0   100%
    IP   1   0   4%   1,488                   5%   1,920                   5.0%   29%   01.01.06   31.12.25       5.0   100%
Anura Associates SA       7   81   0%   37,890   290   290   468   44%   0%   32,580   260   260   402   35%   6.0%   -14%   15.10.17   30.09.22       1.7   100%
    O   1   81   62%   23,490   290   290   290   44%   65%   21,060   260   260   260   35%   6.5%   -10%   15.11.17   30.09.22       1.7   100%
    IP   6   0   38%   14,400                   35%   11,520                   5.0%   -20%   15.10.17   30.09.22       1.5   100%
Addex Pharma SA       2   98   0%   13,720   140   140   140       0%   11,760   120   120   120       10.0%   -14%   01.12.15           0.5   100%
    W   2   98   100%   13,720   140   140   140       100%   11,760   120   120   120       10.0%   -14%   01.12.15           0.5   100%
PhytoXtract SA       2   50   0%   5,550   72   150   111       0%   6,000   120   120   120       10.0%   8%   01.05.17   30.06.21       0.4   100%
    W   2   50   100%   5,550   72   150   111       100%   6,000   120   120   120       10.0%   8%   01.05.17   30.06.21       0.4   100%
Leone Giulio Ferblanterie Sarl       1   35   0%   3,600   103   103   103       0%   4,200   120   120   120       10.0%   17%   01.10.17           0.2   100%
    W   1   35   100%   3,600   103   103   103       100%   4,200   120   120   120       10.0%   17%   01.10.17           0.2   100%
Cramatte Cedric       1   62   0%   3,600   58   58   58       0%   7,440   120   120   120       10.0%   107%   01.02.19           0.2   100%
    W   1   62   100%   3,600   58   58   58       100%   7,440   120   120   120       10.0%   107%   01.02.19           0.2   100%
Plair SA       1   19   0%   3,420   180   180   180       0%   2,280   120   120   120       10.0%   -33%   01.12.17           0.5   100%
    W   1   19   100%   3,420   180   180   180       100%   2,280   120   120   120       10.0%   -33%   01.12.17           0.5   100%
Services Industriels de Geneve       1   168   0%   1,848   11   11   11       0%   20,160   120   120   120       10.0%   991%   01.09.08   31.08.25       4.7   100%
    W   1   168   100%   1,848   11   11   11       100%   20,160   120   120   120       10.0%   991%   01.09.08   31.08.25       4.7   100%
QAD Europe SA       1   7   0%   1,050   150   150   150       0%   840   120   120   120       10.0%   -20%   01.05.09   30.04.24       3.3   100%
    W   1   7   100%   1,050   150   150   150       100%   840   120   120   120       10.0%   -20%   01.05.09   30.04.24       3.3   100%

 

102688.2001 | 101-4423-115 | Plan-les-Ouates, Chemin des Aulx 8-18 Created by Wüest Partner, 21.12.2020 Page 26 of 45

 

 

 

Wüest Dimensions - Business intelligence by Wüest Partner
                                                                                         
Rental property   Current rent   Market rent   Δ   Current lease agreement
Tenant   UT   No.   sqm   Share   CHF p.a.   CHF/sqm           Q.   Share   CHF p.a.   CHF/sqm           Q.   Vac.   Dev.   Start   End   Early break   End   Index
                        Min   Max   Ø               Min   Max   Ø               Min   Max   earliest termin.   [a]   Ø
Lanier Cyril       1   5   0%   600   120   120   120       0%   600   120   120   120       10.0%   0%   01.01.03           0.1   100%
    W   1   5   100%   600   120   120   120       100%   600   120   120   120       10.0%   0%   01.01.03           0.1   100%
Iline Daria       1   1   0%   300   300   300   300       0%   120   120   120   120       10.0%   -60%   01.04.19           0.2   100%
    W   1   1   100%   300   300   300   300       100%   120   120   120   120       10.0%   -60%   01.04.19           0.2   100%
                                                                                         
                                                                                         
                                                                                         
Total tenants       880   32,058   100%   10,291,046   0   325   321   44%   100%   9,312,870   120   260   291   35%   6.5%   -10%   01.01.97   30.06.27   30.09.2021   2.5   100%

 

102688.2001 | 101-4423-115 | Plan-les-Ouates, Chemin des Aulx 8-18 Created by Wüest Partner, 21.12.2020 Page 27 of 45

 

 

 

 

Wüest Dimensions - Business intelligence by Wüest Partner

  

Summary by tenant and use type outlook

 

Rental unit           Rents Periods | nominal cashflows            
                    Actual       Market   1   2   3   4   5   6   7   8   9   10
Tenant   UT   No.   sqm   end [a]   Share   CHF p.a.   CHF p.a.   01.01.2021   01.01.2022   01.01.2023   01.01.2024   01.01.2025   01.01.2026   01.01.2027   01.01.2028   01.01.2029   01.01.2030
                                - 31.12.2021   - 31.12.2022   - 31.12.2023   - 31.12.2024   - 31.12.2025   - 31.12.2026   - 31.12.2027   - 31.12.2028   - 31.12.2029   -31.12.2030
LEM INTERNATIONAL SA       220   8,364   1.2   27.8%   2,858,556   2,482,320   2,858,077   2,589,140   2,507,205   2,519,741   2,532,340   2,545,002   2,557,727   2,570,515   2,583,368   2,596,285
    W   4   666   1.1   2.5%   72,264   79,920   71,785   78,275   80,721   81,125   81,530   81,938   82,348   82,760   83,173   83,589
    OP   33   0   1.2   1.6%   47,160   51,480   47,160   50,652   51,996   52,256   52,517   52,780   53,044   53,309   53,576   53,843
    IP   182   0   1.2   12.1%   346,716   349,440   346,716   350,503   352,943   354,708   356,481   358,264   360,055   361,855   363,665   365,483
    O   1   7,698   1.2   83.7%   2,392,416   2,001,480   2,392,416   2,109,710   2,021,545   2,031,653   2,041,811   2,052,020   2,062,280   2,072,591   2,082,954   2,093,369
Swedish Orphan Biovitrum AG       89   2,856   3.1   9.6%   985,267   860,600   985,267   990,194   995,145   881,995   877,942   882,331   886,743   891,177   895,632   900,111
    W   5   254   3.1   4.1%   40,447   30,480   40,447   40,649   40,853   32,241   31,094   31,250   31,406   31,563   31,721   31,879
    IP   80   0   3.0   15.5%   152,316   153,600   152,316   153,078   153,843   155,916   156,695   157,479   158,266   159,057   159,853   160,652
    O   4   2,602   3.1   80.4%   792,504   676,520   792,504   796,467   800,449   693,838   690,152   693,603   697,071   700,556   704,059   707,579
NovImmune SA       44   2,420   2.9   7.4%   757,662   698,680   757,662   761,378   765,400   709,578   712,979   716,396   719,904   723,504   727,121   730,757
    W   1   66   3.0   1.4%   10,890   7,920   10,890   10,944   10,999   8,039   8,080   8,120   8,161   8,201   8,242   8,284
    O   2   2,354   2.9   89.4%   677,316   612,040   677,316   680,703   683,869   621,267   624,373   627,495   630,632   633,785   636,954   640,139
    IP   41   0   2.9   9.2%   69,456   78,720   69,456   69,731   70,532   80,272   80,526   80,781   81,111   81,517   81,924   82,334
Selexis SA       42   1,588   6.0   5.3%   550,522   470,100   550,238   552,025   553,524   555,025   556,527   558,321   490,750   486,802   489,236   491,683
    W   2   55   6.1   1.3%   7,356   6,600   7,356   7,393   7,430   7,467   7,504   7,542   6,865   6,834   6,869   6,903
    OP   4   0   3.5   1.9%   10,320   6,240   10,320   10,153   9,768   9,378   8,984   8,586   6,594   6,462   6,494   6,526
    O   2   1,533   6.1   85.4%   470,146   398,580   470,146   472,496   474,859   477,233   479,619   482,017   416,833   412,741   414,805   416,879
    IP   34   0   5.4   11.4%   62,700   58,680   62,416   61,982   61,468   60,947   60,419   60,176   60,457   60,765   61,069   61,374
Anteis SA       33   1,763   3.7   5.3%   544,728   502,720   542,728   545,040   547,765   550,504   553,256   515,414   517,991   520,581   523,184   525,800
    W   1   81   5.0   2.2%   12,048   9,720   12,048   12,108   12,169   12,230   12,291   9,965   10,015   10,065   10,116   10,166
    IP   29   0   3.9   10.0%   54,744   55,680   52,744   52,606   52,869   53,133   53,399   57,086   57,371   57,658   57,947   58,236
    O   3   1,682   3.7   87.7%   477,936   437,320   477,936   480,326   482,727   485,141   487,567   448,363   450,605   452,858   455,122   457,398
Acqiris SA       35   1,478   1.0   4.6%   476,664   449,560   476,664   451,808   454,067   456,337   458,619   460,912   463,217   465,533   467,860   470,200
    IP   34   0   1.0   10.7%   51,000   65,280   51,000   65,606   65,934   66,264   66,595   66,928   67,263   67,599   67,937   68,277
    O   1   1,478   1.0   89.3%   425,664   384,280   425,664   386,201   388,132   390,073   392,023   393,984   395,953   397,933   399,923   401,923
Fongit       43   1,434   1.1   4.0%   410,496   437,260   413,087   430,049   441,644   443,852   446,071   448,301   450,543   452,796   455,060   457,335
    W   2   61   1.3   1.8%   7,320   7,320   7,320   7,357   7,393   7,430   7,468   7,505   7,542   7,580   7,618   7,656
    IP   38   0   1.0   14.5%   59,424   72,960   62,192   71,295   73,691   74,060   74,430   74,802   75,176   75,552   75,930   76,310
    O   3   1,373   1.1   83.7%   343,752   356,980   343,575   351,398   360,559   362,362   364,173   365,994   367,824   369,663   371,512   373,369
ObsEva SA       29   1,088   2.4   3.8%   387,860   330,160   387,777   389,245   362,888   336,258   337,376   338,582   340,189   341,890   343,600   345,318
    OP   2   0   1.6   1.2%   4,800   3,120   4,795   4,697   4,126   3,550   3,397   3,247   3,215   3,231   3,247   3,263
    O   4   1,088   2.5   84.4%   327,260   282,880   327,260   328,896   308,128   287,144   288,580   290,023   291,473   292,931   294,395   295,867
    IP   23   0   2.1   14.4%   55,800   44,160   55,723   55,652   50,633   45,564   45,400   45,312   45,501   45,729   45,958   46,187
Fondation Eclosion       13   1,067   1.1   2.8%   292,313   288,440   292,171   291,452   292,201   293,323   294,449   295,725   297,202   298,688   300,182   301,682
    W   1   67   1.2   3.3%   9,581   8,040   9,581   8,338   8,121   8,161   8,202   8,243   8,284   8,326   8,367   8,409
    OP   2   0   1.2   1.2%   3,600   3,120   3,600   3,216   3,151   3,167   3,183   3,199   3,215   3,231   3,247   3,263
    IP   9   0   0.4   6.5%   18,924   17,280   18,783   18,562   18,322   18,075   17,825   17,717   17,805   17,894   17,983   18,073
    O   1   1,000   1.2   89.0%   260,208   260,000   260,208   261,335   262,607   263,920   265,239   266,565   267,898   269,238   270,584   271,937
Lemsys SA       30   965   6.5   2.7%   273,231   273,280   273,231   274,597   275,970   277,350   278,737   280,130   281,556   282,989   284,404   285,826
    W   3   123   6.5   6.2%   16,970   14,760   16,970   17,055   17,140   17,226   17,312   17,398   16,347   15,284   15,361   15,438

 

102688.2001 | 101-4423-115 | Plan-les-Ouates, Chemin des Aulx 8-18 Created by Wüest Partner, 21.12.2020 Page 28 of 45

 

 

 

 

Wüest Dimensions - Business intelligence by Wüest Partner

 

Rental unit                   Rents   Periods | nominal cashflows            
                    Actual       Market   1   2   3   4   5   6   7   8   9   10
Tenant   UT   No.   sqm   end [a]   Share   CHF p.a.   CHF p.a.   01.01.2021   01.01.2022   01.01.2023   01.01.2024   01.01.2025   01.01.2026   01.01.2027   01.01.2028   01.01.2029   01.01.2030
                                - 31.12.2021   - 31.12.2022   - 31.12.2023   - 31.12.2024   - 31.12.2025   - 31.12.2026   - 31.12.2027   - 31.12.2028   - 31.12.2029   -31.12.2030
    OP   5   0   6.5   4.8%   13,200   7,800   13,200   13,266   13,332   13,399   13,466   13,533   10,819   8,077   8,118   8,158
    IP   19   0   6.5   10.1%   27,721   31,800   27,721   27,860   27,999   28,139   28,280   28,421   30,665   32,930   33,094   33,260
    O   3   842   6.5   78.8%   215,340   218,920   215,340   216,417   217,499   218,586   219,679   220,778   223,726   226,698   227,832   228,971
SGS M-Scan SA       24   818   1.4   2.6%   267,196   240,200   266,076   251,283   244,455   243,821   245,040   246,265   247,497   248,734   249,978   251,228
    W   2   64   1.0   3.1%   8,316   7,680   8,316   7,718   7,757   7,796   7,835   7,874   7,913   7,953   7,993   8,033
    IP   19   0   1.0   14.2%   37,920   36,480   36,800   37,748   36,846   37,030   37,215   37,401   37,588   37,776   37,965   38,155
    O   3   754   1.5   82.7%   220,960   196,040   220,960   205,817   199,852   198,995   199,990   200,990   201,995   203,005   204,020   205,040
DFI Services SA       34   652   5.8   2.4%   251,310   212,000   251,096   251,702   252,276   252,849   253,422   254,213   221,524   219,532   220,630   221,733
    W   1   36   0.5   2.2%   5,550   4,320   5,519   5,330   5,108   4,884   4,657   4,460   4,451   4,473   4,496   4,518
    OP   3   0   2.0   3.1%   7,680   4,680   7,497   7,102   6,701   6,296   5,887   5,661   4,894   4,846   4,871   4,895
    IP   29   0   6.1   21.2%   53,280   42,840   53,280   53,546   53,814   54,083   54,354   54,625   45,038   44,362   44,584   44,807
    O   1   616   6.1   73.5%   184,800   160,160   184,800   185,724   186,653   187,586   188,524   189,466   167,141   165,850   166,680   167,513
ILEM       22   682   4.0   2.0%   209,880   211,520   209,566   209,868   210,166   210,462   214,856   216,864   217,945   219,035   220,130   221,231
    W   1   30   0.1   2.6%   5,400   3,600   5,248   4,913   4,574   4,232   3,886   3,692   3,709   3,728   3,747   3,765
    IP   20   0   3.4   22.9%   48,000   38,400   47,838   47,692   47,543   47,391   41,360   39,371   39,566   39,764   39,963   40,163
    O   1   652   4.2   74.6%   156,480   169,520   156,480   157,262   158,049   158,839   169,610   173,801   174,670   175,543   176,421   177,303
Sitex SA       42   516   2.8   1.9%   194,794   175,120   190,731   185,191   185,777   185,097   179,027   179,640   180,440   181,342   182,249   183,160
    W   4   112   3.8   9.3%   18,118   13,440   18,118   18,209   18,300   17,385   13,711   13,779   13,848   13,918   13,987   14,057
    OP   12   0   0.6   13.0%   25,344   18,720   23,682   18,814   18,908   19,002   19,097   19,193   19,289   19,385   19,482   19,579
    O   2   404   3.9   55.0%   107,172   105,040   107,172   107,708   108,246   108,607   107,157   107,692   108,231   108,772   109,316   109,862
    IP   24   0   0.8   22.7%   44,160   37,920   41,759   40,460   40,323   40,103   39,063   38,976   39,072   39,267   39,464   39,661
HED Technologies Sàrl       18   488   1.1   1.9%   192,800   157,600   192,333   167,332   162,057   161,747   161,430   161,583   162,387   163,199   164,015   164,836
    IP   17   0   0.8   21.5%   41,520   30,720   41,053   35,731   33,905   32,954   31,993   31,499   31,653   31,811   31,971   32,130
    O   1   488   1.2   78.5%   151,280   126,880   151,280   131,601   128,152   128,793   129,437   130,084   130,734   131,388   132,045   132,705
Epithelix S.a.r.l.       13   500   1.2   1.7%   173,568   150,400   173,568   156,085   151,908   152,667   153,431   154,198   154,969   155,744   156,522   157,305
    OP   2   0   1.2   2.1%   3,600   3,120   3,600   3,216   3,151   3,167   3,183   3,199   3,215   3,231   3,247   3,263
    O   2   500   1.2   85.9%   149,160   130,000   149,160   134,750   131,303   131,960   132,620   133,283   133,949   134,619   135,292   135,968
    IP   9   0   1.2   12.0%   20,808   17,280   20,808   18,118   17,453   17,540   17,628   17,716   17,805   17,894   17,983   18,073
World Courier (Switzerland) SA       11   436   2.4   1.4%   146,604   127,740   146,285   145,961   142,003   131,565   131,121   130,997   131,620   132,279   132,940   133,605
    W   1   13   2.5   1.6%   2,340   1,560   2,340   2,352   1,970   1,584   1,591   1,599   1,607   1,615   1,624   1,632
    OP   3   0   0.2   4.9%   7,200   4,680   7,057   6,601   6,125   5,644   5,158   4,814   4,822   4,846   4,871   4,895
    IP   6   0   0.2   9.8%   14,400   11,520   14,223   13,731   13,218   12,699   12,175   11,826   11,870   11,929   11,989   12,049
    O   1   423   2.7   83.7%   122,664   109,980   122,664   123,277   120,691   111,638   112,196   112,757   113,321   113,888   114,457   115,029
René Faigle SA       16   422   2.3   1.4%   139,608   120,400   139,527   140,032   128,015   124,265   123,377   123,441   124,057   124,678   125,301   125,928
    W   2   78   3.4   7.4%   10,296   9,360   10,296   10,347   10,236   10,232   9,732   9,596   9,644   9,693   9,741   9,790
    OP   4   0   2.2   6.1%   8,448   6,240   8,448   8,490   6,860   6,334   6,366   6,398   6,430   6,462   6,494   6,526
    IP   8   0   2.0   14.8%   20,700   15,360   20,619   20,530   17,875   16,911   16,037   15,748   15,827   15,906   15,985   16,065
    O   2   344   2.2   71.7%   100,164   89,440   100,164   100,665   93,045   90,788   91,242   91,698   92,157   92,618   93,081   93,546
Genkyotex (Suisse) SA       12   348   4.6   1.1%   117,678   100,300   117,580   117,831   118,071   118,311   118,550   104,181   103,347   103,864   104,383   104,905
    W   1   67   5.1   8.5%   10,050   8,040   10,050   10,100   10,151   10,202   10,253   8,415   8,284   8,326   8,367   8,409
    IP   10   0   2.7   19.8%   23,328   19,200   23,230   23,010   22,775   22,539   22,299   19,901   19,783   19,882   19,982   20,081
    O   1   281   5.1   71.6%   84,300   73,060   84,300   84,722   85,145   85,571   85,999   75,865   75,279   75,656   76,034   76,414

 

102688.2001 | 101-4423-115 | Plan-les-Ouates, Chemin des Aulx 8-18 Created by Wüest Partner, 21.12.2020 Page 29 of 45

 

 

 

 

Wüest Dimensions - Business intelligence by Wüest Partner

  

Rental unit                   Rents   Periods | nominal cashflows            
                    Actual       Market   1   2   3   4   5   6   7   8   9   10
Tenant   UT   No.   sqm   end [a]   Share   CHF p.a.   CHF p.a.   01.01.2021   01.01.2022   01.01.2023   01.01.2024   01.01.2025   01.01.2026   01.01.2027   01.01.2028   01.01.2029   01.01.2030
                                - 31.12.2021   - 31.12.2022   - 31.12.2023   - 31.12.2024   - 31.12.2025   - 31.12.2026   - 31.12.2027   - 31.12.2028   - 31.12.2029   -31.12.2030
Epic Restaurant AG       6   803   1.8   1.1%   114,600   144,800   114,120   118,624   146,252   146,983   147,718   148,456   149,199   149,945   150,694   151,448
    W   1   256   1.8   14.5%   16,654   30,720   16,654   19,093   31,028   31,183   31,339   31,496   31,653   31,811   31,971   32,130
    OP   3   0   0.7   5.8%   6,600   4,680   6,120   4,703   4,727   4,751   4,774   4,798   4,822   4,846   4,871   4,895
    G   2   547   1.8   79.7%   91,346   109,400   91,346   94,827   110,497   111,049   111,604   112,162   112,723   113,287   113,853   114,423
Stanley Security S.a.r.l       13   274   5.0   0.9%   96,756   82,140   96,756   97,240   97,726   98,215   98,706   84,438   84,635   85,058   85,484   85,911
    W   1   55   5.1   7.8%   7,536   6,600   7,536   7,574   7,612   7,650   7,688   6,847   6,800   6,834   6,869   6,903
    OP   7   0   5.0   15.4%   14,880   10,920   14,880   14,954   15,029   15,104   15,180   11,339   11,252   11,308   11,365   11,421
    IP   4   0   5.0   8.9%   8,640   7,680   8,640   8,683   8,727   8,770   8,814   7,874   7,913   7,953   7,993   8,033
    O   1   219   5.0   67.9%   65,700   56,940   65,700   66,029   66,359   66,690   67,024   58,378   58,670   58,963   59,258   59,554
Prexton Therapeutics       9   220   3.0   0.8%   85,500   72,560   85,378   85,517   85,653   75,997   74,193   74,393   74,764   75,138   75,514   75,891
    IP   8   0   2.4   24.7%   21,120   15,360   20,998   20,815   20,628   16,760   15,840   15,749   15,827   15,906   15,985   16,065
    O   1   220   3.2   75.3%   64,380   57,200   64,380   64,702   65,025   59,237   58,353   58,644   58,938   59,232   59,528   59,826
Finastra Switzerland GmbH       12   239   0.2   0.8%   80,760   81,340   81,195   81,747   82,155   82,566   82,979   83,394   83,811   84,230   84,651   85,074
    IP   10   0   0.2   18.7%   15,120   19,200   18,180   19,296   19,392   19,489   19,587   19,685   19,783   19,882   19,982   20,081
    O   2   239   0.2   81.3%   65,640   62,140   63,015   62,451   62,763   63,077   63,392   63,709   64,028   64,348   64,670   64,993
GFI International SA       6   202   0.2   0.7%   74,620   62,120   65,245   62,431   62,743   63,056   63,372   63,689   64,007   64,327   64,649   64,972
    IP   5   0   0.2   16.1%   12,000   9,600   10,200   9,648   9,696   9,745   9,793   9,842   9,892   9,941   9,991   10,041
    O   1   202   0.2   83.9%   62,620   52,520   55,045   52,783   53,047   53,312   53,578   53,846   54,115   54,386   54,658   54,931
Les Chambres du CTN       3   430   2.7   0.7%   71,172   66,650   71,172   71,528   70,744   67,655   67,993   68,333   68,675   69,018   69,363   69,710
    Hot.   3   430   2.7   100.0%   71,172   66,650   71,172   71,528   70,744   67,655   67,993   68,333   68,675   69,018   69,363   69,710
Amico Lab SA       11   155   5.0   0.7%   67,914   55,900   67,914   68,254   68,595   68,938   69,283   57,312   57,598   57,886   58,176   58,466
    OP   10   0   5.0   33.4%   22,716   15,600   22,716   22,830   22,944   23,058   23,174   15,994   16,074   16,154   16,235   16,316
    O   1   155   5.0   66.6%   45,198   40,300   45,198   45,424   45,651   45,879   46,109   41,318   41,524   41,732   41,940   42,150
Omnitec SA       4   258   4.3   0.6%   66,144   62,000   66,240   65,124   65,450   65,777   65,392   63,566   63,883   64,203   64,524   64,846
    W   2   50   1.0   11.1%   7,344   6,000   7,440   6,030   6,060   6,090   6,121   6,152   6,182   6,213   6,244   6,275
    IP   1   0   4.7   4.0%   2,640   1,920   2,640   2,653   2,666   2,680   2,510   1,968   1,978   1,988   1,998   2,008
    O   1   208   4.7   84.9%   56,160   54,080   56,160   56,441   56,723   57,007   56,761   55,446   55,723   56,001   56,281   56,563
Factor Lead SA       7   183   0.9   0.6%   62,400   53,920   59,099   55,966   55,506   55,041   55,120   55,282   55,558   55,836   56,115   56,395
    W   1   7       0.0%   0   840   0   0   424   853   857   861   866   870   874   879
    OP   1   0   0.5   3.8%   2,400   1,560   1,980   1,568   1,576   1,584   1,591   1,599   1,607   1,615   1,624   1,632
    IP   3   0   0.2   11.5%   7,200   5,760   6,879   6,480   6,318   6,155   5,990   5,906   5,935   5,965   5,994   6,024
    O   2   176   1.0   84.6%   52,800   45,760   50,240   47,918   47,188   46,450   46,682   46,915   47,150   47,386   47,623   47,861
Technoplan Engineering SA       5   201   0.5   0.6%   57,272   56,740   57,505   57,887   57,934   57,980   58,025   58,174   58,464   58,756   59,050   59,345
    W   1   4   0.5   1.0%   600   480   540   482   485   487   490   492   495   497   500   502
    OP   2   0   0.1   6.7%   3,840   3,120   3,779   3,654   3,527   3,398   3,268   3,199   3,215   3,231   3,247   3,263
    IP   1   0   0.1   4.2%   2,400   1,920   2,359   2,275   2,189   2,103   2,016   1,969   1,978   1,988   1,998   2,008
    O   1   197   0.5   88.1%   50,432   51,220   50,826   51,476   51,733   51,992   52,252   52,513   52,776   53,040   53,305   53,572
Tavitian SA       3   191   2.3   0.5%   51,870   49,620   51,829   51,992   51,113   50,522   50,677   50,873   51,127   51,383   51,640   51,898
    W   1   14   2.4   3.2%   1,680   1,680   1,680   1,688   1,697   1,705   1,714   1,722   1,731   1,740   1,748   1,757
    IP   1   0   0.1   4.6%   2,400   1,920   2,359   2,275   2,189   2,103   2,016   1,969   1,978   1,988   1,998   2,008
    O   1   177   2.4   92.1%   47,790   46,020   47,790   48,029   47,226   46,714   46,947   47,182   47,418   47,655   47,893   48,133
KBI Biopharma SA       2   142   1.0   0.4%   42,400   44,600   42,400   42,835   43,493   44,157   44,827   45,502   45,955   46,185   46,416   46,648

 

102688.2001 | 101-4423-115 | Plan-les-Ouates, Chemin des Aulx 8-18 Created by Wüest Partner, 21.12.2020 Page 30 of 45

 

 

 

 

Wüest Dimensions - Business intelligence by Wüest Partner

   

Rental unit                   Rents   Periods | nominal cashflows            
                    Actual       Market   1   2   3   4   5   6   7   8   9   10
Tenant   UT   No.   sqm   end [a]   Share   CHF p.a.   CHF p.a.   01.01.2021   01.01.2022   01.01.2023   01.01.2024   01.01.2025   01.01.2026   01.01.2027   01.01.2028   01.01.2029   01.01.2030
                                - 31.12.2021   - 31.12.2022   - 31.12.2023   - 31.12.2024   - 31.12.2025   - 31.12.2026   - 31.12.2027   - 31.12.2028   - 31.12.2029   -31.12.2030
    IP   1   0   1.0   6.2%   2,640   7,680   2,640   3,163   4,196   5,241   6,295   7,360   7,913   7,953   7,993   8,033
    O   1   142   1.0   93.8%   39,760   36,920   39,760   39,672   39,297   38,916   38,532   38,142   38,042   38,232   38,423   38,615
So Be Cosmetics SA       5   101   2.4   0.4%   39,900   33,940   38,140   38,170   38,361   34,793   34,624   34,797   34,971   35,146   35,322   35,498
    IP   4   0   0.1   24.1%   9,600   7,680   7,840   7,718   7,757   7,796   7,835   7,874   7,913   7,953   7,993   8,033
    O   1   101   3.1   75.9%   30,300   26,260   30,300   30,452   30,604   26,998   26,789   26,923   27,058   27,193   27,329   27,466
Sitex MAD SA       4   103   3.9   0.4%   38,820   32,540   38,820   39,014   39,209   38,874   33,196   33,362   33,528   33,696   33,865   34,034
    IP   3   0   3.9   20.4%   7,920   5,760   7,920   7,960   7,999   7,857   5,876   5,905   5,935   5,965   5,994   6,024
    O   1   103   3.9   79.6%   30,900   26,780   30,900   31,055   31,210   31,017   27,320   27,456   27,594   27,731   27,870   28,009
Hermenjat Serigraphie       2   145   5.0   0.4%   38,604   39,620   38,604   38,797   38,991   39,186   39,382   40,620   40,824   41,028   41,233   41,439
    IP   1   0   5.0   3.9%   1,488   1,920   1,488   1,495   1,503   1,510   1,518   1,968   1,978   1,988   1,998   2,008
    O   1   145   5.0   96.1%   37,116   37,700   37,116   37,302   37,488   37,676   37,864   38,652   38,845   39,039   39,235   39,431
Anura Associates SA       7   81   1.7   0.4%   37,890   32,580   37,890   36,889   33,585   33,558   33,530   33,501   33,570   33,738   33,906   34,076
    IP   6   0   1.5   38.0%   14,400   11,520   14,400   13,893   12,314   12,180   12,045   11,909   11,870   11,929   11,989   12,049
    O   1   81   1.7   62.0%   23,490   21,060   23,490   22,997   21,271   21,377   21,484   21,592   21,700   21,808   21,917   22,027
Addex Pharma SA       2   98   0.5   0.1%   13,720   11,760   13,670   13,393   13,064   12,732   12,396   12,107   12,117   12,178   12,239   12,300
    W   2   98   0.5   100.0%   13,720   11,760   13,670   13,393   13,064   12,732   12,396   12,107   12,117   12,178   12,239   12,300
PhytoXtract SA       2   50   0.4   0.1%   5,550   6,000   5,650   6,030   6,060   6,090   6,121   6,152   6,182   6,213   6,244   6,275
    W   2   50   0.4   100.0%   5,550   6,000   5,650   6,030   6,060   6,090   6,121   6,152   6,182   6,213   6,244   6,275
Leone Giulio Ferblanterie Sarl       1   35   0.2   0.0%   3,600   4,200   3,643   3,780   3,920   4,061   4,204   4,305   4,328   4,349   4,371   4,393
    W   1   35   0.2   100.0%   3,600   4,200   3,643   3,780   3,920   4,061   4,204   4,305   4,328   4,349   4,371   4,393
Cramatte Cédric       1   62   0.2   0.0%   3,600   7,440   3,872   4,654   5,453   6,259   7,074   7,618   7,666   7,704   7,743   7,782
    W   1   62   0.2   100.0%   3,600   7,440   3,872   4,654   5,453   6,259   7,074   7,618   7,666   7,704   7,743   7,782
Plair SA       1   19   0.5   0.0%   3,420   2,280   3,391   3,207   2,993   2,777   2,558   2,366   2,349   2,361   2,373   2,385
    W   1   19   0.5   100.0%   3,420   2,280   3,391   3,207   2,993   2,777   2,558   2,366   2,349   2,361   2,373   2,385
Services Industriels de Genève       1   168   4.7   0.0%   1,848   20,160   1,848   1,857   1,867   1,876   8,112   20,669   20,772   20,876   20,981   21,086
    W   1   168   4.7   100.0%   1,848   20,160   1,848   1,857   1,867   1,876   8,112   20,669   20,772   20,876   20,981   21,086
QAD Europe SA       1   7   3.3   0.0%   1,050   840   1,050   1,055   1,061   924   857   861   866   870   874   879
    W   1   7   3.3   100.0%   1,050   840   1,050   1,055   1,061   924   857   861   866   870   874   879
Lanier Cyril       1   5   0.1   0.0%   600   600   600   603   606   609   612   615   618   621   624   628
    W   1   5   0.1   100.0%   600   600   600   603   606   609   612   615   618   621   624   628
Iline Daria       1   1   0.2   0.0%   300   120   290   256   221   186   150   124   124   124   125   126
    W   1   1   0.2   100.0%   300   120   290   256   221   186   150   124   124   124   125   126
Total       880   32,058   2.5   100.0%   10,291,046   9,312,870   10,269,986   9,947,060   9,863,291   9,663,558   9,689,648   9,663,003   9,605,200   9,643,751   9,691,969   9,740,429
Share of rental income from rental contracts               88%   48%   40%   21%   18%   10%   0%   0%   0%   0%
                                                                     
                                                                     
                                                                     
                                Legend:    
                                  The expected end dates (real options, early breaks, as well as the next termination dates and periods of notice are considered in the calculation if exercised)

 

102688.2001 | 101-4423-115 | Plan-les-Ouates, Chemin des Aulx 8-18 Created by Wüest Partner, 21.12.2020 Page 31 of 45

 

 

 

 

Wüest Dimensions - Business intelligence by Wüest Partner

    

Expenses/budget

 

    Statement   Budget       Total
    -5   -4   -3   -2   -1   consolidated       1   2   3   4   5   consolidated   consolidated   Share
    01.01.2015   01.01.2016   01.01.2017   01.01.2018   01.01.2019   Average                           Average   Average   % project.
    - 31.12.2015   - 31.12.2016   - 31.12.2017   - 31.12.2018   -31.12.2019                                        
Income                                                            
Est. rental inc.   10,329,202   10,293,866   10,484,874   10,805,937   10,332,550   10,449,286                              10,449,286   100.0%
Office   10,329,202   10,293,866   10,484,874   10,805,937   10,332,550   10,449,286                               10,449,286   100.0%
Vacancy   0   0               0                               0   0.0%
Income losses   34,841                   6,968                               6,968   0.1%
Actual gross income   10,294,361   10,293,866   10,484,874   10,805,937   10,332,550   10,442,318                               10,442,318   99.9%
                                                             
Costs                                                            
Operating costs   331,957   353,953   656,101   621,632   570,926   506,914                               506,914   4.9%
Operating costs %   3.21%   3.44%   6.26%   5.75%   5.53%   4.85%                               4.85%   4.9%
Insurance   105,150   105,151   105,151   119,026   103,911   107,678                               107,678   1.0%
Property management   226,807   248,802   309,939   312,824   258,878   271,450                               271,450   2.6%
Other expenditures   0   0   65,011   13,782   32,137   22,186                               22,186   0.2%
Property taxes   0   0   176,000   176,000   176,000   105,600                               105,600   1.0%
Janitorial services   0   0               0                               0   0.0%
Utilities   0   0               0                               0   0.0%
Maintenance costs   1,070,979   1,166,997   391,345   378,414   376,995   676,946                               676,946   6.5%
Maintenance costs %   10.37%   11.34%   3.73%   3.50%   3.65%   6.48%                               6.48%   6.5%
Maintenance and repair   1,070,979   1,166,997   391,345   378,414   376,995   676,946                               676,946   6.5%
Ground lease fee (costs)   323,416   323,416   323,416   253,979   277,124   300,270                               300,270   2.9%
Total costs   1,726,352   1,844,366   1,370,862   1,254,025   1,225,045   1,484,130                               1,484,130   14.2%
                                                             
Total net income   8,568,009   8,449,500   9,114,012   9,551,912   9,107,505   8,958,188                               8,958,188   85.7%

 

102688.2001 | 101-4423-115 | Plan-les-Ouates, Chemin des Aulx 8-18 Created by Wüest Partner, 21.12.2020 Page 32 of 45

 

 

 

 

Wüest Dimensions - Business intelligence by Wüest Partner  

 

Projected accounts summary

 

    Statement   Annuity           Periods | nominal cashflows                  
    CHF p.a.   CHF p.a.   %   Q.   1   2   3   4   5   6   7   8   9   10   Exit
            project.                                                
    01.01.2012   01.01.2021           01.01.2021   01.01.2022   01.01.2023   01.01.2024   01.01.2025   01.01.2026   01.01.2027   01.01.2028   01.01.2029   01.01.2030   01.01.2031
    - 31.12.2019               - 31.12.2021   - 31.12.2022   - 31.12.2023   - 31.12.2024   - 31.12.2025   - 31.12.2026   - 31.12.2027   - 31.12.2028   - 31.12.2029   - 31.12.2030    
Income                                                            
Est. rental inc.   10,449,286   10,131,734   100.0%       10,980,926   10,661,555   10,581,358   10,385,216   10,414,914   10,391,895   10,337,737   10,379,950   10,431,850   10,484,009   10,536,429
Vacancy   0   588,136   5.8%       121,111   308,215   397,538   523,965   551,585   603,708   656,965   673,348   676,715   680,099   683,499
Income losses   6,968   0   0.0%       0   0   0   0   0   0   0   0   0   0   0
Other income       25,000   0.2%       25,000   25,125   25,251   25,377   25,504   25,631   25,759   25,888   26,018   26,148   26,279
Actual gross income   10,442,318   9,568,598   94.4%       10,884,815   10,378,465   10,209,071   9,886,628   9,888,832   9,813,819   9,706,532   9,732,490   9,781,152   9,830,058   9,879,208
                                                             
Costs                                                            
Operating costs   506,914   1,073,587   10.6%   81%   1,116,046   1,102,913   1,101,752   1,094,808   1,099,171   1,100,912   1,101,111   1,106,143   1,111,673   1,117,232   1,122,818
%   4.85%   10.60%           10.16%   10.34%   10.41%   10.54%   10.55%   10.59%   10.65%   10.66%   10.66%   10.66%   10.66%
Insurance   107,678   101,317   1.0%   63%   109,809   106,616   105,814   103,852   104,149   103,919   103,377   103,799   104,318   104,840   105,364
Property management   271,450   405,269   4.0%   60%   439,237   426,462   423,254   415,409   416,597   415,676   413,509   415,198   417,274   419,360   421,457
Other expenditures   22,186   163,000   1.6%   79%   163,000   163,815   164,634   165,457   166,285   167,116   167,952   168,791   169,635   170,483   171,336
Property taxes   105,600   404,000   4.0%   95%   404,000   406,020   408,050   410,090   412,141   414,202   416,273   418,354   420,446   422,548   424,661
Janitorial services   0   0   0.0%   10%   0   0   0   0   0   0   0   0   0   0   0
Utilities   0   0   0.0%   10%   0   0   0   0   0   0   0   0   0   0   0
Maintenance costs   676,946   300,000   3.0%   42%   300,000   301,500   303,008   304,523   306,045   307,575   309,113   310,659   312,212   313,773   315,342
%   6.48%   2.96%           2.73%   2.83%   2.86%   2.93%   2.94%   2.96%   2.99%   2.99%   2.99%   2.99%   2.99%
Maintenance and repair   676,946   300,000   3.0%   42%   300,000   301,500   303,008   304,523   306,045   307,575   309,113   310,659   312,212   313,773   315,342
Refurbishment costs       1,354,584   13.4%   61%   1,283,000   500,490   0   0   3,185,930   0   0   4,142,118   0   0   1,719,383
%       13.37%           11.68%   4.69%   0.00%   0.00%   30.59%   0.00%   0.00%   39.90%   0.00%   0.00%   16.32%
Refurbishment       1,354,584   13.4%   61%   1,283,000   500,490   0   0   3,185,930   0   0   4,142,118   0   0   1,719,383
Ground lease fee (costs)   300,270   277,125   2.7%       277,125   278,511   279,903   281,303   282,709   284,123   285,543   286,971   288,406   289,848   291,297
Total costs   1,484,130   3,005,296   29.7%       2,976,171   2,183,413   1,684,663   1,680,634   4,873,855   1,692,610   1,695,768   5,845,890   1,712,291   1,720,853   3,448,841
                                                             
Total net income   8,958,188   6,563,302   64.8%       7,908,644   8,195,052   8,524,408   8,205,994   5,014,977   8,121,208   8,010,764   3,886,600   8,068,861   8,109,205   6,430,368

 

Other income

- Additional income from visitors parking space estimated at CHF 25,000.- p.a.

 

Property taxes: 2.0‰ of the tax value, capitalized with the rent revenues after deduction of the ground lease rent at 4.88% (average of the last 5 years of the allowed rate in 2020 by the “AFC - Administration Fiscale Cantonale” for commercial real estate located in other construction zoning than “zone de construction 1 & 2”)

 

Following repair costs in real terms are foreseen in the years 1-10 :

- 2021: Total costs CHF 1,283,000.- (essentially facades renovation, tenant improvement, energy measures).

- 2022: Total costs CHF 498,000.-.

- 2025: Total costs CHF 3,123,000.- .

- 2028: heating system and pipes renovation for approx. CHF 4,000,000.- (Wüest Partner assumption).

 

102688.2001 | 101-4423-115 | Plan-les-Ouates, Chemin des Aulx 8-18 Created by Wüest Partner, 21.12.2020 Page 33 of 45

 

 

 

Wüest Dimensions - Business intelligence by Wüest Partner  

 

Sensitivity analysis

 

Change in annuities   Variation of discount rate (base points)                                            
            Presentation in absolute terms   Presentation in relative terms
    Change   Annuity   +30   +20 +10 +/- -10 -20 -30   +30   +20 +10 +/- -10 -20 -30
    [Rate in %]   [CHF, %]   5.10%   5.00% 4.90% 4.80% 4.70% 4.60% 4.50%   5.10%   5.00% 4.90% 4.80% 4.70% 4.60% 4.50%
                                                                 
Target rental income -10%   9,118,561   112,810,000   115,070,000   117,410,000   119,860,000   122,410,000   125,070,000   127,850,000   -20%   -18%   -17%   -15%   -13%   -11%   -9%
    -5%   9,625,147   122,740,000   125,200,000   127,750,000   130,410,000   133,190,000   136,080,000   139,110,000   -13%   -11%   -9%   -7%   -6%   -3%   -1%
    +0%   10,131,734   132,680,000   135,330,000   138,090,000   140,970,000   143,970,000   147,100,000   150,370,000   -6%   -4%   -2%   0%   2%   4%   7%
    +5%   10,638,321   142,610,000   145,460,000   148,430,000   151,520,000   154,750,000   158,110,000   161,620,000   1%   3%   5%   7%   10%   12%   15%
    +10%   11,144,908   152,540,000   155,590,000   158,770,000   162,080,000   165,520,000   169,120,000   172,880,000   8%   10%   13%   15%   17%   20%   23%
                                                                 
Vacancy +100%   11.61%   121,140,000   123,570,000   126,090,000   128,720,000   131,450,000   134,310,000   137,300,000   -14%   -12%   -11%   -9%   -7%   -5%   -3%
    +50%   8.71%   126,910,000   129,450,000   132,090,000   134,840,000   137,710,000   140,700,000   143,830,000   -10%   -8%   -6%   -4%   -2%   -0%   2%
    +0%   5.80%   132,680,000   135,330,000   138,090,000   140,970,000   143,970,000   147,100,000   150,370,000   -6%   -4%   -2%   0%   2%   4%   7%
    -50%   2.90%   138,440,000   141,210,000   144,090,000   147,090,000   150,220,000   153,490,000   156,900,000   -2%   0%   2%   4%   7%   9%   11%
    -100%   0.00%   144,210,000   147,090,000   150,090,000   153,220,000   156,480,000   159,880,000   163,440,000   2%   4%   6%   9%   11%   13%   16%
                                                                 
Repair costs -10%   1,219,126   135,330,000   138,040,000   140,860,000   143,790,000   146,850,000   150,040,000   153,380,000   -4%   -2%   -0%   2%   4%   6%   9%
    -5%   1,286,855   134,000,000   136,680,000   139,470,000   142,380,000   145,410,000   148,570,000   151,870,000   -5%   -3%   -1%   1%   3%   5%   8%
    +0%   1,354,584   132,680,000   135,330,000   138,090,000   140,970,000   143,970,000   147,100,000   150,370,000   -6%   -4%   -2%   0%   2%   4%   7%
    +5%   1,422,313   131,350,000   133,970,000   136,710,000   139,560,000   142,530,000   145,620,000   148,860,000   -7%   -5%   -3%   -1%   1%   3%   6%
    +10%   1,490,042   130,020,000   132,620,000   135,330,000   138,150,000   141,090,000   144,150,000   147,360,000   -8%   -6%   -4%   -2%   0%   2%   5%
                                                                 

 

102688.2001 | 101-4423-115 | Plan-les-Ouates, Chemin des Aulx 8-18 Created by Wüest Partner, 21.12.2020 Page 34 of 45

 

 

Wüest Dimensions - Business intelligence by Wüest Partner  

 

Quality profile

 

      Weighting   Rating   Comments
  Commercial   100   3.6 - Above-average  
  Location   40   3.6 - Above average  
  Macro-location   10   4.7 - Very good  
  Micro-location   50   3.3 - Above average  
  Office   25   3.3 - Above average  
  Infrastructure   30   3.0 - Average  
  Clustering   20   2.0 - Moderate  
  Terrain   50   4.0 - Good  
  Retail   25   3.3 - Above average  
  Infrastructure   30   3.0 - Average  
  Clustering   20   2.0 - Moderate  
  Terrain   50   4.0 - Good  
  Industry   25   3.3 - Above average  
  Infrastructure   30   3.0 - Average  
  Clustering   20   2.0 - Moderate  
  Terrain   50   4.0 - Good  
  Gastronomy   25   3.3 - Above average  
  Infrastructure   30   3.0 - Average  
  Clustering   20   2.0 - Moderate  
  Terrain   50   4.0 - Good  
  Property   40   3.8 - Good  
  Usability   20   4.0 - Good  
  Room quality   50   4.0 - High  
  Flexibility   30   4.0 - High  
  Parking / allotment   20   4.0 - Good  
  Standard   10   3.7 - Slightly above-average  
  Building shell   33   4.0 - Upmarket  
  Interior fit-out   33   3.5 - Slightly above-average  
  Technical installations   33   3.5 - Slightly above-average  
  Condition   20   3.7 - Sound to good  
  Building shell   20   3.5 - Sound to good  
  Interior fit-out   50   3.5 - Sound to good  
  Technical installations   30   4.0 - Good  

 

 



102688.2001 | 101-4423-115 | Plan-les-Ouates, Chemin des Aulx 8-18 Created by Wüest Partner, 21.12.2020 Page 35 of 45

 

 

Wüest Dimensions - Business intelligence by Wüest Partner  

 

      Weighting   Rating   Comments
  Investment   20   3.5 - Above-average  
  Lettability   33   4.0 - Good  
  Saleability   33   3.0 - Average  
  Income risk   33   3.0 - Average  
  Total            
  Macro-location   10   4.7 - Very good  
  Micro-location   50   3.3 - Above average  
  Usability   20   4.0 - Good  
  Standard   10   3.7 - Slightly above-average  
  Condition   20   3.7 - Sound to good  
  Investment   20   3.5 - Above-average  

 



102688.2001 | 101-4423-115 | Plan-les-Ouates, Chemin des Aulx 8-18 Created by Wüest Partner, 21.12.2020 Page 36 of 45

 

 

 

Wüest Dimensions - Business intelligence by Wüest Partner (GRAPHIC)

 

Photo documentation

 

(GRAPHIC)  

 

(GRAPHIC)

102688.2001 | 101-4423-115 | Plan-les-Ouates, Chemin des Aulx 8-18 Created by Wüest Partner, 21.12.2020 Page 37 of 45

 

 

 

 

Wüest Dimensions - Business intelligence by Wüest Partner (GRAPHIC)

 

 

(GRAPHIC)  

 

(GRAPHIC)

102688.2001 | 101-4423-115 | Plan-les-Ouates, Chemin des Aulx 8-18 Created by Wüest Partner, 21.12.2020 Page 38 of 45

 

 

 

 

Wüest Dimensions - Business intelligence by Wüest Partner (GRAPHIC)

 

Maps

 

(GRAPHIC)  

 

(GRAPHIC)

102688.2001 | 101-4423-115 | Plan-les-Ouates, Chemin des Aulx 8-18 Created by Wüest Partner, 21.12.2020 Page 39 of 45

 

 

 

 

 

Wüest Dimensions - Business intelligence by Wüest Partner (GRAPHIC)

 

Plans

 

(GRAPHIC)  

 

(GRAPHIC)

102688.2001 | 101-4423-115 | Plan-les-Ouates, Chemin des Aulx 8-18 Created by Wüest Partner, 21.12.2020 Page 40 of 45

 

 

 

 

Wüest Dimensions - Business intelligence by Wüest Partner (GRAPHIC)

 

Context

 

 

Order

 

 

Wüest Partner was commissioned by Eldista GmbH to value briefly (indication of value) the property in question as at 1st of January 2020. The property will be valued according to the accounting standards of IFRS and to the definition of market value from “International Valuation Standards Committe” (IVSC), which reads as follows :”Market value is the estimated amount for which a property should exchange on the date of valuation between a willing buyer and a willing seller in an arm's length transaction after proper marketing wherein the parties had each acted knowledgably, prudently and without compulsion.”

 

Assumption

 

 

The valuations are based on the following general assumptions:

● The property has been appraised as continuation scenario. That means, that no change of use scenarios have been calculated as well that would result to a higher value.

● A one-period DCF model was adopted. The valuation period extends for 100 years from the valuation date, with an implicit residual value in the 11th period.

 

● Discounting is based on a risk-adjusted real interest rate. Rates are determined individually for each property on the basis of appropriate benchmarks derived from arm's-length transactions. They may be broken down as follows: risk-free interest rate + property risk (immobility of capital) + premium for macro-location + premium for micro-location depending on use + premium for property quality and income risk + any other specific premiums. - Unless otherwise stated, the valuations assume 1% annual inflation for income and all expenditure. Where a nominal discount rate is applied, this is adjusted accordingly.

 

● Credit risks posed by specific tenants are not explicitly factored into the valuation.

 

● Allowance is made for the specific indexing provisions in existing leases. An indexing factor of 80% (Swiss average) is assumed for the period following lease expiry.

● For existing tenancies, the timing of individual payments is assumed to comply with the terms of the lease. Following lease expiry, cash flows for commercial premises are taken to be quarterly in advance, for housing monthly in advance.

 

● In terms of running costs, entirely separate service charge accounts are assumed, with no tenancy-related ancillary costs to be borne by the owner.

 

● The maintenance (repair and upkeep) costs were calculated by means of a life cycle analysis of the individual building elements. The building structure's remaining lifespan was estimated and periodic refurbishments modelled on the basis of the general condition of the fabric as determined during the property inspection. Appropriate annual reserves were calculated accordingly and plausibility tested using comparables and Wüest & Partner's own benchmarks. The calculation factors in 100% of repair costs in the first 10 years; the

 

 

proportion applied from year 11 onwards is limited to the value-preserving investments (recoverable share). Disclaimer

 

Disclaimer

 

The commissioned valuation and, in particular, the forecasts presented therein were prepared by Wüest & Partner AG to the best of its knowledge and with due observance of current professional standards. The valuation is based on:

● site inspection (see list of documents);

● the documentation provided by the client, the absolute correctness of which is assumed;

● the relevant experience of Wüest & Partner AG in this field.

 

Wüest & Partner did not investigate any legal issues surrounding the properties. Nor did it examine any rent-law or rent-control issues; in particular the landlord assures that no federal, cantonal or municipal restrictions apply.

 

In the documentation provided by Eldista GmbH, floor spaces were estimated by the propertymanager. On the visit the lettable areas (main effective area) have been verified as good as possible by Wüest & Partner. Given that fact the accuracy of square-metre data could not be guaranteed by Wüest & Partner.

 

The valuation was performed with reference to a specific valuation date and may be affected by subsequent events for which no allowance can be made at the present time. A revaluation shall become necessary should any such events occur.

 

Value and price may diverge. No allowance can be made in this valuation for any circumstances affecting the price.

 

The valuation was performed by Wüest & Partner AG independently and neutrally in conformity with its business policies. No conflicts of interest of any kind exist. The valuation was carried out solely for those purposes specified above; Wüest & Partner shall accept no liability in respect of third parties other than that mentioned above.

 

Method

 

The valuation of the main property uses the discounted cash-flow (DCF) method. With this method, the Current Market Value of a property is determined as the total of all projected future net earnings (before interest, taxes, depreciation and amortization) discounted to present-day equivalents. These net earnings are discounted individually for each property with due allowance for specific opportunities and threats, and with adjustment in line with market conditions and risks. All projected cash flows are presented to ensure maximum transparency.


 

 

(GRAPHIC)

102688.2001 | 101-4423-115 | Plan-les-Ouates, Chemin des Aulx 8-18 Created by Wüest Partner, 21.12.2020 Page 41 of 45

 

 

 

 

Wüest Dimensions - Business intelligence by Wüest Partner (GRAPHIC)

 

Documentation index

 

Basics   Available   Appendix   Date   Broker   Source   Comment
Land registry sheet   (GRAPHIC)   (GRAPHIC)   02.12.2011       Registre foncier    
Leasehold documentation   (GRAPHIC)   (GRAPHIC)   02.05.2018           Amendments 2018
Land register plan   (GRAPHIC)   (GRAPHIC)                
Building and zoning regulation   (GRAPHIC)   (GRAPHIC)   07.12.2011       www.sitg.ch   Online Information
Preservation order   (GRAPHIC)   (GRAPHIC)                
Contaminated site   (GRAPHIC)   (GRAPHIC)   07.12.2011       www.sitg.ch   Online Information
Picture documentation   (GRAPHIC)   (GRAPHIC)   21.11.2011       Wüest Partner    
Site visit   (GRAPHIC)   (GRAPHIC)   21.11.2011       Wüest Partner    
                         
Property management   Available   Appendix   Date   Broker   Source   Comment
Area list   (GRAPHIC)   (GRAPHIC)   31.12.2020       ImmoDreil   as at 31.12.2020
Net rents   (GRAPHIC)   (GRAPHIC)   31.12.2020       ImmoDreil    
Ancillary costs   (GRAPHIC)   (GRAPHIC)   31.12.2020       ImmoDreil    
Net rent area   (GRAPHIC)   (GRAPHIC)   31.12.2020       ImmoDreil    
Contracts of business tenants   (GRAPHIC)   (GRAPHIC)   31.12.2020           ObsEva, Anura, Finastra, LA Factor
Turnover sales   (GRAPHIC)   (GRAPHIC)                
Property expenses   (GRAPHIC)   (GRAPHIC)   31.12.2019       InterExperts SA   2013-2019
Property budget   (GRAPHIC)   (GRAPHIC)       Mc Cafferty Asset Management       2021 forecast
Investment planning   (GRAPHIC)   (GRAPHIC)                
                         
Construction   Available   Appendix   Date   Broker   Source   Comment
Building insurance certificate (BIC)   (GRAPHIC)   (GRAPHIC)   27.04.2005       Winterthur    
Building volume (BIC)   (GRAPHIC)   (GRAPHIC)                
Construction year (BIC)   (GRAPHIC)   (GRAPHIC)                
Building permit   (GRAPHIC)   (GRAPHIC)                
Building plans   (GRAPHIC)   (GRAPHIC)   01.01.2003       CTN SA    
Building specification   (GRAPHIC)   (GRAPHIC)                
Areas/volume   (GRAPHIC)   (GRAPHIC)                
Building services information   (GRAPHIC)   (GRAPHIC)                
Investment expenditure   (GRAPHIC)   (GRAPHIC)                
Track record of maintenance/renovation   (GRAPHIC)   (GRAPHIC)                
Condition analysis   (GRAPHIC)   (GRAPHIC)                
                         
Miscellaneous   Available   Appendix   Date   Broker   Source   Comment
Capex table year 2011-2020   (GRAPHIC)   (GRAPHIC)       Mc Cafferty Asset Management       Frank Knight and MIBAG - A+W
CTN repairs 2017   (GRAPHIC)   (GRAPHIC)   31.12.2017   Mc Cafferty Asset Management        
CTN OPEX 2019   (GRAPHIC)   (GRAPHIC)   31.12.2019   Optibase holdings        
CAPEX budget 2021   (GRAPHIC)   (GRAPHIC)   31.12.2020   Swiss Real Management        

 

(GRAPHIC)

102688.2001 | 101-4423-115 | Plan-les-Ouates, Chemin des Aulx 8-18 Created by Wüest Partner, 21.12.2020 Page 42 of 45

 

 

 

 

Wüest Dimensions - Business intelligence by Wüest Partner  

 

Glossary

 

 

Actual Rental Income: The actual rental income represents the target rental income minus other losses of income.

 

Annuity: In the portfolio report, an annuity is used for a constant value over a given period(s). The annuity of the values for the first ten periods is abbreviated by “Ann. 1-10” and, corresponding to that, with “Ann. 11” for the eleventh period.

 

Benchmarks: Benchmarks represent a reference value. The portfolio report shows the difference in percentage from the Swiss median (50% percentile) of the average rental income per square meter (per usage type: residential, office, retail and industry/trade).

 

Budget: The budget contains projected values for costs and revenues, according to the information provided by the owner or the property manager. See also statements.

 

Calculated end of contract (also called «end» in the report): The calculated end is the time difference in years as of the valuation date. Real options, early breaks, as well as the next termination dates and periods of notice for all uses are also taken into account in the calculation, if they are actually used in the valuation. The calculated end can differ due to the different definition of WAULT (see also definition of WAULT).

 

Capital growth return: The change in value (capital growth) is primarily caused by market developments and the investments made in the given period. Capital growth return = market value (end) - market value (start) - capital expenditure + capital revenue/market value (start) + capital expenditure. See Swiss Valuation Standards (SVS), 2017.

 

Cashflow: In general, a cashflow is a financial stream of either income or expenses.

 

Cash flow yield: Cash flow/market value (start date) + capital expenditure. See Swiss Valuation Standards (SVS), 2017.

 

Community Type: A summary of the community grouping produced by the Federal Office for Statistics (BfS).

 

Condition: Condition represents a qualitative assessment of the condition of the outer shell as well as the condition of the inside as well as services of the property. It is deduced in the quality profile of the property.

 

Condominium Ownership: Condominium ownership is a special kind of co-ownership. It is the co-ownership share of a plot, which gives the co-owner the special right of sole use and internal fit-out of distinct parts of a building (Civil Code Art. 712a-712t)

 

Contract (as % of income) Fix: «Contract Fix» represents the percentage of expected total future rental income contractually secured at the present time.

 

Co-ownership: Should several persons possess a unit (property) in fractions and without external divisions, they are classified as co-owners (Civil Code Art.646-651).

 

 

 

Current: Values valid as per the valuation date (date of the rent roll).

 

Discount Rate: The discount rate is the percentage rate used to discount all cash flows. The level of the chosen discount rate (per cashflow or valuation) reflects the risk assessment.

 

Distribution by Percentile: Summary A shows which revenue share per usage type (residential, office, retail, business) of the portfolio lies in each percentile segment.

 

E-Notation: The scientific notation used in Wüest Dimensions is the exponential expression (for base 10), for thousands: Xe3, for millions: Xe6 and for billions: Xe9 (X stands for any number).

 

Gross Yield: Two types of gross yields are shown: The current gross yield is defined as the proportion of today’s (current) target rental income as a share of market value. The gross annuity yield, the second measurement, is the rental income annuity as a percentage of the market value.

 

Ground Lease Income/Costs: Ground lease income or costs include income or costs arising from a ground lease contract (in accordance with Civil Code Art. 779 a. ff)

 

Income Losses: Income losses reflect the sum of all reductions to the target rental income (e.g. vacancy).

 

Lease (as % of income) + Option: «+Option» represents the percentage of the total rental income represented by «Contract Fix» plus the contractually guaranteed rental income, which is secured by means of a real or tenant-side-only contract renewal option.

 

Lease (as % of income) indexed: «Indexed» represents the average degree of indexation of the contracted rental positions.

 

Location Quality: The location quality of a property is a measure of the quality of the location. It is derived by combining both the macro location rating (location of the municipality within Switzerland) and the micro location rating (location of the property within the municipality).

 

Macro location: The macro location represents the quality of the local real estate market for the corresponding municipality. The basis for this measurement is a comprehensive, use-related municipal rating by Wüest Partner.

 

Maintenance Costs: The maintenance costs consist of the costs for upkeep and repair.

 

Maintenance or Upkeep costs (M): The upkeep costs are also referred to as “normal maintenance”. Upkeep measures include all measures undertaken to ensure the continued use of the property (e.g. service work, minor repairs).



 

102688.2001 | 101-4423-115 | Plan-les-Ouates, Chemin des Aulx 8-18 Created by Wüest Partner, 21.12.2020 Page 43 of 45

 

 

 

 

Wüest Dimensions - Business intelligence by Wüest Partner  

 

Market Matrix: The market matrix displays all properties in the portfolio according to the location quality (X-axis) and the property quality (Y-axis) depicted. The matrix is divided into nine segments (I to IX). If a property is located in the segment I, for example, this is classified as a top or prime property.

 

Market Value (MV): The market value is the estimated amount for which an asset should exchange on the date of valuation between a willing buyer and a willing seller in an arm’s-length transaction after proper marketing, wherein the parties had each acted knowledgeably, prudently and without compulsion.

 

Median: The median refers to a statistical measurement. It divides a number of values into two halves. 50% of the values are lower than the median and 50% are greater the median (median = 50% percentile).

 

Micro Location: The micro location describes the position of the property within the community. It is determined by factors such as access to public transport, topography of the plot (e.g. south-facing), shopping availability, etc. The assessments are recorded in the quality profile of the property.

 

MIRR – Modified internal rate of return: IRR is also known as the internal rate of return. In Wüest Dimensions, the modified IRR (MIRR) is being utilised. The MIRR is an indicator that reflects the attractiveness of an initial investment in view of future cash flows. In investment planning, the MIRR can be used to calculate various scenarios. In the DCF calculation, the MIRR is understood as a weighted discount rate or a backward calculation of the discount rate. The MIRR is currently regarded as the best method of calculating the IRR and also takes into account the conclusiveness and payment modality of all present values in the DCF calculation.

 

Net Yield: The net yield is the ratio of the net income annuity to the calculated market value of the property.

 

Nominal: Cash flows and values that are reported in nominal terms are not adjusted for inflation.

 

Overall Coefficient: The overall coefficient for each property is derived from the weighted average of the quality coefficients for the macro location, micro location, condition, standard, and usability.

 

Percentiles: Distribution indicators, which segment a range of values. The 50-percent-percentile marks the border between the higher-priced and the lower priced halves of values. Correspondingly, the 10-percent percentile marks the border between the lowest 10 percent values and the remaining values.

 

Period: The valuation period is divided into a certain number of equally large units of time (usually one year). Such a unit of time is called a period.

 

Portfolio: A collection of several property valuations is summarised in a portfolio.

 

Potential: The anticipated long-term and sustainable development of the revenues or costs is projected using an assessment of the estimated market value or “potential” for both revenues and costs (particularly rent income).

 

Projected Rental Income (Projected): The target or projected rental income is the sum of all rental income (including vacancies).

 

Property Accounts: The property accounts include the historical cost and revenue values as supplied by the owners or property management.

Property Quality: The property quality is a measurement of the quality of a property taking into account the property’s condition, prevailing standards, usability and usage-mix. The information required to determine the quality of the property is taken from the quality profile of the property.

 

Property Type (P-type): The following property types are recognised: residential property, residential/commercial property, commercial property (solely for commercial use), special property, ground lease property and building land.

 

Quality Coefficient: A market-value-weighted-average of the corresponding quality factor for each property. Factors include: macro location, micro location, condition, standard and usability.

 

Real: Real values shown are adjusted for inflation, in other words, deflated. Therein the nominal measurement or value is divided by a price index (e.g. CPI).

 

Region (Properties by -): Switzerland is divided by Wüest Partner into eight monitoring regions. This regionalisation is again based on a regional division of Switzerland – the so-called 106 MS – regions which was undertaken by the Federal Office for Statistics (BfS).

 

Rental Income: The rental income shows the current income generated by the letting of rental units and for each usage type i.e. residential, office, retail, industry/trade, special uses and other uses. The annuity is expressed as CHF per m2

 

Repair Costs (R): The repair costs are also known as “extraordinary maintenance”. They cover all investments that fully replace significant building components and/or are accompanied by a marked qualitative improvement. These may include value-adding investments.

 

Running or Operating Costs: Running or Operating costs are those costs carried by the owner of the property, incurred during operation and not (fully) passed on to the tenants (e.g. insurance premiums, administrative costs).

 

Sensitivity analysis (approximate): The deviating market values in the sensitivity analysis are derived approximately using a simplified model calculation; these market values may therefore differ from a detailed DCF valuation.

 

Sole Ownership: The owner of the property is a single private or legal entity.

 

Standard: The Standard represents the qualitative assessment of a building reflecting the existing spatial conditions, the materialisation and installed building services. The standard is a part of the quality profile.



 

102688.2001 | 101-4423-115 | Plan-les-Ouates, Chemin des Aulx 8-18 Created by Wüest Partner, 21.12.2020 Page 44 of 45

 

 

 

Wüest Dimensions - Business intelligence by Wüest Partner  

 

Tenant list and use-type abbreviations: – No. = Number

– Share of fixed-term contracts = Share of secured fixed-term contracts

– Opt. share = Share of secured contracts with real option extension

– End [a] = Calculated end of contract (see separate entry)

– Fl. = Floor

– Index % = Share of inflation that can be passed on to the tenant under tenancy law

– Vac. = Vacancy (market)

– Trans. per. [a] = Transition period in years between current rent and market rent (see separate entry)

– Rms = Number of rooms per apartment

 

Uses

– OA = Outside area

– O = Offices

– LCE = Leisure/culture/education

– I = Industry

– C = Catering

– H = Health

– H = Hotel

– W = Warehouse

– CSU = Commercial secondary use

– RSU = Residential secondary use

– OP = Outdoor parking

– IP = Indoor parking (parking space)

– SUwA = Special use with area

– SUwoA = Special use without area

– R = Retail

– R = Residential

 

Total Income: The total revenue includes the target or projected rental income plus any other income (e.g. ground lease revenues, sales revenues, etc.) minus any revenue losses.

 

Total Net Income: Total net income is calculated as the total of all income minus all costs.

 

Total Ownership: Owners of the property are several natural or legal persons who are in close (legal) relationship with each other. See, Civil Code Art. 652 - 654.

 

Total return: The total return of a property is made up of the cash flow of a given period and the change in value from the preceding period.

 

Usability: Usability measures the quality of the property in respect of: the floor layout, the flexibility of the building structure, the connectivity of the plot, etc. It is recorded in the quality profile of the property.

 

Usage Area (UA): The usage area is part of the net floor area (NFA), which, in general, serves the overall purpose and use of the building.

Vacancy: A rental unit is deemed to be empty and as such vacant if, as per the rent roll date, no rental contract exists for this rental unit.

 

WAULT: The WAULT (Weighted Average Unexpired Lease Term) adds up the weighted average remaining terms of contractually fixed rents in a portfolio (up to the earliest possible termination date without extension options). The WAULT must be reported in years.

 

The uses to be taken into account are:

- Office, hotel, sales, practices, hospitality, warehouse and other commercially used properties
- Unlimited rental contracts with a term of 6 months are taken into account for the calculation.

 

Property types not to be considered are:

- Apartments, parking spaces, advertising space, cellar/attic
- Vacancies are not taken into account

 

See definition «SFAMA FI Kennzahlen Immofonds_d_160913»



 

102688.2001 | 101-4423-115 | Plan-les-Ouates, Chemin des Aulx 8-18 Created by Wüest Partner, 21.12.2020 Page 45 of 45

 

 

 

 

 

 

Exhibit (c)(2)

 

Wüest Dimensions - Business intelligence by Wüest Partner  

 

Valuation report

 

Commercial property
Riedmattstrasse 9
8153 Rümlang
Switzerland

 

Market value   CHF 25,070,000
     
Valuation date   01.04.2020
Valuation purpose   Update
Customer   Optibase RE1, 45, boulevard Napoléon, 1120 Luxembourg, Luxembourg Yakir Ben Naim, +972-54-456-3894
Project reference number (PRN)   118318
Valuation Id   101-17096-100
Project manager   Moritz Menges, Wüest Partner, +41 44 289 91 76
    Bleicherweg 5, 8001 Zürich, Switzerland
Site visit date   17.12.2012
Site visited by   Wüest Partner / R. Paul

 

Desktop Valuation as at 1 April 2020

 

DRAFT

 

Assumptions:

 

●   The current valuation is based on the valuation report performed as at 1-1-2013.

●   The rent roll provided by the client assumed to be valid as at the date of valuation.

●   All lease contracts included in the valuation report are expected to be signed as at the date of valuation, although not all of them are signed until the preparation of the report (e.g. Gondrand prolongation currently not signed).



118318 | 101-17096-100 | Rümlang, Riedmattstrasse 9 Created by Wüest Partner, 26.03.2020, DRAFT - Desktop Valuation as at 1 April 2020 Page 1 of 31

 

 

 

Wüest Dimensions - Business intelligence by Wüest Partner  

 

Summary

 

Property condition
     

Commercial property

 

Riedmattstrasse 9
8153 Rümlang
Switzerland

 

WGS84: 47.460779 / 8.523837

 
Property unit    
Reference number    
Owner   Optibase RE1
Type of ownership   Sole ownership
Construction year   1989
Last renovated   2011
Customer   Optibase RE1
Contact person   Yakir Ben Naim
    yakirb@optibase-holdings.com
Project manager   Moritz Menges
    moritz.menges@wuestpartner.com
Valuer   Roger Blumenthal
    roger.blumenthal@wuestpartner.com
Results        
         
Market values   CHF   CHF/m2 LA
Market value   25,070,000   2,025
Building insurance value   35,350,000   2,855
Repair cost years 1 to 10   7,346,050   593
         
Inflation       0.50%
Discount rate real/nominal   3.80%   4.32%
Net capitalisation rate (exit)       3.80%
Net/gross yield annuity   3.70%   7.45%
Gross yield (projected/effective)   7.22%   6.53%
IRR 5/IRR 10   3.80%   3.80%
Net initial yield (P1) before/after capex   3.75%   -2.38%
Annuity net yield (P1-10) before/after capex   5.57%   2.43%
Market matrix Quality profile
   

 

 

Rents                                                    
                                                     
Use type   Current rent   Market rent    
Type   No.   sqm   Share   Proj. p.a. [CHF]   Vacant   Eff. p.a. [CHF]   Proj./sqm   Quantile   Proj. p.a. [CHF]   Proj./sqm   Quantile   Vacant   Dev.
Craft/Industry   11   6,534   45%   822,580   0.0%   822,580   126   31%   914,760   140   39%   5.0%   11.2%
Office   11   3,498   29%   524,896   26.0%   388,396   150   40%   521,400   149   39%   7.0%   -0.7%
Indoor parking   138       12%   213,577   12.4%   187,057           215,280           8.0%   0.8%
Retail   3   1,059   7%   120,492   8.2%   110,592   114   15%   116,490   110   13%   5.0%   -3.3%
Warehousing   10   1,271   6%   113,652   0.0%   113,652   89       101,680   80       5.0%   -10.5%
Others   13   18   1%   14,852   0.0%   14,852   144       12,260   0       5.0%   -17.5%
Total   186   12,380   100%   1,810,048   9.6%   1,637,128   128       1,881,870   134       5.9%   4.0%

 

Yields

 

 

    Present value   Annuity (P1-Exit)     Annuity (Exit)       % project.
(P1-Exit)
      % project.
(Exit)
      % RPC
(P1-Exit)
      % RPC
(Exit)
      Yield
    [CHF]   [CHF]   [CHF/m2]   Q.   [CHF/m2]   Q.   [%]   Q.   [%]   Q.   [%]   Q.   [%]   Q.   [%]
Gross target income   50,309,544   1,868,323   151       152       100.0%       100.0%       5.2%       5.2%       7.45%
Est. rental inc.   50,309,544   1,868,323   151       152       100.0%       100.0%       5.2%       5.2%       7.45%
Income reductions   3,687,491   137,030   11       9       7.3%       5.9%       0.4%       0.3%       0.55%
Actual gross inco   46,622,054   1,731,293   140       143       92.7%       94.1%       4.8%       4.9%       6.91%
Operating costs   2,982,924   111,078   9   10%   8   5%   5.9%   44%   5.0%   30%   0.3%   26%   0.3%   19%   0.44%
Maintenance costs   3,055,326   113,774   9   45%   10   48%   6.1%   72%   6.4%   73%   0.3%   65%   0.3%   68%   0.45%
Refurbishment costs   15,511,923   577,631   47   78%   39   70%   30.9%   95%   25.6%   89%   1.6%       1.3%       2.30%
Total costs   21,550,173   802,483   65       56       43.0%       37.1%       2.2%       1.9%       3.20%
Total net income   25,071,881   928,810   75       87       49.7%       57.0%       2.6%       3.0%       3.70%


 

118318 | 101-17096-100 | Rümlang, Riedmattstrasse 9 Created by Wüest Partner, 26.03.2020, DRAFT - Desktop Valuation as at 1 April 2020 Page 2 of 31

 

 

 

Wüest Dimensions - Business intelligence by Wüest Partner  

 

Summary 2

 

Results

 

 

        Periods | real cashflows                                        
        1   2   3   4   5   6   7   8   9   10   Exit
Incomes   Ann.   01.04.2020   01.04.2021   01.04.2022   01.04.2023   01.04.2024   01.04.2025   01.04.2026   01.04.2027   01.04.2028   01.04.2029   01.04.2030
    %   - 31.03.2021   - 31.03.2022   - 31.03.2023   - 31.03.2024   - 31.03.2025   - 31.03.2026   - 31.03.2027   - 31.03.2028   - 31.03.2029   -31.03.2030    
    project.                                            
Gross target income   100.0%   1,812,047   1,815,995   1,822,711   1,828,531   1,834,849   1,841,739   1,849,105   1,857,098   1,865,727   1,875,001   1,881,966
Est. rental inc.   100.0%   1,812,047   1,815,995   1,822,711   1,828,531   1,834,849   1,841,739   1,849,105   1,857,098   1,865,727   1,875,001   1,881,966
Income reductions   7.3%   532,271   327,124   156,862   132,627   130,315   118,340   109,357   109,776   110,294   110,771   110,992
Actual gross income   92.7%   1,279,776   1,488,870   1,665,849   1,695,905   1,704,534   1,723,398   1,739,748   1,747,321   1,755,433   1,764,230   1,770,974
                                                 
Costs                                                
Operating costs   5.9%   239,262   193,466   144,218   131,813   122,408   121,733   120,000   120,000   120,000   120,000   95,000
Maintenance costs   6.1%   100,000   100,000   100,000   100,000   100,000   100,000   100,000   100,000   100,000   100,000   120,000
Refurbishment costs   30.9%   1,536,900   1,338,650   293,250   131,250   4,026,750   19,250   0   0   0   0   482,544
Total costs   43.0%   1,876,162   1,632,116   537,468   363,063   4,249,158   240,983   220,000   220,000   220,000   220,000   697,544
                                                 
Total net income   49.7%   -596,386   -143,245   1,128,381   1,332,842   -2,544,623   1,482,416   1,519,748   1,527,321   1,535,433   1,544,230   1,073,431
                                                 
Market value as at start of period   25,071,881   26,628,525   27,781,762   27,681,192   27,368,157   31,000,042   30,660,467   30,269,870   29,856,677   29,419,480   28,956,665
Gross yield p.a.   7.23%   6.82%   6.56%   6.61%   6.70%   5.94%   6.03%   6.14%   6.25%   6.37%   6.50%
Net yield after repair p.a.   -2.38%   -0.54%   4.06%   4.82%   -9.30%   4.78%   4.96%   5.05%   5.14%   5.25%   3.71%
Capital growth return p.a.   6.21%   4.33%   -0.36%   -1.13%   13.27%   -1.10%   -1.27%   -1.37%   -1.46%   -1.57%    
Total return p.a.   3.83%   3.79%   3.70%   3.68%   3.97%   3.69%   3.68%   3.68%   3.68%   3.68%    

 

Sensitivity analysis                    
                         
    Presentation in relative terms
                         
    Δ   +30   +10   +/-   -10   -30
        4.10%   3.90%   3.80%   3.70%   3.50%
Target rental income   -10%   -25%   -22%   -20%   -17%   -13%
    +0%   -7%   -3%   0%   3%   9%
    +10%   11%   17%   20%   23%   30%
Vacancy   +100%   -18%   -14%   -11%   -9%   -4%
    +0%   -7%   -3%   0%   3%   9%
    -100%   3%   9%   11%   15%   21%
Repair costs   -10%   -2%   3%   6%   9%   15%
    +0%   -7%   -3%   0%   3%   9%
    +10%   -13%   -8%   -6%   -4%   2%
   

 

  
Contract terms                    
Usage   Expected   WAULT   WAULT   WAULT   Index
    end ø [a]   ø   min   max   ø
Outdoor parking   4.1               61%
Office   2.0   1.7   0.1   3.7   75%
Indoor parking   1.8               52%
Retail   1.6   1.6   1.2   2.7   80%
Craft/Industry   0.7   0.8   0.2   1.2   60%
Special use without ar…   0.7               80%
Warehousing   0.4   0.5   0.1   3.0   44%
Special use with area   0.1               80%
Total   1.2   1.1   0.1   3.7   63%


118318 | 101-17096-100 | Rümlang, Riedmattstrasse 9 Created by Wüest Partner, 26.03.2020, DRAFT - Desktop Valuation as at 1 April 2020 Page 3 of 31

 

 

 

Wüest Dimensions - Business intelligence by Wüest Partner  

 

Contents  
Title 1
Summary 2
Summary 2 3
Contents 4
Description 5
Property data (plots, buildings) 8
Use-type overview 10
Area list 12
Tenant list outlook 15
Summary by tenant and use type 17
Projected accounts summary 19
Sensitivity analysis 21
Quality profile compact 22
Photo documentation 23
Maps (macro and micro location) 25
Context 26
Documentation index 28
Glossary 29

 

118318 | 101-17096-100 | Rümlang, Riedmattstrasse 9 Created by Wüest Partner, 26.03.2020, DRAFT - Desktop Valuation as at 1 April 2020 Page 4 of 31

 

 

 

 

Wüest Dimensions - Business intelligence by Wüest Partner (GRAPHIC)

 

Description

 

 

 

Commission

 

Wüest Partner was commissioned by Optibase RE1 to value the property in question as per the stipulated day of valuation for accounting reasons. The current valuation is set up as a desktop valuation without performing a site visit or detailed surveys in relation of the condition and standard of the building. Furthermore the effective letting situation has not been verified by a site visit and is therefore based on the rent roll provided by the client as well as the provided lease contracts. 

 

Wüest Partner already prepared a valuation report dated to 1 January 2013, on which the present valuation is based. In the current valuation the following sections have been adopted from the previous valuation report: micro location, building/surrounding area, building fabric/condition, pictures.

 

The following main assumptions have to be considered:

 

●  The current valuation is based on the valuation report performed as at 1-1-2013.

●  The rent roll provided by the client assumed to be valid as at the date of valuation.

●  All lease contracts included in the valuation report are expected to be signed as at the date of valuation, although not all of them are signed until the preparation of the report (e.g. Gondrand prolongation currently not signed).

 

In connection with the corona virus/COVID-19 and the fight against the pandemic, drastic measures have been put into effect in many countries, the consequences of which for the overall economy and the real estate market are not yet foreseeable. Above all, the consequences are difficult to quantify at the moment because no or not enough up-to-date comparative financial statements and transactions with these boundary conditions are available. Accordingly, the valuation uncertainty is currently increased.

 

Macro location 

 

General locational factors

With a population of 8,172 (up by 8.2% between 2014 and 2018), the municipality of Rümlang (ZH) is located in the Zürich urban agglomeration. People with a higher income (executives and senior management) accounted for 12% of Rümlang’s population in 2017, compared to the Swiss average of 12%.

29,000 people live within a 10-minute and 243,000 within a 20-minute drive of Rümlang (the corresponding figures for the city of Zurich being around 415,000 and 695,000).

Within half an hour’s drive of Rümlang, 1,206,000 residents and 903,000 employees (full time equivalent) can be reached in Switzerland (equivalent figures for the city of Zurich: approx. 1,636,000 residents and 1,168,000 employees).

The number of people working in the industrial or service sector (full time equivalent) was 4,877 in 2017, 65.1% being employed in the service sector (Switzerland: 75.0%). Since 2015, the employment figure for Rümlang has decreased by 4.1%, with jobs shed in both the industrial and service sector. Between 2018 and

 

 

2019, the region of Glattal-Furttal, which Rümlang is part of, has shown a net inward corporate migration, i.e. fewer companies moved out of the area than arrived from other regions.

 

Office premises

The average asking rent (net) for office space in Rümlang is CHF 166 per sqm p.a. This value is below the Swiss average of CHF 206 per sqm p.a.

Overall, the urban agglomeration Zürich provides some 15,347,000 sqm of office space (including 84,000 sqm in Rümlang). The volume of new-build office development (in relation to the existing stock) over the last few years in the urban agglomeration Zürich has been par for Switzerland.

 

Retail premises

The average asking rent (net) for retail space in Rümlang is CHF 186 per sqm p.a. This value is below the Swiss average of CHF 263 per sqm p.a.

Overall, the urban agglomeration Zürich provides some 5,291,000 sqm of retail space (including 29,000 sqm in Rümlang). This is equivalent to some 3.8 sqm retail space per resident of urban agglomeration, a figure more or less in line with the Swiss average (4.1 sqm per resident). The volume of new-build retail development (in relation to the existing stock) over the last few years in the urban agglomeration Zürich has been above par for Switzerland.

 

Conclusion

According to Wüest Partner AG’s location and market rating, Rümlang ranks as a municipality with an excellent location quality for office premises (4.8 points) and an excellent location quality for retail premises (4.8 points on a scale from 1 [municipality with an extremely poor location quality] to 5 [municipality with an excellent location quality]).

 

Micro location

 

The property is located in the industrial area Riedmatt, which connects the north and out of the village Rümlang. The industrial quarter profits directly from the neighboring communities - the city of Zurich and Kloten intercontinental airport. Numerous industrial, commercial and service companies are located in the neighborhood. The property itself is located at the full front of the busy Riedmattstrasse and thus has good exposure to passing traffic. Within the local vicinity the general appearance of the local environment can be described as good. Local occupiers include Coop, Denner, Burger King and Top CC. The area will benefit from a new facility which is currently under construction. The situation of the property will be less influenced by passing pedestrians but rather than traffic. 100m from the property there is a bus stop providing services to the train station in a few minutes. The nearest highway exit is about five kilometers away providing good access to the A1 and A51 and the airport being just ten minutes. In summary, the micro-location with respect to the relevant uses are referred to as being between average and good.


(GRAPHIC)

118318 | 101-17096-100 | Rümlang, Riedmattstrasse 9 Created by Wüest Partner, 26.03.2020, DRAFT – Desktop Valuation as at 1 April 2020 Page 5 of 31

 

 

 

 

Wüest Dimensions - Business intelligence by Wüest Partner (GRAPHIC)

 

Building/Surrounding area

 

The present review concerns: Plot No. 1688 with a plot area of 5,090 m2 and commercial building with underground car parking.

 

In the land register various easements are recorded. Noteworthy is the following:

 

●  At best, the visitor parking maybe eliminated at its own cost and without compensation for an expansion of Riedmattstrasse. (Assumption: not relevant to assessment)

●  The plot is no. is 4778. Compensation by way of assignment from the neighboring plot 4779 (assumption: not relevant to assessment)

●  Continuity and shared the heating system: The 4779 heating system located on the property may be shared. All costs are allocated according to energy consumption.

 

The building is parallel to Riedmattstrasse which lies to the north. Both the main entrance and the access roads to the garage and the loading and unloading area are accessed from Riedmattstrasse. The property consists of five floors and two underground floors, the top two floors are in a H-shaped layout providing good natural light to all areas. The lower floors are made of reinforced concrete and masonry with the upper floors of reinforced concrete frame. The floors are connected by a central service core. This includes the two passenger lifts and sanitary facilities. Additionally, there are two service cores at the east and west at the front of the building each providing staircase access. Four goods lifts with up to 5000 kg open up next to the passenger elevators.

 

The building includes office, industrial, warehouse and showroom. The two upper floors are mainly for office use while the lower floors have a greater ceiling height and are mainly used for commercial purposes. The ground floor retail units are of a good size and make ideal show room accommodation. Covered ramps to the car parking are located at the front of the building with two ramps on either side to the rear for delivery (one to enter and one to exit). The basement provides sufficient car parking available over 3 split levels.

 

Building fabric/Condition

 

The property was constructed in 1989 and the façade consists of concrete with sections of the first floor façade having sheet metal panels coverings, one of which is missing from the south elevation at the exit of the loading bay. Both the entrance and exits to the covered loading bay has some minor damage to the ceiling caused by high vehicles. Some areas of the concrete façade are in need of repair and should be carried out within approximately the next five years. The windows frames are made of a wood-metal mix and the double glazing was replaced in 2002. The roof is flat and mainly gravel covered with one extensively planted terraced are above the second floor level. The roof is currently undergoing repair works. Overall, the property is in a good condition and is being regularly maintained.  A new heating boiler was installed in 2010, the heat being distributed via radiators. A ventilation/air conditioning system was installed for the top floor office space in 2009. This is because of noise pollution from the air traffic. The ground floor showroom areas have their own individual tenant fit-out and the motor cycle showroom has a work shop area with all major installations usually available for auto repair work. Currently, the ventilation system is used only in the garage area.

 

Usage

 

The property contains the following use types:

 

- Office: 3,498 sqm

- Retail: 1,059 sqm

- Craft / Industry: 6,534 sqm

- Warehousing: 1,271 sqm

- Special use with area: 18 sqm

- Special use without area: 1 units

 

- Indoor parking: 138 units

- Outdoor parking: 11 units

 

Rental income

 

The actual target rental income as per valuation date amounts to CHF 1,810,048 p.a. The actual vacancy of the property is 9.6%. The property is leased as follows:

- Office: CHF 140 – 165/sqma

- Retail: CHF 112 – 119/sqma

- Craft / Industry: CHF 90 – 133/sqma

- Warehousing: CHF 27 – 144/sqma

- Indoor parking: CHF 13 - 240/mth

- Outdoor parking: CHF 60 - 80/mth

 

Wüest Partner estimates market rents at a total of CHF 1,881,870 p.a. and thus around 4.0% above the current target income of CHF 1,810,048 p.a. The following rent potential is assumed:

- Office: CHF 130 – 150/sqma

- Retail: CHF 110/sqma

- Craft / Industry: CHF 140/sqma

- Warehousing: CHF 80/sqma

- Indoor parking: CHF 130/mth

- Outdoor parking: CHF 60 - 80/mth

 

The structural vacancy rate is estimated at around 5.9%.

 

Running and maintenance costs

 

- Long term OPEX (excl. property taxes): CHF 111,000

- Long term maintenance from period 11: CHF 10/sqma


 

(GRAPHIC)

118318 | 101-17096-100 | Rümlang, Riedmattstrasse 9 Created by Wüest Partner, 26.03.2020, DRAFT – Desktop Valuation as at 1 April 2020 Page 6 of 31

 

 

 

 

Wüest Dimensions - Business intelligence by Wüest Partner (GRAPHIC)

 

- Long term CAPEX from period 11: CHF 39/sqma

 

Refurbishment

 

Wüest Partner calculates – based on the information received by the client – the following CAPEX within the next 10 years:

 

●  2020: CHF 50,000 - Modernization remaining fire safety system

●  2020: CHF 50,000 - Water evacuation Parking (rough assumption by Wüest Partner)

●  2020: CHF 225,000 - Subdivision/Refurbishment of space

●  2021: CHF 575,000 - Renovation part of the roof

●  2025: CHF 4,000,000 - Windows/blinds and facade (estimate Wüest Partner)

 

Strengths/Weaknesses

 

 

●  The property is typical for the general location

●  Micro locational quality for industrial usage is good

●  The property shows stable letting situation with some relevant contracts expiring in the first periods.

●  Larger investments to be considered in the first decade.


 

(GRAPHIC)

118318 | 101-17096-100 | Rümlang, Riedmattstrasse 9 Created by Wüest Partner, 26.03.2020, DRAFT – Desktop Valuation as at 1 April 2020 Page 7 of 31

 

 

 

 

Wüest Dimensions - Business intelligence by Wüest Partner

 

 

Property data (plots, buildings)

 

Property unit    
     
Property ID    
PU Id   259251
PU reference number (PURN)    
PU name    
Owner   Optibase RE1
Ownership   Sole ownership
Type   Commercial property
Address   Riedmattstrasse 9
8153 Rümlang
     
Country   Switzerland
Coord. [Lat./Long. WGS 84]   47.460779 / 8.523837

 

Land plots        
    Buildings   sqm
Riedmattstrasse 9, Rümlang   1   5,090
Total   1   5,090

 

Buildings        
    Land plots   BF sqm
Riedmattstrasse 9, Rümlang   1    
Total   1    
     
Details for land plot Riedmattstrasse 9, Rümlang
     
Reference number    
Name   Riedmattstrasse 9, Rümlang
Ownership   Sole ownership
Comments    
Owner   Optibase RE1
EGRID    
Parcel area [sqm]   5,090
Coord. [Lat./Long. WGS 84]   47.460779 / 8.523837
     
     
Land registry    
Local court   Niederglatt
Municipality of land registry   Rumlang
Name of the corridor    
Land registry sheet number   1688
Serial registration number    
Plan number    
Cadastral no.   4778
Land registry entry    
Land registry extract date   21.12.2017
     
     
Planning law    
Planning zone   Industrial Zone IIIA
Design plan    
Utilisation potential   Ratio of building per parcel area 8.00
Contaminated sites   no information
Listed building   no information
     
Details for building Riedmattstrasse 9, Rümlang
     
Reference number    
Name   Riedmattstrasse 9, Rumlang
EGID    
Building category    
Address   Riedmattstrasse 9
8153 Rumlang
Country   Switzerland
Coord. [Lat./Long. WGS 84]   47.460779 / 8.523837
Volume (V)   72,348
Gross floor area (GFA)    
Usable area    
Building footprint (BF)    
Energy certificate   Without certificate

 

Building construction activities    
Construction year   Comments
1989    
     
Building renovation    
Renovation year   Comments
2011    

 

Associated land plot    
Land plot   Share of building area
Riedmattstrasse 9, Rümlang   100.0%
     


 

(GRAPHIC)

118318 | 101-17096-100 | Rümlang, Riedmattstrasse 9 Created by Wüest Partner, 26.03.2020, DRAFT – Desktop Valuation as at 1 April 2020 Page 8 of 31

 

 

 

Wüest Dimensions - Business intelligence by Wüest Partner

 

 

Reference value

 

Total [CHF]        
Type   Date   Value Comments
Building insurance value   02.12.2019   35,350,000   gem. iSure
Details [CHF]                
Transaction
price/construction costs
  Reconstruction/renovation
costs
  Parking   Hobby room   Other
                 


 

(GRAPHIC)

118318 | 101-17096-100 | Rümlang, Riedmattstrasse 9 Created by Wüest Partner, 26.03.2020, DRAFT – Desktop Valuation as at 1 April 2020 Page 9 of 31

 

 

 

Wüest Dimensions - Business intelligence by Wüest Partner

 

 

Use-type overview

 

Use type   Current rent   Market rent      
             
         
                                                 
                                                 
                                                 
    No.   Area   CHF p.a.   Share CHF/sqm           CHF p.a.   Share CHF/sqm           Dev.    
                    Min   Max   Ø           Min   Max   Ø       CHF/sqm p.a.
                                                         
Craft/Industry                                                        
Target income   11   6,534   822,580   45.4%   90   133   126   914,760   48.6%   140   140   140   11%  
Vacancy           0.0%                   5.0%                   100%  
Actual rental income   11   6,534   822,580       90   133   126   869,022                   6%  
                                                         
                                                         
Office                                                        
Target income   11   3,498   524,896   29.0%   140   165   150   521,400   27.7%   130   150   149   -1%  
Vacancy   2   910   26.0%       150   150   150   7.0%                   -73%  
Actual rental income   9   2,588   388,396       140   165   150   484,902                   25%  
                                                         
                                                         
Indoor parking                                                        
Target income   138       213,577   11.8%               215,280   11.4%               1%    
Vacancy   17       12.4%                   8.0%                   -36%    
Actual rental income   121       187,057                   198,058                   6%    
                                                         
                                                         
Retail                                                        
Target income   3   1,059   120,492   6.7%   110   119   114   116,490   6.2%   110   110   110   -3%  
Vacancy   1   90   8.2%       110   110   110   5.0%                   -39%  
Actual rental income   2   969   110,592       112   119   114   110,666                   0%  

 

(GRAPHIC)

118318 | 101-17096-100 | Rümlang, Riedmattstrasse 9 Created by Wüest Partner, 26.03.2020, DRAFT – Desktop Valuation as at 1 April 2020 Page 10 of 31

 

 

 

Wüest Dimensions - Business intelligence by Wüest Partner

 

 

Use type   Current rent   Market rent        
                 
    No.   Area   CHF p.a.   Share CHF/sqm           CHF p.a.   Share CHF/sqm           Dev.    
                    Min   Max   Ø           Min   Max   Ø       CHF/sqm p.a.
                                                         
Warehousing                                                        
Target income   10   1,271   113,652   6.3%   27   144   89   101,680   5.4%   80   80   80   -11%    
Vacancy           0.0%                   5.0%                   100%    
Actual rental income   10   1,271   113,652       27   144   89   96,596                   -15%    
                                                         
Outdoor parking                                                        
Target income   11       8,760   0.5%               8,760   0.5%               0%    
Vacancy           0.0%                   5.0%                   100%    
Actual rental income   11       8,760                   8,322                   -5%    
                                                         
Special use without area                                                        
Target income   1       3,500   0.2%               3,500   0.2%               0%    
Vacancy           0.0%                   5.0%                   100%    
Actual rental income   1       3,500                   3,325                   -5%    
                                                         
Special use with area                                                        
Target income   1   18   2,592   0.1%   144   144   144   0   0.0%   0   0   0   -100%    
Vacancy           0.0%                                       100%    
Actual rental income   1   18   2,592       144   144   144   0                   -100%    
                                                         
Total                                                        
Target income   186   12,380   1,810,048   100.0%   27   165   128   1,881,870   100.0%   0   150   134   4%   Legend:
Vacancy   20   1,000   172,920   9.6%   110   150   146   110,980   5.9%               -36%   Red marking = Min, Ø, Max Market rent
Actual rental income   166   11,380   1,637,128   90.4%   27   165   126   1,770,890   94.1%               8%   Green marking = Min, Ø, Max Current rent
                                                        Blue = Quantiles municipality/city quarter

 

(GRAPHIC)

118318 | 101-17096-100 | Rümlang, Riedmattstrasse 9 Created by Wüest Partner, 26.03.2020, DRAFT – Desktop Valuation as at 1 April 2020 Page 11 of 31

 

 

 

Wüest Dimensions - Business intelligence by Wüest Partner

 

 

Area list

  

Rental unit   Current rent   Market rent   Δ   Current lease agreement
Ref. No.   Tenant name   Floor   UT   No.   Ro   Area [sqm]   CHF p.a.   Unit/month [CHF]   per sqm [CHF]   CHF p.a.   Unit/month [CHF]   Q.   per sqm [CHF]   Q.   Vacant   Trans. [a]   Dev.   Start   End   Early break/1st notice   Options real/false   Index
809-10-02   Butti Mario   -1   W   1       82   3,840   320   47   6,560   547       80       5.0%   10     +71%   01.04.18               40%
809-01-02   Polymed Medical Center (Lager)   -1   W   1       198   17,820   1,485   90   15,840   1,320       80       5.0%   10     -11%   01.04.16               40%
809-01-04   Polymed Medical Center (Lager)   -1   W   1       287   25,830   2,153   90   22,960   1,913       80       5.0%   10     -11%   01.12.15               40%
809-08-01   Theodor Riccardo AG   -1   W   1       18   480   40   27   1,440   120       80       5.0%   10     +200%   01.01.15   30.06.20           40%
809-08-01   Theodor Riccardo AG   -1   W   1       46   2,400   200   52   3,680   307       80       5.0%   10     +53%   01.01.15   30.06.20           40%
809-08-02   Theodor Riccardo AG   -1   W   1       48   3,840   320   80   3,840   320       80       5.0%   10     +0%   01.04.18   31.03.23           80%
809-12-01   Clear Channel Schweiz AG   0   SU…   1           3,500   292       3,500   292               5.0%   10   +0%   01.12.00   30.11.20       1x5   80%
809-06-01/4   Novabau AG   0   Ret   1       689   77,232   6,436   112   75,790   6,316       110   13%   5.0%   10   -2%   01.12.03   31.05.23   31.05.21       80%
809-01-01/4   Polymed Medical Center   0   W   1       480   44,232   3,686   92   38,400   3,200       80       5.0%   10   -13%   01.09.00               40%
809-17-02   Resin Floor GmbH   0   O   1       165   24,900   2,075   151   21,450   1,788       130   27%   7.0%   10   -14%   01.02.18   31.01.23       1x5   80%
809-08-01   Theodor Riccardo AG   0   Ind.   1       90   11,340   945   126   12,600   1,050       140   39%   5.0%   10   +11%   01.01.15   30.06.20           40%
809-08-01   Theodor Riccardo AG   0   W   1       25   3,240   270   130   2,000   167       80       5.0%   10   -38%   01.01.15   30.06.20           40%
809-08-01   Theodor Riccardo AG   0   W   1       31   3,906   326   126   2,480   207       80       5.0%   10   -37%   01.01.15   30.06.20           40%
809-05-01   Vale Moto GmbH   0   Ret   1       280   33,360   2,780   119   30,800   2,567       110   13%   5.0%   10   -8%   01.01.13   31.12.22           80%
809-99-99     0   Ret   1       90   9,900   825   110   9,900   825       110   13%   5.0%       +0%                    
809-02-03   Fastlog AG   1   Ind.   1       1,800   223,116   18,593   124   252,000   21,000       140   39%   5.0%   10   +13%   01.07.15   30.06.21           80%
809-02-03   Fastlog AG   1   Ind.   1       571   70,776   5,898   124   79,940   6,662       140   39%   5.0%   10   +13%   01.07.15   30.06.21           80%
809-02-03   Fastlog AG   1   Ind.   1       105   13,020   1,085   124   14,700   1,225       140   39%   5.0%   10   +13%   01.07.15   30.06.21           80%
809-02-03   Fastlog AG   1   Ind.   1       146   18,096   1,508   124   20,440   1,703       140   39%   5.0%   10   +13%   01.07.15   30.06.21           80%
809-02-03   Fastlog AG   1   Ind.   1       155   19,212   1,601   124   21,700   1,808       140   39%   5.0%   10   +13%   01.07.15   30.06.21           80%
809-02-03   Fastlog AG   1   Ind.   1       180   22,320   1,860   124   25,200   2,100       140   39%   5.0%   10   +13%   01.07.15   30.06.21           80%
809-01-01/4   Polymed Medical Center   2   Ind.   1       1,298   172,764   14,397   133   181,720   15,143       140   39%   5.0%   10   +5%   01.09.00               40%
809-01-01/4   Polymed Medical Center   2   Ind.   1       864   115,000   9,583   133   120,960   10,080       140   39%   5.0%   10   +5%   01.09.00               40%
809-01-01/4   Polymed Medical Center   2   Ind.   1       913   119,856   9,988   131   127,820   10,652       140   39%   5.0%   10   +7%   01.09.01               40%
809-19-02   Gondrand International AG   3   O   1       431   71,115   5,926   165   64,650   5,388       150   40%   7.0%   10   -9%   01.06.15   31.05.25   31.05.22       80%
809-25-01   CesaroSana GmbH   3   O   1       36   5,040   420   140   5,400   450       150   40%   7.0%   10   +7%   01.01.20   31.01.25   31.01.22   1x5   80%
809-99-99     3   O   1       388   58,200   4,850   150   58,200   4,850       150   40%   7.0%       +0%                    
809-07-01/2   Polygene AG   3   O   1       525   77,364   6,447   147   78,750   6,563       150   40%   7.0%   10   +2%   01.01.08   31.12.23           80%
809-01-05   Polymed Medical Center   3   O   1       297   47,520   3,960   160   44,550   3,713       150   40%   7.0%   10   -6%   01.09.17   30.06.22       1x5   40%
809-23-01   Wenger Krenar   3   O   1       62   8,680   723   140   9,300   775       150   40%   7.0%   10   +7%   01.09.19               40%
809-27-01   Fehr Real Estate GmbH   3   O   1       77   10,780   898   140   11,550   963       150   40%   7.0%   10   +7%   01.04.20   31.03.25   30.09.21   1x5   100%
809-24-01   S&C Sportcars Rumlang   3   O   1       71   9,940   828   140   10,650   888       150   40%   7.0%   10   +7%   01.12.19   30.11.24   31.05.21   1x5   80%
809-03-06   Arrow Central Europe GmbH   4   W   1       56   8,064   672   144   4,480   373       80       5.0%   10   -44%   01.05.14   30.04.20           80%
809-03-06   Arrow Central Europe GmbH   4   O   1       924   133,056   11,088   144   138,600   11,550       150   40%   7.0%   10   +4%   01.05.14   30.04.20           80%
809-03-06   Arrow Central Europe GmbH   4   SU…   1       18   2,592   216   144   0   0       0       5.0%   10   -100%   01.05.14   30.04.20           80%
809-02-04   Fastlog AG   4   Ind.   1       412   37,080   3,090   90   57,680   4,807       140   39%   5.0%   10   +56%   01.07.15   30.06.20           80%
809-99-99     4   O   1       522   78,300   6,525   150   78,300   6,525       150   40%   7.0%       +0%                    
809-03-06   Arrow Central Europe GmbH   -3   IP   7           7,920   94       10,920   130               8.0%   10   +38%   01.03.19   30.04.20           40%
809-03-06   Arrow Central Europe GmbH   -3   IP   9           12,960   120       14,040   130               8.0%   10   +8%   01.10.15   30.04.20           40%
809-03-06   Arrow Central Europe GmbH   -3   IP   6           960   13       9,360   130               8.0%   10   +875%   01.03.19   30.04.20           40%

 

(GRAPHIC)

118318 | 101-17096-100 | Rümlang, Riedmattstrasse 9 Created by Wüest Partner, 26.03.2020, DRAFT – Desktop Valuation as at 1 April 2020 Page 12 of 31

 

 

 

Wüest Dimensions - Business intelligence by Wüest Partner

 

 

Rental unit   Current rent   Market rent   Δ   Current lease agreement
Ref. No.   Tenant name   Floor   UT   No.   Ro   Area [sqm]   CHF p.a.   Unit/month [CHF]   per sqm [CHF]   CHF p.a.   Unit/month [CHF]   Q.   Per sqm [CHF]   Q.   Vacant   Trans. [a]   Dev.   Start   End   Early break/1st notice   Options real/false   Index
809-03-06   Arrow Central Europe GmbH   -3   IP   7           6,720   80       10,920   130               8.0%   10     +63%   01.03.19   30.04.20           40%
809-02-05   Fastlog AG   -2   IP   8           11,520   120       12,480   130               8.0%   10     +8%   01.07.10               40%
809-19-03   Gondrand International AG   -2   IP   3           8,640   240       4,680   130               8.0%   10     -46%   01.10.15   31.05.25   31.05.22   1x5   40%
809-19-03   Gondrand International AG   -2   IP   2           5,760   240       3,120   130               8.0%   10     -46%   01.10.15   31.05.25   31.05.22   1x5   40%
809-19-03   Gondrand International AG   -2   IP   1           2,880   240       1,560   130               8.0%   10     -46%   01.10.15   31.05.25   31.05.22   1x5   40%
809-19-03   Gondrand International AG   -2   IP   2           3,840   160       3,120   130               8.0%   10     -19%   01.10.15   31.05.25   31.05.22   1x5   40%
809-19-03   Gondrand International AG   -2   IP   1           1,920   160       1,560   130               8.0%   10     -19%   01.10.15   31.05.25   31.05.22   1x5   40%
809-13-01   Implenia Bau AG   -2   IP   1           2,880   240       1,560   130               8.0%   10     -46%   01.11.05               40%
809-13-01   Implenia Bau AG   -2   IP   1           1,560   130       1,560   130               8.0%   10     +0%   01.11.05               40%
809-99-99     -2   IP   2           3,120   130       3,120   130               8.0%         +0%                    
809-08-03   Theodor Riccardo AG   -2   IP   1           2,400   200       1,560   130               8.0%   10   -35%   01.10.17               40%
809-05-02   Vale Moto GmbH   -2   IP   1           2,880   240       1,560   130               8.0%   10   -46%   01.10.15               40%
809-27-01   Fehr Real Estate GmbH   -2   IP   5           12,000   200       7,800   130               8.0%   10   -35%   01.04.20   31.03.25   30.09.21   1x5   100%
809-99-99     -1   IP   2           3,120   130       3,120   130               8.0%       +0%                    
809-99-99     -1   IP   4           6,240   130       6,240   130               8.0%       +0%                    
809-99-99     -1   IP   9           14,040   130       14,040   130               8.0%       +0%                    
809-07-02   Polygene AG   -1   IP   1           1,440   120       1,560   130               8.0%   10   +8%   01.01.14               40%
809-01-01   Polymed Medical Center   -1   IP   2           2,647   110       3,120   130               8.0%   10   +18%   01.01.19               40%
809-01-01/5   Polymed Medical Center   -1   IP   11           18,256   138       17,160   130               8.0%   10   -6%   01.09.00               40%
809-01-01/5   Polymed Medical Center   -1   IP   1           1,740   145       1,560   130               8.0%   10   -10%   01.09.00               40%
809-08-01   Theodor Riccardo AG   -1   IP   1           1,440   120       1,560   130               8.0%   10   +8%   01.01.12   30.06.20           40%
809-22-01   ZS Carpoint AG   -1   IP   1           1,560   130       1,560   130               8.0%   10   +0%   01.03.19   28.02.24           40%
809-22-01   ZS Carpoint AG   -1   IP   10           15,600   130       15,600   130               8.0%   10   +0%   01.03.19   28.02.24           80%
809-22-01   ZS Carpoint AG   -1   IP   6           9,360   130       9,360   130               8.0%   10   +0%   01.03.19   28.02.24           40%
809-22-01   ZS Carpoint AG   -1   IP   13           20,280   130       20,280   130               8.0%   10   +0%   01.03.19   28.02.24           80%
809-25-01   CesaroSana GmbH   -1   IP   1           2,880   240       1,560   130               8.0%   10   -46%   01.01.20   31.01.25   31.01.22   1x5   40%
809-01-01   Polymed Medical Center   0   IP   7           13,754   164       10,920   130               8.0%   10   -21%   01.03.19               40%
809-05-03   Vale Moto GmbH   0   IP   6           1,080   15       9,360   130               8.0%   10   +767%   01.07.18               40%
809-05-03   Vale Moto GmbH   0   IP   1           180   15       1,560   130               8.0%   10   +767%   01.07.18               40%
809-24-01   S&C Sportcars Rümlang   0   IP   5           12,000   200       7,800   130               8.0%   10   -35%   01.12.19   30.11.24   31.05.21   1x5   40%
809-06-01/4   Novabau AG   0   OP   6           4,680   65       4,680   65               5.0%   10   +0%   01.12.03   31.05.23   31.05.21       80%
809-17-02   Resin Floor GmbH   0   OP   2           1,920   80       1,920   80               5.0%   10   +0%   01.02.18   31.01.23       1x5   40%
809-05-01   Vale Moto GmbH   0   OP   3           2,160   60       2,160   60               5.0%   10   +0%   01.01.13   31.12.22           40%

 

(GRAPHIC)

118318 | 101-17096-100 | Rümlang, Riedmattstrasse 9 Created by Wüest Partner, 26.03.2020, DRAFT – Desktop Valuation as at 1 April 2020 Page 13 of 31

 

 

 

Wüest Dimensions - Business intelligence by Wüest Partner  

 

 

Rental unit   Current rent   Market rent   Δ   Current lease agreement  
Ref. No. Tenant name   Floo UT   No.   Ro   Area   CHF p.a.   Unit/month   per sqm   CHF p.a.   Unit/month   Q.   per   Q.   Vacant   Trans.   Dev.   Start   End   Early   Options   Index  
    r           [sqm]       [CHF]   [CHF]       [CHF]       sqm           [a]               break/1st   real/false      
                                            [CHF]                           notice          
                                                                                   
                        % project.                       % proj                                  
Total budgeted rental income       186       12,380   1,810,048   100.0%   128   1,881,870   843       134   100.0%           +4%                      
Total vacancy       20       1,000   172,920   9.6%       110,980               5.9%           -36%                      
Total tenants       166       11,380   1,637,128   90.4%       1,770,890               94.1%           +8%                      

 

Legend:
  Vacancy
■ Tenant name   Vacant, but the future tenant is already known.

 

Comments:

 

Arrow Central Europe GmbH: Lease contract terminated per 30.04.2020

ZS Carpoint AG: Vacancy from 01.03.2020

Gondrand International AG: Lease prolongation until 2025 assumed although no lease contract has been signed.

Fehr Real Estate GmbH: No early break options (would include a penalty payment) or any prolongation option has been applied in the valuation.

 

118318 | 101-17096-100 | Rümlang, Riedmattstrasse 9   Created by Wüest Partner, 26.03.2020, DRAFT - Desktop Valuation as at 1 April 2020   Page 14 of 31

 

 

 

 

Wüest Dimensions - Business intelligence by Wüest Partner  

 

Tenant list outlook

 

Rental unit                           Rents       Periods | real cashflows              
                            Actual   Market   1   2   3   4   5   6   7   8   9   10
Ref. No.   Tenant   Floor UT   No.   Ro   sqm   end [a]   CHF p.a.   CHF p.a.   01.04.2020   01.04.2021   01.04.2022   01.04.2023   01.04.2024   01.04.2025   01.04.2026   01.04.2027   01.04.2028   01.04.2029
                                    - 31.03.2021   - 31.03.2022   - 31.03.2023   - 31.03.2024   - 31.03.2025   - 31.03.2026   - 31.03.2027   - 31.03.2028   - 31.03.2029   - 31.03.2030
809-10-02   Butti Mario   -1   W   1       82   0.2   3,840   6,560   3,917   4,169   4,431   4,696   4,962   5,231   5,503   5,779   6,059   6,343
809-01-02   Polymed Medical Center (Lager)   -1   W   1       198   0.2   17,820   15,840   17,764   17,527   17,294   17,073   16,862   16,662   16,471   16,291   16,119   15,956
809-01-04   Polymed Medical Center (Lager)   -1   W   1       287   0.5   25,830   22,960   25,794   25,474   25,136   24,813   24,506   24,213   23,936   23,672   23,422   23,185
809-08-01   Theodor Riccardo AG   -1   W   1       18   0.2   480   1,440   507   598   693   787   882   977   1,073   1,169   1,267   1,365
809-08-01   Theodor Riccardo AG   -1   W   1       46   0.2   2,400   3,680   2,436   2,553   2,676   2,799   2,924   3,050   3,179   3,309   3,442   3,577
809-08-02   Theodor Riccardo AG   -1   W   1       48   3.0   3,840   3,840   3,840   3,836   3,832   3,829   3,827   3,826   3,825   3,825   3,826   3,828
809-12-01   Clear Channel Schweiz AG   0   SU   1           0.7   3,500   3,500   3,500   3,497   3,494   3,492   3,491   3,491   3,491   3,492   3,494   3,496
809-06-01/4   Novabau AG   0   Ret   1       689   1.2   77,232   75,790   77,232   77,108   76,907   76,720   76,548   76,391   76,250   76,124   76,013   75,917
809-01-01/4   Polymed Medical Center   0   W   1       480   0.2   44,232   38,400   44,068   43,389   42,721   42,081   41,467   40,879   40,315   39,774   39,256   38,759
809-17-02   Resin Floor GmbH   0   O   1       165   2.8   24,900   21,450   24,900   24,875   24,846   24,601   24,244   23,893   23,546   23,204   22,866   22,533
809-08-01   Theodor Riccardo AG   0   Ind.   1       90   0.2   11,340   12,600   11,375   11,467   11,570   11,679   11,794   11,917   12,046   12,183   12,328   12,480
809-08-01   Theodor Riccardo AG   0   W   1       25   0.2   3,240   2,000   3,205   3,077   2,947   2,820   2,694   2,571   2,448   2,328   2,208   2,089
809-08-01   Theodor Riccardo AG   0   W   1       31   0.2   3,906   2,480   3,866   3,718   3,569   3,422   3,277   3,135   2,995   2,856   2,718   2,582
809-05-01   Vale Moto GmbH   0   Ret   1       280   2.7   33,360   30,800   33,360   33,327   33,286   33,077   32,804   32,538   32,279   32,027   31,780   31,540
809-99-99     0   Ret   1       90       9,900   9,900   9,900   9,900   9,900   9,900   9,900   9,900   9,900   9,900   9,900   9,900
809-02-03   Fastlog AG   1   Ind.   1       1800   1.2   223,116   252,000   223,116   223,712   226,332   229,084   231,879   234,719   237,605   240,539   243,523   246,559
809-02-03   Fastlog AG   1   Ind.   1       571   1.2   70,776   79,940   70,776   70,965   71,796   72,670   73,556   74,457   75,373   76,304   77,251   78,214
809-02-03   Fastlog AG   1   Ind.   1       105   1.2   13,020   14,700   13,020   13,055   13,207   13,367   13,530   13,695   13,863   14,033   14,207   14,383
809-02-03   Fastlog AG   1   Ind.   1       146   1.2   18,096   20,440   18,096   18,144   18,357   18,580   18,807   19,038   19,272   19,510   19,752   19,998
809-02-03   Fastlog AG   1   Ind.   1       155   1.2   19,212   21,700   19,212   19,263   19,489   19,726   19,967   20,211   20,460   20,713   20,970   21,231
809-02-03   Fastlog AG   1   Ind.   1       180   1.2   22,320   25,200   22,320   22,379   22,641   22,915   23,194   23,477   23,764   24,057   24,355   24,657
809-01-01/4   Polymed Medical Center   2   Ind.   1       1298   0.2   172,764   181,720   173,016   173,429   173,971   174,615   175,361   176,211   177,167   178,230   179,401   180,684
809-01-01/4   Polymed Medical Center   2   Ind.   1       864   0.2   115,000   120,960   115,168   115,443   115,803   116,232   116,728   117,294   117,930   118,637   119,417   120,270
809-01-01/4   Polymed Medical Center   2   Ind.   1       913   0.2   119,856   127,820   120,080   120,536   121,086   121,706   122,397   123,160   123,997   124,910   125,899   126,967
809-19-02   Gondrand International AG   3   O   1       431   2.2   71,115   64,650   71,115   71,044   70,754   70,071   69,394   68,732   68,083   67,447   66,825   66,216
809-25-01   CesaroSana GmbH   3   O   1       36   4.8   5,040   5,400   5,040   5,035   5,030   5,025   5,020   5,041   5,075   5,110   5,146   5,183
809-99-99     3   O   1       388       58,200   58,200   58,200   58,200   58,200   58,200   58,200   58,200   58,200   58,200   58,200   58,200
809-07-01/2   Polygene AG   3   O   1       525   3.7   77,364   78,750   77,364   77,287   77,210   77,138   77,183   77,289   77,409   77,545   77,697   77,864
809-01-05   Polymed Medical Center   3   O   1       297   2.2   47,520   44,550   47,520   47,378   47,162   46,780   46,420   46,088   45,783   45,507   45,256   45,033
809-23-01   Wenger Krenar   3   O   1       62   0.2   8,680   9,300   8,698   8,735   8,779   8,828   8,882   8,942   9,007   9,077   9,153   9,235
809-27-01   Fehr Real Estate GmbH   3   O   1       77   5.0   10,780   11,550   10,780   10,780   10,780   10,780   10,780   10,819   10,896   10,973   11,050   11,127
809-24-01   S&C Sportcars Rümlang   3   O   1       71   4.7   9,940   10,650   9,940   9,930   9,920   9,911   9,905   9,954   10,021   10,091   10,162   10,236
809-03-06   Arrow Central Europe GmbH   4   W   1       56   0.1   8,064   4,480   7,913   7,550   7,187   6,826   6,467   6,109   5,752   5,396   5,041   4,687
809-03-06   Arrow Central Europe GmbH   4   O   1       924   0.1   133,056   138,600   133,289   133,727   134,193   134,685   135,204   135,749   136,321   136,921   137,549   138,204
809-03-06   Arrow Central Europe GmbH   4   SU   1       18   0.1   2,592   0   2,483   2,223   1,963   1,703   1,444   1,185   927   668   410   151
809-02-04   Fastlog AG   4   Ind.   1       412   0.2   37,080   57,680   37,659   39,620   41,651   43,687   45,730   47,782   49,843   51,915   54,000   56,097
809-99-99     4   O   1       522       78,300   78,300   78,300   78,300   78,300   78,300   78,300   78,300   78,300   78,300   78,300   78,300
809-03-06   Arrow Central Europe GmbH   -3   IP   7           0.1   7,920   10,920   8,046   8,324   8,606   8,892   9,184   9,480   9,782   10,090   10,406   10,728
809-03-06   Arrow Central Europe GmbH   -3   IP   9           0.1   12,960   14,040   13,005   13,079   13,161   13,251   13,348   13,453   13,566   13,687   13,817   13,955
809-03-06   Arrow Central Europe GmbH   -3   IP   6           0.1   960   9,360   1,313   2,144   2,976   3,807   4,639   5,472   6,309   7,151   8,000   8,856

 

118318 | 101-17096-100 | Rümlang, Riedmattstrasse 9  Created by Wüest Partner, 26.03.2020, DRAFT - Desktop Valuation as at 1 April 2020  Page 15 of 31

 

 

 

 

Wüest Dimensions - Business intelligence by Wüest Partner (GRAPHIC)

 

Rental unit                               Rents       Periods | real cashflows                                
                                Actual   Market   1   2   3   4   5   6   7   8   9   10
Ref. No.   Tenant   Floor   UT   No.   Ro   sqm   end [a]   CHF p.a.   CHF p.a.   01.04.2020   01.04.2021   01.04.2022   01.04.2023   01.04.2024   01.04.2025   01.04.2026   01.04.2027   01.04.2028   01.04.2029
                                        - 31.03.2021   - 31.03.2022   - 31.03.2023   - 31.03.2024   - 31.03.2025   - 31.03.2026   - 31.03.2027   - 31.03.2028   - 31.03.2029   - 31.03.2030
809-03-06   Arrow Central Europe GmbH   -3   IP   7           0.1   6,720   10,920   6,896   7,296   7,700   8,107   8,518   8,934   9,355   9,782   10,216   10,658
809-02-05   Fastlog AG   -2   IP   8           0.2   11,520   12,480   11,547   11,610   11,682   11,761   11,846   11,939   12,039   12,146   12,261   12,383
809-19-03   Gondrand International AG   -2   IP   3           2.2   8,640   4,680   8,640   8,614   8,454   8,049   7,646   7,247   6,854   6,465   6,079   5,695
809-19-03   Gondrand International AG   -2   IP   2           2.2   5,760   3,120   5,760   5,743   5,636   5,366   5,097   4,832   4,569   4,310   4,052   3,797
809-19-03   Gondrand International AG   -2   IP   1           2.2   2,880   1,560   2,880   2,871   2,818   2,683   2,549   2,416   2,285   2,155   2,026   1,898
809-19-03   Gondrand International AG   -2   IP   2           2.2   3,840   3,120   3,840   3,829   3,793   3,715   3,639   3,564   3,492   3,422   3,354   3,288
809-19-03   Gondrand International AG   -2   IP   1           2.2   1,920   1,560   1,920   1,914   1,897   1,858   1,819   1,782   1,746   1,711   1,677   1,644
809-13-01   Implenia Bau AG   -2   IP   1           0.2   2,880   1,560   2,843   2,708   2,571   2,436   2,303   2,172   2,041   1,912   1,784   1,656
809-13-01   Implenia Bau AG   -2   IP   1           0.2   1,560   1,560   1,560   1,556   1,553   1,551   1,549   1,549   1,550   1,551   1,553   1,557
809-99-99     -2   IP   2               3,120   3,120   3,120   3,120   3,120   3,120   3,120   3,120   3,120   3,120   3,120   3,120
809-08-03   Theodor Riccardo AG   -2   IP   1           0.2   2,400   1,560   2,376   2,289   2,201   2,114   2,029   1,945   1,862   1,781   1,700   1,620
809-05-02   Vale Moto GmbH   -2   IP   1           0.2   2,880   1,560   2,843   2,708   2,571   2,436   2,303   2,172   2,041   1,912   1,784   1,656
809-27-01   Fehr Real Estate GmbH   -2   IP   5           5.0   12,000   7,800   12,000   12,000   12,000   12,000   12,000   11,790   11,370   10,950   10,530   10,110
809-99-99     -1   IP   2               3,120   3,120   3,120   3,120   3,120   3,120   3,120   3,120   3,120   3,120   3,120   3,120
809-99-99     -1   IP   4               6,240   6,240   6,240   6,240   6,240   6,240   6,240   6,240   6,240   6,240   6,240   6,240
809-99-99     -1   IP   9               14,040   14,040   14,040   14,040   14,040   14,040   14,040   14,040   14,040   14,040   14,040   14,040
809-07-02   Polygene AG   -1   IP   1           0.2   1,440   1,560   1,443   1,451   1,460   1,470   1,481   1,492   1,505   1,518   1,533   1,548
809-01-01   Polymed Medical Center   -1   IP   2           0.2   2,647   3,120   2,660   2,699   2,741   2,784   2,828   2,875   2,923   2,973   3,025   3,078
809-01-01/5   Polymed Medical Center   -1   IP   11           0.2   18,256   17,160   18,225   18,071   17,926   17,792   17,668   17,555   17,453   17,361   17,279   17,207
809-01-01/5   Polymed Medical Center   -1   IP   1           0.2   1,740   1,560   1,735   1,713   1,692   1,671   1,652   1,634   1,617   1,600   1,585   1,570
809-08-01   Theodor Riccardo AG   -1   IP   1           0.2   1,440   1,560   1,443   1,451   1,460   1,470   1,481   1,492   1,505   1,518   1,533   1,548
809-22-01   ZS Carpoint AG   -1   IP   1           3.9   1,560   1,560   1,560   1,555   1,551   1,546   1,543   1,541   1,539   1,539   1,540   1,542
809-22-01   ZS Carpoint AG   -1   IP   10           3.9   15,600   15,600   15,600   15,584   15,569   15,553   15,542   15,535   15,531   15,530   15,533   15,539
809-22-01   ZS Carpoint AG   -1   IP   6           3.9   9,360   9,360   9,360   9,332   9,304   9,276   9,255   9,243   9,236   9,235   9,240   9,250
809-22-01   ZS Carpoint AG   -1   IP   13           3.9   20,280   20,280   20,280   20,260   20,240   20,220   20,204   20,195   20,190   20,190   20,193   20,200
809-25-01   CesaroSana GmbH   -1   IP   1           1.8   2,880   1,560   2,880   2,870   2,776   2,640   2,506   2,373   2,242   2,113   1,984   1,856
809-01-01   Polymed Medical Center   0   IP   7           0.2   13,754   10,920   13,674   13,365   13,056   12,756   12,464   12,180   11,903   11,632   11,368   11,110
809-05-03   Vale Moto GmbH   0   IP   6           0.1   1,080   9,360   1,428   2,247   3,067   3,886   4,705   5,527   6,352   7,182   8,019   8,863
809-05-03   Vale Moto GmbH   0   IP   1           0.1   180   1,560   238   375   511   648   784   921   1,059   1,197   1,336   1,477
809-24-01   S&C Sportcars Rümlang   0   IP   5           1.2   12,000   7,800   12,000   11,820   11,381   10,945   10,516   10,094   9,679   9,269   8,863   8,462
809-06-01/4   Novabau AG   0   OP   6           3.2   4,680   4,680   4,680   4,675   4,671   4,667   4,664   4,662   4,661   4,662   4,663   4,665
809-17-02   Resin Floor GmbH   0   OP   2           7.8   1,920   1,920   1,920   1,914   1,909   1,903   1,897   1,892   1,886   1,880   1,878   1,877
809-05-01   Vale Moto GmbH   0   OP   3           2.7   2,160   2,160   2,160   2,154   2,147   2,142   2,139   2,137   2,136   2,136   2,138   2,141
Total                               1,810,048   1,881,870   1,812,047   1,815,995   1,822,711   1,828,531   1,834,849   1,841,739   1,849,105   1,857,098   1,865,727   1,875,001
Share of rental income from rental contracts           46%   21%   13%   9%   2%   0%   0%   0%   0%   0%

 

Legend:    
  Vacancy
■ Tenant name   Vacant, but the future tenant is already known.

 

(GRAPHIC)

118318 | 101-17096-100 | Rümlang, Riedmattstrasse 9 Created by Wüest Partner, 26.03.2020, DRAFT – Desktop Valuation as at 1 April 2020 Page 16 of 31

 

 

 

 

Wüest Dimensions - Business intelligence by Wüest Partner (GRAPHIC)

 

Summary by tenant and use type

 

(GRAPHIC)  

 

Rental property               Current rent                   Market rent                       Δ   Current lease agreement        
Tenant   UT   No.   sqm   Share   CHF p.a. CHF/sqm           Q.   Share   CHF p.a. CHF/sqm           Q.   Vac.   Dev.   Start   End   Early break   End   Index
                        Min   Max   Ø               Min   Max   Ø               Min   Max   earliest termin.   [a]   Ø
Polymed Medical Center       26   3,852   33%   535,769   92   160   130   38%   32%   546,210   80   150   133   39%   5.3%   2%   01.09.00   30.06.22       0.4   40%
    Ind.   3   3,075   76%   407,620   131   133   133   35%   79%   430,500   140   140   140   39%   5.0%   6%   01.09.00           0.2   40%
    O   1   297   9%   47,520   160   160   160   46%   8%   44,550   150   150   150   40%   7.0%   -6%   01.09.17   30.06.22       2.2   40%
    W   1   480   8%   44,232   92   92   92       7%   38,400   80   80   80       5.0%   -13%   01.09.00           0.2   40%
    IP   21       7%   36,397                   6%   32,760                   8.0%   -10%   01.09.00           0.2   40%
Fastlog AG       15   3,369   25%   415,140   90   124   120   28%   28%   484,140   140   140   140   39%   5.1%   17%   01.07.10   30.06.21       1.1   79%
    Ind.   7   3,369   97%   403,620   90   124   120   28%   97%   471,660   140   140   140   39%   5.0%   17%   01.07.15   30.06.21       1.2   80%
    IP   8       3%   11,520                   3%   12,480                   8.0%   8%   01.07.10           0.2   40%
Arrow Central Europe GmbH       32   998   11%   172,272   144   144   144   36%   11%   188,320   0   150   143   40%   7.2%   9%   01.05.14   30.04.20       0.1   73%
    O   1   924   77%   133,056   144   144   144   36%   74%   138,600   150   150   150   40%   7.0%   4%   01.05.14   30.04.20       0.1   80%
    IP   29       17%   28,560                   24%   45,240                   8.0%   58%   01.10.15   30.04.20       0.1   40%
    W   1   56   5%   8,064   144   144   144       2%   4,480   80   80   80       5.0%   -44%   01.05.14   30.04.20       0.1   80%
    SUw   1   18   2%   2,592   144   144   144       0%   0   0   0   0           -100%   01.05.14   30.04.20       0.1   80%
    A                                                                                    
Gondrand International AG       10   431   6%   94,155   165   165   165   50%   5%   78,690   150   150   150   40%   7.2%   -16%   01.06.15   31.05.25   31.05.22   2.2   70%
    O   1   431   76%   71,115   165   165   165   50%   82%   64,650   150   150   150   40%   7.0%   -9%   01.06.15   31.05.25   31.05.22   2.2   80%
    IP   9       24%   23,040                   18%   14,040                   8.0%   -39%   01.10.15   31.05.25   31.05.22   2.2   40%
Novabau AG       7   689   5%   81,912   112   112   112   14%   5%   80,470   110   110   110   13%   5.0%   -2%   01.12.03   31.05.23   31.05.21   1.3   80%
    Ret   1   689   94%   77,232   112   112   112   14%   94%   75,790   110   110   110   13%   5.0%   -2%   01.12.03   31.05.23   31.05.21   1.2   80%
    OP   6       6%   4,680                   6%   4,680                   5.0%   0%   01.12.03   31.05.23   31.05.21   3.2   80%
Polygene AG       2   525   5%   78,804   147   147   147   38%   5%   80,310   150   150   150   40%   7.0%   2%   01.01.08   31.12.23       3.7   79%
    O   1   525   98%   77,364   147   147   147   38%   98%   78,750   150   150   150   40%   7.0%   2%   01.01.08   31.12.23       3.7   80%
    IP   1       2%   1,440                   2%   1,560                   8.0%   8%   01.01.14           0.2   40%
ZS Carpoint AG       30       3%   46,800                   3%   46,800                   8.0%   0%   01.03.19   28.02.24       3.9   71%
    IP   30       100%   46,800                   100%   46,800                   8.0%   0%   01.03.19   28.02.24       3.9   71%
Polymed Medical Center (La…       2   485   3%   43,650   90   90   90       2%   38,800   80   80   80       5.0%   -11%   01.12.15           0.4   40%

 

(GRAPHIC)

118318 | 101-17096-100 | Rümlang, Riedmattstrasse 9 Created by Wüest Partner, 26.03.2020, DRAFT – Desktop Valuation as at 1 April 2020 Page 17 of 31

 

 

 

 

Wüest Dimensions - Business intelligence by Wüest Partner

 

 

Rental property   Current rent   Market rent   Δ   Current lease agreement
Tenant   UT   No.   sqm   Share   CHF p.a.   CHF/sqm           Q.   Share   CHF p.a.   CHF/sqm           Q.   Vac.   Dev.   Start   End   Early break   End   Index
                        Min   Max   Ø               Min   Max   Ø               Min   Max   earliest termin.   [a]   Ø
    W   2   485   100%   43,650   90   90   90       100%   38,800   80   80   80       5.0%   -11%   01.12.15           0.4   40%
Vale Moto GmbH       12   280   2%   39,660   119   119   119   18%   3%   45,440   110   110   110   13%   5.8%   15%   01.01.13   31.12.22       2.5   74%
    Ret   1   280   84%   33,360   119   119   119   18%   68%   30,800   110   110   110   13%   5.0%   -8%   01.01.13   31.12.22       2.7   80%
    IP   8       10%   4,140                   27%   12,480                   8.0%   201%   01.10.15           0.2   40%
    OP   3       5%   2,160                   5%   2,160                   5.0%   0%   01.01.13   31.12.22       2.7   40%
Theodor Riccardo AG       8   258   2%   29,046   27   130   98   31%   2%   29,160   80   140   101   39%   5.3%   0%   01.01.12   31.03.23       0.6   45%
    W   5   168   48%   13,866   27   130   83       46%   13,440   80   80   80       5.0%   -3%   01.01.15   31.03.23       1.0   51%
    Ind.   1   90   39%   11,340   126   126   126   31%   43%   12,600   140   140   140   39%   5.0%   11%   01.01.15   30.06.20       0.2   40%
    IP   2       13%   3,840                   11%   3,120                   8.0%   -19%   01.01.12   30.06.20       0.2   40%
Resin Floor GmbH       3   165   2%   26,820   151   151   151   40%   1%   23,370   130   130   130   27%   6.8%   -13%   01.02.18   31.01.23       3.2   77%
    O   1   165   93%   24,900   151   151   151   40%   92%   21,450   130   130   130   27%   7.0%   -14%   01.02.18   31.01.23       2.8   80%
    OP   2       7%   1,920                   8%   1,920                   5.0%   0%   01.02.18   31.01.23       7.8   40%
Fehr Real Estate GmbH       6   77   1%   22,780   140   140   140   33%   1%   19,350   150   150   150   40%   7.4%   -15%   01.04.20   31.03.25   30.09.21   5.0   100%
    IP   5       53%   12,000                   40%   7,800                   8.0%   -35%   01.04.20   31.03.25   30.09.21   5.0   100%
    O   1   77   47%   10,780   140   140   140   33%   60%   11,550   150   150   150   40%   7.0%   7%   01.04.20   31.03.25   30.09.21   5.0   100%
S&C Sportcars Rümlang       6   71   1%   21,940   140   140   140   33%   1%   18,450   150   150   150   40%   7.4%   -16%   01.12.19   30.11.24   31.05.21   2.7   58%
    IP   5       55%   12,000                   42%   7,800                   8.0%   -35%   01.12.19   30.11.24   31.05.21   1.2   40%
    O   1   71   45%   9,940   140   140   140   33%   58%   10,650   150   150   150   40%   7.0%   7%   01.12.19   30.11.24   31.05.21   4.7   80%
Wenger Krenar       1   62   1%   8,680   140   140   140   33%   1%   9,300   150   150   150   40%   7.0%   7%   01.09.19           0.2   40%
    O   1   62   100%   8,680   140   140   140   33%   100%   9,300   150   150   150   40%   7.0%   7%   01.09.19           0.2   40%
CesaroSana GmbH       2   36   0%   7,920   140   140   140   33%   0%   6,960   150   150   150   40%   7.2%   -12%   01.01.20   31.01.25   31.01.22   3.7   65%
    O   1   36   64%   5,040   140   140   140   33%   78%   5,400   150   150   150   40%   7.0%   7%   01.01.20   31.01.25   31.01.22   4.8   80%
    IP   1       36%   2,880                   22%   1,560                   8.0%   -46%   01.01.20   31.01.25   31.01.22   1.8   40%
Implenia Bau AG       2       0%   4,440                   0%   3,120                   8.0%   -30%   01.11.05           0.2   40%
    IP   2       100%   4,440                   100%   3,120                   8.0%   -30%   01.11.05           0.2   40%
Butti Mario       1   82   0%   3,840   47   47   47       0%   6,560   80   80   80       5.0%   71%   01.04.18           0.2   40%
    W   1   82   100%   3,840   47   47   47       100%   6,560   80   80   80       5.0%   71%   01.04.18           0.2   40%
Clear Channel Schweiz AG       1       0%   3,500                   0%   3,500                   5.0%   0%   01.12.00   30.11.20       0.7   80%
   

SUwo

A

  1       100%   3,500                   100%   3,500                   5.0%   0%   01.12.00   30.11.20       0.7   80%
                                                                                         
                                                                                         
Total tenants       166   11,380   100%   1,637,128   27   165   126   33%   100%   1,708,950   0   150   133   37%   5.8%   4%   01.09.00   31.05.25   17.11.21   1.2   63%

 

(GRAPHIC)

118318 | 101-17096-100 | Rümlang, Riedmattstrasse 9 Created by Wüest Partner, 26.03.2020, DRAFT – Desktop Valuation as at 1 April 2020 Page 18 of 31

 

 

 

Wüest Dimensions - Business intelligence by Wüest Partner

 

 

Projected accounts summary

 

    Statement   Annuity           Periods | real cashflows                      
    CHF p.a.   CHF p.a.   %   Q.   1   2   3   4   5   6   7   8   9   10   Exit
            project.                                                
    -   01.04.2020           01.04.2020
- 31.03.2021
  01.04.2021
- 31.03.2022
  01.04.2022
- 31.03.2023
  01.04.2023
- 31.03.2024
  01.04.2024
- 31.03.2025
  01.04.2025
- 31.03.2026
  01.04.2026
- 31.03.2027
  01.04.2027
- 31.03.2028
  01.04.2028
- 31.03.2029
  01.04.202
- 31.03.2030
  01.04.2030
Income                                                            
Est. rental inc.       1,868,323   100.0%       1,812,047   1,815,995   1,822,711   1,828,531   1,834,849   1,841,739   1,849,105   1,857,098   1,865,727   1,875,001   1,881,966
Vacancy       109,425   5.9%       134,731   82,239   90,987   98,089   106,177   108,990   109,357   109,776   110,294   110,771   110,992
Income losses       27,604   1.5%       397,540   244,885   65,875   34,538   24,138   9,350   0   0   0   0   0
Rent-free       27,604   1.5%       397,540   244,885   65,875   34,538   24,138   9,350   0   0   0   0   0
Actual gross income       1,731,293   92.7%       1,279,776   1,488,870   1,665,849   1,695,905   1,704,534   1,723,398   1,739,748   1,747,321   1,755,433   1,764,230   1,770,974
                                                             
Costs                                                            
Operating costs       111,078   5.9%   44%   239,262   193,466   144,218   131,813   122,408   121,733   120,000   120,000   120,000   120,000   95,000
%       5.95%           13.20%   10.65%   7.91%   7.21%   6.67%   6.61%   6.49%   6.46%   6.43%   6.40%   5.05%
Insurance       15,000   0.8%   47%   15,000   15,000   15,000   15,000   15,000   15,000   15,000   15,000   15,000   15,000   15,000
Property management       70,000   3.7%   49%   70,000   70,000   70,000   70,000   70,000   70,000   70,000   70,000   70,000   70,000   70,000
Other expenditures       10,000   0.5%   59%   10,000   10,000   10,000   10,000   10,000   10,000   10,000   10,000   10,000   10,000   10,000
Property taxes       0   0.0%   10%   0   0   0   0   0   0   0   0   0   0   0
Utilities       7,783   0.4%   53%   25,000   25,000   25,000   25,000   25,000   25,000   25,000   25,000   25,000   25,000   0
Leasing costs       8,295   0.4%       119,262   73,466   24,218   11,813   2,408   1,733   0   0   0   0   0
Maintenance costs       113,774   6.1%   72%   100,000   100,000   100,000   100,000   100,000   100,000   100,000   100,000   100,000   100,000   120,000
%       6.09%           5.52%   5.51%   5.49%   5.47%   5.45%   5.43%   5.41%   5.38%   5.36%   5.33%   6.38%
Maintenance and repair       113,774   6.1%   72%   100,000   100,000   100,000   100,000   100,000   100,000   100,000   100,000   100,000   100,000   120,000
Refurbishment costs       577,631   30.9%   95%   1,536,900   1,338,650   293,250   131,250   4,026,750   19,250   0   0   0   0   482,544
%       30.92%           84.82%   73.71%   16.09%   7.18%   219.46%   1.05%   0.00%   0.00%   0.00%   0.00%   25.64%
Refurbishment       490,643   26.3%   95%   325,000   575,000   0   0   4,000,000   0   0   0   0   0   482,544
Tenant improvements       86,988   4.7%       1,211,900   763,650   293,250   131,250   26,750   19,250   0   0   0   0   0
Total costs       802,483   43.0%       1,876,162   1,632,116   537,468   363,063   4,249,158   240,983   220,000   220,000   220,000   220,000   697,544
                                                             
Total net income       928,810   49.7%       -596,386   -143,245   1,128,381   1,332,842   -2,544,623   1,482,416   1,519,748   1,527,321   1,535,433   1,544,230   1,073,431

 

Re-letting vacancy and incentives:

For the possible re-lettings some incentives/rent-free Period (50% of the projected annual income) are taken into account.

 

Marketing expenses:

15% of the projected income for the re-letting of the possibly vacant space.

 

Contribution to tenant improvements:

In the valuation some costs of CHF 200 to 250 per sq m are taken into account as TI to the charge of the landlord within the upcoming years.

 

Wüest Partner calculates – based on the information received by the client – the following CAPEX within the next 10 years:

 

2020: CHF 50,000 - Modernization remaining fire safety system

(GRAPHIC)

118318 | 101-17096-100 | Rümlang, Riedmattstrasse 9 Created by Wüest Partner, 26.03.2020, DRAFT – Desktop Valuation as at 1 April 2020 Page 19 of 31

 

 

 

Wüest Dimensions - Business intelligence by Wüest Partner

 

 

2020: CHF 50,000 - Water evacuation Parking (rough assumption by Wüest Partner)

2020: CHF 225,000 - Subdivision/Refurbishment of space

2021: CHF 575,000 - Renovation part of the roof

2025: CHF 4,000,000 - Windows/blinds and facade (estimate Wüest Partner)

 

(GRAPHIC)

118318 | 101-17096-100 | Rümlang, Riedmattstrasse 9 Created by Wüest Partner, 26.03.2020, DRAFT – Desktop Valuation as at 1 April 2020 Page 20 of 31

 

 

 

Wüest Dimensions - Business intelligence by Wüest Partner

 

 

Sensitivity analysis

 

Change in annuities   Variation of discount rate (base points)
     
            Presentation in absolute terms   Presentation in relative terms
                 
    Change   Annuity   +30   +20   +10   +/-   -10   -20   -30   +30   +20   +10   +/-   -10   -20   -30
    [Rate in %]   [CHF, %]   4.10%   4.00%   3.90%   3.80%   3.70%   3.60%   3.50%   4.10%   4.00%   3.90%   3.80%   3.70%   3.60%   3.50%
                                                                 
Target rental income   -10%   1,681,491   18,680,000   19,150,000   19,640,000   20,160,000   20,700,000   21,270,000   21,880,000   -25%   -24%   -22%   -20%   -17%   -15%   -13%
    -5%   1,774,907   20,960,000   21,480,000   22,030,000   22,610,000   23,220,000   23,870,000   24,550,000   -16%   -14%   -12%   -10%   -7%   -5%   -2%
    +0%   1,868,323   23,240,000   23,820,000   24,430,000   25,070,000   25,750,000   26,460,000   27,220,000   -7%   -5%   -3%   0%   3%   6%   9%
    +5%   1,961,739   25,520,000   26,150,000   26,820,000   27,530,000   28,270,000   29,060,000   29,890,000   2%   4%   7%   10%   13%   16%   19%
    +10%   2,055,155   27,790,000   28,490,000   29,220,000   29,990,000   30,800,000   31,650,000   32,560,000   11%   14%   17%   20%   23%   26%   30%
                                                                 
Vacancy   +100%   11.71%   20,570,000   21,080,000   21,620,000   22,190,000   22,790,000   23,430,000   24,090,000   -18%   -16%   -14%   -11%   -9%   -7%   -4%
    +50%   8.79%   21,900,000   22,450,000   23,030,000   23,630,000   24,270,000   24,940,000   25,660,000   -13%   -10%   -8%   -6%   -3%   -1%   2%
    +0%   5.86%   23,240,000   23,820,000   24,430,000   25,070,000   25,750,000   26,460,000   27,220,000   -7%   -5%   -3%   0%   3%   6%   9%
    -50%   2.93%   24,570,000   25,190,000   25,830,000   26,510,000   27,230,000   27,980,000   28,780,000   -2%   0%   3%   6%   9%   12%   15%
    -100%   0.00%   25,910,000   26,550,000   27,230,000   27,950,000   28,710,000   29,500,000   30,350,000   3%   6%   9%   11%   15%   18%   21%
                                                                 
Repair costs   -10%   519,868   24,650,000   25,260,000   25,910,000   26,590,000   27,310,000   28,070,000   28,870,000   -2%   1%   3%   6%   9%   12%   15%
    -5%   548,750   23,940,000   24,540,000   25,170,000   25,830,000   26,530,000   27,270,000   28,050,000   -5%   -2%   0%   3%   6%   9%   12%
    +0%   577,631   23,240,000   23,820,000   24,430,000   25,070,000   25,750,000   26,460,000   27,220,000   -7%   -5%   -3%   0%   3%   6%   9%
    +5%   606,513   22,530,000   23,100,000   23,690,000   24,310,000   24,970,000   25,660,000   26,400,000   -10%   -8%   -6%   -3%   -0%   2%   5%
    +10%   635,394   21,830,000   22,370,000   22,950,000   23,550,000   24,190,000   24,860,000   25,570,000   -13%   -11%   -8%   -6%   -4%   -1%   2%
                                                                 

 

(GRAPHIC)

118318 | 101-17096-100 | Rümlang, Riedmattstrasse 9  Created by Wüest Partner, 26.03.2020, DRAFT – Desktop Valuation as at 1 April 2020 Page 21 of 31

 

 

 

Wüest Dimensions - Business intelligence by Wüest Partner

 

 

Quality profile compact

 

    Weighting   Rating       Total            
Commercial   100   3.6 - Above-average     Macro-location   40   4.9 - Excellent  
                Micro-location   60   3.6 - Above average  
Location   40   4.1 - Good     Usability   40   3.6 - Above-average  
Macro-location   40   4.9 - Excellent     Standard   30   3.0 - Mainstream  
Micro-location   60   3.6 - Above average     Condition   30   2.9 - Sound  
  Location within municipality   40   4.5 - Very good     Market attraction   20   3.3 - Above-average  
  Public transport   30   3.0 - Average                  
  Footfall   30   3.0 - Average                  
                               
Property   40   3.2 - Average                  
Usability   40   3.6 - Above-average                  
  Floorplan   40   3.5 - Slightly above-average                  
  Flexibility   40   3.5 - Slightly above-average                  
  Parking   20   4.0 - Good                  
                               
Standard   30   3.0 - Mainstream                  
  Room size   33   3.0 - Standard                  
  Fit-out standard   33   3.0 - Mainstream                  
  Technical installations   33   3.0 - Average                  
                               
Condition   30   2.9 - Sound                  
  Shell   20   2.5 - In disrepair to sound                  
  Finish   40   3.0 - Sound                  
  Building services   40   3.0 - Sound                  
                               
Market attraction   20   3.3 - Above-average                  
Lettability   50   3.5 - Above-average                  
Saleability   50   3.0 - Average                  

 

 

(GRAPHIC)

118318 | 101-17096-100 | Rümlang, Riedmattstrasse 9 Created by Wüest Partner, 26.03.2020, DRAFT – Desktop Valuation as at 1 April 2020 Page 22 of 31

 

 

 

Wüest Dimensions - Business intelligence by Wüest Partner  

 

Photo documentation

 

Front Aspect (2012)   Office space (2012)   Industrial space 1 (2012)
       
         
Industrial space 2 (2012)   Showroom 1 (2012)   Showroom 2 (2012)
       

 

118318 | 101-17096-100 | Rümlang, Riedmattstrasse 9 Created by Wüest Partner, 26.03.2020, DRAFT – Desktop Valuation as at 1 April 2020 Page 23 of 31

 

 

 

 

Wüest Dimensions - Business intelligence by Wüest Partner  

 

Workshop (2012)   Facade (2012)   Car parking (2012)
       
         
Loading bay area (2012)   Roof (2012)   Toilet facilities (2012)
       

 

118318 | 101-17096-100 | Rümlang, Riedmattstrasse 9 Created by Wüest Partner, 26.03.2020, DRAFT – Desktop Valuation as at 1 April 2020 Page 24 of 31

 

 

 

 

Wüest Dimensions - Business intelligence by Wüest Partner  

 

Maps

 

Macro location   Micro location
 

 

118318 | 101-17096-100 | Rümlang, Riedmattstrasse 9 Created by Wüest Partner, 26.03.2020, DRAFT – Desktop Valuation as at 1 April 2020 Page 25 of 31

 

 

 

 

Wüest Dimensions - Business intelligence by Wüest Partner  

 

Context

 

 

Order

 

 

Wüest Partner was commissioned by Optibase RE1 to value the property in question as per the stipulated day of valuation for accounting reasons.

 

The valuations comply with national and international standards. These standards also accord with the reporting guidelines commonly used in Switzerland. The valuation focuses on the calculation of the market value. In the absence of any official definitions of market value in Switzerland, the concept used in standard European valuation textbooks is adopted. Property values are thus determined in accordance with the guidelines of the RICS (Royal Institution of Chartered Surveyors) and TEGOVA (The European Group of Valuers' Associations).

 

In accordance to these regulations the market value is defined as ≪the estimated amount for which a property should exchanged on the date of valuation between a willing buyer and a willing seller in an arm’s-length transaction after proper marketing, wherein the parties have each acted knowledgeably, prudently, and without compulsion.»

 

Value and price may diverge. No allowance can be made in this valuation for any circumstances affecting the price.

 

Assumption

 

 

The valuation is based on the current letting situation as disclosed in the relevant rent-roll prepared by the charged management. The projected rental income reflects the relevant terms and conditions of ongoing rental contracts as well as the general regulations of the rental law and the generally applied business principles. The estimation of the rental values is determined individually for all separate letting units on the basis of the prevailing local and regional market conditions.
The projection of the running and maintenance cost is determined on the basis of the property accounts of previous operations and validated with benchmarks and comparable information of the extensive database by Wüest Partner.
The expected capital expenditures for preserving the building and it’s structure were calculated by means of a lifecycle analysis of the individual building elements. The building structure's remaining lifespan was estimated and periodic refurbishments modelled on the basis of the general condition of the fabric as determined during the property inspection. Appropriate annual reserves were calculated accordingly and plausibility tested using comparables and Wüest Partner's own benchmarks. The calculation factors in 100% of repair costs in the first 10 years; the proportion applied from year 11 onwards is limited to the value-preserving investments. The relevant discount is based on a risk-adjusted interest rate. Rates are determined individually for each property on the basis of appropriate benchmarks derived from comparable transactions. Credit risks posed by specific tenants are , if not otherwise stated, not explicitly factored into the valuation Inflation is respected with an annual rate of 0.5%. Specific adjustment clauses in the rental contracts are reflected individually.

 

 

 

Disclaimer

 

 

In connection with the corona virus/COVID-19 and the fight against the pandemic, drastic measures have been put into effect in many countries, the consequences of which for the overall economy and the real estate market are not yet foreseeable. Above all, the consequences are difficult to quantify at the moment because no or not enough up-to-date comparative financial statements and transactions with these boundary conditions are available. Accordingly, the valuation uncertainty is currently increased.

 

The commissioned valuation – and, in particular, the forecasts presented therein – were prepared by Wüest Partner to the best of its knowledge and with due observance of current professional standards. The valuation was performed with reference to the specified valuation date and may be affected by subsequent events for which no allowance can be made at the present time. A revaluation shall become necessary should any such events occur.
The valuation is based on the disclosed documentation provided by the landlord or it’s agents and listed in the documentation summary. A site visit has been held in the course of the first recognition of the property.

 

Nothing in the Report should be construed as advice to proceed or not to proceed with a transaction and/or any investment or provision of finance or the consideration of terms on which to so proceed. The scope of this Report is not nor does it purport to be a confirmation or complete review of all matters of a legal, technical or real estate relevant nature which may be of interest or concern to a potential purchaser and financing parties considering or evaluating whether to proceed with a transaction or the consideration or terms on which to so proceed. In consideration of our agreement to make a copy of the Report available to you, you agree to treat the contents of the Report as confidential and not to distribute copies of the Report, or otherwise disseminate the contents of the Report, to any person without our prior written consent, with the exception of (a) disclosure on a confidential basis to such of your professional advisers, directors, officers, servants, employees and/or agents and members of the group of companies controlled by you who need to consider the matters set out in the Report (b) disclosure required by law in any jurisdiction, or (c) disclosure for regulatory purposes. We hereby confirm to have performed the valuation independently and neutrally in conformity with its business policies. It is addressed to Optibase RE1 and was carried out solely for those purposes specified above. No conflicts of interest of any kind exist. Wüest Partner shall accept no liability in respect of third parties other than that mentioned above.



 

118318 | 101-17096-100 | Rümlang, Riedmattstrasse 9   Created by Wüest Partner, 26.03.2020, DRAFT - Desktop Valuation as at 1 April 2020    Page 26 of 31

 

 

 

 

Wüest Dimensions - Business intelligence by Wüest Partner  

 

Method

 

 

The valuation uses the discounted cash-flow (DCF) method. With this method, the current market value of a property is determined as the total of all projected future net income from ongoing operations discounted to present-day equivalents. No allowance is made for any possible transaction cost (such as taxes, charges or fees). Further valuation does not account for any taxation (except of mandatory property taxes) or interest cost. The net income of operations is discounted individually for each property with due allowance for specific opportunities and threats, and with adjustment in line with prevailing market conditions and risks. All projected cash flows are presented to ensure maximum transparency.

 

Wüest Partner applies a so-called two-period DCF model. The evaluation period extends to infinity, as of the date of valuation. The cash flow is shown explicitly in the first 10 periods. In addition, the exit value is applied in the following period, which represents all subsequent periods.



 

118318 | 101-17096-100 | Rümlang, Riedmattstrasse 9   Created by Wüest Partner, 26.03.2020, DRAFT - Desktop Valuation as at 1 April 2020    Page 27 of 31

 

 

 

 

Wüest Dimensions - Business intelligence by Wüest Partner  

 

Documentation index

 

Basics   Available   Appendix   Date   Broker   Source   Comment
Land registry sheet       21.12.2017   Optibase RE1   LR Niederglatt    
Leasehold documentation                    
Land register plan           Optibase RE1   GIS   Online
Building and zoning regulation           Optibase RE1   Rumlang   Online
Preservation order                    
Contaminated site                    
Picture documentation       17.12.2012   Optibase RE1   Wüest Partner    
Site visit       17.12.2012   Optibase RE1   Wüest Partner    
                         
Property management   Available   Appendix   Date   Broker   Source   Comment
Area list       18.03.2020   Optibase RE1   Swiss Real Management AG   rent roll
Net rents       18.03.2020   Optibase RE1   Swiss Real Management AG   according to rent roll
Ancillary costs       18.03.2020   Optibase RE1   Swiss Real Management AG   according to rent roll
Net rent area       18.03.2020   Optibase RE1   Swiss Real Management AG   according to rent roll
Contracts of business tenants           Optibase RE1   Swiss Real Management AG   divers
Turnover sales                    
Property expenses                    
Property budget                    
Investment planning       18.03.2020   Optibase RE1   Swiss Real Management AG    
                         
Construction   Available   Appendix   Date   Broker   Source   Comment
Building insurance certificate (BIC)       18.03.2020   Optibase RE1   gem. iSure    
Building volume (BIC)                    
Construction year (BIC)                    
Building permit                    
Building plans       18.03.2020   Optibase RE1   gem. Mietvertrag    
Building specification                    
Areas/volume                    
Building services information                    
Investment expenditure                    
Track record of maintenance/renovation       18.03.2020   Optibase RE1   Swiss Real Management AG   since 2015
Condition analysis                    

 

118318 | 101-17096-100 | Rümlang, Riedmattstrasse 9   Created by Wüest Partner, 26.03.2020, DRAFT - Desktop Valuation as at 1 April 2020    Page 28 of 31

 

 

 

 

 

Wüest Dimensions - Business intelligence by Wüest Partner (GRAPHIC)

 

Glossary

 

 

 

Actual Rental Income: The actual rental income represents the target rental income minus other losses of income.

 

Annuity: In the portfolio report, an annuity is used for a constant value over a given period(s). The annuity of the values for the first ten periods is abbreviated by “Ann. 1-10” and, corresponding to that, with “Ann. 11” for the eleventh period.

 

Benchmarks: Benchmarks represent a reference value. The portfolio report shows the difference in percentage from the Swiss median (50% percentile) of the average rental income per square meter (per usage type: residential, office, retail and industry/trade).

 

Budget: The budget contains projected values for costs and revenues, according to the information provided by the owner or the property manager. See also statements.

 

Calculated end of contract (also called «end» in the report): The calculated end is the time difference in years as of the valuation date. Real options, early breaks, as well as the next termination dates and periods of notice for all uses are also taken into account in the calculation, if they are actually used in the valuation. The calculated end can differ due to the different definition of WAULT (see also definition of WAULT).

 

Capital growth return: The change in value (capital growth) is primarily caused by market developments and the investments made in the given period. Capital growth return = market value (end) - market value (start) - capital expenditure + capital revenue/market value (start) + capital expenditure. See Swiss Valuation Standards (SVS), 2017.

 

Cashflow: In general, a cashflow is a financial stream of either income or expenses.

 

Cash flow yield: Cash flow/market value (start date) + capital expenditure. See Swiss Valuation Standards (SVS), 2017.

 

Community Type: A summary of the community grouping produced by the Federal Office for Statistics (BfS).

 

Condition: Condition represents a qualitative assessment of the condition of the outer shell as well as the condition of the inside as well as services of the property. It is deduced in the quality profile of the property.

 

Condominium Ownership: Condominium ownership is a special kind of co-ownership. It is the co-ownership share of a plot, which gives the co-owner the special right of sole use and internal fit-out of distinct parts of a building (Civil Code Art. 712a-712t)

 

Contract (as % of income) Fix: «Contract Fix» represents the percentage of expected total future rental income contractually secured at the present time.

 

Co-ownership: Should several persons possess a unit (property) in fractions and without external divisions, they are classified as co-owners (Civil Code Art.646-651).

 

 

 

Current: Values valid as per the valuation date (date of the rent roll).

 

Discount Rate: The discount rate is the percentage rate used to discount all cash flows. The level of the chosen discount rate (per cashflow or valuation) reflects the risk assessment.

 

Distribution by Percentile: Summary A shows which revenue share per usage type (residential, office, retail, business) of the portfolio lies in each percentile segment.

 

E-Notation: The scientific notation used in Wüest Dimensions is the exponential expression (for base 10), for thousands: Xe3, for millions: Xe6 and for billions: Xe9 (X stands for any number).

 

Gross Yield: Two types of gross yields are shown: The current gross yield is defined as the proportion of today’s (current) target rental income as a share of market value. The gross annuity yield, the second measurement, is the rental income annuity as a percentage of the market value.

 

Ground Lease Income/Costs: Ground lease income or costs include income or costs arising from a ground lease contract (in accordance with Civil Code Art. 779 a. ff)

 

Income Losses: Income losses reflect the sum of all reductions to the target rental income (e.g. vacancy).

 

Lease (as % of income) + Option: «+Option» represents the percentage of the total rental income represented by «Contract Fix» plus the contractually guaranteed rental income, which is secured by means of a real or tenant-side-only contract renewal option.

 

Lease (as % of income) indexed: «lndexed» represents the average degree of indexation of the contracted rental positions.

 

Location Quality: The location quality of a property is a measure of the quality of the location. It is derived by combining both the macro location rating (location of the municipality within Switzerland) and the micro location rating (location of the property within the municipality).

 

Macro location: The macro location represents the quality of the local real estate market for the corresponding municipality. The basis for this measurement is a comprehensive, use-related municipal rating by Wüest Partner.

 

Maintenance Costs: The maintenance costs consist of the costs for upkeep and repair.

 

Maintenance or Upkeep costs (M): The upkeep costs are also referred to as “normal maintenance”. Upkeep measures include all measures undertaken to ensure the continued use of the property (e.g. service work, minor repairs).


 

(GRAPHIC)

118318 | 101-17096-100 | Rümlang, Riedmattstrasse 9 Created by Wüest Partner, 26.03.2020, DRAFT – Desktop Valuation as at 1 April 2020 Page 29 of 31

 

 

 

 

Wüest Dimensions - Business intelligence by Wüest Partner (GRAPHIC)

 

Market Matrix: The market matrix displays all properties in the portfolio according to the location quality (X-axis) and the property quality (Y-axis) depicted. The matrix is divided into nine segments (I to IX). If a property is located in the segment I, for example, this is classified as a top or prime property.

 

Market Value (MV): The market value is the estimated amount for which an asset should exchange on the date of valuation between a willing buyer and a willing seller in an arm’s-length transaction after proper marketing, wherein the parties had each acted knowledgeably, prudently and without compulsion.

 

Median: The median refers to a statistical measurement. It divides a number of values into two halves. 50% of the values are lower than the median and 50% are greater the median (median = 50% percentile).

 

Micro Location: The micro location describes the position of the property within the community. It is determined by factors such as access to public transport, topography of the plot (e.g. south-facing), shopping availability, etc. The assessments are recorded in the quality profile of the property.

 

MIRR - Modified internal rate of return: IRR is also known as the internal rate of return. In Wüest Dimensions, the modified IRR (MIRR) is being utilised. The MIRR is an indicator that reflects the attractiveness of an initial investment in view of future cash flows. In investment planning, the MIRR can be used to calculate various scenarios. In the DCF calculation, the MIRR is understood as a weighted discount rate or a backward calculation of the discount rate. The MIRR is currently regarded as the best method of calculating the IRR and also takes into account the conclusiveness and payment modality of all present values in the DCF calculation.

 

Net Yield: The net yield is the ratio of the net income annuity to the calculated market value of the property.

 

Nominal: Cash flows and values that are reported in nominal terms are not adjusted for inflation.

 

Overall Coefficient: The overall coefficient for each property is derived from the weighted average of the quality coefficients for the macro location, micro location, condition, standard, and usability.

 

Percentiles: Distribution indicators, which segment a range of values. The 50-percent-percentile marks the border between the higher-priced and the lower priced halves of values. Correspondingly, the 10-percent percentile marks the border between the lowest 10 percent values and the remaining values.

 

Period: The valuation period is divided into a certain number of equally large units of time (usually one year). Such a unit of time is called a period.

 

Portfolio: A collection of several property valuations is summarised in a portfolio.

 

Potential: The anticipated long-term and sustainable development of the revenues or costs is projected using an assessment of the estimated market value or “potential” for both revenues and costs (particularly rent income).

 

Projected Rental Income (Projected): The target or projected rental income is the sum of all rental income (including vacancies).

 

Property Accounts: The property accounts include the historical cost and revenue values as supplied by the owners or property management.

Property Quality: The property quality is a measurement of the quality of a property taking into account the property’s condition, prevailing standards, usability and usage-mix. The information required to determine the quality of the property is taken from the quality profile of the property.

 

Property Type (P-type): The following property types are recognised: residential property, residential/commercial property, commercial property (solely for commercial use), special property, ground lease property and building land.

 

Quality Coefficient: A market-value-weighted-average of the corresponding quality factor for each property. Factors include: macro location, micro location, condition, standard and usability.

 

Real: Real values shown are adjusted for inflation, in other words, deflated. Therein the nominal measurement or value is divided by a price index (e.g. CPI).

 

Region (Properties by -): Switzerland is divided by Wüest Partner into eight monitoring regions. This regionalisation is again based on a regional division of Switzerland - the so-called 106 MS regions - which was undertaken by the Federal Office for Statistics (BfS).

 

Rental Income: The rental income shows the current income generated by the letting of rental units and for each usage type i.e. residential, office, retail, industry/trade, special uses and other uses. The annuity is expressed as CHF per m2

 

Repair Costs (R): The repair costs are also known as “extraordinary maintenance”. They cover all investments that fully replace significant building components and/or are accompanied by a marked qualitative improvement. These may include value-adding investments.

 

Running or Operating Costs: Running or Operating costs are those costs carried by the owner of the property, incurred during operation and not (fully) passed on to the tenants (e.g. insurance premiums, administrative costs).

 

Sensitivity analysis (approximate): The deviating market values in the sensitivity analysis are derived approximately using a simplified model calculation; these market values may therefore differ from a detailed DCF valuation.

 

Sole Ownership: The owner of the property is a single private or legal entity.

 

Standard: The Standard represents the qualitative assessment of a building reflecting the existing spatial conditions, the materialisation and installed building services. The standard is a part of the quality profile.



 

(GRAPHIC)

118318 | 101-17096-100 | Rümlang, Riedmattstrasse 9 Created by Wüest Partner, 26.03.2020, DRAFT – Desktop Valuation as at 1 April 2020 Page 30 of 31

 

 

 

 

Wüest Dimensions - Business intelligence by Wüest Partner (GRAPHIC)

 

Tenant list and use-type abbreviations: - No. = Number

- Share of fixed-term contracts = Share of secured fixed-term contracts

- Opt. share = Share of secured contracts with real option extension

- End [a] = Calculated end of contract (see separate entry)

- FI. = Floor

- Index % = Share of inflation that can be passed on to the tenant under tenancy law

- Vac. = Vacancy (market)

- Trans. per. [a] = Transition period in years between current rent and market rent (see separate entry)

- Rms = Number of rooms per apartment

 

Uses

- OA = Outside area

- O = Offices

- LCE = Leisure/culture/education -

- I = Industry

- C = Catering

- H = Health

- H = Hotel

- W = Warehouse

- CSU = Commercial secondary use

- RSU = Residential secondary use

- OP = Outdoor parking

- IP = Indoor parking (parking space)

- SUwA = Special use with area

- SUwoA = Special use without area

- R = Retail

- R = Residential

 

Total Income: The total revenue includes the target or projected rental income plus any other income (e.g. ground lease revenues, sales revenues, etc.) minus any revenue losses.

 

Total Net Income: Total net income is calculated as the total of all income minus all costs.

 

Total Ownership: Owners of the property are several natural or legal persons who are in close (legal) relationship with each other. See, Civil Code Art. 652 - 654.

 

Total return: The total return of a property is made up of the cash flow of a given period and the change in value from the preceding period.

 

Usability: Usability measures the quality of the property in respect of: the floor layout, the flexibility of the building structure, the connectivity of the plot, etc. It is recorded in the quality profile of the property.

 

Usage Area (UA): The usage area is part of the net floor area (NFA), which, in general, serves the overall purpose and use of the building.

Vacancy: A rental unit is deemed to be empty and as such vacant if, as per the rent roll date, no rental contract exists for this rental unit.

 

WAULT: The WAULT (Weighted Average Unexpired Lease Term) adds up the weighted average remaining terms of contractually fixed rents in a portfolio (up to the earliest possible termination date without extension options). The WAULT must be reported in years.

 

The uses to be taken into account are:

- Office, hotel, sales, practices, hospitality, warehouse and other commercially used properties

- Unlimited rental contracts with a term of 6 months are taken into account for the calculation.

 

Property types not to be considered are:

- Apartments, parking spaces, advertising space, cellar/attic

- Vacancies are not taken into account

 

See definition «SFAMA FI Kennzahlen Immofonds_d_160913»


 

(GRAPHIC)

118318 | 101-17096-100 | Rümlang, Riedmattstrasse 9 Created by Wüest Partner, 26.03.2020, DRAFT – Desktop Valuation as at 1 April 2020 Page 31 of 31

 

 

 

 

 

Exhibit (c)(3)

 

Florida House Appraisals
 
INDIVIDUAL CONDO UNIT APPRAISAL REPORT File No.:     AM20MAR21
AM20MAR21
SUBJECT Property Address:      1100 Biscayne Blvd Unit #:   3405 City:   Miami State:   FL
Zip Code:    33132 County:    Miami Dade. Legal Description:      MARQUIS CONDO UNIT 3405 UNDIV
0.30572695% INT IN COMMON ELEMENTS. Assessor’s Parcel #:      01-32-31-070-2100
Tax Year: 2020 R.E. Taxes: $ 8,353 Special Assessments: $ 0 Borrower (if applicable):      N/A
Current Owner of Record:     Optibase Real Estate Miami LLC Occupant:      ☐ Owner ☐ Tenant (Market Rent) ☐ Tenant (Regulated Rent) ☒ Vacant
Project Type: ☒ Condominium ☐ Other (describe)   HOA: $ Unk. ☐ per year ☐ per month
Market Area Name: Marquis Condo.   Map Reference: 33124   Census Tract: 0037.02
Project Name: Marquis Condo.   Phase: 1  
                                       
ASSIGNMENT The purpose of this appraisal is to develop an opinion of:    ☒ Market Value (as defined), or    ☐ other type of value (describe)
This report reflects the following value (if not Current, see comments):    ☒ Current (the Inspection Date is the Effective Date)    ☐ Retrospective    ☐ Prospective
Approaches developed for this appraisal:  ☒ Sales Comparison Approach  ☐ Cost Approach  ☐ Income Approach (See Reconciliation Comments and Scope of Work)      
Property Rights Appraised:    ☒ Fee Simple    ☐ Leasehold    ☐ Leased Fee    ☐ Other (describe)
Intended Use: Determine the market value pf the property.
 
Intended User(s) (by name or type): Optibase Inc.
Client:      Optibase Inc.   Address:    PO Box 448 Mountain View, CA 94042
Appraiser:    Alejandro Martell   Address:    1071 SW 150th Pl, Miami, FL 33194-2579
           
MARKET AREA DESCRIPTION Location: ☒ Urban ☐ Suburban ☐ Rural Predominant Condominium Housing Present Land Use Change in Land Use
Built up: ☒ Over 75% ☐ 25-75% ☐ Under 25% Occupancy PRICE   AGE One-Unit 70 % ☒ Not Likely  
Growth rate: ☒ Rapid ☐ Stable ☐ Slow ☒ Owner     80 $(000)   (yrs) 2-4 Unit % ☐ Likely * ☐ In Process *
Property values: ☒ Increasing ☐ Stable ☐ Declining ☒ Tenant     20 380 Low 0 Multi-Unit 0 % * To: _____________________
Demand/supply: ☐ Shortage ☒ In Balance ☐ Over Supply ☐ Vacant (0-5%) 1,725 High 85 Comm’l 25 %  
Marketing time: ☐ Under 3 Mos. ☒ 3-6 Mos. ☐ Over 6 Mos. ☒ Vacant (>5%) 585 Pred 35 Other 5 %
Market Area Boundaries, Description, and Market Conditions (including support for the above characteristics and trends): I-395 TO THE NORTH,MIAMI RIVER TO
THE SOUTH ,BISCAYNE BLVD TO THE EAST, I-95 TO THE WEST. FINANCING IS READILY AVAILABLE FROM A VARIETY OF SOURCES AT COMPETITIVE
RATES. SOME SELLER FINANCING WAS ALSO NOTED.
 
 
 
 
 
                             
PROJECT SITE DESCRIPTION Zoning Classification: 6401   Description: RESIDENTIAL-CONDOMINIUM
  Zoning Compliance: ☒ Legal ☐ Legal nonconforming (grandfathered) ☐ Illegal ☐ No zoning
Ground Rent (if applicable) $_______/ _______   Comments:   N/A
 
Highest & Best Use as improved (or as proposed per plans & specifications):   ☒ Present use, or   ☐ Other use (explain)  
 
Actual Use as of Effective Date: CONDOMINIUM RESIDENTIAL   Use as appraised in this report: CONDOMINIUM RESIDENTIAL
Summary of Highest & Best Use: The improvements are substantially the highest and best use for the subject property,except for those items of
depreciation described in the improvement section.
 
Utilities Public Other Provider/Description Off-site Improvements   Type   Public Private Density AVERAGE /TYPICAL
Electricity FPL Street   ASPHALT   Size TYPICAL OF THE AREA
Gas NONE Curb/Gutter   YES/YES   Topography STREET GRADE, LEVEL
Water Miami Dade Sidewalk   YES   View N;Res;
Sanitary Sewer Miami Dade Street Lights   YES      
Storm Sewer Miami Dade Alley   None      
Other site elements: ☐ Inside Lot ☐ Corner Lot ☐ Cul de Sac ☐ Underground Utilities ☐ Other (describe)
FEMA Spec’l Flood Hazard Area ☒ Yes ☐ No FEMA Flood Zone    AE   FEMA Map # 12086C0312L   FEMA Map Date 09/11/2009
Site Comments: STANDARD EASEMENTS WERE NOTED. NO ADVERSE ENCROACHMENTS ARE APPARENT. THE SUBJECT’S USE IS LEGAL AND
PERMISSIBLE.
 
 
 
                                     
PROJECT INFORMATION Data source(s) for project information EXTERIOR OBSERVATION,MLS,PUBLIC RECORDS.
Project Description ☐ Detached ☐ Row or Townhouse ☐ Garden ☐ Mid-Rise ☒ High-Rise ☐ Other (describe)
General Description of Project Subject Phase             # If Project Completed     # If Project Incomplete #
# of Stories 67 Exterior Walls Concrete   Units 285 Phases 1 Planned Phases  
# of Elevators 4 Roof Surface Concrete   Units Completed 285 Units 285 Planned Units  
☒ Existing ☐ Proposed ☐ Und.Cons. Total # Parking Unknown   Units For Sale Unk Units for Sale Unk Units for Sale  
Design (Style) High Rise Ratio (spaces/unit) Unk   Units Sold 285 Units Sold 285 Units Sold  
Actual Age (Yrs.) 13 Parking Type(s) Covered   Units Rented Unk Units Rented Unk Units Rented  
Effective Age (Yrs.) 13 Guest Parking Valet   Owner Occup. Units Unk Owner Occup. Units Unk Owner Occup. Units  
Project Primary Occupancy    ☐ Principal Residence    ☐ Second Home or Recreational    ☒ Tenant
Is the developer/builder in control of the Homeowners’ Association (HOA)?    ☐ Yes    ☒ No
Management Group:    ☒ Homeowners’ Association    ☐ Developer    ☐ Management Agent (name of management agent or company):    
 
Was the project created by the conversion of existing building(s) into a condominium?    ☐ Yes   ☒ No    If Yes, describe the original use and date of conversion.
 
Are CC&Rs applicable? ☐ Yes ☐ No ☒ Unknown Have the documents been reviewed? ☐ Yes ☒ No     Comments: N/A
 
Project Comments (condition, quality of construction, completion status, etc.): THE PROJECT IS IN GOOD CONDITION,GOOD QUALITY
CONSTRUCTION AND GOOD
MARKET APPEAL.
 
 
Common Elements and Recreational Facilities:   SECURITY,POOL,SPA,GYM,COMMON AREAS.ETC.
 
 
                                 

  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

     
INDIVIDUAL CONDO UNIT APPRAISAL REPORT File No.: AM20MAR21
AM20MAR21
PROJECT ANALYSIS Summary of condominium project budget analysis for the current year (if analyzed):   APPRAISER NOT PROVIDED WITH THE DOCUMENT.
 
 
 
 
 
Other fees for the use of the project facilities (other than regular HOA charges):   Unk.
 
 
 
Compared to other competitive projects of similar quality and design, the subject unit charge appears   ☐ High Average ☐ Low (If High or Low, describe)
 
 
Are there any special or unusual characteristics of the project (based on the condominium documents, HOA meetings, or other information) known to the appraiser?
☐ Yes No If Yes, describe and explain the effect on value and marketability.    
 
 
 
 
 
DESCRIPTION OF THE UNIT IMPROVEMENTS Unit Charge: $    Unk per month X 12 = $     Unk per year.       Annual assessment charge per year per SF of GLA = $
Utilities included in the Unit Charge: ☒ None    ☐ Heat    ☐ Air Conditioning    ☐ Electricity    ☐ Gas    ☐ Water    ☐ Sewer    ☐ Cable    ☐ Other
Source(s) used for physical characteristics of property: ☐ New Inspection ☐ Previous Appraisal Files ☒ MLS ☒ Assessment and Tax Records ☐ Prior Inspection
☐ Property Owner ☐ Other (describe)   Data Source for Gross Living Area Public Records
General Description Exterior Description   Foundation   ☐ N/A Basement ☒ N/A Heating YES
Floor Location 33 Foundation Concrete Slab Concrete Area Sq. Ft.   Type CENTRAL
# of Levels 1 Exterior Walls Concrete Crawl Space None % Finished   Fuel ELCTR.
Design (Style) High Rise Roof Surface Concrete/Good Basement None Ceiling      
☒ Existing ☐ Proposed Gutters & Dwnspts. Yes/Yes Sump Pump Walls   Cooling YES
☐ Under Construction Window Type Sliding/Good Dampness Floor   Central X
Actual Age (Yrs.) 12 Storm/Screens Yes/Yes/Ave Settlement None Outside Entry   Other  
Effective Age (Yrs.) 12     Infestation None        
Interior Description Appliances     Attic ☒ N/A Amenities Car Storage   ☐ None
Floors Tile/Wood/Good Refrigerator Stairs Fireplace(s) # 0 Woodstove(s) # 0 ☐ Garage # 0
Walls Drywall/Good. Range/Oven Drop Stair Patio None       ☒ Covered # 1
Trim/Finish Wood/Good Disposal Scuttle Deck O.Terrace       ☐ Open #  
Bath Floor Tile/Good. Dishwasher Doorway Porch C.Entry       Total # of cars   1
Bath Wainscot Tile/Good Fan/Hood Floor Fence None       ☒ Assigned 4  
Doors Impact/Good Microwave Heated Pool None       ☐ Owned    
    Washer/Dryer Finished Balcony Yes       Space #(s) 3405
Finished area above grade contains: 4    Rooms   2     Bedrooms 2.1    Bath(s) 1,647    Square Feet of Gross Living Area Above Grade
Are the heating and cooling for the individual units separately metered? Yes ☐ No (If No, describe)    
 
 
Additional features:   THE SUBJECT PROPERTY HAS CENTRAL A/C.
 
 
 
 
 
Describe the condition of the property (including physical, functional and external obsolescence): THE SUBJECT IS CONSIDERED TO BE IN GOOD
CONDITION. ITEMS OF PERSONAL PROPERTY ARE NOT INCLUDED IN THIS REPORT.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
TRANSFER HISTORY My research  ☐   did   ☒     did not reveal any prior sales or transfers of the subject property for the three years prior to the effective date of this appraisal.
Data Source(s): PUBLIC RECORDS/MLS
1st Prior Subject Sale/Transfer Analysis of sale/transfer history and/or any current agreement of sale/listing:   N/A
Date:      
Price:      
Source(s):      
2nd Prior Subject Sale/Transfer    
Date:      
Price:      
Source(s):      
                                                     

  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

 

INDIVIDUAL CONDO UNIT APPRAISAL REPORT

                 AM20MAR21

File No.:  AM20MAR21

SALES COMPARISON APPROACH SALES COMPARISON APPROACH TO VALUE (if developed)                ☐ The Sales Comparison Approach was not developed for this appraisal.
FEATURE SUBJECT COMPARABLE SALE # 1 COMPARABLE SALE # 2 COMPARABLE SALE # 3

Address   1100 Biscayne Blvd , # 3405

                 Miami, FL 33132

1100 Biscayne Blvd # 5103
MIAMI, FL 33132
1100 Biscayne Blvd # 4003
MIAMI, FL 33132
1100 Biscayne Blvd # 4509
MIAMI, FL 33132

Project      Marquis Condo.

Phase        1

Marquis Condo.
1
Marquis Condo.
1
Marquis Condo.
1
Proximity to Subject   Less than 0.01 miles Less than 0.01 miles Less than 0.01 miles
Sale Price $ 0   $ 575,000   $ 575,000   $ 640,000
Sale Price/GLA $ 815.71 /sq.ft. $ 383.85 /sq.ft.   $ 349.12 /sq.ft.   $ 364.88 /sq.ft.  
Data Source(s) FARES/TAX R. TAX.REC./REALIST. TAX.REC./REALIST. TAX.REC./REALIST.
Verification Source(s) INSPECTION mls#A10654163 mls#A10825575 mls#A10508754
VALUE ADJUSTMENTS DESCRIPTION DESCRIPTION +(-) $ Adjust. DESCRIPTION +(-) $ Adjust. DESCRIPTION +(-) $ Adjust.
Sales or Financing
Concessions

0

0

0

0

 

0

0

 

0

0

 
Date of Sale/Time N/A 12/02/2020 0 08/19/2020 0 01/07/2021 0
Rights Appraised Fee Simple Fee Simple   Fee Simple   Fee Simple  
Location N;Res N;Res   N;Res   N;Res  
HOA Fees ($/Month) Unk Unk   Unk   Unk  

Common Elements and

Recreational Facilities

POOL

C.AREAS

POOL

C.AREAS

 

POOL

C.AREAS

 

POOL

C.AREAS

 
Floor Location 34 51 -17,000 40 -6,000 45 -11,000
View B;Water,City. B;Water,City.   B;Water,City.   B;Water,City.  
Design (Style) High Rise High Rise   High Rise   High Rise  
Quality of Construction Q3 Q3   Q3   Q3  
Age 12 12   12   12  
Condition C3 C3   C3   C3  
Above Grade
Room Count
Gross Living Area
Total Bdrms Baths Total Bdrms Baths   Total Bdrms Baths   Total Bdrms Baths  
4 2 2.1 4 2 2.1   4 2 2.1   4 2 2.1  
1,647 sq.ft. 1,498 sq.ft. +12,000 1,647 sq.ft.   1,754 sq.ft. -9,000
Basement & Finished Rooms Below Grade 0sf 0sf   0sf   0sf  
Functional Utility AVERAGE AVERAGE   AVERAGE   AVERAGE  
Heating/Cooling CENTRAL A/C CENTRAL A/C   CENTRAL A/C   CENTRAL A/C  
Energy Efficient Items STANDARD STANDARD   STANDARD   STANDARD  
Parking Covered Covered   Covered   Covered  
Porch/Patio/Deck Balcony Balcony   Balcony   Balcony  
               
               
               
               
               
Net Adjustment (Total)   ☐ + ☒ - $ -5,000 ☐ + ☒ - $ -6,000 ☐ + ☒ - $ -20,000
Adjusted Sale Price of Comparables     $ 570,000   $ 569,000   $ 620,000
Summary of Sales Comparison Approach ALL SALES ARE LOCATED WITHIN THE SUBJECT’S MARKET AREA.EQUAL WEIGHT IS GIVEN TO ALL COMPARABLES.
 
SUBJECT’S PROPERTY COMPLEX HAS 6 ACTIVE LISTINGS BETWEEN $622,000. AND $775,000. 1 ACTIVE WITH CONTRACT FOR $599,000. 2 PENDING SALES BETWEEN $624,900 AND $629,000.
Indicated Value by Sales Comparison Approach $       600,000
                                       
  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

 

INDIVIDUAL CONDO UNIT APPRAISAL REPORT

                  AM20MAR21

File No.:   AM20MAR21

INCOME APPROACH INCOME APPROACH TO VALUE (if developed)                    ☒ The Income  Approach  was not developed for this appraisal.
FEATURE SUBJECT COMPARABLE RENTAL # 1 COMPARABLE RENTAL # 2 COMPARABLE RENTAL # 3

Address     1100 Biscayne Blvd , # 3708 

  Miami, FL 33132 

     

Project     Marquis Condo. 

Phase       1 

     
Proximity to Subject        
Current Monthly Rent  $    $    $    $
Rent/GLA  $                        /sq.ft.    $                        /sq.ft.    $                     /sq.ft.    $                      /sq.ft.
Rent Control   ☐ Yes ☐ No  ☐ Yes ☐ No    ☐ Yes ☐ No    ☐ Yes ☐ No  
Data Source(s)        
Date of Lease(s)        
Location  N;Res      
View        
Age  12      
Condition  C3      
Above Grade
Room Count
Gross Living Area
Total Bdrms Baths Total Bdrms Baths   Total Bdrms Baths   Total Bdrms Baths  
4 2 2.1                        
1,647 sq.ft.  sq.ft.    sq.ft.    sq.ft.   
Utilities Included        
         
         
         
Summary of Income Approach (including support for market rent and GRM):    
 
 
 
 
 
 
 
 
 
 
Opinion of Monthly Market Rent $                                                                  X  Gross Rent Multiplier                                                                   = $                                                                 Indicated Value by Income Approach
COST APPROACH TO VALUE (if developed)                ☒   The Cost Approach  was not developed  for this appraisal.
Summary of Cost Approach: N/A
COST  
   
   

RECONCILIATION

 

Indicated Value by: Sales Comparison Approach $     600,000                      Cost Approach (if developed) $                               Income Approach (if developed) $
Final Reconciliation       FINAL RELIANCE IS GIVEN TO THE SALES COMPARISON APPROACH WHICH BEST REFLECTS THE ACTIONS OF  BUYERS AND SELLERS IN THE MARKET PLACE. DUE TO THE LACK OF LAND SALES, THE COST APPROACH IS NOT A RELIABLE   APPROACH TO VALUE. THE INCOME APPROACH IS NOT TYPICALLY APPLIED FOR SINGLE FAMILY OCCUPIED.                                     
 

This appraisal is made ☒ ’’as is’’, ☐ subject to completion per plans and specifications on the basis of a Hypothetical Condition that the improvements have been completed, ☐ subject to the following repairs or alterations on the basis of a Hypothetical Condition that the repairs or alterations have been completed, ☐ subject to the following required inspection based on the Extraordinary Assumption that the condition or deficiency does not require alteration or repair: SEE APPRAISER’S CERTIFICATION AND STATEMENT OF LIMITING CONDITIONS.  

 

 ☐ This report is also subject to other Hypothetical Conditions and/or Extraordinary Assumptions as specified in the attached addenda.
  Based on the degree of inspection of the subject property, as indicated below, defined Scope of Work, Statement of Assumptions and Limiting Conditions, and Appraiser’s Certifications, my (our) Opinion of the Market Value (or other specified value type), as defined herein, of the real property that is the subject of this report is: $              600,000             , as of:             03/17/2021             , which is the effective date of this appraisal. If indicated above, this Opinion of Value is subject to Hypothetical Conditions and/or Extraordinary Assumptions included in this report. See attached addenda.
ATTACHMENTS

A true and complete copy of this report contains 16 pages, including exhibits which are considered an integral part of the report. This appraisal report may not be properly understood without reference to the information contained in the complete report. 

Attached Exhibits: 

☒ Scope of Work                                ☐ Limiting Cond./Certifications              ☐ Narrative Addendum               ☒ Photograph Addenda            ☐ Sketch Addendum 

☒ Map Addenda                                 ☐ Additional Sales                                   ☐ Additional Rentals                   ☐ Flood Addendum                  ☐ Hypothetical Conditions 

☐ Extraordinary Assumptions            ☐ Budget Analysis                                   ☐                                                  ☐                                               ☐

SIGNATURES

Client Contact:   Optibase Inc.                                                                                                                                Client Name:   Optibase Inc.                                                                   

E-Mail: amirp@optibase-holdings.com                                                                                                                                    Address: PO Box 448 Mountain View, CA 94042 

APPRAISER

 

 

Appraiser Name: Alejandro Martell                                                                                           

Company: Florida House Appraisals                                                                                                                   

Phone: (786) 277-8953                Fax:  _________           ____________________

E-Mail: floridahouseappraisals@yahoo.com                                                                    

Date of Report (Signature): 03/17/2021                                                                                    

License or Certification #: Cert Res RD5414                                State: FL                                          

Designation: Cert Res RD5414                                                                                                                     

Expiration Date of License or Certification: 11/30/2022                                                                                             

Inspection of Subject:      ☐ Interior & Exterior           ☐ Exterior Only      ☒ None

Date of Inspection: 03/17/2021

 

SUPERVISORY APPRAISER (if required)

or CO-APPRAISER (if applicable)

 

 

 

 

 

 

 

Supervisory or

Co-Appraiser Name:_________________________________________________________________

Company:   _________________Phone:  _________________________________________________Fax:  ____________________

E-Mail: _________________________________________________________________________________________

Date of Report (Signature):______________________________________________________________________________

License or Certification #: __________________________________________  State: ___________________________

Designation: _______________________________________________________________________________________________

Expiration Date of License or Certification:  _______________________________________________________________________________

Inspection of Subject:      ☐ Interior & Exterior       ☐ Exterior Only    ☐ None

Date of Inspection:

 

                                         
  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

 

Florida House Appraisals
 
INDIVIDUAL CONDO UNIT APPRAISAL REPORT File No.:     AM34MAR21
AM34MAR21
SUBJECT Property Address:      1100 Biscayne Blvd Unit #:   3708 City:   MIAMI State:   FL
Zip Code:    33132 County:    Miami Dade. Legal Description:      MARQUIS CONDO UNIT 3708 UNDIV
0.30572695% INT IN COMMON ELEMENTS. Assessor’s Parcel #:      01-32-31-070-2950
Tax Year: 2020 R.E. Taxes: $ 8,564 Special Assessments: $ 0 Borrower (if applicable):      N/A
Current Owner of Record:     Optibase Real Estate Miami LLC Occupant:      ☐ Owner ☐ Tenant (Market Rent) ☐ Tenant (Regulated Rent) ☒ Vacant
Project Type: ☒ Condominium ☐ Other (describe)   HOA: $ Unk. ☐ per year ☐ per month
Market Area Name: Marquis Condo   Map Reference: 33124   Census Tract: 0037.02
Project Name: Marquis Condo.   Phase: 1  
                                       
ASSIGNMENT The purpose of this appraisal is to develop an opinion of:    ☒ Market Value (as defined), or    ☐ other type of value (describe)
This report reflects the following value (if not Current, see comments):    ☒ Current (the Inspection Date is the Effective Date)    ☐ Retrospective    ☐ Prospective
Approaches developed for this appraisal:  ☒ Sales Comparison Approach  ☐ Cost Approach  ☐ Income Approach (See Reconciliation Comments and Scope of Work)      
Property Rights Appraised:    ☒ Fee Simple    ☐ Leasehold    ☐ Leased Fee    ☐ Other (describe)
Intended Use: Determine the market value pf the property.
 
Intended User(s) (by name or type): Optibase Inc.
Client:      Optibase Inc.   Address:    PO Box 448 Mountain View, CA 94042
Appraiser:    Alejandro Martell   Address:    1071 SW 150th Pl, Miami, FL 33194-2579
           
MARKET AREA DESCRIPTION Location: ☒ Urban ☐ Suburban ☐ Rural Predominant Condominium Housing Present Land Use Change in Land Use
Built up: ☒ Over 75% ☐ 25-75% ☐ Under 25% Occupancy PRICE   AGE One-Unit 70 % ☒ Not Likely  
Growth rate: ☒ Rapid ☐ Stable ☐ Slow ☒ Owner     80 $(000)   (yrs) 2-4 Unit % ☐ Likely * ☐ In Process *
Property values: ☒ Increasing ☐ Stable ☐ Declining ☒ Tenant     20 380 Low 0 Multi-Unit 0 % * To: _____________________
Demand/supply: ☐ Shortage ☒ In Balance ☐ Over Supply ☐ Vacant (0-5%) 1,725 High 85 Comm’l 25 %  
Marketing time: ☐ Under 3 Mos. ☒ 3-6 Mos. ☐ Over 6 Mos. ☒ Vacant (>5%) 585 Pred 35 Other 5 %
Market Area Boundaries, Description, and Market Conditions (including support for the above characteristics and trends): I-395 TO THE NORTH,MIAMI RIVER TO
THE SOUTH ,BISCAYNE BLVD TO THE EAST, I-95 TO THE WEST. FINANCING IS READILY AVAILABLE FROM A VARIETY OF SOURCES AT COMPETITIVE
RATES. SOME SELLER FINANCING WAS ALSO NOTED.
 
 
 
 
 
                             
PROJECT SITE DESCRIPTION Zoning Classification: 6401   Description: RESIDENTIAL-CONDOMINIUM
  Zoning Compliance: ☒ Legal ☐ Legal nonconforming (grandfathered) ☐ Illegal ☐ No zoning
Ground Rent (if applicable) $_______/ _______   Comments:   N/A
 
Highest & Best Use as improved (or as proposed per plans & specifications):   ☒ Present use, or   ☐ Other use (explain)  
 
Actual Use as of Effective Date: CONDOMINIUM RESIDENTIAL   Use as appraised in this report: CONDOMINIUM RESIDENTIAL
Summary of Highest & Best Use: The improvements are substantially the highest and best use for the subject property,except for those items of
depreciation described in the improvement section.
 
Utilities Public Other Provider/Description Off-site Improvements   Type   Public Private Density AVERAGE /TYPICAL
Electricity FPL Street   ASPHALT   Size TYPICAL OF THE AREA
Gas NONE Curb/Gutter   YES/YES   Topography STREET GRADE, LEVEL
Water Miami Dade Sidewalk   YES   View N;Res;
Sanitary Sewer Miami Dade Street Lights   YES      
Storm Sewer Miami Dade Alley   None      
Other site elements: ☐ Inside Lot ☐ Corner Lot ☐ Cul de Sac ☐ Underground Utilities ☐ Other (describe)
FEMA Spec’l Flood Hazard Area ☒ Yes ☐ No FEMA Flood Zone    AE   FEMA Map # 12086C0312L   FEMA Map Date 09/11/2009
Site Comments: STANDARD EASEMENTS WERE NOTED. NO ADVERSE ENCROACHMENTS ARE APPARENT. THE SUBJECT’S USE IS LEGAL AND
PERMISSIBLE.
 
 
 
                                     
PROJECT INFORMATION Data source(s) for project information EXTERIOR OBSERVATION,MLS,PUBLIC RECORDS.
Project Description ☐ Detached ☐ Row or Townhouse ☐ Garden ☐ Mid-Rise ☒ High-Rise ☐ Other (describe)
General Description of Project Subject Phase             # If Project Completed     # If Project Incomplete #
# of Stories 67 Exterior Walls Concrete   Units 285 Phases 1 Planned Phases  
# of Elevators 4 Roof Surface Concrete   Units Completed 285 Units 285 Planned Units  
☒ Existing ☐ Proposed ☐ Und.Cons. Total # Parking Unknown   Units For Sale Unk Units for Sale Unk Units for Sale  
Design (Style) High Rise Ratio (spaces/unit) Unk   Units Sold 285 Units Sold 285 Units Sold  
Actual Age (Yrs.) 13 Parking Type(s) Covered   Units Rented Unk Units Rented Unk Units Rented  
Effective Age (Yrs.) 13 Guest Parking Valet   Owner Occup. Units Unk Owner Occup. Units Unk Owner Occup. Units  
Project Primary Occupancy    ☐ Principal Residence    ☐ Second Home or Recreational    ☒ Tenant
Is the developer/builder in control of the Homeowners’ Association (HOA)?    ☐ Yes    ☒ No
Management Group:    ☒ Homeowners’ Association    ☐ Developer    ☐ Management Agent (name of management agent or company):    
 
Was the project created by the conversion of existing building(s) into a condominium?    ☐ Yes   ☒ No    If Yes, describe the original use and date of conversion.
 
Are CC&Rs applicable? ☐ Yes ☐ No ☒ Unknown Have the documents been reviewed? ☐ Yes ☒ No     Comments: N/A
 
Project Comments (condition, quality of construction, completion status, etc.): THE PROJECT IS IN GOOD CONDITION,GOOD QUALITY
CONSTRUCTION AND GOOD
MARKET APPEAL.
 
 
Common Elements and Recreational Facilities:   SECURITY,POOL,SPA,GYM,COMMON AREAS.ETC.
 
 
                                 

  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

     
INDIVIDUAL CONDO UNIT APPRAISAL REPORT File No.: AM34MAR21
AM34MAR21
PROJECT ANALYSIS Summary of condominium project budget analysis for the current year (if analyzed):   APPRAISER NOT PROVIDED WITH THE DOCUMENT.
 
 
 
 
 
Other fees for the use of the project facilities (other than regular HOA charges):   Unk.
 
 
 
Compared to other competitive projects of similar quality and design, the subject unit charge appears   ☐ High Average ☐ Low (If High or Low, describe)
 
 
Are there any special or unusual characteristics of the project (based on the condominium documents, HOA meetings, or other information) known to the appraiser?
☐ Yes No If Yes, describe and explain the effect on value and marketability.    
 
 
 
 
 
DESCRIPTION OF THE UNIT IMPROVEMENTS Unit Charge: $    Unk per month X 12 = $     Unk per year.       Annual assessment charge per year per SF of GLA = $
Utilities included in the Unit Charge: ☒ None    ☐ Heat    ☐ Air Conditioning    ☐ Electricity    ☐ Gas    ☐ Water    ☐ Sewer    ☐ Cable    ☐ Other
Source(s) used for physical characteristics of property: ☐ New Inspection ☐ Previous Appraisal Files ☒ MLS ☒ Assessment and Tax Records ☐ Prior Inspection
☐ Property Owner ☐ Other (describe)   Data Source for Gross Living Area Public Records
General Description Exterior Description   Foundation   ☐ N/A Basement ☒ N/A Heating YES
Floor Location 37 Foundation Concrete Slab Concrete Area Sq. Ft.   Type CENTRAL
# of Levels 1 Exterior Walls Concrete Crawl Space None % Finished   Fuel ELCTR.
Design (Style) High Rise Roof Surface Concrete/Good Basement None Ceiling      
☒ Existing ☐ Proposed Gutters & Dwnspts. Yes/Yes Sump Pump Walls   Cooling YES
☐ Under Construction Window Type Sliding/Good Dampness Floor   Central X
Actual Age (Yrs.) 12 Storm/Screens Yes/Yes/Ave Settlement None Outside Entry   Other  
Effective Age (Yrs.) 12     Infestation None        
Interior Description Appliances     Attic ☒ N/A Amenities Car Storage   ☐ None
Floors Tile/Wood/Good Refrigerator Stairs Fireplace(s) # 0 Woodstove(s) # 0 ☐ Garage # 0
Walls Drywall/Good. Range/Oven Drop Stair Patio None       ☒ Covered # 1
Trim/Finish Wood/Good Disposal Scuttle Deck O.Terrace       ☐ Open #  
Bath Floor Tile/Good. Dishwasher Doorway Porch C.Entry       Total # of cars   1
Bath Wainscot Tile/Good Fan/Hood Floor Fence None       ☒ Assigned 4  
Doors Impact/Good Microwave Heated Pool None       ☐ Owned    
    Washer/Dryer Finished Balcony Yes       Space #(s) 3708
Finished area above grade contains: 4    Rooms   2     Bedrooms 2.1    Bath(s) 1,647    Square Feet of Gross Living Area Above Grade
Are the heating and cooling for the individual units separately metered? Yes ☐ No (If No, describe)    
 
 
Additional features:   THE SUBJECT PROPERTY HAS CENTRAL A/C.
 
 
 
 
 
Describe the condition of the property (including physical, functional and external obsolescence): THE SUBJECT IS CONSIDERED TO BE IN GOOD
CONDITION. ITEMS OF PERSONAL PROPERTY ARE NOT INCLUDED IN THIS REPORT.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
TRANSFER HISTORY My research  ☐   did   ☒     did not reveal any prior sales or transfers of the subject property for the three years prior to the effective date of this appraisal.
Data Source(s): PUBLIC RECORDS/MLS
1st Prior Subject Sale/Transfer       Analysis of sale/transfer history and/or any current agreement of sale/listing:   N/A
Date:      
Price:      
Source(s):      
2nd Prior Subject Sale/Transfer    
Date:      
Price:      
Source(s):      
                                                     

  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

 

INDIVIDUAL CONDO UNIT APPRAISAL REPORT

                 AM34MAR21

File No.:  AM34MAR21

SALES COMPARISON APPROACH SALES COMPARISON APPROACH TO VALUE (if developed)                The Sales Comparison Approach was not developed for this appraisal.
FEATURE SUBJECT COMPARABLE SALE # 1 COMPARABLE SALE # 2 COMPARABLE SALE # 3

Address   1100 Biscayne Blvd , # 3708

                  MIAMI, FL 33132

1100 Biscayne Blvd # 5103
MIAMI, FL 33132
1100 Biscayne Blvd # 4003
MIAMI, FL 33132
1100 Biscayne Blvd # 4509
MIAMI, FL 33132

Project      Marquis Condo.

Phase        1

Marquis Condo.
1
Marquis Condo.
1
Marquis Condo.
1
Proximity to Subject   Less than 0.01 miles Less than 0.01 miles Less than 0.01 miles
Sale Price $ 0   $ 575,000   $ 575,000   $ 640,000
Sale Price/GLA $ 815.71 /sq.ft. $ 383.85 /sq.ft.   $ 349.12 /sq.ft.   $ 364.88 /sq.ft.  
Data Source(s) FARES/TAX R. TAX.REC./REALIST. TAX.REC./REALIST. TAX.REC./REALIST.
Verification Source(s) INSPECTION mls#A10654163 mls#A10825575 mls#A10508754
VALUE ADJUSTMENTS DESCRIPTION DESCRIPTION +(-) $ Adjust. DESCRIPTION +(-) $ Adjust. DESCRIPTION +(-) $ Adjust.
Sales or Financing Concessions

0

0

0

0

 

0

0

 

0

0

 
Date of Sale/Time N/A 12/02/2020 0 08/19/2020 0 01/07/2021 0
Rights Appraised Fee Simple Fee Simple   Fee Simple   Fee Simple  
Location N;Res N;Res   N;Res   N;Res  
HOA Fees ($/Month) Unk Unk   Unk   Unk  

Common Elements and

Recreational Facilities

POOL

C.AREAS

POOL

C.AREAS

 

POOL

C.AREAS

 

POOL

C.AREAS

 
Floor Location 37 51 -14,000 40 -3,000 45 -48,000
View B;Water,City. B;Water,City.   B;Water,City.   B;Water,City.  
Design (Style) High Rise High Rise   High Rise   High Rise  
Quality of Construction Q3 Q3   Q3   Q3  
Age 12 12   12   12  
Condition C3 C3   C3   C3  
Above Grade
Room Count
Gross Living Area
Total Bdrms Baths Total Bdrms Baths   Total Bdrms Baths   Total Bdrms Baths  
4 2 2.1 4 2 2.1   4 2 2.1   4 2 2.1  
1,647 sq.ft. 1,498 sq.ft. +12,000 1,647 sq.ft.   1,754 sq.ft. -9,000
Basement & Finished Rooms Below Grade 0sf 0sf   0sf   0sf  
Functional Utility AVERAGE AVERAGE   AVERAGE   AVERAGE  
Heating/Cooling CENTRAL A/C CENTRAL A/C   CENTRAL A/C   CENTRAL A/C  
Energy Efficient Items STANDARD STANDARD   STANDARD   STANDARD  
Parking Covered Covered   Covered   Covered  
Porch/Patio/Deck Balcony Balcony   Balcony   Balcony  
               
               
               
               
               
Net Adjustment (Total)    + ☒ - $ -2,000  + ☒ - $ -3,000  + ☒ - $ -57,000
Adjusted Sale Price of Comparables     $ 573,000   $ 572,000   $ 583,000
Summary of Sales Comparison Approach ALL SALES ARE LOCATED WITHIN THE SUBJECT’S MARKET AREA.EQUAL WEIGHT IS GIVEN TO ALL COMPARABLES.
 
SUBJECT’S PROPERTY COMPLEX HAS 6 ACTIVE LISTINGS BETWEEN $622,000. AND $775,000. 1 ACTIVE WITH CONTRACT FOR $599,000. 2 PENDING SALES BETWEEN $624,900 AND $629,000.
Indicated Value by Sales Comparison Approach $       590,000
                                       
     

Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.

Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007

 

 

 

 

INDIVIDUAL CONDO UNIT APPRAISAL REPORT

                  AM34MAR21

File No.:   AM34MAR21

INCOME APPROACH INCOME APPROACH TO VALUE (if developed)                    ☒ The Income  Approach  was not developed for this appraisal.
FEATURE SUBJECT COMPARABLE RENTAL # 1 COMPARABLE RENTAL # 2 COMPARABLE RENTAL # 3

Address     1100 Biscayne Blvd , # 3708 

MIAMI, FL 33132 

     

Project     Marquis Condo. 

Phase       1 

     
Proximity to Subject        
Current Monthly Rent  $    $    $    $
Rent/GLA  $                        /sq.ft.    $                        /sq.ft.    $                     /sq.ft.    $                      /sq.ft.
Rent Control   ☐ Yes ☐ No  ☐ Yes ☐ No    ☐ Yes ☐ No    ☐ Yes ☐ No  
Data Source(s)        
Date of Lease(s)        
Location  N;Res      
View        
Age  12      
Condition  C3      
Above Grade
Room Count
Gross Living Area
Total Bdrms Baths Total Bdrms Baths   Total Bdrms Baths   Total Bdrms Baths  
4 2 2.1                        
1,647 sq.ft.  sq.ft.    sq.ft.    sq.ft.   
Utilities Included        
         
         
         
Summary of Income Approach (including support for market rent and GRM):    
 
 
 
 
 
 
 
 
 
 
Opinion of Monthly Market Rent $                                                                  X  Gross Rent Multiplier                                                                   = $                                                                 Indicated Value by Income Approach
COST APPROACH TO VALUE (if developed)                ☒   The Cost Approach  was not developed  for this appraisal.
Summary of Cost Approach: N/A
COST  
   

RECONCILIATION

 

Indicated Value by: Sales Comparison Approach $     590,000                      Cost Approach (if developed) $                               Income Approach (if developed) $
Final Reconciliation       FINAL RELIANCE IS GIVEN TO THE SALES COMPARISON APPROACH WHICH BEST REFLECTS THE ACTIONS OF  BUYERS AND SELLERS IN THE MARKET PLACE. DUE TO THE LACK OF LAND SALES, THE COST APPROACH IS NOT A RELIABLE   APPROACH TO VALUE. THE INCOME APPROACH IS NOT TYPICALLY APPLIED FOR SINGLE FAMILY OCCUPIED.                                     
 

This appraisal is made ☒ ’’as is’’, ☐ subject to completion per plans and specifications on the basis of a Hypothetical Condition that the improvements have been completed, ☐ subject to the following repairs or alterations on the basis of a Hypothetical Condition that the repairs or alterations have been completed, ☐ subject to the following required inspection based on the Extraordinary Assumption that the condition or deficiency does not require alteration or repair: SEE APPRAISER’S CERTIFICATION AND STATEMENT OF LIMITING CONDITIONS.  

 

 ☐ This report is also subject to other Hypothetical Conditions and/or Extraordinary Assumptions as specified in the attached addenda.
  Based  on  the  degree  of  inspection  of  the  subject  property,  as  indicated  below,  defined  Scope  of  Work,  Statement  of  Assumptions  and  Limiting  Conditions, and  Appraiser’s  Certifications,  my  (our)  Opinion  of  the  Market  Value  (or  other  specified  value  type),  as  defined  herein,  of  the  real  property  that  is  the  subject of  this   report  is:     $                      590,000                   , as of:                                    03/17/2021                           ,  which  is  the  effective  date  of  this  appraisal. If  indicated  above,  this  Opinion of  Value  is  subject  to  Hypothetical  Conditions  and/or  Extraordinary  Assumptions  included  in  this  report.    See  attached  addenda.
ATTACHMENTS

A true and complete copy of this report contains 16 pages, including exhibits which are considered an integral part of the report. This appraisal report may not be properly understood without reference to the information contained in the complete report. 

Attached Exhibits: 

☒ Scope of Work                                ☐ Limiting Cond./Certifications              ☐ Narrative Addendum               ☒ Photograph Addenda            ☐ Sketch Addendum 

☒ Map Addenda                                 ☐ Additional Sales                                   ☐ Additional Rentals                   ☐ Flood Addendum                  ☐ Hypothetical Conditions 

☐ Extraordinary Assumptions            ☐ Budget Analysis                                   ☐                                                  ☐                                               ☐

SIGNATURES

Client Contact:   Optibase Inc.                                                                                                                                Client Name:   Optibase Inc.                                                                   

E-Mail: amirp@optibase-holdings.com                                                                                                                                    Address: PO Box 448 Mountain View, CA 94042 

APPRAISER

 

 

Appraiser Name: Alejandro Martell                                                                                           

Company: Florida House Appraisals                                                                                                                   

Phone: (786) 277-8953                Fax:  _________           ____________________

E-Mail: floridahouseappraisals@yahoo.com                                                                    

Date of Report (Signature): 03/17/2021                                                                                    

License or Certification #: Cert Res RD5414                                State: FL                                          

Designation: Cert Res RD5414                                                                                                                     

Expiration Date of License or Certification: 11/30/2022                                                                                             

Inspection of Subject:      ☐ Interior & Exterior           ☐ Exterior Only      ☒ None

Date of Inspection: 03/17/2021

 

SUPERVISORY APPRAISER (if required)

or CO-APPRAISER (if applicable)

 

 

 

 

 

 

 

Supervisory or

Co-Appraiser Name:_________________________________________________________________

Company:   _________________Phone:  _________________________________________________Fax:  ____________________

E-Mail: _________________________________________________________________________________________

Date of Report (Signature):______________________________________________________________________________

License or Certification #: __________________________________________  State: ___________________________

Designation: _______________________________________________________________________________________________

Expiration Date of License or Certification:  _______________________________________________________________________________

Inspection of Subject:      ☐ Interior & Exterior       ☐ Exterior Only    ☐ None

Date of Inspection:

 

                                         
Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007

 

 

 

 

Florida House Appraisals
 
INDIVIDUAL CONDO UNIT APPRAISAL REPORT File No.:     AM33MAR21
AM33MAR21
SUBJECT Property Address:      1100 Biscayne Blvd Unit #:   3805 City:   MIAMI State:   FL
Zip Code:    33132 County:    Miami Dade. Legal Description:      MARQUIS CONDO UNIT 3805 UNDIV
0.30572695% INT IN COMMON ELEMENTS. Assessor’s Parcel #:      01-32-31-070-2140
Tax Year: 2020 R.E. Taxes: $ 8,634 Special Assessments: $ 0 Borrower (if applicable):      N/A
Current Owner of Record:     Optibase Real Estate Miami LLC Occupant:      ☐ Owner ☐ Tenant (Market Rent) ☐ Tenant (Regulated Rent) ☒ Vacant
Project Type: ☒ Condominium ☐ Other (describe)   HOA: $ Unk. ☐ per year ☐ per month
Market Area Name: Marquis Condo.   Map Reference: 33124   Census Tract: 0037.02
Project Name: Marquis Condo.   Phase: 1  
                                       
ASSIGNMENT The purpose of this appraisal is to develop an opinion of:    ☒ Market Value (as defined), or    ☐ other type of value (describe)
This report reflects the following value (if not Current, see comments):    ☒ Current (the Inspection Date is the Effective Date)    ☐ Retrospective    ☐ Prospective
Approaches developed for this appraisal:  ☒ Sales Comparison Approach  ☐ Cost Approach  ☐ Income Approach (See Reconciliation Comments and Scope of Work)      
Property Rights Appraised:    ☒ Fee Simple    ☐ Leasehold    ☐ Leased Fee    ☐ Other (describe)
Intended Use: Determine the market value pf the property.
 
Intended User(s) (by name or type): Optibase Inc.
Client:      Optibase Inc.   Address:    PO Box 448 Mountain View, CA 94042
Appraiser:    Alejandro Martell   Address:    1071 SW 150th Pl, Miami, FL 33194-2579
           
MARKET AREA DESCRIPTION Location: ☒ Urban ☐ Suburban ☐ Rural Predominant Condominium Housing Present Land Use Change in Land Use
Built up: ☒ Over 75% ☐ 25-75% ☐ Under 25% Occupancy PRICE   AGE One-Unit 70 % ☒ Not Likely  
Growth rate: ☒ Rapid ☐ Stable ☐ Slow ☒ Owner     80 $(000)   (yrs) 2-4 Unit % ☐ Likely * ☐ In Process *
Property values: ☒ Increasing ☐ Stable ☐ Declining ☒ Tenant     20 380 Low 0 Multi-Unit 0 % * To: _____________________
Demand/supply: ☐ Shortage ☒ In Balance ☐ Over Supply ☐ Vacant (0-5%) 1,725 High 85 Comm’l 25 %  
Marketing time: ☐ Under 3 Mos. ☒ 3-6 Mos. ☐ Over 6 Mos. ☒ Vacant (>5%) 585 Pred 35 Other 5 %
Market Area Boundaries, Description, and Market Conditions (including support for the above characteristics and trends): I-395 TO THE NORTH,MIAMI RIVER TO
THE SOUTH ,BISCAYNE BLVD TO THE EAST, I-95 TO THE WEST. FINANCING IS READILY AVAILABLE FROM A VARIETY OF SOURCES AT COMPETITIVE
RATES. SOME SELLER FINANCING WAS ALSO NOTED.
 
 
 
 
 
                             
PROJECT SITE DESCRIPTION Zoning Classification: 6401   Description: RESIDENTIAL-CONDOMINIUM
  Zoning Compliance: ☒ Legal ☐ Legal nonconforming (grandfathered) ☐ Illegal ☐ No zoning
Ground Rent (if applicable) $_______/ _______   Comments:   N/A
 
Highest & Best Use as improved (or as proposed per plans & specifications):   ☒ Present use, or   ☐ Other use (explain)  
 
Actual Use as of Effective Date: CONDOMINIUM RESIDENTIAL   Use as appraised in this report: CONDOMINIUM RESIDENTIAL
Summary of Highest & Best Use: The improvements are substantially the highest and best use for the subject property,except for those items of
depreciation described in the improvement section.
 
Utilities Public Other Provider/Description Off-site Improvements   Type   Public Private Density AVERAGE /TYPICAL
Electricity FPL Street   ASPHALT   Size TYPICAL OF THE AREA
Gas NONE Curb/Gutter   YES/YES   Topography STREET GRADE, LEVEL
Water Miami Dade Sidewalk   YES   View N;Res;
Sanitary Sewer Miami Dade Street Lights   YES      
Storm Sewer Miami Dade Alley   None      
Other site elements: ☐ Inside Lot ☐ Corner Lot ☐ Cul de Sac ☐ Underground Utilities ☐ Other (describe)
FEMA Spec’l Flood Hazard Area ☒ Yes ☐ No FEMA Flood Zone    AE   FEMA Map # 12086C0312L   FEMA Map Date 09/11/2009
Site Comments: STANDARD EASEMENTS WERE NOTED. NO ADVERSE ENCROACHMENTS ARE APPARENT. THE SUBJECT’S USE IS LEGAL AND
PERMISSIBLE.
 
 
 
                                     
PROJECT INFORMATION Data source(s) for project information EXTERIOR OBSERVATION,MLS,PUBLIC RECORDS.
Project Description ☐ Detached ☐ Row or Townhouse ☐ Garden ☐ Mid-Rise ☒ High-Rise ☐ Other (describe)
General Description of Project Subject Phase             # If Project Completed     # If Project Incomplete  #
# of Stories 67 Exterior Walls Concrete   Units 285 Phases 1 Planned Phases  
# of Elevators 4 Roof Surface Concrete   Units Completed 285 Units 285 Planned Units  
☒ Existing ☐ Proposed ☐ Und.Cons. Total # Parking Unknown   Units For Sale Unk Units for Sale Unk Units for Sale  
Design (Style) High Rise Ratio (spaces/unit) Unk   Units Sold 285 Units Sold 285 Units Sold  
Actual Age (Yrs.) 13 Parking Type(s) Covered   Units Rented Unk Units Rented Unk Units Rented  
Effective Age (Yrs.) 13 Guest Parking Valet   Owner Occup. Units Unk Owner Occup. Units Unk Owner Occup. Units  
Project Primary Occupancy    ☐ Principal Residence    ☐ Second Home or Recreational    ☒ Tenant
Is the developer/builder in control of the Homeowners’ Association (HOA)?    ☐ Yes    ☒ No
Management Group:    ☒ Homeowners’ Association    ☐ Developer    ☐ Management Agent (name of management agent or company):    
 
Was the project created by the conversion of existing building(s) into a condominium?    ☐ Yes   ☒ No    If Yes, describe the original use and date of conversion.
 
Are CC&Rs applicable? ☐ Yes ☐ No ☒ Unknown Have the documents been reviewed? ☐ Yes ☒ No     Comments: N/A
 
Project Comments (condition, quality of construction, completion status, etc.): THE PROJECT IS IN GOOD CONDITION,GOOD QUALITY
CONSTRUCTION AND GOOD
MARKET APPEAL.
 
 
Common Elements and Recreational Facilities:   SECURITY,POOL,SPA,GYM,COMMON AREAS.ETC.
 
 
                                 

  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

     
INDIVIDUAL CONDO UNIT APPRAISAL REPORT File No.: AM33MAR21
AM33MAR21
PROJECT ANALYSIS Summary of condominium project budget analysis for the current year (if analyzed):   APPRAISER NOT PROVIDED WITH THE DOCUMENT.
 
 
 
 
 
Other fees for the use of the project facilities (other than regular HOA charges):   Unk.
 
 
 
Compared to other competitive projects of similar quality and design, the subject unit charge appears   ☐ High Average ☐ Low (If High or Low, describe)
 
 
Are there any special or unusual characteristics of the project (based on the condominium documents, HOA meetings, or other information) known to the appraiser?
☐ Yes No If Yes, describe and explain the effect on value and marketability.    
 
 
 
 
 
DESCRIPTION OF THE UNIT IMPROVEMENTS Unit Charge: $    Unk per month X 12 = $     Unk per year.       Annual assessment charge per year per SF of GLA = $
Utilities included in the Unit Charge: ☒ None    ☐ Heat    ☐ Air Conditioning    ☐ Electricity    ☐ Gas    ☐ Water    ☐ Sewer    ☐ Cable    ☐ Other
Source(s) used for physical characteristics of property: ☐ New Inspection ☐ Previous Appraisal Files ☒ MLS ☒ Assessment and Tax Records ☐ Prior Inspection
☐ Property Owner ☐ Other (describe)   Data Source for Gross Living Area Public Records
General Description Exterior Description   Foundation   ☐ N/A Basement ☒ N/A Heating YES
Floor Location 38 Foundation Concrete Slab Concrete Area Sq. Ft.   Type CENTRAL
# of Levels 1 Exterior Walls Concrete Crawl Space None % Finished   Fuel ELCTR.
Design (Style) High Rise Roof Surface Concrete/Good Basement None Ceiling      
☒ Existing ☐ Proposed Gutters & Dwnspts. Yes/Yes Sump Pump Walls   Cooling YES
☐ Under Construction Window Type Sliding/Good Dampness Floor   Central X
Actual Age (Yrs.) 12 Storm/Screens Yes/Yes/Ave Settlement None Outside Entry   Other  
Effective Age (Yrs.) 12     Infestation None        
Interior Description Appliances     Attic ☒ N/A Amenities Car Storage   ☐ None
Floors Tile/Wood/Good Refrigerator Stairs Fireplace(s) # 0 Woodstove(s) # 0 ☐ Garage # 0
Walls Drywall/Good. Range/Oven Drop Stair Patio None       ☒ Covered # 1
Trim/Finish Wood/Good Disposal Scuttle Deck O.Terrace       ☐ Open #  
Bath Floor Tile/Good. Dishwasher Doorway Porch C.Entry       Total # of cars   1
Bath Wainscot Tile/Good Fan/Hood Floor Fence None       ☒ Assigned 4  
Doors Impact/Good Microwave Heated Pool None       ☐ Owned    
    Washer/Dryer Finished Balcony Yes       Space #(s) 3805
Finished area above grade contains: 4    Rooms   2     Bedrooms 2.1    Bath(s) 1,647    Square Feet of Gross Living Area Above Grade
Are the heating and cooling for the individual units separately metered? Yes ☐ No (If No, describe)    
 
 
Additional features:   THE SUBJECT PROPERTY HAS CENTRAL A/C.
 
 
 
 
 
Describe the condition of the property (including physical, functional and external obsolescence): THE SUBJECT IS CONSIDERED TO BE IN GOOD
CONDITION. ITEMS OF PERSONAL PROPERTY ARE NOT INCLUDED IN THIS REPORT.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
TRANSFER HISTORY My research  ☐    did   ☒    did not reveal any prior sales or transfers of the subject property for the three years prior to the effective date of this appraisal.
Data Source(s): PUBLIC RECORDS/MLS
1st Prior Subject Sale/Transfer Analysis of sale/transfer history and/or any current agreement of sale/listing:   N/A
Date:      
Price:      
Source(s):      
2nd Prior Subject Sale/Transfer    
Date:      
Price:      
Source(s):      
                                                     

  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

 

INDIVIDUAL CONDO UNIT APPRAISAL REPORT

                 AM33MAR21

File No.:  AM33MAR21

SALES COMPARISON APPROACH SALES COMPARISON APPROACH TO VALUE (if developed)                ☐ The Sales Comparison Approach was not developed for this appraisal.
FEATURE SUBJECT COMPARABLE SALE # 1 COMPARABLE SALE # 2 COMPARABLE SALE # 3

Address   1100 Biscayne Blvd , # 3805

               MIAMI, FL 33132

1100 Biscayne Blvd # 5103
MIAMI, FL 33132
1100 Biscayne Blvd # 4003
MIAMI, FL 33132
1100 Biscayne Blvd # 4509
MIAMI, FL 33132

Project      Marquis Condo.

Phase        1

Marquis Condo.
1
Marquis Condo.
1
Marquis Condo.
1
Proximity to Subject   Less than 0.01 miles Less than 0.01 miles Less than 0.01 miles
Sale Price $ 0   $ 575,000   $ 575,000   $ 640,000
Sale Price/GLA $ 815.71 /sq.ft. $ 383.85 /sq.ft.   $ 349.12 /sq.ft.   $ 364.88 /sq.ft.  
Data Source(s) FARES/TAX R. TAX.REC./REALIST. TAX.REC./REALIST. TAX.REC./REALIST.
Verification Source(s) INSPECTION mls#A10654163 mls#A10825575 mls#A10508754
VALUE ADJUSTMENTS DESCRIPTION DESCRIPTION +(-) $ Adjust. DESCRIPTION +(-) $ Adjust. DESCRIPTION +(-) $ Adjust.
Sales or Financing
Concessions

0

0

0

0

 

0

0

 

0

0

 
Date of Sale/Time N/A 12/02/2020 0 08/19/2020 0 01/07/2021 0
Rights Appraised Fee Simple Fee Simple   Fee Simple   Fee Simple  
Location N;Res N;Res   N;Res   N;Res  
HOA Fees ($/Month) Unk Unk   Unk   Unk  

Common Elements and

Recreational Facilities

POOL

C.AREAS

POOL

C.AREAS

 

POOL

C.AREAS

 

POOL

C.AREAS

 
Floor Location 34 51 -13,000 40 -2,000 45 -7,000
View B;Water,City. B;Water,City.   B;Water,City.   B;Water,City.  
Design (Style) High Rise High Rise   High Rise   High Rise  
Quality of Construction Q3 Q3   Q3   Q3  
Age 12 12   12   12  
Condition C3 C3   C3   C3  
Above Grade
Room Count
Gross Living Area
Total Bdrms Baths Total Bdrms Baths   Total Bdrms Baths   Total Bdrms Baths  
4 2 2.1 4 2 2.1   4 2 2.1   4 2 2.1  
1,647 sq.ft. 1,498 sq.ft. +12,000 1,647 sq.ft.   1,754 sq.ft. -9,000
Basement & Finished Rooms Below Grade 0sf 0sf   0sf   0sf  
Functional Utility AVERAGE AVERAGE   AVERAGE   AVERAGE  
Heating/Cooling CENTRAL A/C CENTRAL A/C   CENTRAL A/C   CENTRAL A/C  
Energy Efficient Items STANDARD STANDARD   STANDARD   STANDARD  
Parking Covered Covered   Covered   Covered  
Porch/Patio/Deck Balcony Balcony   Balcony   Balcony  
               
               
               
               
               
Net Adjustment (Total)   ☐ + ☒ - $ -1,000 ☐ + ☒ - $ -2,000 ☐ + ☒ - $ -16,000
Adjusted Sale Price of Comparables     $ 574,000   $ 573,000   $ 624,000
Summary of Sales Comparison Approach ALL SALES ARE LOCATED WITHIN THE SUBJECT’S MARKET AREA.EQUAL WEIGHT IS GIVEN TO ALL COMPARABLES.
 
SUBJECT’S PROPERTY COMPLEX HAS 6 ACTIVE LISTINGS BETWEEN $622,000. AND $775,000. 1 ACTIVE WITH CONTRACT FOR $599,000. 2 PENDING SALES BETWEEN $624,900 AND $629,000.
Indicated Value by Sales Comparison Approach $       600,000
                                       
  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

 

INDIVIDUAL CONDO UNIT APPRAISAL REPORT

                  AM33MAR21

File No.:   AM33MAR21

INCOME APPROACH INCOME APPROACH TO VALUE (if developed)                    ☒ The Income  Approach  was not developed for this appraisal.
FEATURE SUBJECT COMPARABLE RENTAL # 1 COMPARABLE RENTAL # 2 COMPARABLE RENTAL # 3

Address     1100 Biscayne Blvd , # 3805 

    MIAMI, FL 33132 

     

Project     Marquis Condo. 

Phase       1 

     
Proximity to Subject        
Current Monthly Rent  $    $    $    $
Rent/GLA  $                        /sq.ft.    $                        /sq.ft.    $                     /sq.ft.    $                      /sq.ft.
Rent Control   ☐ Yes ☐ No  ☐ Yes ☐ No    ☐ Yes ☐ No    ☐ Yes ☐ No  
Data Source(s)        
Date of Lease(s)        
Location  N;Res      
View        
Age  12      
Condition  C3      
Above Grade
Room Count
Gross Living Area
Total Bdrms Baths Total Bdrms Baths   Total Bdrms Baths   Total Bdrms Baths  
4 2 2.1                        
1,647 sq.ft.  sq.ft.    sq.ft.    sq.ft.   
Utilities Included        
         
         
         
Summary of Income Approach (including support for market rent and GRM):    
 
 
 
 
 
 
 
 
 
 
Opinion of Monthly Market Rent $                                                                                                  X  Gross Rent Multiplier                                                                                            = $                                                                                               Indicated Value by Income Approach
COST APPROACH TO VALUE (if developed)                ☒   The Cost Approach  was not developed  for this appraisal.
Summary of Cost Approach: N/A
COST  
   

RECONCILIATION

 

Indicated Value by: Sales Comparison Approach $     600,000                      Cost Approach (if developed) $                               Income Approach (if developed) $
Final Reconciliation       FINAL RELIANCE IS GIVEN TO THE SALES COMPARISON APPROACH WHICH BEST REFLECTS THE ACTIONS OF  BUYERS AND SELLERS IN THE MARKET PLACE. DUE TO THE LACK OF LAND SALES, THE COST APPROACH IS NOT A RELIABLE   APPROACH TO VALUE. THE INCOME APPROACH IS NOT TYPICALLY APPLIED FOR SINGLE FAMILY OCCUPIED.                                     
 

This appraisal is made ☒ ’’as is’’, ☐ subject to completion per plans and specifications on the basis of a Hypothetical Condition that the improvements have been completed, ☐ subject to the following repairs or alterations on the basis of a Hypothetical Condition that the repairs or alterations have been completed, ☐ subject to the following required inspection based on the Extraordinary Assumption that the condition or deficiency does not require alteration or repair: SEE APPRAISER’S CERTIFICATION AND STATEMENT OF LIMITING CONDITIONS.  

 

 ☐ This report is also subject to other Hypothetical Conditions and/or Extraordinary Assumptions as specified in the attached addenda.
  Based on the degree of inspection of the subject property, as indicated below, defined Scope of Work, Statement of Assumptions and Limiting Conditions, and Appraiser’s Certifications, my (our) Opinion of the Market Value (or other specified value type), as defined herein, of the real property that is the subject of this report is: $              600,000             , as of:             03/17/2021             , which is the effective date of this appraisal. If indicated above, this Opinion of Value is subject to Hypothetical Conditions and/or Extraordinary Assumptions included in this report. See attached addenda.
ATTACHMENTS

A true and complete copy of this report contains 16 pages, including exhibits which are considered an integral part of the report. This appraisal report may not be properly understood without reference to the information contained in the complete report. 

Attached Exhibits: 

☒ Scope of Work                                ☐ Limiting Cond./Certifications              ☐ Narrative Addendum               ☒ Photograph Addenda            ☐ Sketch Addendum 

☒ Map Addenda                                 ☐ Additional Sales                                   ☐ Additional Rentals                   ☐ Flood Addendum                  ☐ Hypothetical Conditions 

☐ Extraordinary Assumptions            ☐ Budget Analysis                                   ☐                                                  ☐                                               ☐

SIGNATURES

Client Contact:   Optibase Inc.                                                                                                                                Client Name:   Optibase Inc.                                                                   

E-Mail: amirp@optibase-holdings.com                                                                                                                                    Address: PO Box 448 Mountain View, CA 94042 

APPRAISER

 

 

Appraiser Name: Alejandro Martell                                                                                           

Company: Florida House Appraisals                                                                                                                   

Phone: (786) 277-8953                Fax:  _________           ____________________

E-Mail: floridahouseappraisals@yahoo.com                                                                    

Date of Report (Signature): 03/17/2021                                                                                    

License or Certification #: Cert Res RD5414                                State: FL                                          

Designation: Cert Res RD5414                                                                                                                     

Expiration Date of License or Certification: 11/30/2022                                                                                             

Inspection of Subject:      ☐ Interior & Exterior           ☐ Exterior Only      ☒ None

Date of Inspection: 03/17/2021

SUPERVISORY APPRAISER (if required)

or CO-APPRAISER (if applicable)

 

 

 

 

 

 

 

 

 

 

 

Supervisory or

Co-Appraiser Name:_________________________________________________________________

Company:   _________________Phone:  _________________________________________________Fax:  ____________________

E-Mail: _________________________________________________________________________________________

Date of Report (Signature):______________________________________________________________________________

License or Certification #: __________________________________________  State: ___________________________

Designation: _______________________________________________________________________________________________

Expiration Date of License or Certification:  _______________________________________________________________________________

Inspection of Subject:      ☐ Interior & Exterior       ☐ Exterior Only    ☐ None

Date of Inspection:

                                         
  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

 

Florida House Appraisals
 
INDIVIDUAL CONDO UNIT APPRAISAL REPORT File No.:     AM32MAR21
AM32MAR21
SUBJECT Property Address:      1100 Biscayne Blvd Unit #:   4005 City:   MIAMI State:   FL
Zip Code:    33132 County:    Miami Dade. Legal Description:      MARQUIS CONDO UNIT 4005 UNDIV
0.30572695% INT IN COMMON ELEMENTS. Assessor’s Parcel #:      01-32-31-070-2200
Tax Year: 2020 R.E. Taxes: $ 8,774 Special Assessments: $ 0 Borrower (if applicable):      N/A
Current Owner of Record:     Optibase Real Estate Miami LLC Occupant:      ☐ Owner ☐ Tenant (Market Rent) ☐ Tenant (Regulated Rent) ☒ Vacant
Project Type: ☒ Condominium ☐ Other (describe)   HOA: $ Unk. ☐ per year ☐ per month
Market Area Name: Marquis Condo.   Map Reference: 33124   Census Tract: 0037.02
Project Name: Marquis Condo.   Phase: 1  
                                       
ASSIGNMENT The purpose of this appraisal is to develop an opinion of:    ☒ Market Value (as defined), or    ☐ other type of value (describe)
This report reflects the following value (if not Current, see comments):    ☒ Current (the Inspection Date is the Effective Date)    ☐ Retrospective    ☐ Prospective
Approaches developed for this appraisal:  ☒ Sales Comparison Approach  ☐ Cost Approach  ☐ Income Approach (See Reconciliation Comments and Scope of Work)      
Property Rights Appraised:    ☒ Fee Simple    ☐ Leasehold    ☐ Leased Fee    ☐ Other (describe)
Intended Use: Determine the market value pf the property.
 
Intended User(s) (by name or type): Optibase Inc.
Client:      Optibase Inc.   Address:    PO Box 448 Mountain View, CA 94042
Appraiser:    Alejandro Martell   Address:    1071 SW 150th Pl, Miami, FL 33194-2579
           
MARKET AREA DESCRIPTION Location: ☒ Urban ☐ Suburban ☐ Rural Predominant Condominium Housing Present Land Use Change in Land Use
Built up: ☒ Over 75% ☐ 25-75% ☐ Under 25% Occupancy PRICE   AGE One-Unit 70 % ☒ Not Likely  
Growth rate: ☒ Rapid ☐ Stable ☐ Slow ☒ Owner     80 $(000)   (yrs) 2-4 Unit % ☐ Likely * ☐ In Process *
Property values: ☒ Increasing ☐ Stable ☐ Declining ☒ Tenant     20 380 Low 0 Multi-Unit 0 % * To: _____________________
Demand/supply: ☐ Shortage ☒ In Balance ☐ Over Supply ☐ Vacant (0-5%) 1,725 High 85 Comm’l 25 %  
Marketing time: ☐ Under 3 Mos. ☒ 3-6 Mos. ☐ Over 6 Mos. ☒ Vacant (>5%) 585 Pred 35 Other 5 %
Market Area Boundaries, Description, and Market Conditions (including support for the above characteristics and trends): I-395 TO THE NORTH,MIAMI RIVER TO
THE SOUTH ,BISCAYNE BLVD TO THE EAST, I-95 TO THE WEST. FINANCING IS READILY AVAILABLE FROM A VARIETY OF SOURCES AT COMPETITIVE
RATES. SOME SELLER FINANCING WAS ALSO NOTED.
 
 
 
 
 
                             
PROJECT SITE DESCRIPTION Zoning Classification: 6401   Description: RESIDENTIAL-CONDOMINIUM
  Zoning Compliance: ☒ Legal ☐ Legal nonconforming (grandfathered) ☐ Illegal ☐ No zoning
Ground Rent (if applicable) $_______/ _______   Comments:   N/A
 
Highest & Best Use as improved (or as proposed per plans & specifications):   ☒ Present use, or   ☐ Other use (explain)  
 
Actual Use as of Effective Date: CONDOMINIUM RESIDENTIAL   Use as appraised in this report: CONDOMINIUM RESIDENTIAL
Summary of Highest & Best Use: The improvements are substantially the highest and best use for the subject property,except for those items of
depreciation described in the improvement section.
 
Utilities Public Other Provider/Description Off-site Improvements   Type   Public Private Density AVERAGE /TYPICAL
Electricity FPL Street   ASPHALT   Size TYPICAL OF THE AREA
Gas NONE Curb/Gutter   YES/YES   Topography STREET GRADE, LEVEL
Water Miami Dade Sidewalk   YES   View N;Res;
Sanitary Sewer Miami Dade Street Lights   YES      
Storm Sewer Miami Dade Alley   None      
Other site elements: ☐ Inside Lot ☐ Corner Lot ☐ Cul de Sac ☐ Underground Utilities ☐ Other (describe)
FEMA Spec’l Flood Hazard Area ☒ Yes ☐ No FEMA Flood Zone    AE   FEMA Map # 12086C0312L   FEMA Map Date 09/11/2009
Site Comments: STANDARD EASEMENTS WERE NOTED. NO ADVERSE ENCROACHMENTS ARE APPARENT. THE SUBJECT’S USE IS LEGAL AND
PERMISSIBLE.
 
 
 
                                     
PROJECT INFORMATION Data source(s) for project information EXTERIOR OBSERVATION,MLS,PUBLIC RECORDS.
Project Description ☐ Detached ☐ Row or Townhouse ☐ Garden ☐ Mid-Rise ☒ High-Rise ☐ Other (describe)
General Description of Project Subject Phase             # If Project Completed     # If Project Incomplete #
# of Stories 67 Exterior Walls Concrete   Units 285 Phases 1 Planned Phases  
# of Elevators 4 Roof Surface Concrete   Units Completed 285 Units 285 Planned Units  
☒ Existing ☐ Proposed ☐ Und.Cons. Total # Parking Unknown   Units For Sale Unk Units for Sale Unk Units for Sale  
Design (Style) High Rise Ratio (spaces/unit) Unk   Units Sold 285 Units Sold 285 Units Sold  
Actual Age (Yrs.) 13 Parking Type(s) Covered   Units Rented Unk Units Rented Unk Units Rented  
Effective Age (Yrs.) 13 Guest Parking Valet   Owner Occup. Units Unk Owner Occup. Units Unk Owner Occup. Units  
Project Primary Occupancy    ☐ Principal Residence    ☐ Second Home or Recreational    ☒ Tenant
Is the developer/builder in control of the Homeowners’ Association (HOA)?    ☐ Yes    ☒ No
Management Group:    ☒ Homeowners’ Association    ☐ Developer    ☐ Management Agent (name of management agent or company):    
 
Was the project created by the conversion of existing building(s) into a condominium?    ☐ Yes   ☒ No    If Yes, describe the original use and date of conversion.
 
Are CC&Rs applicable? ☐ Yes ☐ No ☒ Unknown Have the documents been reviewed? ☐ Yes ☒ No     Comments: N/A
 
Project Comments (condition, quality of construction, completion status, etc.): THE PROJECT IS IN GOOD CONDITION,GOOD QUALITY
CONSTRUCTION AND GOOD
MARKET APPEAL.
 
 
Common Elements and Recreational Facilities:   SECURITY,POOL,SPA,GYM,COMMON AREAS.ETC.
 
 
                                 

  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

     
INDIVIDUAL CONDO UNIT APPRAISAL REPORT File No.: AM32MAR21
AM32MAR21
PROJECT ANALYSIS Summary of condominium project budget analysis for the current year (if analyzed):   APPRAISER NOT PROVIDED WITH THE DOCUMENT.
 
 
 
 
 
Other fees for the use of the project facilities (other than regular HOA charges):   Unk.
 
 
 
Compared to other competitive projects of similar quality and design, the subject unit charge appears   ☐ High Average ☐ Low (If High or Low, describe)
 
 
Are there any special or unusual characteristics of the project (based on the condominium documents, HOA meetings, or other information) known to the appraiser?
☐ Yes No If Yes, describe and explain the effect on value and marketability.    
 
 
 
 
 
DESCRIPTION OF THE UNIT IMPROVEMENTS Unit Charge: $    Unk per month X 12 = $     Unk per year.       Annual assessment charge per year per SF of GLA = $
Utilities included in the Unit Charge: ☒ None    ☐ Heat    ☐ Air Conditioning    ☐ Electricity    ☐ Gas    ☐ Water    ☐ Sewer    ☐ Cable    ☐ Other
Source(s) used for physical characteristics of property: ☐ New Inspection ☐ Previous Appraisal Files ☒ MLS ☒ Assessment and Tax Records ☐ Prior Inspection
☐ Property Owner ☐ Other (describe)   Data Source for Gross Living Area Public Records
General Description Exterior Description   Foundation   ☐ N/A Basement ☒ N/A Heating YES
Floor Location 40 Foundation Concrete Slab Concrete Area Sq. Ft.   Type CENTRAL
# of Levels 1 Exterior Walls Concrete Crawl Space None % Finished   Fuel ELCTR.
Design (Style) High Rise Roof Surface Concrete/Good Basement None Ceiling      
☒ Existing ☐ Proposed Gutters & Dwnspts. Yes/Yes Sump Pump Walls   Cooling YES
☐ Under Construction Window Type Sliding/Good Dampness Floor   Central X
Actual Age (Yrs.) 12 Storm/Screens Yes/Yes/Ave Settlement None Outside Entry   Other  
Effective Age (Yrs.) 12     Infestation None        
Interior Description Appliances     Attic ☒ N/A Amenities Car Storage   ☐ None
Floors Tile/Wood/Good Refrigerator Stairs Fireplace(s) # 0 Woodstove(s) # 0 ☐ Garage # 0
Walls Drywall/Good. Range/Oven Drop Stair Patio None       ☒ Covered # 1
Trim/Finish Wood/Good Disposal Scuttle Deck O.Terrace       ☐ Open #  
Bath Floor Tile/Good. Dishwasher Doorway Porch C.Entry       Total # of cars   1
Bath Wainscot Tile/Good Fan/Hood Floor Fence None       ☒ Assigned 4  
Doors Impact/Good Microwave Heated Pool None       ☐ Owned    
    Washer/Dryer Finished Balcony Yes       Space #(s) 4005
Finished area above grade contains: 4    Rooms   2     Bedrooms 2.1    Bath(s) 1,647    Square Feet of Gross Living Area Above Grade
Are the heating and cooling for the individual units separately metered? Yes ☐ No (If No, describe)    
 
 
Additional features:   THE SUBJECT PROPERTY HAS CENTRAL A/C.
 
 
 
 
 
Describe the condition of the property (including physical, functional and external obsolescence): THE SUBJECT IS CONSIDERED TO BE IN GOOD
CONDITION. ITEMS OF PERSONAL PROPERTY ARE NOT INCLUDED IN THIS REPORT.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
TRANSFER HISTORY My research  ☐    did   ☒       did not reveal any prior sales or transfers of the subject property for the three years prior to the effective date of this appraisal.
Data Source(s):          PUBLIC RECORDS/MLS
1st Prior Subject Sale/Transfer Analysis of sale/transfer history and/or any current agreement of sale/listing:   N/A
Date:      
Price:      
Source(s):      
2nd Prior Subject Sale/Transfer    
Date:      
Price:      
Source(s):      
                                                     

  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

 

INDIVIDUAL CONDO UNIT APPRAISAL REPORT

                 AM32MAR21

File No.:  AM32MAR21

SALES COMPARISON APPROACH SALES COMPARISON APPROACH TO VALUE (if developed)                ☐ The Sales Comparison Approach was not developed for this appraisal.
FEATURE SUBJECT COMPARABLE SALE # 1 COMPARABLE SALE # 2 COMPARABLE SALE # 3

Address   1100 Biscayne Blvd , # 4005

               MIAMI, FL 33132

1100 Biscayne Blvd # 5103
MIAMI, FL 33132
1100 Biscayne Blvd # 4003
MIAMI, FL 33132
1100 Biscayne Blvd # 4509
MIAMI, FL 33132

Project      Marquis Condo.

Phase        1

Marquis Condo.
1
Marquis Condo.
1
Marquis Condo.
1
Proximity to Subject   Less than 0.01 miles Less than 0.01 miles Less than 0.01 miles
Sale Price $ 0   $ 575,000   $ 575,000   $ 640,000
Sale Price/GLA $ 815.71 /sq.ft. $ 383.85 /sq.ft.   $ 349.12 /sq.ft.   $ 364.88 /sq.ft.  
Data Source(s) FARES/TAX R. TAX.REC./REALIST. TAX.REC./REALIST. TAX.REC./REALIST.
Verification Source(s) INSPECTION mls#A10654163 mls#A10825575 mls#A10508754
VALUE ADJUSTMENTS DESCRIPTION DESCRIPTION +(-) $ Adjust. DESCRIPTION +(-) $ Adjust. DESCRIPTION +(-) $ Adjust.
Sales or Financing
Concessions

0

0

0

0

 

0

0

 

0

0

 
Date of Sale/Time N/A 12/02/2020 0 08/19/2020 0 01/07/2021 0
Rights Appraised Fee Simple Fee Simple   Fee Simple   Fee Simple  
Location N;Res N;Res   N;Res   N;Res  
HOA Fees ($/Month) Unk Unk   Unk   Unk  

Common Elements and

Recreational Facilities

POOL

C.AREAS

POOL

C.AREAS

 

POOL

C.AREAS

 

POOL

C.AREAS

 
Floor Location 34 51 -11,000 40 45 -5,000
View B;Water,City. B;Water,City.   B;Water,City.   B;Water,City.  
Design (Style) High Rise High Rise   High Rise   High Rise  
Quality of Construction Q3 Q3   Q3   Q3  
Age 12 12   12   12  
Condition C3 C3   C3   C3  
Above Grade
Room Count
Gross Living Area
Total Bdrms Baths Total Bdrms Baths   Total Bdrms Baths   Total Bdrms Baths  
4 2 2.1 4 2 2.1   4 2 2.1   4 2 2.1  
1,647 sq.ft. 1,498 sq.ft. +12,000 1,647 sq.ft.   1,754 sq.ft. -9,000
Basement & Finished Rooms Below Grade 0sf 0sf   0sf   0sf  
Functional Utility AVERAGE AVERAGE   AVERAGE   AVERAGE  
Heating/Cooling CENTRAL A/C CENTRAL A/C   CENTRAL A/C   CENTRAL A/C  
Energy Efficient Items STANDARD STANDARD   STANDARD   STANDARD  
Parking Covered Covered   Covered   Covered  
Porch/Patio/Deck Balcony Balcony   Balcony   Balcony  
               
               
               
               
               
Net Adjustment (Total)   ☒ + ☐ - $ 1,000 ☐ + ☐ - $ 0 ☐ + ☒ - $ -14,000
Adjusted Sale Price of Comparables     $ 576,000   $ 575,000   $ 626,000
Summary of Sales Comparison Approach ALL SALES ARE LOCATED WITHIN THE SUBJECT’S MARKET AREA.EQUAL WEIGHT IS GIVEN TO ALL COMPARABLES.
 
SUBJECT’S PROPERTY COMPLEX HAS 6 ACTIVE LISTINGS BETWEEN $622,000. AND $775,000. 1 ACTIVE WITH CONTRACT FOR $599,000. 2 PENDING SALES BETWEEN $624,900 AND $629,000.
Indicated Value by Sales Comparison Approach $       590,000
                                       
  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

 

INDIVIDUAL CONDO UNIT APPRAISAL REPORT

                  AM32MAR21

File No.:   AM32MAR21

INCOME APPROACH INCOME APPROACH TO VALUE (if developed)                    ☒ The Income  Approach  was not developed for this appraisal.
FEATURE SUBJECT COMPARABLE RENTAL # 1 COMPARABLE RENTAL # 2 COMPARABLE RENTAL # 3

Address     1100 Biscayne Blvd , # 4005 

    MIAMI, FL 33132 

     

Project     Marquis Condo. 

Phase       1 

     
Proximity to Subject        
Current Monthly Rent  $    $    $    $
Rent/GLA  $                        /sq.ft.    $                        /sq.ft.    $                     /sq.ft.    $                      /sq.ft.
Rent Control   ☐ Yes ☐ No  ☐ Yes ☐ No    ☐ Yes ☐ No    ☐ Yes ☐ No  
Data Source(s)        
Date of Lease(s)        
Location  N;Res      
View        
Age  12      
Condition  C3      
Above Grade
Room Count
Gross Living Area
Total Bdrms Baths Total Bdrms Baths   Total Bdrms Baths   Total Bdrms Baths  
4 2 2.1                        
1,647 sq.ft.  sq.ft.    sq.ft.    sq.ft.   
Utilities Included        
         
         
         
Summary of Income Approach (including support for market rent and GRM):    
 
 
 
 
 
 
 
 
 
 
Opinion of Monthly Market Rent $                                                                  X  Gross Rent Multiplier                                                                   = $                                                                 Indicated Value by Income Approach
COST APPROACH TO VALUE (if developed)                ☒   The Cost Approach  was not developed  for this appraisal.
Summary of Cost Approach: N/A
COST  
   

RECONCILIATION

 

Indicated Value by: Sales Comparison Approach $     590,000                      Cost Approach (if developed) $                               Income Approach (if developed) $
Final Reconciliation       FINAL RELIANCE IS GIVEN TO THE SALES COMPARISON APPROACH WHICH BEST REFLECTS THE ACTIONS OF  BUYERS AND SELLERS IN THE MARKET PLACE. DUE TO THE LACK OF LAND SALES, THE COST APPROACH IS NOT A RELIABLE   APPROACH TO VALUE. THE INCOME APPROACH IS NOT TYPICALLY APPLIED FOR SINGLE FAMILY OCCUPIED.                                     
 

This appraisal is made ☒ ’’as is’’, ☐ subject to completion per plans and specifications on the basis of a Hypothetical Condition that the improvements have been completed, ☐ subject to the following repairs or alterations on the basis of a Hypothetical Condition that the repairs or alterations have been completed, ☐ subject to the following required inspection based on the Extraordinary Assumption that the condition or deficiency does not require alteration or repair: SEE APPRAISER’S CERTIFICATION AND STATEMENT OF LIMITING CONDITIONS.  

 

 ☐ This report is also subject to other Hypothetical Conditions and/or Extraordinary Assumptions as specified in the attached addenda.
  Based on the degree of inspection of the subject property, as indicated below, defined Scope of Work, Statement of Assumptions and Limiting Conditions, and Appraiser’s Certifications, my (our) Opinion of the Market Value (or other specified value type), as defined herein, of the real property that is the subject of this report is: $              590,000             , as of:             03/17/2021             , which is the effective date of this appraisal. If indicated above, this Opinion of Value is subject to Hypothetical Conditions and/or Extraordinary Assumptions included in this report. See attached addenda.
ATTACHMENTS

A true and complete copy of this report contains 16 pages, including exhibits which are considered an integral part of the report. This appraisal report may not be properly understood without reference to the information contained in the complete report. 

Attached Exhibits: 

☒ Scope of Work                                ☐ Limiting Cond./Certifications              ☐ Narrative Addendum               ☒ Photograph Addenda            ☐ Sketch Addendum 

☒ Map Addenda                                 ☐ Additional Sales                                   ☐ Additional Rentals                   ☐ Flood Addendum                  ☐ Hypothetical Conditions 

☐ Extraordinary Assumptions            ☐ Budget Analysis                                   ☐                                                  ☐                                               ☐

SIGNATURES

Client Contact:   Optibase Inc.                                                                                                                                Client Name:   Optibase Inc.                                                                   

E-Mail: amirp@optibase-holdings.com                                                                                                                                    Address: PO Box 448 Mountain View, CA 94042 

APPRAISER

 

 

Appraiser Name: Alejandro Martell                                                                                           

Company: Florida House Appraisals                                                                                                                   

Phone: (786) 277-8953                Fax:  _________           ____________________

E-Mail: floridahouseappraisals@yahoo.com                                                                    

Date of Report (Signature): 03/17/2021                                                                                    

License or Certification #: Cert Res RD5414                                State: FL                                          

Designation: Cert Res RD5414                                                                                                                     

Expiration Date of License or Certification: 11/30/2022                                                                                             

Inspection of Subject:      ☐ Interior & Exterior           ☐ Exterior Only      ☒ None

Date of Inspection: 03/17/2021

SUPERVISORY APPRAISER (if required)

or CO-APPRAISER (if applicable)

 

 

 

 

 

 

 

 

 

 

 

Supervisory or

Co-Appraiser Name:_________________________________________________________________

Company:   _________________Phone:  _________________________________________________Fax:  ____________________

E-Mail: _________________________________________________________________________________________

Date of Report (Signature):______________________________________________________________________________

License or Certification #: __________________________________________  State: ___________________________

Designation: _______________________________________________________________________________________________

Expiration Date of License or Certification:  _______________________________________________________________________________

Inspection of Subject:      ☐ Interior & Exterior       ☐ Exterior Only    ☐ None

Date of Inspection:

                                         
  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

 

Florida House Appraisals
 
INDIVIDUAL CONDO UNIT APPRAISAL REPORT File No.:     AM31MAR21
AM31MAR21
SUBJECT Property Address:      1100 Biscayne Blvd Unit #:   4108 City:   MIAMI State:   FL
Zip Code:    33132 County:    Miami Dade. Legal Description:      MARQUIS CONDO UNIT 4108 UNDIV
0.30572695% INT IN COMMON ELEMENTS. Assessor’s Parcel #:      01-32-31-070-2970
Tax Year: 2020 R.E. Taxes: $ 8,845 Special Assessments: $ 0 Borrower (if applicable):      N/A
Current Owner of Record:     Optibase Real Estate Miami LLC Occupant:      ☐ Owner ☐ Tenant (Market Rent) ☐ Tenant (Regulated Rent) ☒ Vacant
Project Type: ☒ Condominium ☐ Other (describe)   HOA: $ Unk. ☐ per year ☐ per month
Market Area Name: Marquis Condo.   Map Reference: 33124   Census Tract: 0037.02
Project Name: Marquis Condo.   Phase: 1  
                                       
ASSIGNMENT The purpose of this appraisal is to develop an opinion of:    ☒ Market Value (as defined), or    ☐ other type of value (describe)
This report reflects the following value (if not Current, see comments):    ☒ Current (the Inspection Date is the Effective Date)    ☐ Retrospective    ☐ Prospective
Approaches developed for this appraisal:  ☒ Sales Comparison Approach  ☐ Cost Approach  ☐ Income Approach (See Reconciliation Comments and Scope of Work)      
Property Rights Appraised:    ☒ Fee Simple    ☐ Leasehold    ☐ Leased Fee    ☐ Other (describe)
Intended Use: Determine the market value pf the property.
 
Intended User(s) (by name or type): Optibase Inc.
Client:      Optibase Inc.   Address:    PO Box 448 Mountain View, CA 94042
Appraiser:    Alejandro Martell   Address:    1071 SW 150th Pl, Miami, FL 33194-2579
           
MARKET AREA DESCRIPTION Location: ☒ Urban ☐ Suburban ☐ Rural Predominant Condominium Housing Present Land Use Change in Land Use
Built up: ☒ Over 75% ☐ 25-75% ☐ Under 25% Occupancy PRICE   AGE One-Unit 70 % ☒ Not Likely  
Growth rate: ☒ Rapid ☐ Stable ☐ Slow ☒ Owner     80 $(000)   (yrs) 2-4 Unit % ☐ Likely * ☐ In Process *
Property values: ☒ Increasing ☐ Stable ☐ Declining ☒ Tenant     20 380 Low 0 Multi-Unit 0 % * To: _____________________
Demand/supply: ☐ Shortage ☒ In Balance ☐ Over Supply ☐ Vacant (0-5%) 1,725 High 85 Comm’l 25 %  
Marketing time: ☐ Under 3 Mos. ☒ 3-6 Mos. ☐ Over 6 Mos. ☒ Vacant (>5%) 585 Pred 35 Other 5 %
Market Area Boundaries, Description, and Market Conditions (including support for the above characteristics and trends): I-395 TO THE NORTH,MIAMI RIVER TO
THE SOUTH ,BISCAYNE BLVD TO THE EAST, I-95 TO THE WEST. FINANCING IS READILY AVAILABLE FROM A VARIETY OF SOURCES AT COMPETITIVE
RATES. SOME SELLER FINANCING WAS ALSO NOTED.
 
 
 
 
 
                             
PROJECT SITE DESCRIPTION Zoning Classification: 6401   Description: RESIDENTIAL-CONDOMINIUM
  Zoning Compliance: ☒ Legal ☐ Legal nonconforming (grandfathered) ☐ Illegal ☐ No zoning
Ground Rent (if applicable) $_______/ _______   Comments:   N/A
 
Highest & Best Use as improved (or as proposed per plans & specifications):   ☒ Present use, or   ☐ Other use (explain)  
 
Actual Use as of Effective Date: CONDOMINIUM RESIDENTIAL   Use as appraised in this report: CONDOMINIUM RESIDENTIAL
Summary of Highest & Best Use: The improvements are substantially the highest and best use for the subject property,except for those items of
depreciation described in the improvement section.
 
Utilities Public Other Provider/Description Off-site Improvements   Type   Public Private Density AVERAGE /TYPICAL
Electricity FPL Street   ASPHALT   Size TYPICAL OF THE AREA
Gas NONE Curb/Gutter   YES/YES   Topography STREET GRADE, LEVEL
Water Miami Dade Sidewalk   YES   View N;Res;
Sanitary Sewer Miami Dade Street Lights   YES      
Storm Sewer Miami Dade Alley   None      
Other site elements: ☐ Inside Lot ☐ Corner Lot ☐ Cul de Sac ☐ Underground Utilities ☐ Other (describe)
FEMA Spec’l Flood Hazard Area ☒ Yes ☐ No FEMA Flood Zone    AE   FEMA Map # 12086C0312L   FEMA Map Date 09/11/2009
Site Comments: STANDARD EASEMENTS WERE NOTED. NO ADVERSE ENCROACHMENTS ARE APPARENT. THE SUBJECT’S USE IS LEGAL AND
PERMISSIBLE.
 
 
 
                                     
PROJECT INFORMATION Data source(s) for project information EXTERIOR OBSERVATION,MLS,PUBLIC RECORDS.
Project Description ☐ Detached ☐ Row or Townhouse ☐ Garden ☐ Mid-Rise ☒ High-Rise ☐ Other (describe)
General Description of Project Subject Phase             # If Project Completed     # If Project Incomplete #
# of Stories 67 Exterior Walls Concrete   Units 285 Phases 1 Planned Phases  
# of Elevators 4 Roof Surface Concrete   Units Completed 285 Units 285 Planned Units  
☒ Existing ☐ Proposed ☐ Und.Cons. Total # Parking Unknown   Units For Sale Unk Units for Sale Unk Units for Sale  
Design (Style) High Rise Ratio (spaces/unit) Unk   Units Sold 285 Units Sold 285 Units Sold  
Actual Age (Yrs.) 13 Parking Type(s) Covered   Units Rented Unk Units Rented Unk Units Rented  
Effective Age (Yrs.) 13 Guest Parking Valet   Owner Occup. Units Unk Owner Occup. Units Unk Owner Occup. Units  
Project Primary Occupancy    ☐ Principal Residence    ☐ Second Home or Recreational    ☒ Tenant
Is the developer/builder in control of the Homeowners’ Association (HOA)?    ☐ Yes    ☒ No
Management Group:    ☒ Homeowners’ Association    ☐ Developer    ☐ Management Agent (name of management agent or company):    
 
Was the project created by the conversion of existing building(s) into a condominium?    ☐ Yes   ☒ No    If Yes, describe the original use and date of conversion.
 
Are CC&Rs applicable? ☐ Yes ☐ No ☒ Unknown Have the documents been reviewed?  ☐ Yes ☒ No     Comments: N/A
 
Project Comments (condition, quality of construction, completion status, etc.): THE PROJECT IS IN GOOD CONDITION,GOOD QUALITY
CONSTRUCTION AND GOOD
MARKET APPEAL.
 
 
Common Elements and Recreational Facilities:   SECURITY,POOL,SPA,GYM,COMMON AREAS.ETC.
 
 
                                 

  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

     
INDIVIDUAL CONDO UNIT APPRAISAL REPORT File No.: AM31MAR21
AM31MAR21
PROJECT ANALYSIS Summary of condominium project budget analysis for the current year (if analyzed):   APPRAISER NOT PROVIDED WITH THE DOCUMENT.
 
 
 
 
 
Other fees for the use of the project facilities (other than regular HOA charges):   Unk.
 
 
 
Compared to other competitive projects of similar quality and design, the subject unit charge appears   ☐ High Average ☐ Low (If High or Low, describe)
 
 
Are there any special or unusual characteristics of the project (based on the condominium documents, HOA meetings, or other information) known to the appraiser?
☐ Yes No If Yes, describe and explain the effect on value and marketability.    
 
 
 
 
 
DESCRIPTION OF THE UNIT IMPROVEMENTS Unit Charge: $    Unk per month X 12 = $     Unk per year.       Annual assessment charge per year per SF of GLA = $
Utilities included in the Unit Charge: ☒ None    ☐ Heat    ☐ Air Conditioning    ☐ Electricity    ☐ Gas    ☐ Water    ☐ Sewer    ☐ Cable    ☐ Other
Source(s) used for physical characteristics of property: ☐ New Inspection ☐ Previous Appraisal Files ☒ MLS ☒ Assessment and Tax Records ☐ Prior Inspection
☐ Property Owner ☐ Other (describe)   Data Source for Gross Living Area Public Records
General Description Exterior Description   Foundation   ☐ N/A Basement ☒ N/A Heating YES
Floor Location 41 Foundation Concrete Slab Concrete Area Sq. Ft.   Type CENTRAL
# of Levels 1 Exterior Walls Concrete Crawl Space None % Finished   Fuel ELCTR.
Design (Style) High Rise Roof Surface Concrete/Good Basement None Ceiling      
☒ Existing ☐ Proposed Gutters & Dwnspts. Yes/Yes Sump Pump Walls   Cooling YES
☐ Under Construction Window Type Sliding/Good Dampness Floor   Central X
Actual Age (Yrs.) 12 Storm/Screens Yes/Yes/Ave Settlement None Outside Entry   Other  
Effective Age (Yrs.) 12     Infestation None        
Interior Description Appliances     Attic ☒ N/A Amenities Car Storage   ☐ None
Floors Tile/Wood/Good Refrigerator Stairs Fireplace(s) # 0 Woodstove(s) # 0 ☐ Garage # 0
Walls Drywall/Good. Range/Oven Drop Stair Patio None       ☒ Covered # 1
Trim/Finish Wood/Good Disposal Scuttle Deck O.Terrace       ☐ Open #  
Bath Floor Tile/Good. Dishwasher Doorway Porch C.Entry       Total # of cars   1
Bath Wainscot Tile/Good Fan/Hood Floor Fence None       ☒ Assigned 4  
Doors Impact/Good Microwave Heated Pool None       ☐ Owned    
    Washer/Dryer Finished Balcony Yes       Space #(s) 4108
Finished area above grade contains: 4    Rooms   2     Bedrooms 2.1    Bath(s) 1,647    Square Feet of Gross Living Area Above Grade
Are the heating and cooling for the individual units separately metered? Yes ☐ No (If No, describe)    
 
 
Additional features:   THE SUBJECT PROPERTY HAS CENTRAL A/C.
 
 
 
 
 
Describe the condition of the property (including physical, functional and external obsolescence): THE SUBJECT IS CONSIDERED TO BE IN GOOD
CONDITION. ITEMS OF PERSONAL PROPERTY ARE NOT INCLUDED IN THIS REPORT.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
TRANSFER HISTORY My research  ☐ did   ☒    did not reveal any prior sales or transfers of the subject property for the three years prior to the effective date of this appraisal.
Data Source(s): PUBLIC RECORDS/MLS
1st Prior Subject Sale/Transfer Analysis of sale/transfer history and/or any current agreement of sale/listing:   N/A
Date:      
Price:      
Source(s):      
2nd Prior Subject Sale/Transfer    
Date:      
Price:      
Source(s):      
                                                     

  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

 

INDIVIDUAL CONDO UNIT APPRAISAL REPORT

                 AM31MAR21

File No.:  AM31MAR21

SALES COMPARISON APPROACH SALES COMPARISON APPROACH TO VALUE (if developed)                ☐ The Sales Comparison Approach was not developed for this appraisal.
FEATURE SUBJECT COMPARABLE SALE # 1 COMPARABLE SALE # 2 COMPARABLE SALE # 3

Address   1100 Biscayne Blvd , # 4108

               MIAMI, FL 33132

1100 Biscayne Blvd # 5103
MIAMI, FL 33132
1100 Biscayne Blvd # 4003
MIAMI, FL 33132
1100 Biscayne Blvd # 4509
MIAMI, FL 33132

Project      Marquis Condo.

Phase        1

Marquis Condo.
1
Marquis Condo.
1
Marquis Condo.
1
Proximity to Subject   Less than 0.01 miles Less than 0.01 miles Less than 0.01 miles
Sale Price $ 0   $ 575,000   $ 575,000   $ 640,000
Sale Price/GLA $ 815.71 /sq.ft. $ 383.85 /sq.ft.   $ 349.12 /sq.ft.   $ 364.88 /sq.ft.  
Data Source(s) FARES/TAX R. TAX.REC./REALIST. TAX.REC./REALIST. TAX.REC./REALIST.
Verification Source(s) INSPECTION mls#A10654163 mls#A10825575 mls#A10508754
VALUE ADJUSTMENTS DESCRIPTION DESCRIPTION +(-) $ Adjust. DESCRIPTION +(-) $ Adjust. DESCRIPTION +(-) $ Adjust.
Sales or Financing
Concessions

0

0

0

0

 

0

0

 

0

0

 
Date of Sale/Time N/A 12/02/2020 0 08/19/2020 0 01/07/2021 0
Rights Appraised Fee Simple Fee Simple   Fee Simple   Fee Simple  
Location N;Res N;Res   N;Res   N;Res  
HOA Fees ($/Month) Unk Unk   Unk   Unk  

Common Elements and

Recreational Facilities

POOL

C.AREAS

POOL

C.AREAS

 

POOL

C.AREAS

 

POOL

C.AREAS

 
Floor Location 41 51 -10,000 40 0 45 -4,000
View B;Water,City. B;Water,City.   B;Water,City.   B;Water,City.  
Design (Style) High Rise High Rise   High Rise   High Rise  
Quality of Construction Q3 Q3   Q3   Q3  
Age 12 12   12   12  
Condition C3 C3   C3   C3  
Above Grade
Room Count
Gross Living Area
Total Bdrms Baths Total Bdrms Baths   Total Bdrms Baths   Total Bdrms Baths  
4 2 2.1 4 2 2.1   4 2 2.1   4 2 2.1  
1,647 sq.ft. 1,498 sq.ft. +12,000 1,647 sq.ft.   1,754 sq.ft. -9,000
Basement & Finished Rooms Below Grade 0sf 0sf   0sf   0sf  
Functional Utility AVERAGE AVERAGE   AVERAGE   AVERAGE  
Heating/Cooling CENTRAL A/C CENTRAL A/C   CENTRAL A/C   CENTRAL A/C  
Energy Efficient Items STANDARD STANDARD   STANDARD   STANDARD  
Parking Covered Covered   Covered   Covered  
Porch/Patio/Deck Balcony Balcony   Balcony   Balcony  
               
               
               
               
               
Net Adjustment (Total)   ☒ + ☐ - $ 2,000 ☐ + ☐ - $ 0 ☐ + ☒ - $ -13,000
Adjusted Sale Price of Comparables     $ 577,000   $ 575,000   $ 627,000
Summary of Sales Comparison Approach ALL SALES ARE LOCATED WITHIN THE SUBJECT’S MARKET AREA.EQUAL WEIGHT IS GIVEN TO ALL COMPARABLES.
 
SUBJECT’S PROPERTY COMPLEX HAS 6 ACTIVE LISTINGS BETWEEN $622,000. AND $775,000. 1 ACTIVE WITH CONTRACT FOR $599,000. 2 PENDING SALES BETWEEN $624,900 AND $629,000.
Indicated Value by Sales Comparison Approach $       595,000
                                       
  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

 

INDIVIDUAL CONDO UNIT APPRAISAL REPORT

                  AM31MAR21

File No.:   AM31MAR21

INCOME APPROACH INCOME APPROACH TO VALUE (if developed)                    ☒ The Income  Approach  was not developed for this appraisal.
FEATURE SUBJECT COMPARABLE RENTAL # 1 COMPARABLE RENTAL # 2 COMPARABLE RENTAL # 3

Address     1100 Biscayne Blvd , # 4108 

    MIAMI, FL 33132 

     

Project     Marquis Condo. 

Phase       1 

     
Proximity to Subject        
Current Monthly Rent  $    $    $    $
Rent/GLA  $                        /sq.ft.    $                        /sq.ft.    $                     /sq.ft.    $                      /sq.ft.
Rent Control   ☐ Yes ☐ No  ☐ Yes ☐ No    ☐ Yes ☐ No    ☐ Yes ☐ No  
Data Source(s)        
Date of Lease(s)        
Location  N;Res      
View        
Age  12      
Condition  C3      
Above Grade
Room Count
Gross Living Area
Total Bdrms Baths Total Bdrms Baths   Total Bdrms Baths   Total Bdrms Baths  
4 2 2.1                        
1,647 sq.ft.  sq.ft.    sq.ft.    sq.ft.   
Utilities Included        
         
         
         
Summary of Income Approach (including support for market rent and GRM):    
 
 
 
 
 
 
 
 
 
 
Opinion of Monthly Market Rent $                                                                  X  Gross Rent Multiplier                                                                   = $                                                                 Indicated Value by Income Approach
COST APPROACH TO VALUE (if developed)                ☒   The Cost Approach  was not developed  for this appraisal.
Summary of Cost Approach: N/A
COST  
   

RECONCILIATION

 

Indicated Value by: Sales Comparison Approach $     595,000                      Cost Approach (if developed) $                               Income Approach (if developed) $
Final Reconciliation       FINAL RELIANCE IS GIVEN TO THE SALES COMPARISON APPROACH WHICH BEST REFLECTS THE ACTIONS OF  BUYERS AND SELLERS IN THE MARKET PLACE. DUE TO THE LACK OF LAND SALES, THE COST APPROACH IS NOT A RELIABLE   APPROACH TO VALUE. THE INCOME APPROACH IS NOT TYPICALLY APPLIED FOR SINGLE FAMILY OCCUPIED.                                     
 

This appraisal is made ☒ ’‘as is’’, ☐ subject to completion per plans and specifications on the basis of a Hypothetical Condition that the improvements have been completed, ☐ subject to the following repairs or alterations on the basis of a Hypothetical Condition that the repairs or alterations have been completed, ☐ subject to the following required inspection based on the Extraordinary Assumption that the condition or deficiency does not require alteration or repair: SEE APPRAISER’S CERTIFICATION AND STATEMENT OF LIMITING CONDITIONS.  

 

 ☐ This report is also subject to other Hypothetical Conditions and/or Extraordinary Assumptions as specified in the attached addenda.
  Based on the degree of inspection of the subject property, as indicated below, defined Scope of Work, Statement of Assumptions and Limiting Conditions, and Appraiser’s Certifications, my (our) Opinion of the Market Value (or other specified value type), as defined herein, of the real property that is the subject of this report is: $              595,000             , as of:             03/17/2021             , which is the effective date of this appraisal. If indicated above, this Opinion of Value is subject to Hypothetical Conditions and/or Extraordinary Assumptions included in this report. See attached addenda.
ATTACHMENTS

A true and complete copy of this report contains 16 pages, including exhibits which are considered an integral part of the report. This appraisal report may not be properly understood without reference to the information contained in the complete report. 

Attached Exhibits: 

☒ Scope of Work                                ☐ Limiting Cond./Certifications              ☐ Narrative Addendum               ☒ Photograph Addenda            ☐ Sketch Addendum 

☒ Map Addenda                                 ☐ Additional Sales                                   ☐ Additional Rentals                   ☐ Flood Addendum                  ☐ Hypothetical Conditions 

☐ Extraordinary Assumptions            ☐ Budget Analysis                                   ☐                                                  ☐                                               ☐

SIGNATURES

Client Contact:   Optibase Inc.                                                                                                                                Client Name:   Optibase Inc.                                                                   

E-Mail: amirp@optibase-holdings.com                                                                                                                                    Address: PO Box 448 Mountain View, CA 94042 

APPRAISER

 

 

Appraiser Name: Alejandro Martell                                                                                           

Company: Florida House Appraisals                                                                                                                   

Phone: (786) 277-8953                Fax:  _________           ____________________

E-Mail: floridahouseappraisals@yahoo.com                                                                    

Date of Report (Signature): 03/17/2021                                                                                    

License or Certification #: Cert Res RD5414                                State: FL                                          

Designation: Cert Res RD5414                                                                                                                     

Expiration Date of License or Certification: 11/30/2022                                                                                             

Inspection of Subject:      ☐ Interior & Exterior           ☐ Exterior Only      ☒ None

Date of Inspection: 03/17/2021

SUPERVISORY APPRAISER (if required)

or CO-APPRAISER (if applicable)

 

 

 

 

 

 

 

 

 

 

 

Supervisory or

Co-Appraiser Name:_________________________________________________________________

Company:   _________________
Phone:  _________________________________________________Fax:  ____________________

E-Mail: _________________________________________________________________________________________

Date of Report (Signature):______________________________________________________________________________

License or Certification #: __________________________________________  State: ___________________________

Designation: _______________________________________________________________________________________________

Expiration Date of License or Certification:  _______________________________________________________________________________

Inspection of Subject:      ☐ Interior & Exterior       ☐ Exterior Only    ☐ None

Date of Inspection:

                                         
  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

 

Florida House Appraisals
 
INDIVIDUAL CONDO UNIT APPRAISAL REPORT File No.:     AM39MAR21
AM39MAR21
SUBJECT Property Address:      1100 Biscayne Blvd Unit #:   4305 City:   MIAMI State:   FL
Zip Code:    33132 County:    Miami Dade. Legal Description:      MARQUIS CONDO UNIT 4305 UNDIV
0.31092450% INT IN COMMON ELEMENTS. Assessor’s Parcel #:      01-32-31-070-2190
Tax Year: 2020 R.E. Taxes: $ 9,853 Special Assessments: $ 0 Borrower (if applicable):      N/A
Current Owner of Record:     Optibase Real Estate Miami LLC Occupant:      ☐ Owner ☐ Tenant (Market Rent) ☐ Tenant (Regulated Rent) ☒ Vacant
Project Type: ☒ Condominium ☐ Other (describe)   HOA: $ Unk. ☐ per year ☐ per month
Market Area Name: Marquis Condo   Map Reference: 33124   Census Tract: 0037.02
Project Name: Marquis Condo.   Phase: 1  
                                       
ASSIGNMENT The purpose of this appraisal is to develop an opinion of:    ☒ Market Value (as defined), or    ☐ other type of value (describe)
This report reflects the following value (if not Current, see comments):    ☒ Current (the Inspection Date is the Effective Date)    ☐ Retrospective    ☐ Prospective
Approaches developed for this appraisal:  ☒ Sales Comparison Approach  ☐ Cost Approach  ☐ Income Approach (See Reconciliation Comments and Scope of Work)      
Property Rights Appraised:    ☒ Fee Simple    ☐ Leasehold    ☐ Leased Fee    ☐ Other (describe)
Intended Use: Determine the market value pf the property.
 
Intended User(s) (by name or type): Optibase Inc.
Client:      Optibase Inc.   Address:    PO Box 448 Mountain View, CA 94042
Appraiser:    Alejandro Martell   Address:    1071 SW 150th Pl, Miami, FL 33194-2579
           
MARKET AREA DESCRIPTION Location: ☒ Urban ☐ Suburban ☐ Rural Predominant Condominium Housing Present Land Use Change in Land Use
Built up: ☒ Over 75% ☐ 25-75% ☐ Under 25% Occupancy PRICE   AGE One-Unit 70 % ☒ Not Likely  
Growth rate: ☒ Rapid ☐ Stable ☐ Slow ☒ Owner     80 $(000)   (yrs) 2-4 Unit % ☐ Likely * ☐ In Process *
Property values: ☒ Increasing ☐ Stable ☐ Declining ☒ Tenant     20 380 Low 0 Multi-Unit 0 % * To: _____________________
Demand/supply: ☐ Shortage ☒ In Balance ☐ Over Supply ☐ Vacant (0-5%) 1,725 High 85 Comm’l 25 %  
Marketing time: ☐ Under 3 Mos. ☒ 3-6 Mos. ☐ Over 6 Mos. ☒ Vacant (>5%) 585 Pred 35 Other 5 %
Market Area Boundaries, Description, and Market Conditions (including support for the above characteristics and trends): I-395 TO THE NORTH,MIAMI RIVER TO
THE SOUTH ,BISCAYNE BLVD TO THE EAST, I-95 TO THE WEST. FINANCING IS READILY AVAILABLE FROM A VARIETY OF SOURCES AT COMPETITIVE
RATES. SOME SELLER FINANCING WAS ALSO NOTED.
 
 
 
 
 
                             
PROJECT SITE DESCRIPTION Zoning Classification: 6401   Description: RESIDENTIAL-CONDOMINIUM
  Zoning Compliance: ☒ Legal ☐ Legal nonconforming (grandfathered) ☐ Illegal ☐ No zoning
Ground Rent (if applicable) $_______/ _______   Comments:   N/A
 
Highest & Best Use as improved (or as proposed per plans & specifications):   ☒ Present use, or   ☐ Other use (explain)  
 
Actual Use as of Effective Date: CONDOMINIUM RESIDENTIAL   Use as appraised in this report: CONDOMINIUM RESIDENTIAL
Summary of Highest & Best Use: The improvements are substantially the highest and best use for the subject property,except for those items of
depreciation described in the improvement section.
 
Utilities Public Other Provider/Description Off-site Improvements   Type   Public Private Density AVERAGE /TYPICAL
Electricity FPL Street   ASPHALT   Size TYPICAL OF THE AREA
Gas NONE Curb/Gutter   YES/YES   Topography STREET GRADE, LEVEL
Water Miami Dade Sidewalk   YES   View N;Res;
Sanitary Sewer Miami Dade Street Lights   YES      
Storm Sewer Miami Dade Alley   None      
Other site elements: ☐ Inside Lot ☐ Corner Lot ☐ Cul de Sac ☐ Underground Utilities ☐ Other (describe)
FEMA Spec’l Flood Hazard Area ☒ Yes ☐ No FEMA Flood Zone    AE   FEMA Map # 12086C0312L   FEMA Map Date 09/11/2009
Site Comments: STANDARD EASEMENTS WERE NOTED. NO ADVERSE ENCROACHMENTS ARE APPARENT. THE SUBJECT’S USE IS LEGAL AND
PERMISSIBLE.
 
 
 
                                     
PROJECT INFORMATION Data source(s) for project information EXTERIOR OBSERVATION,MLS,PUBLIC RECORDS.
Project Description ☐ Detached ☐ Row or Townhouse ☐ Garden ☐ Mid-Rise ☒ High-Rise ☐ Other (describe)
General Description of Project Subject Phase             # If Project Completed     # If Project Incomplete #
# of Stories 67 Exterior Walls Concrete   Units 285 Phases 1 Planned Phases  
# of Elevators 4 Roof Surface Concrete   Units Completed 285 Units 285 Planned Units  
☒ Existing ☐ Proposed ☐ Und.Cons. Total # Parking Unknown   Units For Sale Unk Units for Sale Unk Units for Sale  
Design (Style) High Rise Ratio (spaces/unit) Unk   Units Sold 285 Units Sold 285 Units Sold  
Actual Age (Yrs.) 13 Parking Type(s) Covered   Units Rented Unk Units Rented Unk Units Rented  
Effective Age (Yrs.) 13 Guest Parking Valet   Owner Occup. Units Unk Owner Occup. Units Unk Owner Occup. Units  
Project Primary Occupancy    ☐ Principal Residence    ☐ Second Home or Recreational    ☒ Tenant
Is the developer/builder in control of the Homeowners’ Association (HOA)?    ☐ Yes    ☒ No
Management Group:    ☒ Homeowners’ Association    ☐ Developer    ☐ Management Agent (name of management agent or company):    
 
Was the project created by the conversion of existing building(s) into a condominium?    ☐ Yes   ☒ No    If Yes, describe the original use and date of conversion.
 
Are CC&Rs applicable? ☐ Yes ☐ No ☒ Unknown Have the documents been reviewed? ☐ Yes ☒ No     Comments: N/A
 
Project Comments (condition, quality of construction, completion status, etc.): THE PROJECT IS IN GOOD CONDITION,GOOD QUALITY
CONSTRUCTION AND GOOD
MARKET APPEAL.
 
 
Common Elements and Recreational Facilities:   SECURITY,POOL,SPA,GYM,COMMON AREAS.ETC.
 
 
                                 

  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

     
INDIVIDUAL CONDO UNIT APPRAISAL REPORT File No.: AM39MAR21
AM39MAR21
PROJECT ANALYSIS Summary of condominium project budget analysis for the current year (if analyzed):   APPRAISER NOT PROVIDED WITH THE DOCUMENT.
 
 
 
 
 
Other fees for the use of the project facilities (other than regular HOA charges):   Unk.
 
 
 
Compared to other competitive projects of similar quality and design, the subject unit charge appears   ☐ High Average ☐ Low (If High or Low, describe)
 
 
Are there any special or unusual characteristics of the project (based on the condominium documents, HOA meetings, or other information) known to the appraiser?
☐ Yes No If Yes, describe and explain the effect on value and marketability.    
 
 
 
 
 
DESCRIPTION OF THE UNIT IMPROVEMENTS Unit Charge: $    Unk per month X 12 = $     Unk per year.       Annual assessment charge per year per SF of GLA = $
Utilities included in the Unit Charge: ☒ None    ☐ Heat    ☐ Air Conditioning    ☐ Electricity    ☐ Gas    ☐ Water    ☐ Sewer    ☐ Cable    ☐ Other
Source(s) used for physical characteristics of property: ☐ New Inspection ☐ Previous Appraisal Files ☒ MLS ☒ Assessment and Tax Records ☐ Prior Inspection
☐ Property Owner ☐ Other (describe)   Data Source for Gross Living Area Public Records
General Description Exterior Description   Foundation   ☐ N/A Basement ☒ N/A Heating YES
Floor Location 43 Foundation Concrete Slab Concrete Area Sq. Ft.   Type CENTRAL
# of Levels 2 Exterior Walls Concrete Crawl Space None % Finished   Fuel ELCTR.
Design (Style) High Rise Roof Surface Concrete/Good Basement None Ceiling      
☒ Existing ☐ Proposed Gutters & Dwnspts. Yes/Yes Sump Pump Walls   Cooling YES
☐ Under Construction Window Type Sliding/Good Dampness Floor   Central X
Actual Age (Yrs.) 12 Storm/Screens Yes/Yes/Ave Settlement None Outside Entry   Other  
Effective Age (Yrs.) 12     Infestation None        
Interior Description Appliances     Attic ☒ N/A Amenities Car Storage   ☐ None
Floors Tile/Wood/Good Refrigerator Stairs Fireplace(s) # 0 Woodstove(s) # 0 ☐ Garage # 0
Walls Drywall/Good. Range/Oven Drop Stair Patio None       ☒ Covered # 1
Trim/Finish Wood/Good Disposal Scuttle Deck O.Terrace       ☐ Open #  
Bath Floor Tile/Good. Dishwasher Doorway Porch C.Entry       Total # of cars   1
Bath Wainscot Tile/Good Fan/Hood Floor Fence None       ☒ Assigned 4  
Doors Impact/Good Microwave Heated Pool None       ☐ Owned    
    Washer/Dryer Finished Balcony Yes       Space #(s) 4305
Finished area above grade contains: 4    Rooms   1     Bedrooms 2.0    Bath(s) 1,675    Square Feet of Gross Living Area Above Grade
Are the heating and cooling for the individual units separately metered? Yes ☐ No (If No, describe)    
 
 
Additional features:   THE SUBJECT PROPERTY HAS CENTRAL A/C.
 
 
 
 
 
Describe the condition of the property (including physical, functional and external obsolescence): THE SUBJECT IS CONSIDERED TO BE IN GOOD
CONDITION. ITEMS OF PERSONAL PROPERTY ARE NOT INCLUDED IN THIS REPORT.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
TRANSFER HISTORY My research  ☐    did   ☒      did not reveal any prior sales or transfers of the subject property for the three years prior to the effective date of this appraisal.
Data Source(s): PUBLIC RECORDS/MLS
1st Prior Subject Sale/Transfer Analysis of sale/transfer history and/or any current agreement of sale/listing:   N/A
Date:      
Price:      
Source(s):      
2nd Prior Subject Sale/Transfer    
Date:      
Price:      
Source(s):      
                                                     

  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

 

INDIVIDUAL CONDO UNIT APPRAISAL REPORT

                 AM39MAR21

File No.:  AM39MAR21

SALES COMPARISON APPROACH SALES COMPARISON APPROACH TO VALUE (if developed)                ☐ The Sales Comparison Approach was not developed for this appraisal.
FEATURE SUBJECT COMPARABLE SALE # 1 COMPARABLE SALE # 2 COMPARABLE SALE # 3

Address   1100 Biscayne Blvd , # 4305

               MIAMI, FL 33132

1100 Biscayne Blvd # 5103
MIAMI, FL 33132
1100 Biscayne Blvd # PH6305
MIAMI, FL 33132
1100 Biscayne Blvd # 4509
MIAMI, FL 33132

Project      Marquis Condo.

Phase        1

Marquis Condo.
1
Marquis Condo.
1
Marquis Condo.
1
Proximity to Subject   Less than 0.01 miles Less than 0.01 miles Less than 0.01 miles
Sale Price $ 0   $ 575,000   $ 785,000   $ 640,000
Sale Price/GLA $ 815.71 /sq.ft. $ 383.85 /sq.ft.   $ 468.66 /sq.ft.   $ 364.88 /sq.ft.  
Data Source(s) FARES/TAX R. TAX.REC./REALIST. TAX.REC./REALIST. TAX.REC./REALIST.
Verification Source(s) INSPECTION mls#A10654163 mls#A10790475 mls#A10508754
VALUE ADJUSTMENTS DESCRIPTION DESCRIPTION +(-) $ Adjust. DESCRIPTION +(-) $ Adjust. DESCRIPTION +(-) $ Adjust.
Sales or Financing
Concessions

0

0

0

0

 

0

0

 

0

0

 
Date of Sale/Time N/A 12/02/2020 0 06/26/2020 0 01/07/2021 0
Rights Appraised Fee Simple Fee Simple   Fee Simple   Fee Simple  
Location N;Res N;Res   N;Res   N;Res  
HOA Fees ($/Month) Unk Unk   Unk   Unk  

Common Elements and

Recreational Facilities

POOL

C.AREAS

POOL

C.AREAS

 

POOL

C.AREAS

 

POOL

C.AREAS

 
Floor Location 43 51 -8,000 63 -20,000 45 -2,000
View B;Water,City. B;Water,City.   B;Water,City.   B;Water,City.  
Design (Style) High Rise High Rise   High Rise   High Rise  
Quality of Construction Q3 Q3   Q3   Q3  
Age 12 12   12   12  
Condition C3 C3   C3   C3  
Above Grade
Room Count
Gross Living Area
Total Bdrms Baths Total Bdrms Baths   Total Bdrms Baths   Total Bdrms Baths  
4 1 2.0 4 2 2.1 -5,000 4 1 2.0   4 2 2.1  -5,000
1,675 sq.ft. 1,498 sq.ft. +14,200 1,675 sq.ft.   1,754 sq.ft. -9,000
Basement & Finished Rooms Below Grade 0sf 0sf   0sf   0sf  
Functional Utility AVERAGE AVERAGE   AVERAGE   AVERAGE  
Heating/Cooling CENTRAL A/C CENTRAL A/C   CENTRAL A/C   CENTRAL A/C  
Energy Efficient Items STANDARD STANDARD   STANDARD   STANDARD  
Parking Covered Covered   Covered   Covered  
Porch/Patio/Deck Balcony Balcony   Balcony   Balcony  
               
               
               
               
               
Net Adjustment (Total)   ☒ + ☐ - $ 1,200 ☐ + ☒ - $ -20,000 ☐ + ☒ - $ -16,000
Adjusted Sale Price of Comparables     $ 576,200   $ 765,000   $ 624,000
Summary of Sales Comparison Approach ALL SALES ARE LOCATED WITHIN THE SUBJECT’S MARKET AREA.EQUAL WEIGHT IS GIVEN TO ALL COMPARABLES.
 
SUBJECT’S PROPERTY COMPLEX HAS 6 ACTIVE LISTINGS BETWEEN $622,000. AND $775,000. 1 ACTIVE WITH CONTRACT FOR $599,000. 2 PENDING SALES BETWEEN $624,900 AND $629,000.
Indicated Value by Sales Comparison Approach $       670,000
                                       
  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

 

INDIVIDUAL CONDO UNIT APPRAISAL REPORT

                  AM39MAR21

File No.:   AM39MAR21

INCOME APPROACH INCOME APPROACH TO VALUE (if developed)                    ☒ The Income  Approach  was not developed for this appraisal.
FEATURE SUBJECT COMPARABLE RENTAL # 1 COMPARABLE RENTAL # 2 COMPARABLE RENTAL # 3

Address     1100 Biscayne Blvd , # 4305 

    MIAMI, FL 33132 

     

Project     Marquis Condo. 

Phase       1 

     
Proximity to Subject        
Current Monthly Rent  $    $    $    $
Rent/GLA  $                        /sq.ft.    $                        /sq.ft.    $                     /sq.ft.    $                      /sq.ft.
Rent Control   ☐ Yes ☐ No  ☐ Yes ☐ No    ☐ Yes ☐ No    ☐ Yes ☐ No  
Data Source(s)        
Date of Lease(s)        
Location  N;Res      
View        
Age  12      
Condition  C3      
Above Grade
Room Count
Gross Living Area
Total Bdrms Baths Total Bdrms Baths   Total Bdrms Baths   Total Bdrms Baths  
4 1 2.0                        
1,675 sq.ft.  sq.ft.    sq.ft.    sq.ft.   
Utilities Included        
         
         
         
Summary of Income Approach (including support for market rent and GRM):    
 
 
 
 
 
 
 
 
 
 
Opinion of Monthly Market Rent $                                                                  X  Gross Rent Multiplier                                                                   = $                                                                 Indicated Value by Income Approach
COST APPROACH TO VALUE (if developed)                ☒   The Cost Approach  was not developed  for this appraisal.
Summary of Cost Approach: N/A
COST  
   

RECONCILIATION

 

Indicated Value by: Sales Comparison Approach $     670,000                      Cost Approach (if developed) $                               Income Approach (if developed) $
Final Reconciliation       FINAL RELIANCE IS GIVEN TO THE SALES COMPARISON APPROACH WHICH BEST REFLECTS THE ACTIONS OF  BUYERS AND SELLERS IN THE MARKET PLACE. DUE TO THE LACK OF LAND SALES, THE COST APPROACH IS NOT A RELIABLE   APPROACH TO VALUE. THE INCOME APPROACH IS NOT TYPICALLY APPLIED FOR SINGLE FAMILY OCCUPIED.                                     
 

This appraisal is made ☒ ’‘as is’’, ☐ subject to completion per plans and specifications on the basis of a Hypothetical Condition that the improvements have been completed, ☐ subject to the following repairs or alterations on the basis of a Hypothetical Condition that the repairs or alterations have been completed, ☐ subject to the following required inspection based on the Extraordinary Assumption that the condition or deficiency does not require alteration or repair: SEE APPRAISER’S CERTIFICATION AND STATEMENT OF LIMITING CONDITIONS.  

 

 ☐ This report is also subject to other Hypothetical Conditions and/or Extraordinary Assumptions as specified in the attached addenda.
  Based on the degree of inspection of the subject property, as indicated below, defined Scope of Work, Statement of Assumptions and Limiting Conditions, and Appraiser’s Certifications, my (our) Opinion of the Market Value (or other specified value type), as defined herein, of the real property that is the subject of this report is: $              670,000             , as of:             03/17/2021             , which is the effective date of this appraisal. If indicated above, this Opinion of Value is subject to Hypothetical Conditions and/or Extraordinary Assumptions included in this report. See attached addenda.
ATTACHMENTS

A true and complete copy of this report contains 16 pages, including exhibits which are considered an integral part of the report. This appraisal report may not be properly understood without reference to the information contained in the complete report. 

Attached Exhibits: 

☒ Scope of Work                                ☐ Limiting Cond./Certifications              ☐ Narrative Addendum               ☒ Photograph Addenda            ☐ Sketch Addendum 

☒ Map Addenda                                 ☐ Additional Sales                                   ☐ Additional Rentals                   ☐ Flood Addendum                  ☐ Hypothetical Conditions 

☐ Extraordinary Assumptions            ☐ Budget Analysis                                   ☐                                                  ☐                                               ☐

SIGNATURES

Client Contact:   Optibase Inc.                                                                                                                                Client Name:   Optibase Inc.                                                                   

E-Mail: amirp@optibase-holdings.com                                                                                                                                    Address: PO Box 448 Mountain View, CA 94042 

APPRAISER

 

 

Appraiser Name: Alejandro Martell                                                                                           

Company: Florida House Appraisals                                                                                                                   

Phone: (786) 277-8953                Fax:  _________           ____________________

E-Mail: floridahouseappraisals@yahoo.com                                                                    

Date of Report (Signature): 03/17/2021                                                                                    

License or Certification #: Cert Res RD5414                                State: FL                                          

Designation: Cert Res RD5414                                                                                                                     

Expiration Date of License or Certification: 11/30/2022                                                                                             

Inspection of Subject:      ☐ Interior & Exterior           ☐ Exterior Only      ☒ None

Date of Inspection: 03/17/2021

SUPERVISORY APPRAISER (if required)

or CO-APPRAISER (if applicable)

 

 

 

 

 

 

 

 

 

 

Supervisory or

Co-Appraiser Name:_________________________________________________________________

Company:   _________________

Phone:  _________________________________________________Fax:  ____________________

E-Mail: _________________________________________________________________________________________

Date of Report (Signature):______________________________________________________________________________

License or Certification #: __________________________________________  State: ___________________________

Designation: _______________________________________________________________________________________________

Expiration Date of License or Certification:  _______________________________________________________________________________

Inspection of Subject:      ☐ Interior & Exterior       ☐ Exterior Only    ☐ None

Date of Inspection:

                                         
  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

 

Florida House Appraisals
 
INDIVIDUAL CONDO UNIT APPRAISAL REPORT File No.:     AM30MAR21
AM30MAR21
SUBJECT Property Address:      1100 Biscayne Blvd Unit #:   4308 City:   MIAMI State:   FL
Zip Code:    33132 County:    Miami Dade. Legal Description:      MARQUIS CONDO UNIT 4308 UNDIV
0.30572695% INT IN COMMON ELEMENTS. Assessor’s Parcel #:      01-32-31-070-2980
Tax Year: 2020 R.E. Taxes: $ 8,935 Special Assessments: $ 0 Borrower (if applicable):      N/A
Current Owner of Record:     Optibase Real Estate Miami LLC Occupant:      ☐ Owner ☐ Tenant (Market Rent) ☐ Tenant (Regulated Rent) ☒ Vacant
Project Type: ☒ Condominium ☐ Other (describe)   HOA: $ Unk. ☐ per year ☐ per month
Market Area Name: Marquis Condo.   Map Reference: 33124   Census Tract: 0037.02
Project Name: Marquis Condo.   Phase: 1  
                                       
ASSIGNMENT The purpose of this appraisal is to develop an opinion of:    ☒ Market Value (as defined), or    ☐ other type of value (describe)
This report reflects the following value (if not Current, see comments):    ☒ Current (the Inspection Date is the Effective Date)    ☐ Retrospective    ☐ Prospective
Approaches developed for this appraisal:  ☒ Sales Comparison Approach  ☐ Cost Approach  ☐ Income Approach (See Reconciliation Comments and Scope of Work)      
Property Rights Appraised:    ☒ Fee Simple    ☐ Leasehold    ☐ Leased Fee    ☐ Other (describe)
Intended Use: Determine the market value pf the property.
 
Intended User(s) (by name or type): Optibase Inc.
Client:      Optibase Inc.   Address:    PO Box 448 Mountain View, CA 94042
Appraiser:    Alejandro Martell   Address:    1071 SW 150th Pl, Miami, FL 33194-2579
           
MARKET AREA DESCRIPTION Location: ☒ Urban ☐ Suburban ☐ Rural Predominant Condominium Housing Present Land Use Change in Land Use
Built up: ☒ Over 75% ☐ 25-75% ☐ Under 25% Occupancy PRICE   AGE One-Unit 70 % ☒ Not Likely  
Growth rate: ☒ Rapid ☐ Stable ☐ Slow ☒ Owner     80 $(000)   (yrs) 2-4 Unit % ☐ Likely * ☐ In Process *
Property values: ☒ Increasing ☐ Stable ☐ Declining ☒ Tenant     20 380 Low 0 Multi-Unit 0 % * To: _____________________
Demand/supply: ☐ Shortage ☒ In Balance ☐ Over Supply ☐ Vacant (0-5%) 1,725 High 85 Comm’l 25 %  
Marketing time: ☐ Under 3 Mos. ☒ 3-6 Mos. ☐ Over 6 Mos. ☒ Vacant (>5%) 585 Pred 35 Other 5 %
Market Area Boundaries, Description, and Market Conditions (including support for the above characteristics and trends): I-395 TO THE NORTH,MIAMI RIVER TO
THE SOUTH ,BISCAYNE BLVD TO THE EAST, I-95 TO THE WEST. FINANCING IS READILY AVAILABLE FROM A VARIETY OF SOURCES AT COMPETITIVE RATES. SOME
 SELLER FINANCING WAS ALSO NOTED.
 
 
 
 
 
                             
PROJECT SITE DESCRIPTION Zoning Classification: 6401   Description: RESIDENTIAL-CONDOMINIUM
  Zoning Compliance: ☒ Legal ☐ Legal nonconforming (grandfathered) ☐ Illegal ☐ No zoning
Ground Rent (if applicable) $_______/ _______   Comments:   N/A
 
Highest & Best Use as improved (or as proposed per plans & specifications):   ☒ Present use, or   ☐ Other use (explain)  
 
Actual Use as of Effective Date: CONDOMINIUM RESIDENTIAL   Use as appraised in this report: CONDOMINIUM RESIDENTIAL
Summary of Highest & Best Use: The improvements are substantially the highest and best use for the subject property,except for those items of
depreciation described in the improvement section.
 
Utilities Public Other Provider/Description Off-site Improvements   Type   Public Private Density AVERAGE /TYPICAL
Electricity FPL Street   ASPHALT   Size TYPICAL OF THE AREA
Gas NONE Curb/Gutter   YES/YES   Topography STREET GRADE, LEVEL
Water Miami Dade Sidewalk   YES   View N;Res;
Sanitary Sewer Miami Dade Street Lights   YES      
Storm Sewer Miami Dade Alley   None      
Other site elements: ☐ Inside Lot ☐ Corner Lot ☐ Cul de Sac ☐ Underground Utilities ☐ Other (describe)
FEMA Spec’l Flood Hazard Area ☒ Yes ☐ No FEMA Flood Zone    AE   FEMA Map # 12086C0312L   FEMA Map Date 09/11/2009
Site Comments: STANDARD EASEMENTS WERE NOTED. NO ADVERSE ENCROACHMENTS ARE APPARENT. THE SUBJECT’S USE IS LEGAL AND PERMISSIBLE.
 
 
 
 
                                     
PROJECT INFORMATION Data source(s) for project information EXTERIOR OBSERVATION,MLS,PUBLIC RECORDS.
Project Description ☐ Detached ☐ Row or Townhouse ☐ Garden ☐ Mid-Rise ☒ High-Rise ☐ Other (describe)
General Description of Project Subject Phase             # If Project Completed     # If Project Incomplete #
# of Stories 67 Exterior Walls Concrete Units 285 Phases 1 Planned Phases  
# of Elevators 4 Roof Surface Concrete Units Completed 285 Units 285 Planned Units  
☒ Existing ☐ Proposed ☐ Und.Cons. Total # Parking Unknown Units For Sale Unk Units for Sale Unk Units for Sale  
Design (Style) High Rise Ratio (spaces/unit) Unk Units Sold 285 Units Sold 285 Units Sold  
Actual Age (Yrs.) 13 Parking Type(s) Covered Units Rented Unk Units Rented Unk Units Rented  
Effective Age (Yrs.) 13 Guest Parking Valet Owner Occup. Units Unk Owner Occup. Units Unk Owner Occup. Units  
Project Primary Occupancy    ☐ Principal Residence    ☐ Second Home or Recreational    ☒ Tenant
Is the developer/builder in control of the Homeowners’ Association (HOA)?    ☐ Yes    ☒ No
Management Group:    ☒ Homeowners’ Association    ☐ Developer    ☐ Management Agent (name of management agent or company):    
 
Was the project created by the conversion of existing building(s) into a condominium?    ☐ Yes   ☒ No    If Yes, describe the original use and date of conversion.
 
Are CC&Rs applicable? ☐ Yes ☐ No ☒ Unknown Have the documents been reviewed? ☐ Yes ☒ No     Comments: N/A
 
Project Comments (condition, quality of construction, completion status, etc.): THE PROJECT IS IN GOOD CONDITION,GOOD QUALITY
CONSTRUCTION AND GOOD
MARKET APPEAL.
 
 
Common Elements and Recreational Facilities:   SECURITY,POOL,SPA,GYM,COMMON AREAS.ETC.
 
 
                               

  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

     
INDIVIDUAL CONDO UNIT APPRAISAL REPORT File No.: AM30MAR21
AM30MAR21
PROJECT ANALYSIS Summary of condominium project budget analysis for the current year (if analyzed):   APPRAISER NOT PROVIDED WITH THE DOCUMENT.
 
 
 
 
 
Other fees for the use of the project facilities (other than regular HOA charges):   Unk.
 
 
 
Compared to other competitive projects of similar quality and design, the subject unit charge appears   ☐ High Average ☐ Low (If High or Low, describe)
 
 
Are there any special or unusual characteristics of the project (based on the condominium documents, HOA meetings, or other information) known to the appraiser?
☐ Yes No If Yes, describe and explain the effect on value and marketability.    
 
 
 
 
 
DESCRIPTION OF THE UNIT IMPROVEMENTS Unit Charge: $    Unk per month X 12 = $     Unk per year.       Annual assessment charge per year per SF of GLA = $
Utilities included in the Unit Charge: ☒ None    ☐ Heat    ☐ Air Conditioning    ☐ Electricity    ☐ Gas    ☐ Water    ☐ Sewer    ☐ Cable    ☐ Other
Source(s) used for physical characteristics of property: ☐ New Inspection ☐ Previous Appraisal Files ☒ MLS ☒ Assessment and Tax Records ☐ Prior Inspection
☐ Property Owner ☐ Other (describe)   Data Source for Gross Living Area Public Records
General Description Exterior Description   Foundation   ☐ N/A Basement ☒ N/A Heating YES
Floor Location 43 Foundation Concrete Slab Concrete Area Sq. Ft.   Type CENTRAL
# of Levels 1 Exterior Walls Concrete Crawl Space None % Finished   Fuel ELCTR.
Design (Style) High Rise Roof Surface Concrete/Good Basement None Ceiling      
☒ Existing ☐ Proposed Gutters & Dwnspts. Yes/Yes Sump Pump Walls   Cooling YES
☐ Under Construction Window Type Sliding/Good Dampness Floor   Central X
Actual Age (Yrs.) 12 Storm/Screens Yes/Yes/Ave Settlement None Outside Entry   Other  
Effective Age (Yrs.) 12     Infestation None        
Interior Description Appliances     Attic ☒ N/A Amenities Car Storage   ☐ None
Floors Tile/Wood/Good Refrigerator Stairs Fireplace(s) # 0 Woodstove(s) # 0 ☐ Garage # 0
Walls Drywall/Good. Range/Oven Drop Stair Patio None       ☒ Covered # 1
Trim/Finish Wood/Good Disposal Scuttle Deck O.Terrace       ☐ Open #  
Bath Floor Tile/Good. Dishwasher Doorway Porch C.Entry       Total # of cars   1
Bath Wainscot Tile/Good Fan/Hood Floor Fence None       ☒ Assigned 4  
Doors Impact/Good Microwave Heated Pool None       ☐ Owned    
    Washer/Dryer Finished Balcony Yes       Space #(s) 4308
Finished area above grade contains: 4    Rooms   2     Bedrooms 2.1    Bath(s) 1,647    Square Feet of Gross Living Area Above Grade
Are the heating and cooling for the individual units separately metered? Yes ☐ No (If No, describe)    
 
 
Additional features:   THE SUBJECT PROPERTY HAS CENTRAL A/C.
 
 
 
 
 
Describe the condition of the property (including physical, functional and external obsolescence): THE SUBJECT IS CONSIDERED TO BE IN GOOD CONDITION. ITEMS OF
PERSONAL PROPERTY ARE NOT INCLUDED IN THIS REPORT. 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
TRANSFER HISTORY My research  ☐    did   ☒      did not reveal any prior sales or transfers of the subject property for the three years prior to the effective date of this appraisal.
Data Source(s): PUBLIC RECORDS/MLS
1st Prior Subject Sale/Transfer       Analysis of sale/transfer history and/or any current agreement of sale/listing:   N/A
Date:      
Price:      
Source(s):      
2nd Prior Subject Sale/Transfer    
Date:      
Price:      
Source(s):      
                                                     

  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

 

INDIVIDUAL CONDO UNIT APPRAISAL REPORT

                 AM30MAR21

File No.:  AM30MAR21

SALES COMPARISON APPROACH SALES COMPARISON APPROACH TO VALUE (if developed)                ☐ The Sales Comparison Approach was not developed for this appraisal.
FEATURE SUBJECT COMPARABLE SALE # 1 COMPARABLE SALE # 2 COMPARABLE SALE # 3

Address   1100 Biscayne Blvd , # 4308

                MIAMI, FL 33132

1100 Biscayne Blvd # 5103
MIAMI, FL 33132
1100 Biscayne Blvd # 4003
MIAMI, FL 33132
1100 Biscayne Blvd # 4509
MIAMI, FL 33132

Project      Marquis Condo.

Phase        1

Marquis Condo.
1
Marquis Condo.
1
Marquis Condo.
1
Proximity to Subject   Less than 0.01 miles Less than 0.01 miles Less than 0.01 miles
Sale Price $ 0   $ 575,000   $ 575,000   $ 640,000
Sale Price/GLA $ 815.71 /sq.ft. $ 383.85 /sq.ft.   $ 349.12 /sq.ft.   $ 364.88 /sq.ft.  
Data Source(s) FARES/TAX R. TAX.REC./REALIST. TAX.REC./REALIST. TAX.REC./REALIST.
Verification Source(s) INSPECTION mls#A10654163 mls#A10825575 mls#A10508754
VALUE ADJUSTMENTS DESCRIPTION DESCRIPTION +(-) $ Adjust. DESCRIPTION +(-) $ Adjust. DESCRIPTION +(-) $ Adjust.
Sales or Financing
Concessions

0

0

0

0

 

0

0

 

0

0

 
Date of Sale/Time N/A 12/02/2020 0 08/19/2020 0 01/07/2021 0
Rights Appraised Fee Simple Fee Simple   Fee Simple   Fee Simple  
Location N;Res N;Res   N;Res   N;Res  
HOA Fees ($/Month) Unk Unk   Unk   Unk  

Common Elements and

Recreational Facilities

POOL

C.AREAS

POOL

C.AREAS

 

POOL

C.AREAS

 

POOL

C.AREAS

 
Floor Location 34 51 -8,000 40 +3,000 45 -2,000
View B;Water,City. B;Water,City.   B;Water,City.   B;Water,City.  
Design (Style) High Rise High Rise   High Rise   High Rise  
Quality of Construction Q3 Q3   Q3   Q3  
Age 12 12   12   12  
Condition C3 C3   C3   C3  
Above Grade
Room Count
Gross Living Area
Total Bdrms Baths Total Bdrms Baths   Total Bdrms Baths   Total Bdrms Baths  
4 2 2.1 4 2 2.1   4 2 2.1   4 2 2.1  
1,647 sq.ft. 1,498 sq.ft. +12,000 1,647 sq.ft.   1,754 sq.ft. -9,000
Basement & Finished Rooms Below Grade 0sf 0sf   0sf   0sf  
Functional Utility AVERAGE AVERAGE   AVERAGE   AVERAGE  
Heating/Cooling CENTRAL A/C CENTRAL A/C   CENTRAL A/C   CENTRAL A/C  
Energy Efficient Items STANDARD STANDARD   STANDARD   STANDARD  
Parking Covered Covered   Covered   Covered  
Porch/Patio/Deck Balcony Balcony   Balcony   Balcony  
               
               
               
               
               
Net Adjustment (Total)   ☒ + ☐ - $ 4,000 ☒ + ☐ - $ 3,000 ☐ + ☒ - $ -11,000
Adjusted Sale Price of Comparables     $ 579,000   $ 578,000   $ 629,000
Summary of Sales Comparison Approach ALL SALES ARE LOCATED WITHIN THE SUBJECT’S MARKET AREA.EQUAL WEIGHT IS GIVEN TO ALL COMPARABLES.
 
SUBJECT’S PROPERTY COMPLEX HAS 6 ACTIVE LISTINGS BETWEEN $622,000. AND $775,000. 1 ACTIVE WITH CONTRACT FOR $599,000. 2 PENDING SALES BETWEEN $624,900 AND $629,000.
Indicated Value by Sales Comparison Approach $       595,000
                                       
  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

 

INDIVIDUAL CONDO UNIT APPRAISAL REPORT

                  AM30MAR21

File No.:   AM30MAR21

INCOME APPROACH INCOME APPROACH TO VALUE (if developed)                    ☒ The Income  Approach  was not developed for this appraisal.
FEATURE SUBJECT COMPARABLE RENTAL # 1 COMPARABLE RENTAL # 2 COMPARABLE RENTAL # 3

Address     1100 Biscayne Blvd , # 4308 

    MIAMI, FL 33132 

     

Project     Marquis Condo. 

Phase       1 

     
Proximity to Subject        
Current Monthly Rent  $    $    $    $
Rent/GLA  $                        /sq.ft.    $                        /sq.ft.    $                     /sq.ft.    $                      /sq.ft.
Rent Control   ☐ Yes ☐ No  ☐ Yes ☐ No    ☐ Yes ☐ No    ☐ Yes ☐ No  
Data Source(s)        
Date of Lease(s)        
Location  N;Res      
View        
Age  12      
Condition  C3      
Above Grade
Room Count
Gross Living Area
Total Bdrms Baths Total Bdrms Baths   Total Bdrms Baths   Total Bdrms Baths  
4 2 2.1                        
1,647 sq.ft.  sq.ft.    sq.ft.    sq.ft.   
Utilities Included        
         
         
         
Summary of Income Approach (including support for market rent and GRM):    
 
 
 
 
 
 
 
 
 
 
Opinion of Monthly Market Rent $                                                                  X  Gross Rent Multiplier                                                                   = $                                                                 Indicated Value by Income Approach
COST APPROACH TO VALUE (if developed)                ☒   The Cost Approach  was not developed  for this appraisal.
Summary of Cost Approach: N/A
COST  
   

RECONCILIATION

 

Indicated Value by: Sales Comparison Approach $     595,000                      Cost Approach (if developed) $                               Income Approach (if developed) $
Final Reconciliation       FINAL RELIANCE IS GIVEN TO THE SALES COMPARISON APPROACH WHICH BEST REFLECTS THE ACTIONS OF  BUYERS AND SELLERS IN THE MARKET PLACE. DUE TO THE LACK OF LAND SALES, THE COST APPROACH IS NOT A RELIABLE   APPROACH TO VALUE. THE INCOME APPROACH IS NOT TYPICALLY APPLIED FOR SINGLE FAMILY OCCUPIED.                                     
 

This appraisal is made ☒ ’’as is’’, ☐ subject to completion per plans and specifications on the basis of a Hypothetical Condition that the improvements have been completed, ☐ subject to the following repairs or alterations on the basis of a Hypothetical Condition that the repairs or alterations have been completed, ☐ subject to the following required inspection based on the Extraordinary Assumption that the condition or deficiency does not require alteration or repair: SEE APPRAISER’S CERTIFICATION AND STATEMENT OF LIMITING CONDITIONS.  

 

 ☐ This report is also subject to other Hypothetical Conditions and/or Extraordinary Assumptions as specified in the attached addenda.
  Based on the degree of inspection of the subject property, as indicated below, defined Scope of Work, Statement of Assumptions and Limiting Conditions, and Appraiser’s Certifications, my (our) Opinion of the Market Value (or other specified value type), as defined herein, of the real property that is the subject of this report is: $              595,000             , as of:             03/17/2021             , which is the effective date of this appraisal. If indicated above, this Opinion of Value is subject to Hypothetical Conditions and/or Extraordinary Assumptions included in this report. See attached addenda.
ATTACHMENTS

A true and complete copy of this report contains 16 pages, including exhibits which are considered an integral part of the report. This appraisal report may not be properly understood without reference to the information contained in the complete report. 

Attached Exhibits: 

☒ Scope of Work                                ☐ Limiting Cond./Certifications              ☐ Narrative Addendum               ☒ Photograph Addenda            ☐ Sketch Addendum 

☒ Map Addenda                                 ☐ Additional Sales                                   ☐ Additional Rentals                   ☐ Flood Addendum                  ☐ Hypothetical Conditions 

☐ Extraordinary Assumptions            ☐ Budget Analysis                                   ☐                                                  ☐                                               ☐

SIGNATURES

Client Contact:   Optibase Inc.                                                                                                                                Client Name:   Optibase Inc.                                                                   

E-Mail: amirp@optibase-holdings.com                                                                                                                                    Address: PO Box 448 Mountain View, CA 94042 

APPRAISER

 

 

Appraiser Name: Alejandro Martell                                                                                           

Company: Florida House Appraisals                                                                                                                   

Phone: (786) 277-8953                Fax:  ___________________________________

E-Mail: floridahouseappraisals@yahoo.com                                                                    

Date of Report (Signature): 03/17/2021                                                                                    

License or Certification #: Cert Res RD5414                                State: FL                                          

Designation: Cert Res RD5414                                                                                                                     

Expiration Date of License or Certification: 11/30/2022                                                                                             

Inspection of Subject:      ☐ Interior & Exterior           ☐ Exterior Only      ☒ None

Date of Inspection: 03/17/2021

SUPERVISORY APPRAISER (if required)

or CO-APPRAISER (if applicable)

 

 

 

 

 

 

 

Supervisory or

Co-Appraiser Name:_________________________________________________________________

Company:   ______________________________________________________________________

Phone:  _________________________________________________Fax:  ____________________

E-Mail: _________________________________________________________________________________________

Date of Report (Signature):______________________________________________________________________________

License or Certification #: __________________________________________  State: ___________________________

Designation: _______________________________________________________________________________________________

Expiration Date of License or Certification:  _______________________________________________________________________________

Inspection of Subject:      ☐ Interior & Exterior       ☐ Exterior Only    ☐ None

Date of Inspection:

 

                                         
  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

 

Florida House Appraisals
 
INDIVIDUAL CONDO UNIT APPRAISAL REPORT File No.:     AM29MAR21
AM29MAR21
SUBJECT Property Address:      1100 Biscayne Blvd Unit #:   4405 City:   MIAMI State:   FL
Zip Code:    33132 County:    Miami Dade. Legal Description:      MARQUIS CONDO UNIT 4405 UNDIV
0.30572695% INT IN COMMON ELEMENTS. Assessor’s Parcel #:      01-32-31-070-2200
Tax Year: 2020 R.E. Taxes: $ 9,125 Special Assessments: $ 0 Borrower (if applicable):      N/A
Current Owner of Record:     Optibase Real Estate Miami LLC Occupant:      ☐ Owner ☐ Tenant (Market Rent) ☐ Tenant (Regulated Rent) ☒ Vacant
Project Type: ☒ Condominium ☐ Other (describe)   HOA: $ Unk. ☐ per year ☐ per month
Market Area Name: Marquis Condo.   Map Reference: 33124   Census Tract: 0037.02
Project Name: Marquis Condo.   Phase: 1  
                                       
ASSIGNMENT The purpose of this appraisal is to develop an opinion of:    ☒ Market Value (as defined), or    ☐ other type of value (describe)
This report reflects the following value (if not Current, see comments):    ☒ Current (the Inspection Date is the Effective Date)    ☐ Retrospective    ☐ Prospective
Approaches developed for this appraisal:  ☒ Sales Comparison Approach  ☐ Cost Approach  ☐ Income Approach (See Reconciliation Comments and Scope of Work)      
Property Rights Appraised:    ☒ Fee Simple    ☐ Leasehold    ☐ Leased Fee    ☐ Other (describe)
Intended Use: Determine the market value pf the property.
 
Intended User(s) (by name or type): Optibase Inc.
Client:      Optibase Inc.   Address:    PO Box 448 Mountain View, CA 94042
Appraiser:    Alejandro Martell   Address:    1071 SW 150th Pl, Miami, FL 33194-2579
           
MARKET AREA DESCRIPTION Location: ☒ Urban ☐ Suburban ☐ Rural Predominant Condominium Housing Present Land Use Change in Land Use
Built up: ☒ Over 75% ☐ 25-75% ☐ Under 25% Occupancy PRICE   AGE One-Unit 70 % ☒ Not Likely  
Growth rate: ☒ Rapid ☐ Stable ☐ Slow ☒ Owner     80 $(000)   (yrs) 2-4 Unit % ☐ Likely * ☐ In Process *
Property values: ☒ Increasing ☐ Stable ☐ Declining ☒ Tenant     20 380 Low 0 Multi-Unit 0 % * To: _____________________
Demand/supply: ☐ Shortage ☒ In Balance ☐ Over Supply ☐ Vacant (0-5%) 1,725 High 85 Comm’l 25 %  
Marketing time: ☐ Under 3 Mos. ☒ 3-6 Mos. ☐ Over 6 Mos. ☒ Vacant (>5%) 585 Pred 35 Other 5 %
Market Area Boundaries, Description, and Market Conditions (including support for the above characteristics and trends): I-395 TO THE NORTH,MIAMI RIVER TO
THE SOUTH ,BISCAYNE BLVD TO THE EAST, I-95 TO THE WEST. FINANCING IS READILY AVAILABLE FROM A VARIETY OF SOURCES AT COMPETITIVE RATES. SOME SELLER FINANCING WAS ALSO NOTED.
 
 
 
 
 
 
                             
PROJECT SITE DESCRIPTION Zoning Classification: 6401   Description: RESIDENTIAL-CONDOMINIUM
  Zoning Compliance: ☒ Legal ☐ Legal nonconforming (grandfathered) ☐ Illegal ☐ No zoning
Ground Rent (if applicable) $_______/ _______   Comments:   N/A
 
Highest & Best Use as improved (or as proposed per plans & specifications):   ☒ Present use, or   ☐ Other use (explain)  
 
Actual Use as of Effective Date: CONDOMINIUM RESIDENTIAL   Use as appraised in this report: CONDOMINIUM RESIDENTIAL
Summary of Highest & Best Use: The improvements are substantially the highest and best use for the subject property,except for those items of depreciation described in the improvement section.
 
 
Utilities Public Other Provider/Description Off-site Improvements   Type   Public Private Density AVERAGE /TYPICAL
Electricity FPL Street   ASPHALT   Size TYPICAL OF THE AREA
Gas NONE Curb/Gutter   YES/YES   Topography STREET GRADE, LEVEL
Water Miami Dade Sidewalk   YES   View N;Res;
Sanitary Sewer Miami Dade Street Lights   YES      
Storm Sewer Miami Dade Alley   None      
Other site elements: ☐ Inside Lot ☐ Corner Lot ☐ Cul de Sac ☐ Underground Utilities ☐ Other (describe)
FEMA Spec’l Flood Hazard Area ☒ Yes ☐ No FEMA Flood Zone    AE   FEMA Map # 12086C0312L   FEMA Map Date 09/11/2009
Site Comments: STANDARD EASEMENTS WERE NOTED. NO ADVERSE ENCROACHMENTS ARE APPARENT. THE SUBJECT’S USE IS LEGAL AND PERMISSIBLE.
 
 
 
 
                                     
PROJECT INFORMATION Data source(s) for project information EXTERIOR OBSERVATION,MLS,PUBLIC RECORDS.
Project Description ☐ Detached ☐ Row or Townhouse ☐ Garden ☐ Mid-Rise ☒ High-Rise ☐ Other (describe)
General Description of Project Subject Phase             # If Project Completed     # If Project Incomplete #
# of Stories 67 Exterior Walls Concrete   Units 285 Phases 1 Planned Phases  
# of Elevators 4 Roof Surface Concrete   Units Completed 285 Units 285 Planned Units  
☒ Existing ☐ Proposed ☐ Und.Cons. Total # Parking Unknown   Units For Sale Unk Units for Sale Unk Units for Sale  
Design (Style) High Rise Ratio (spaces/unit) Unk   Units Sold 285 Units Sold 285 Units Sold  
Actual Age (Yrs.) 13 Parking Type(s) Covered   Units Rented Unk Units Rented Unk Units Rented  
Effective Age (Yrs.) 13 Guest Parking Valet   Owner Occup. Units Unk Owner Occup. Units Unk Owner Occup. Units  
Project Primary Occupancy    ☐ Principal Residence    ☐ Second Home or Recreational    ☒ Tenant
Is the developer/builder in control of the Homeowners’ Association (HOA)?    ☐ Yes    ☒ No
Management Group:    ☒ Homeowners’ Association    ☐ Developer    ☐ Management Agent (name of management agent or company):    
 
Was the project created by the conversion of existing building(s) into a condominium?    ☐ Yes   ☒ No    If Yes, describe the original use and date of conversion.
 
Are CC&Rs applicable? ☐ Yes ☐ No ☒ Unknown Have the documents been reviewed? ☐ Yes ☒ No     Comments: N/A
 
Project Comments (condition, quality of construction, completion status, etc.): THE PROJECT IS IN GOOD CONDITION,GOOD QUALITY CONSTRUCTION AND GOOD MARKET APPEAL.
 
 
 
 
Common Elements and Recreational Facilities:   SECURITY,POOL,SPA,GYM,COMMON AREAS.ETC.
 
 
                                 

  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

     
INDIVIDUAL CONDO UNIT APPRAISAL REPORT File No.: AM29MAR21
AM29MAR21
PROJECT ANALYSIS Summary of condominium project budget analysis for the current year (if analyzed):   APPRAISER NOT PROVIDED WITH THE DOCUMENT.
 
 
 
 
 
Other fees for the use of the project facilities (other than regular HOA charges):   Unk.
 
 
 
Compared to other competitive projects of similar quality and design, the subject unit charge appears   ☐ High Average ☐ Low (If High or Low, describe)
 
 
Are there any special or unusual characteristics of the project (based on the condominium documents, HOA meetings, or other information) known to the appraiser?
☐ Yes No If Yes, describe and explain the effect on value and marketability.    
 
 
 
 
 
DESCRIPTION OF THE UNIT IMPROVEMENTS Unit Charge: $    Unk per month X 12 = $     Unk per year.       Annual assessment charge per year per SF of GLA = $
Utilities included in the Unit Charge: ☒ None    ☐ Heat    ☐ Air Conditioning    ☐ Electricity    ☐ Gas    ☐ Water    ☐ Sewer    ☐ Cable    ☐ Other
Source(s) used for physical characteristics of property: ☐ New Inspection ☐ Previous Appraisal Files ☒ MLS ☒ Assessment and Tax Records ☐ Prior Inspection
☐ Property Owner ☐ Other (describe)   Data Source for Gross Living Area Public Records
General Description Exterior Description   Foundation   ☐ N/A Basement ☒ N/A Heating YES
Floor Location 44 Foundation Concrete Slab Concrete Area Sq. Ft.   Type CENTRAL
# of Levels 1 Exterior Walls Concrete Crawl Space None % Finished   Fuel ELCTR.
Design (Style) High Rise Roof Surface Concrete/Good Basement None Ceiling      
☒ Existing ☐ Proposed Gutters & Dwnspts. Yes/Yes Sump Pump Walls   Cooling YES
☐ Under Construction Window Type Sliding/Good Dampness Floor   Central X
Actual Age (Yrs.) 12 Storm/Screens Yes/Yes/Ave Settlement None Outside Entry   Other  
Effective Age (Yrs.) 12     Infestation None        
Interior Description Appliances     Attic ☒ N/A Amenities Car Storage   ☐ None
Floors Tile/Wood/Good Refrigerator Stairs Fireplace(s) # 0 Woodstove(s) # 0 ☐ Garage # 0
Walls Drywall/Good. Range/Oven Drop Stair Patio None       ☒ Covered # 1
Trim/Finish Wood/Good Disposal Scuttle Deck O.Terrace       ☐ Open #  
Bath Floor Tile/Good. Dishwasher Doorway Porch C.Entry       Total # of cars   1
Bath Wainscot Tile/Good Fan/Hood Floor Fence None       ☒ Assigned 4  
Doors Impact/Good Microwave Heated Pool None       ☐ Owned    
    Washer/Dryer Finished Balcony Yes       Space #(s) 4405
Finished area above grade contains: 4    Rooms   2     Bedrooms 2.1    Bath(s) 1,647    Square Feet of Gross Living Area Above Grade
Are the heating and cooling for the individual units separately metered? Yes ☐ No (If No, describe)    
 
 
Additional features:   THE SUBJECT PROPERTY HAS CENTRAL A/C.
 
 
 
 
 
Describe the condition of the property (including physical, functional and external obsolescence): THE SUBJECT IS CONSIDERED TO BE IN GOOD
CONDITION. ITEMS OF PERSONAL PROPERTY ARE NOT INCLUDED IN THIS REPORT.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
TRANSFER HISTORY My research  ☐   did   ☒      did not reveal any prior sales or transfers of the subject property for the three years prior to the effective date of this appraisal.
Data Source(s): PUBLIC RECORDS/MLS
1st Prior Subject Sale/Transfer       Analysis of sale/transfer history and/or any current agreement of sale/listing:   N/A
Date:      
Price:      
Source(s):      
2nd Prior Subject Sale/Transfer    
Date:      
Price:      
Source(s):      
                                                     

  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

 

INDIVIDUAL CONDO UNIT APPRAISAL REPORT

                 AM29MAR21

File No.:  AM29MAR21

SALES COMPARISON APPROACH SALES COMPARISON APPROACH TO VALUE (if developed)                ☐ The Sales Comparison Approach was not developed for this appraisal.
FEATURE SUBJECT COMPARABLE SALE # 1 COMPARABLE SALE # 2 COMPARABLE SALE # 3

Address   1100 Biscayne Blvd , # 4405

                MIAMI, FL 33132

1100 Biscayne Blvd # 5103
MIAMI, FL 33132
1100 Biscayne Blvd # 4003
MIAMI, FL 33132
1100 Biscayne Blvd # 4509
MIAMI, FL 33132

Project      Marquis Condo.

Phase        1

Marquis Condo.
1
Marquis Condo.
1
Marquis Condo.
1
Proximity to Subject   Less than 0.01 miles Less than 0.01 miles Less than 0.01 miles
Sale Price $ 0   $ 575,000   $ 575,000   $ 640,000
Sale Price/GLA $ 815.71 /sq.ft. $ 383.85 /sq.ft.   $ 349.12 /sq.ft.   $ 364.88 /sq.ft.  
Data Source(s) FARES/TAX R. TAX.REC./REALIST. TAX.REC./REALIST. TAX.REC./REALIST.
Verification Source(s) INSPECTION mls#A10654163 mls#A10825575 mls#A10508754
VALUE ADJUSTMENTS DESCRIPTION DESCRIPTION +(-) $ Adjust. DESCRIPTION +(-) $ Adjust. DESCRIPTION +(-) $ Adjust.
Sales or Financing
Concessions

0

0

0

0

 

0

0

 

0

0

 
Date of Sale/Time N/A 12/02/2020 0 08/19/2020 0 01/07/2021 0
Rights Appraised Fee Simple Fee Simple   Fee Simple   Fee Simple  
Location N;Res N;Res   N;Res   N;Res  
HOA Fees ($/Month) Unk Unk   Unk   Unk  

Common Elements and

Recreational Facilities

POOL

C.AREAS

POOL

C.AREAS

 

POOL

C.AREAS

 

POOL

C.AREAS

 
Floor Location 34 51 -7,000 40 +4,000 45 0
View B;Water,City. B;Water,City.   B;Water,City.   B;Water,City.  
Design (Style) High Rise High Rise   High Rise   High Rise  
Quality of Construction Q3 Q3   Q3   Q3  
Age 12 12   12   12  
Condition C3 C3   C3   C3  
Above Grade
Room Count
Gross Living Area
Total Bdrms Baths Total Bdrms Baths   Total Bdrms Baths   Total Bdrms Baths  
4 2 2.1 4 2 2.1   4 2 2.1   4 2 2.1  
1,647 sq.ft. 1,498 sq.ft. +12,000 1,647 sq.ft.   1,754 sq.ft. -9,000
Basement & Finished Rooms Below Grade 0sf 0sf   0sf   0sf  
Functional Utility AVERAGE AVERAGE   AVERAGE   AVERAGE  
Heating/Cooling CENTRAL A/C CENTRAL A/C   CENTRAL A/C   CENTRAL A/C  
Energy Efficient Items STANDARD STANDARD   STANDARD   STANDARD  
Parking Covered Covered   Covered   Covered  
Porch/Patio/Deck Balcony Balcony   Balcony   Balcony  
               
               
               
               
               
Net Adjustment (Total)   ☒ + ☐ - $ 5,000 ☒ + ☐ - $ 4,000 ☐ + ☒ - $ -9,000
Adjusted Sale Price of Comparables     $ 580,000   $ 579,000   $ 631,000
Summary of Sales Comparison Approach ALL SALES ARE LOCATED WITHIN THE SUBJECT’S MARKET AREA.EQUAL WEIGHT IS GIVEN TO ALL COMPARABLES.
 
SUBJECT’S PROPERTY COMPLEX HAS 6 ACTIVE LISTINGS BETWEEN $622,000. AND $775,000. 1 ACTIVE WITH CONTRACT FOR $599,000. 2 PENDING SALES BETWEEN $624,900 AND $629,000.
Indicated Value by Sales Comparison Approach $       595,000
                                       
  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

 

INDIVIDUAL CONDO UNIT APPRAISAL REPORT

                  AM29MAR21

File No.:   AM29MAR21

INCOME APPROACH INCOME APPROACH TO VALUE (if developed)                    ☒ The Income  Approach  was not developed for this appraisal.
FEATURE SUBJECT COMPARABLE RENTAL # 1 COMPARABLE RENTAL # 2 COMPARABLE RENTAL # 3

Address     1100 Biscayne Blvd , # 4405 

    MIAMI, FL 33132 

     

Project     Marquis Condo. 

Phase       1 

     
Proximity to Subject        
Current Monthly Rent  $    $    $    $
Rent/GLA  $                        /sq.ft.    $                        /sq.ft.    $                     /sq.ft.    $                      /sq.ft.
Rent Control   ☐ Yes ☐ No  ☐ Yes ☐ No    ☐ Yes ☐ No    ☐ Yes ☐ No  
Data Source(s)        
Date of Lease(s)        
Location  N;Res      
View        
Age  12      
Condition  C3      
Above Grade
Room Count
Gross Living Area
Total Bdrms Baths Total Bdrms Baths   Total Bdrms Baths   Total Bdrms Baths  
4 2 2.1                        
1,647 sq.ft.  sq.ft.    sq.ft.    sq.ft.   
Utilities Included        
         
         
         
Summary of Income Approach (including support for market rent and GRM):    
 
 
 
 
 
 
 
 
 
 
Opinion of Monthly Market Rent $                                                                  X  Gross Rent Multiplier                                                                   = $                                                                 Indicated Value by Income Approach
COST APPROACH TO VALUE (if developed)                ☒   The Cost Approach  was not developed  for this appraisal.
Summary of Cost Approach: N/A
COST  
   

RECONCILIATION

 

Indicated Value by: Sales Comparison Approach $     600,000                      Cost Approach (if developed) $                               Income Approach (if developed) $
Final Reconciliation       FINAL RELIANCE IS GIVEN TO THE SALES COMPARISON APPROACH WHICH BEST REFLECTS THE ACTIONS OF  BUYERS AND SELLERS IN THE MARKET PLACE. DUE TO THE LACK OF LAND SALES, THE COST APPROACH IS NOT A RELIABLE   APPROACH TO VALUE. THE INCOME APPROACH IS NOT TYPICALLY APPLIED FOR SINGLE FAMILY OCCUPIED.                                     
 

This appraisal is made ☒ ’’as is’’, ☐ subject to completion per plans and specifications on the basis of a Hypothetical Condition that the improvements have been completed, ☐ subject to the following repairs or alterations on the basis of a Hypothetical Condition that the repairs or alterations have been completed, ☐ subject to the following required inspection based on the Extraordinary Assumption that the condition or deficiency does not require alteration or repair: SEE APPRAISER’S CERTIFICATION AND STATEMENT OF LIMITING CONDITIONS.  

 

 ☐ This report is also subject to other Hypothetical Conditions and/or Extraordinary Assumptions as specified in the attached addenda.
  Based on the degree of inspection of the subject property, as indicated below, defined Scope of Work, Statement of Assumptions and Limiting Conditions, and Appraiser’s Certifications, my (our) Opinion of the Market Value (or other specified value type), as defined herein, of the real property that is the subject of this report is: $              595,000             , as of:             03/17/2021             , which is the effective date of this appraisal. If indicated above, this Opinion of Value is subject to Hypothetical Conditions and/or Extraordinary Assumptions included in this report. See attached addenda.
ATTACHMENTS

A true and complete copy of this report contains 16 pages, including exhibits which are considered an integral part of the report. This appraisal report may not be properly understood without reference to the information contained in the complete report. 

Attached Exhibits: 

☒ Scope of Work                                ☐ Limiting Cond./Certifications              ☐ Narrative Addendum               ☒ Photograph Addenda            ☐ Sketch Addendum 

☒ Map Addenda                                 ☐ Additional Sales                                   ☐ Additional Rentals                   ☐ Flood Addendum                  ☐ Hypothetical Conditions 

☐ Extraordinary Assumptions            ☐ Budget Analysis                                   ☐                                                  ☐                                               ☐

SIGNATURES

Client Contact:   Optibase Inc.                                                                                                                                Client Name:   Optibase Inc.                                                                   

E-Mail: amirp@optibase-holdings.com                                                                                                                                    Address: PO Box 448 Mountain View, CA 94042 

APPRAISER

 

 

Appraiser Name: Alejandro Martell                                                                                           

Company: Florida House Appraisals                                                                                                                   

Phone: (786) 277-8953                Fax:  _________           ____________________

E-Mail: floridahouseappraisals@yahoo.com                                                                    

Date of Report (Signature): 03/17/2021                                                                                    

License or Certification #: Cert Res RD5414                                State: FL                                          

Designation: Cert Res RD5414                                                                                                                     

Expiration Date of License or Certification: 11/30/2022                                                                                             

Inspection of Subject:      ☐ Interior & Exterior           ☐ Exterior Only      ☒ None

Date of Inspection: 03/17/2021

SUPERVISORY APPRAISER (if required)

or CO-APPRAISER (if applicable)

 

 

 

 

 

 

 

Supervisory or

Co-Appraiser Name:_________________________________________________________________

Company:   _________________________________________________________________

Phone:  _________________________________________________Fax:  ____________________

E-Mail: _________________________________________________________________________________________

Date of Report (Signature):______________________________________________________________________________

License or Certification #: __________________________________________  State: ___________________________

Designation: _______________________________________________________________________________________________

Expiration Date of License or Certification:  _______________________________________________________________________________

Inspection of Subject:      ☐ Interior & Exterior       ☐ Exterior Only    ☐ None

Date of Inspection:

 

                                         
  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

 

Florida House Appraisals
 
INDIVIDUAL CONDO UNIT APPRAISAL REPORT File No.:     AM28MAR21
AM28MAR21
SUBJECT Property Address:      1100 Biscayne Blvd Unit #:   4508 City:   MIAMI State:   FL
Zip Code:    33132 County:    Miami Dade. Legal Description:      MARQUIS CONDO UNIT 4508 UNDIV
0.30572695% INT IN COMMON ELEMENTS. Assessor’s Parcel #:      01-32-31-070-2220
Tax Year: 2020 R.E. Taxes: $ 9,125 Special Assessments: $ 0 Borrower (if applicable):      N/A
Current Owner of Record:     Optibase Real Estate Miami LLC Occupant:      ☐ Owner ☐ Tenant (Market Rent) ☐ Tenant (Regulated Rent) ☒ Vacant
Project Type: ☒ Condominium ☐ Other (describe)   HOA: $ Unk. ☐ per year ☐ per month
Market Area Name: Marquis Condo.   Map Reference: 33124   Census Tract: 0037.02
Project Name: Marquis Condo.   Phase: 1  
                                       
ASSIGNMENT The purpose of this appraisal is to develop an opinion of:    ☒ Market Value (as defined), or    ☐ other type of value (describe)
This report reflects the following value (if not Current, see comments):    ☒ Current (the Inspection Date is the Effective Date)    ☐ Retrospective    ☐ Prospective
Approaches developed for this appraisal:  ☒ Sales Comparison Approach  ☐ Cost Approach  ☐ Income Approach (See Reconciliation Comments and Scope of Work)      
Property Rights Appraised:    ☒ Fee Simple    ☐ Leasehold    ☐ Leased Fee    ☐ Other (describe)
Intended Use: Determine the market value pf the property.
 
Intended User(s) (by name or type): Optibase Inc.
Client:      Optibase Inc.   Address:    PO Box 448 Mountain View, CA 94042
Appraiser:    Alejandro Martell   Address:    1071 SW 150th Pl, Miami, FL 33194-2579
           
MARKET AREA DESCRIPTION Location: ☒ Urban ☐ Suburban ☐ Rural Predominant Condominium Housing Present Land Use Change in Land Use
Built up: ☒ Over 75% ☐ 25-75% ☐ Under 25% Occupancy PRICE   AGE One-Unit 70 % ☒ Not Likely  
Growth rate: ☒ Rapid ☐ Stable ☐ Slow ☒ Owner     80 $(000)   (yrs) 2-4 Unit % ☐ Likely * ☐ In Process *
Property values: ☒ Increasing ☐ Stable ☐ Declining ☒ Tenant     20 380 Low 0 Multi-Unit 0 % * To: _____________________
Demand/supply: ☐ Shortage ☒ In Balance ☐ Over Supply ☐ Vacant (0-5%) 1,725 High 85 Comm’l 25 %  
Marketing time: ☐ Under 3 Mos. ☒ 3-6 Mos. ☐ Over 6 Mos. ☒ Vacant (>5%) 585 Pred 35 Other 5 %
Market Area Boundaries, Description, and Market Conditions (including support for the above characteristics and trends): I-395 TO THE NORTH,MIAMI RIVER TO
THE SOUTH ,BISCAYNE BLVD TO THE EAST, I-95 TO THE WEST. FINANCING IS READILY AVAILABLE FROM A VARIETY OF SOURCES AT COMPETITIVE
RATES. SOME SELLER FINANCING WAS ALSO NOTED.
 
 
 
 
 
                             
PROJECT SITE DESCRIPTION Zoning Classification: 6401   Description: RESIDENTIAL-CONDOMINIUM
  Zoning Compliance: ☒ Legal ☐ Legal nonconforming (grandfathered) ☐ Illegal ☐ No zoning
Ground Rent (if applicable) $_______/ _______   Comments:   N/A
 
Highest & Best Use as improved (or as proposed per plans & specifications):   ☒ Present use, or   ☐ Other use (explain)  
 
Actual Use as of Effective Date: CONDOMINIUM RESIDENTIAL   Use as appraised in this report: CONDOMINIUM RESIDENTIAL
Summary of Highest & Best Use: The improvements are substantially the highest and best use for the subject property,except for those items of depreciation described in the improvement section.
 
 
Utilities Public Other Provider/Description Off-site Improvements   Type   Public Private Density AVERAGE /TYPICAL
Electricity FPL Street   ASPHALT   Size TYPICAL OF THE AREA
Gas NONE Curb/Gutter   YES/YES   Topography STREET GRADE, LEVEL
Water Miami Dade Sidewalk   YES   View N;Res;
Sanitary Sewer Miami Dade Street Lights   YES      
Storm Sewer Miami Dade Alley   None      
Other site elements: ☐ Inside Lot ☐ Corner Lot ☐ Cul de Sac ☐ Underground Utilities ☐ Other (describe)
FEMA Spec’l Flood Hazard Area ☒ Yes ☐ No FEMA Flood Zone    AE   FEMA Map # 12086C0312L   FEMA Map Date 09/11/2009
Site Comments: STANDARD EASEMENTS WERE NOTED. NO ADVERSE ENCROACHMENTS ARE APPARENT. THE SUBJECT’S USE IS LEGAL AND
PERMISSIBLE.
 
 
 
                                     
PROJECT INFORMATION Data source(s) for project information EXTERIOR OBSERVATION,MLS,PUBLIC RECORDS.
Project Description ☐ Detached ☐ Row or Townhouse ☐ Garden ☐ Mid-Rise ☒ High-Rise ☐ Other (describe)
General Description of Project Subject Phase             # If Project Completed     # If Project Incomplete #
# of Stories 67 Exterior Walls Concrete Units 285 Phases 1 Planned Phases  
# of Elevators 4 Roof Surface Concrete Units Completed 285 Units 285 Planned Units  
☒ Existing ☐ Proposed ☐ Und.Cons. Total # Parking Unknown Units For Sale Unk Units for Sale Unk Units for Sale  
Design (Style) High Rise Ratio (spaces/unit) Unk Units Sold 285 Units Sold 285 Units Sold  
Actual Age (Yrs.) 13 Parking Type(s) Covered Units Rented Unk Units Rented Unk Units Rented  
Effective Age (Yrs.) 13 Guest Parking Valet Owner Occup. Units Unk Owner Occup. Units Unk Owner Occup. Units  
Project Primary Occupancy    ☐ Principal Residence    ☐ Second Home or Recreational    ☒ Tenant
Is the developer/builder in control of the Homeowners’ Association (HOA)?    ☐ Yes    ☒ No
Management Group:    ☒ Homeowners’ Association    ☐ Developer    ☐ Management Agent (name of management agent or company):    
 
Was the project created by the conversion of existing building(s) into a condominium?    ☐ Yes   ☒ No    If Yes, describe the original use and date of conversion.
 
Are CC&Rs applicable? ☐ Yes ☐ No ☒ Unknown Have the documents been reviewed? ☐ Yes ☒ No     Comments: N/A
 
Project Comments (condition, quality of construction, completion status, etc.): THE PROJECT IS IN GOOD CONDITION,GOOD QUALITY CONSTRUCTION AND GOOD MARKET APPEAL.
 
 
 
 
Common Elements and Recreational Facilities:   SECURITY,POOL,SPA,GYM,COMMON AREAS.ETC.
 
 
                               

  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

     
INDIVIDUAL CONDO UNIT APPRAISAL REPORT File No.: AM28MAR21
AM28MAR21
PROJECT ANALYSIS Summary of condominium project budget analysis for the current year (if analyzed):   APPRAISER NOT PROVIDED WITH THE DOCUMENT.
 
 
 
 
 
Other fees for the use of the project facilities (other than regular HOA charges):   Unk.
 
 
 
Compared to other competitive projects of similar quality and design, the subject unit charge appears   ☐ High Average ☐ Low (If High or Low, describe)
 
 
Are there any special or unusual characteristics of the project (based on the condominium documents, HOA meetings, or other information) known to the appraiser?
☐ Yes No If Yes, describe and explain the effect on value and marketability.    
 
 
 
 
 
DESCRIPTION OF THE UNIT IMPROVEMENTS Unit Charge: $    Unk per month X 12 = $     Unk per year.       Annual assessment charge per year per SF of GLA = $
Utilities included in the Unit Charge: ☒ None    ☐ Heat    ☐ Air Conditioning    ☐ Electricity    ☐ Gas    ☐ Water    ☐ Sewer    ☐ Cable    ☐ Other
Source(s) used for physical characteristics of property: ☐ New Inspection ☐ Previous Appraisal Files ☒ MLS ☒ Assessment and Tax Records ☐ Prior Inspection
☐ Property Owner ☐ Other (describe)   Data Source for Gross Living Area Public Records
General Description Exterior Description   Foundation   ☐ N/A Basement ☒ N/A Heating YES
Floor Location 45 Foundation Concrete Slab Concrete Area Sq. Ft.   Type CENTRAL
# of Levels 1 Exterior Walls Concrete Crawl Space None % Finished   Fuel ELCTR.
Design (Style) High Rise Roof Surface Concrete/Good Basement None Ceiling      
☒ Existing ☐ Proposed Gutters & Dwnspts. Yes/Yes Sump Pump Walls   Cooling YES
☐ Under Construction Window Type Sliding/Good Dampness Floor   Central X
Actual Age (Yrs.) 12 Storm/Screens Yes/Yes/Ave Settlement None Outside Entry   Other  
Effective Age (Yrs.) 12     Infestation None        
Interior Description Appliances     Attic ☒ N/A Amenities Car Storage   ☐ None
Floors Tile/Wood/Good Refrigerator Stairs Fireplace(s) # 0 Woodstove(s) # 0 ☐ Garage # 0
Walls Drywall/Good. Range/Oven Drop Stair Patio None       ☒ Covered # 1
Trim/Finish Wood/Good Disposal Scuttle Deck O.Terrace       ☐ Open #  
Bath Floor Tile/Good. Dishwasher Doorway Porch C.Entry       Total # of cars   1
Bath Wainscot Tile/Good Fan/Hood Floor Fence None       ☒ Assigned 4  
Doors Impact/Good Microwave Heated Pool None       ☐ Owned    
    Washer/Dryer Finished Balcony Yes       Space #(s) 4508
Finished area above grade contains: 4    Rooms   2     Bedrooms 2.1    Bath(s) 1,647    Square Feet of Gross Living Area Above Grade
Are the heating and cooling for the individual units separately metered? Yes ☐ No (If No, describe)    
 
 
Additional features:   THE SUBJECT PROPERTY HAS CENTRAL A/C.
 
 
 
 
 
Describe the condition of the property (including physical, functional and external obsolescence): THE SUBJECT IS CONSIDERED TO BE IN GOOD
CONDITION. ITEMS OF PERSONAL PROPERTY ARE NOT INCLUDED IN THIS REPORT.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
TRANSFER HISTORY My research  ☐   did   ☒      did not reveal any prior sales or transfers of the subject property for the three years prior to the effective date of this appraisal.
Data Source(s): PUBLIC RECORDS/MLS
1st Prior Subject Sale/Transfer       Analysis of sale/transfer history and/or any current agreement of sale/listing:   N/A
Date:      
Price:      
Source(s):      
2nd Prior Subject Sale/Transfer    
Date:      
Price:      
Source(s):      
                                                     

  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

 

INDIVIDUAL CONDO UNIT APPRAISAL REPORT

                 AM28MAR21

File No.:  AM28MAR21

SALES COMPARISON APPROACH SALES COMPARISON APPROACH TO VALUE (if developed)                ☐ The Sales Comparison Approach was not developed for this appraisal.
FEATURE SUBJECT COMPARABLE SALE # 1 COMPARABLE SALE # 2 COMPARABLE SALE # 3

Address   1100 Biscayne Blvd , # 4508

               MIAMI, FL 33132

1100 Biscayne Blvd # 5103
MIAMI, FL 33132
1100 Biscayne Blvd # 4003
MIAMI, FL 33132
1100 Biscayne Blvd # 4509
MIAMI, FL 33132

Project      Marquis Condo.

Phase        1

Marquis Condo.
1
Marquis Condo.
1
Marquis Condo.
1
Proximity to Subject   Less than 0.01 miles Less than 0.01 miles Less than 0.01 miles
Sale Price $ 0   $ 575,000   $ 575,000   $ 640,000
Sale Price/GLA $ 815.71 /sq.ft. $ 383.85 /sq.ft.   $ 349.12 /sq.ft.   $ 364.88 /sq.ft.  
Data Source(s) FARES/TAX R. TAX.REC./REALIST. TAX.REC./REALIST. TAX.REC./REALIST.
Verification Source(s) INSPECTION mls#A10654163 mls#A10825575 mls#A10508754
VALUE ADJUSTMENTS DESCRIPTION DESCRIPTION +(-) $ Adjust. DESCRIPTION +(-) $ Adjust. DESCRIPTION +(-) $ Adjust.
Sales or Financing
Concessions

0

0

0

0

 

0

0

 

0

0

 
Date of Sale/Time N/A 12/02/2020 0 08/19/2020 0 01/07/2021 0
Rights Appraised Fee Simple Fee Simple   Fee Simple   Fee Simple  
Location N;Res N;Res   N;Res   N;Res  
HOA Fees ($/Month) Unk Unk   Unk   Unk  

Common Elements and

Recreational Facilities

POOL

C.AREAS

POOL

C.AREAS

 

POOL

C.AREAS

 

POOL

C.AREAS

 
Floor Location 34 51 -6,000 40 +5,000 45 0
View B;Water,City. B;Water,City.   B;Water,City.   B;Water,City.  
Design (Style) High Rise High Rise   High Rise   High Rise  
Quality of Construction Q3 Q3   Q3   Q3  
Age 12 12   12   12  
Condition C3 C3   C3   C3  
Above Grade
Room Count
Gross Living Area
Total Bdrms Baths Total Bdrms Baths   Total Bdrms Baths   Total Bdrms Baths  
4 2 2.1 4 2 2.1   4 2 2.1   4 2 2.1  
1,647 sq.ft. 1,498 sq.ft. +12,000 1,647 sq.ft.   1,754 sq.ft. -9,000
Basement & Finished Rooms Below Grade 0sf 0sf   0sf   0sf  
Functional Utility AVERAGE AVERAGE   AVERAGE   AVERAGE  
Heating/Cooling CENTRAL A/C CENTRAL A/C   CENTRAL A/C   CENTRAL A/C  
Energy Efficient Items STANDARD STANDARD   STANDARD   STANDARD  
Parking Covered Covered   Covered   Covered  
Porch/Patio/Deck Balcony Balcony   Balcony   Balcony  
               
               
               
               
               
Net Adjustment (Total)   ☒ + ☐ - $ 6,000 ☒ + ☐ - $ 5,000 ☐ + ☒ - $ -9,000
Adjusted Sale Price of Comparables     $ 581,000   $ 580,000   $ 631,000
Summary of Sales Comparison Approach ALL SALES ARE LOCATED WITHIN THE SUBJECT’S MARKET AREA.EQUAL WEIGHT IS GIVEN TO ALL COMPARABLES.
 
SUBJECT’S PROPERTY COMPLEX HAS 6 ACTIVE LISTINGS BETWEEN $622,000. AND $775,000. 1 ACTIVE WITH CONTRACT FOR $599,000. 2 PENDING SALES BETWEEN $624,900 AND $629,000.
Indicated Value by Sales Comparison Approach $       595,000
                                       
  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

 

INDIVIDUAL CONDO UNIT APPRAISAL REPORT

                  AM28MAR21

File No.:   AM28MAR21

INCOME APPROACH INCOME APPROACH TO VALUE (if developed)                    ☒ The Income  Approach  was not developed for this appraisal.
FEATURE SUBJECT COMPARABLE RENTAL # 1 COMPARABLE RENTAL # 2 COMPARABLE RENTAL # 3

Address     1100 Biscayne Blvd , # 4508 

    MIAMI, FL 33132 

     

Project     Marquis Condo. 

Phase       1 

     
Proximity to Subject        
Current Monthly Rent  $    $    $    $
Rent/GLA  $                        /sq.ft.    $                        /sq.ft.    $                     /sq.ft.    $                      /sq.ft.
Rent Control   ☐ Yes ☐ No  ☐ Yes ☐ No    ☐ Yes ☐ No    ☐ Yes ☐ No  
Data Source(s)        
Date of Lease(s)        
Location  N;Res      
View        
Age  12      
Condition  C3      
Above Grade
Room Count
Gross Living Area
Total Bdrms Baths Total Bdrms Baths   Total Bdrms Baths   Total Bdrms Baths  
4 2 2.1                        
1,647 sq.ft.  sq.ft.    sq.ft.    sq.ft.   
Utilities Included        
         
         
         
Summary of Income Approach (including support for market rent and GRM):    
 
 
 
 
 
 
 
 
 
 
Opinion of Monthly Market Rent $                                                                  X  Gross Rent Multiplier                                                                   = $                                                                 Indicated Value by Income Approach
COST APPROACH TO VALUE (if developed)                ☒   The Cost Approach  was not developed  for this appraisal.
Summary of Cost Approach: N/A
COST  
   

RECONCILIATION

 

Indicated Value by: Sales Comparison Approach $     600,000                      Cost Approach (if developed) $                               Income Approach (if developed) $
Final Reconciliation       FINAL RELIANCE IS GIVEN TO THE SALES COMPARISON APPROACH WHICH BEST REFLECTS THE ACTIONS OF  BUYERS AND SELLERS IN THE MARKET PLACE. DUE TO THE LACK OF LAND SALES, THE COST APPROACH IS NOT A RELIABLE   APPROACH TO VALUE. THE INCOME APPROACH IS NOT TYPICALLY APPLIED FOR SINGLE FAMILY OCCUPIED.                                     
 

This appraisal is made ☒ ’’as is’’, ☐ subject to completion per plans and specifications on the basis of a Hypothetical Condition that the improvements have been completed, ☐ subject to the following repairs or alterations on the basis of a Hypothetical Condition that the repairs or alterations have been completed, ☐ subject to the following required inspection based on the Extraordinary Assumption that the condition or deficiency does not require alteration or repair: SEE APPRAISER’S CERTIFICATION AND STATEMENT OF LIMITING CONDITIONS.  

 

 ☐ This report is also subject to other Hypothetical Conditions and/or Extraordinary Assumptions as specified in the attached addenda.
  Based on the degree of inspection of the subject property, as indicated below, defined Scope of Work, Statement of Assumptions and Limiting Conditions, and Appraiser’s Certifications, my (our) Opinion of the Market Value (or other specified value type), as defined herein, of the real property that is the subject of this report is: $              595,000             , as of:             03/17/2021             , which is the effective date of this appraisal. If indicated above, this Opinion of Value is subject to Hypothetical Conditions and/or Extraordinary Assumptions included in this report. See attached addenda.
ATTACHMENTS

A true and complete copy of this report contains 16 pages, including exhibits which are considered an integral part of the report. This appraisal report may not be properly understood without reference to the information contained in the complete report. 

Attached Exhibits: 

☒ Scope of Work                                ☐ Limiting Cond./Certifications              ☐ Narrative Addendum               ☒ Photograph Addenda            ☐ Sketch Addendum 

☒ Map Addenda                                 ☐ Additional Sales                                   ☐ Additional Rentals                   ☐ Flood Addendum                  ☐ Hypothetical Conditions 

☐ Extraordinary Assumptions            ☐ Budget Analysis                                   ☐                                                  ☐                                               ☐

SIGNATURES

Client Contact:   Optibase Inc.                                                                                                                                Client Name:   Optibase Inc.                                                                   

E-Mail: amirp@optibase-holdings.com                                                                                                                                    Address: PO Box 448 Mountain View, CA 94042 

APPRAISER

 

 

Appraiser Name: Alejandro Martell                                                                                           

Company: Florida House Appraisals                                                                                                                   

Phone: (786) 277-8953                Fax:  _________           ____________________

E-Mail: floridahouseappraisals@yahoo.com                                                                    

Date of Report (Signature): 03/17/2021                                                                                    

License or Certification #: Cert Res RD5414                                State: FL                                          

Designation: Cert Res RD5414                                                                                                                     

Expiration Date of License or Certification: 11/30/2022                                                                                             

Inspection of Subject:      ☐ Interior & Exterior           ☐ Exterior Only      ☒ None

Date of Inspection: 03/17/2021

SUPERVISORY APPRAISER (if required)

or CO-APPRAISER (if applicable)

 

 

 

 

 

 

 

Supervisory or

Co-Appraiser Name:_________________________________________________________________

Company:   _________________Phone:  _________________________________________________Fax:  ____________________

E-Mail: _________________________________________________________________________________________

Date of Report (Signature):______________________________________________________________________________

License or Certification #: __________________________________________  State: ___________________________

Designation: _______________________________________________________________________________________________

Expiration Date of License or Certification:  _______________________________________________________________________________

Inspection of Subject:      ☐ Interior & Exterior       ☐ Exterior Only    ☐ None

Date of Inspection:

 

                                         
  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

 

Florida House Appraisals
 
INDIVIDUAL CONDO UNIT APPRAISAL REPORT File No.:     AM27MAR21
AM27MAR21
SUBJECT Property Address:      1100 Biscayne Blvd Unit #:   4605 City:   Miami State:   FL
Zip Code:    33132 County:    Miami Dade. Legal Description:      MARQUIS CONDO UNIT 4605 UNDIV
0.30572695% INT IN COMMON ELEMENTS. Assessor’s Parcel #:      01-32-31-070-2220
Tax Year: 2020 R.E. Taxes: $ 8,353 Special Assessments: $ 0 Borrower (if applicable):      N/A
Current Owner of Record:     Optibase Real Estate Miami LLC Occupant:      ☐ Owner ☐ Tenant (Market Rent) ☐ Tenant (Regulated Rent) ☒ Vacant
Project Type: ☒ Condominium ☐ Other (describe)   HOA: $ Unk. ☐ per year ☐ per month
Market Area Name: Marquis Condo.   Map Reference: 33124   Census Tract: 0037.02
Project Name: Marquis Condo.   Phase: 1  
                                       
ASSIGNMENT The purpose of this appraisal is to develop an opinion of:    ☒ Market Value (as defined), or    ☐ other type of value (describe)
This report reflects the following value (if not Current, see comments):    ☒ Current (the Inspection Date is the Effective Date)    ☐ Retrospective    ☐ Prospective
Approaches developed for this appraisal:  ☒ Sales Comparison Approach  ☐ Cost Approach  ☐ Income Approach (See Reconciliation Comments and Scope of Work)      
Property Rights Appraised:    ☒ Fee Simple    ☐ Leasehold    ☐ Leased Fee    ☐ Other (describe)
Intended Use: Determine the market value pf the property.
 
Intended User(s) (by name or type): Optibase Inc.
Client:      Optibase Inc.   Address:    PO Box 448 Mountain View, CA 94042
Appraiser:    Alejandro Martell   Address:    1071 SW 150th Pl, Miami, FL 33194-2579
           
MARKET AREA DESCRIPTION Location: ☒ Urban ☐ Suburban ☐ Rural Predominant Condominium Housing Present Land Use Change in Land Use
Built up: ☒ Over 75% ☐ 25-75% ☐ Under 25% Occupancy PRICE   AGE One-Unit 70 %  ☒ Not Likely  
Growth rate: ☒ Rapid ☐ Stable ☐ Slow ☒ Owner     80 $(000)   (yrs) 2-4 Unit ☐ Likely * ☐ In Process *
Property values: ☒ Increasing ☐ Stable ☐ Declining ☒ Tenant     20 380 Low 0 Multi-Unit 0 %  * To: _____________________
Demand/supply: ☐ Shortage ☒ In Balance ☐ Over Supply ☐ Vacant (0-5%) 1,725 High 85 Comm’l 25 %   
Marketing time: ☐ Under 3 Mos. ☒ 3-6 Mos. ☐ Over 6 Mos. ☒ Vacant (>5%) 585 Pred 35 Other 5 % 
Market Area Boundaries, Description, and Market Conditions (including support for the above characteristics and trends): I-395 TO THE NORTH,MIAMI RIVER TO
THE SOUTH ,BISCAYNE BLVD TO THE EAST, I-95 TO THE WEST. FINANCING IS READILY AVAILABLE FROM A VARIETY OF SOURCES AT COMPETITIVE RATES. SOME SELLER FINANCING WAS ALSO NOTED.
 
 
 
 
 
 
                             
PROJECT SITE DESCRIPTION Zoning Classification: 6401   Description: RESIDENTIAL-CONDOMINIUM
  Zoning Compliance: ☒ Legal ☐ Legal nonconforming (grandfathered) ☐ Illegal ☐ No zoning
Ground Rent (if applicable) $_______/ _______   Comments:   N/A
 
Highest & Best Use as improved (or as proposed per plans & specifications):   ☒ Present use, or   ☐ Other use (explain)  
 
Actual Use as of Effective Date: CONDOMINIUM RESIDENTIAL   Use as appraised in this report: CONDOMINIUM RESIDENTIAL
Summary of Highest & Best Use: The improvements are substantially the highest and best use for the subject property,except for those items of
depreciation described in the improvement section.
 
Utilities Public Other Provider/Description Off-site Improvements   Type   Public Private Density AVERAGE /TYPICAL
Electricity FPL Street   ASPHALT   Size TYPICAL OF THE AREA
Gas NONE Curb/Gutter   YES/YES   Topography STREET GRADE, LEVEL
Water Miami Dade Sidewalk   YES   View N;Res;
Sanitary Sewer Miami Dade Street Lights   YES      
Storm Sewer Miami Dade Alley   None      
Other site elements: ☐ Inside Lot ☐ Corner Lot ☐ Cul de Sac ☐ Underground Utilities ☐ Other (describe)
FEMA Spec’l Flood Hazard Area ☒ Yes ☐ No FEMA Flood Zone    AE   FEMA Map # 12086C0312L   FEMA Map Date 09/11/2009
Site Comments: STANDARD EASEMENTS WERE NOTED. NO ADVERSE ENCROACHMENTS ARE APPARENT. THE SUBJECT’S USE IS LEGAL AND PERMISSIBLE.
 
 
 
 
                                     
PROJECT INFORMATION Data source(s) for project information EXTERIOR OBSERVATION,MLS,PUBLIC RECORDS.
Project Description ☐ Detached ☐ Row or Townhouse ☐ Garden ☐ Mid-Rise ☒ High-Rise ☐ Other (describe)
General Description of Project Subject Phase             # If Project Completed     # If Project Incomplete #
# of Stories 67 Exterior Walls Concrete   Units 285 Phases 1 Planned Phases  
# of Elevators 4 Roof Surface Concrete   Units Completed 285 Units 285 Planned Units  
☒ Existing ☐ Proposed ☐ Und.Cons. Total # Parking Unknown   Units For Sale Unk Units for Sale Unk Units for Sale  
Design (Style) High Rise Ratio (spaces/unit) Unk   Units Sold 285 Units Sold 285 Units Sold  
Actual Age (Yrs.) 13 Parking Type(s) Covered   Units Rented Unk Units Rented Unk Units Rented  
Effective Age (Yrs.) 13 Guest Parking Valet   Owner Occup. Units Unk Owner Occup. Units Unk Owner Occup. Units  
 Project Primary Occupancy    ☐ Principal Residence    ☐ Second Home or Recreational    ☒ Tenant
 Is the developer/builder in control of the Homeowners’ Association (HOA)?    ☐ Yes    ☒ No
 Management Group:    ☒ Homeowners’ Association    ☐ Developer    ☐ Management Agent (name of management agent or company):    
 
 Was the project created by the conversion of existing building(s) into a condominium?    ☐ Yes   ☒ No    If Yes, describe the original use and date of conversion.
 
 Are CC&Rs applicable? ☐ Yes ☐ No ☒ Unknown Have the documents been reviewed? ☐ Yes ☒ No     Comments: N/A
 
 Project Comments (condition, quality of construction, completion status, etc.): THE PROJECT IS IN GOOD CONDITION,GOOD QUALITY
 CONSTRUCTION AND GOOD
 MARKET APPEAL.
 
 
 Common Elements and Recreational Facilities:   SECURITY,POOL,SPA,GYM,COMMON AREAS.ETC.
 
 
                                 

  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

     
INDIVIDUAL CONDO UNIT APPRAISAL REPORT File No.: AM27MAR21
AM27MAR21
PROJECT ANALYSIS Summary of condominium project budget analysis for the current year (if analyzed):   APPRAISER NOT PROVIDED WITH THE DOCUMENT.
 
 
 
 
 
Other fees for the use of the project facilities (other than regular HOA charges):   Unk.
 
 
 
Compared to other competitive projects of similar quality and design, the subject unit charge appears   ☐ High Average ☐ Low (If High or Low, describe)
 
 
Are there any special or unusual characteristics of the project (based on the condominium documents, HOA meetings, or other information) known to the appraiser?
☐ Yes No If Yes, describe and explain the effect on value and marketability.    
 
 
 
 
 
DESCRIPTION OF THE UNIT IMPROVEMENTS Unit Charge: $    Unk per month X 12 = $     Unk per year.       Annual assessment charge per year per SF of GLA = $
Utilities included in the Unit Charge: ☒ None    ☐ Heat    ☐ Air Conditioning    ☐ Electricity    ☐ Gas    ☐ Water    ☐ Sewer    ☐ Cable    ☐ Other
Source(s) used for physical characteristics of property: ☐ New Inspection ☐ Previous Appraisal Files ☒ MLS ☒ Assessment and Tax Records ☐ Prior Inspection
☐ Property Owner ☐ Other (describe)   Data Source for Gross Living Area Public Records
General Description Exterior Description   Foundation   ☐ N/A Basement ☒ N/A Heating YES
Floor Location 46 Foundation Concrete Slab Concrete Area Sq. Ft.   Type CENTRAL
# of Levels 1 Exterior Walls Concrete Crawl Space None % Finished   Fuel ELCTR.
Design (Style) High Rise Roof Surface Concrete/Good Basement None Ceiling      
☒ Existing ☐ Proposed Gutters & Dwnspts. Yes/Yes Sump Pump Walls   Cooling YES
☐ Under Construction Window Type Sliding/Good Dampness Floor   Central X
Actual Age (Yrs.) 12 Storm/Screens Yes/Yes/Ave Settlement None Outside Entry   Other  
Effective Age (Yrs.) 12     Infestation None        
Interior Description Appliances     Attic ☒ N/A Amenities Car Storage   ☐ None
Floors Tile/Wood/Good Refrigerator Stairs Fireplace(s) # 0 Woodstove(s) # 0 ☐ Garage # 0
Walls Drywall/Good. Range/Oven Drop Stair Patio None       ☒ Covered # 1
Trim/Finish Wood/Good Disposal Scuttle Deck O.Terrace       ☐ Open #  
Bath Floor Tile/Good. Dishwasher Doorway Porch C.Entry       Total # of cars   1
Bath Wainscot Tile/Good Fan/Hood Floor Fence None       ☒ Assigned 4  
Doors Impact/Good Microwave Heated Pool None       ☐ Owned    
    Washer/Dryer Finished Balcony Yes       Space #(s) 4605
Finished area above grade contains: 4    Rooms   2     Bedrooms 2.1    Bath(s) 1,647    Square Feet of Gross Living Area Above Grade
Are the heating and cooling for the individual units separately metered? Yes ☐ No (If No, describe)    
 
 
Additional features:   THE SUBJECT PROPERTY HAS CENTRAL A/C.
 
 
 
 
 
Describe the condition of the property (including physical, functional and external obsolescence): THE SUBJECT IS CONSIDERED TO BE IN GOOD
CONDITION. ITEMS OF PERSONAL PROPERTY ARE NOT INCLUDED IN THIS REPORT.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
TRANSFER HISTORY My research  ☐   did   ☒      did not reveal any prior sales or transfers of the subject property for the three years prior to the effective date of this appraisal.
Data Source(s): PUBLIC RECORDS/MLS
1st Prior Subject Sale/Transfer Analysis of sale/transfer history and/or any current agreement of sale/listing:   N/A
Date:      
Price:      
Source(s):      
2nd Prior Subject Sale/Transfer    
Date:      
Price:      
Source(s):      
                                                     

  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

 

INDIVIDUAL CONDO UNIT APPRAISAL REPORT

                 AM27MAR21

File No.:  AM27MAR21

SALES COMPARISON APPROACH SALES COMPARISON APPROACH TO VALUE (if developed)                ☐ The Sales Comparison Approach was not developed for this appraisal.
FEATURE SUBJECT COMPARABLE SALE # 1 COMPARABLE SALE # 2 COMPARABLE SALE # 3

Address   1100 Biscayne Blvd , # 3405

                Miami, FL 33132

1100 Biscayne Blvd # 5103
MIAMI, FL 33132
1100 Biscayne Blvd # 4003
MIAMI, FL 33132
1100 Biscayne Blvd # 4509
MIAMI, FL 33132

Project      Marquis Condo.

Phase        1

Marquis Condo.
1
Marquis Condo.
1
Marquis Condo.
1
Proximity to Subject   Less than 0.01 miles Less than 0.01 miles Less than 0.01 miles
Sale Price $ 0   $ 575,000   $ 575,000   $ 640,000
Sale Price/GLA $ 815.71 /sq.ft. $ 383.85 /sq.ft.   $ 349.12 /sq.ft.   $ 364.88 /sq.ft.  
Data Source(s) FARES/TAX R. TAX.REC./REALIST. TAX.REC./REALIST. TAX.REC./REALIST.
Verification Source(s) INSPECTION mls#A10654163 mls#A10825575 mls#A10508754
VALUE ADJUSTMENTS DESCRIPTION DESCRIPTION +(-) $ Adjust. DESCRIPTION +(-) $ Adjust. DESCRIPTION +(-) $ Adjust.
Sales or Financing
Concessions

0

0

0

0

 

0

0

 

0

0

 
Date of Sale/Time N/A 12/02/2020 0 08/19/2020 0 01/07/2021 0
Rights Appraised Fee Simple Fee Simple   Fee Simple   Fee Simple  
Location N;Res N;Res   N;Res   N;Res  
HOA Fees ($/Month) Unk Unk   Unk   Unk  

Common Elements and

Recreational Facilities

POOL

C.AREAS

POOL

C.AREAS

 

POOL

C.AREAS

 

POOL

C.AREAS

 
Floor Location 46 51 -5,000 40 +6,000 45 +1,000
View B;Water,City. B;Water,City.   B;Water,City.   B;Water,City.  
Design (Style) High Rise High Rise   High Rise   High Rise  
Quality of Construction Q3 Q3   Q3   Q3  
Age 12 12   12   12  
Condition C3 C3   C3   C3  
Above Grade
Room Count
Gross Living Area
Total Bdrms Baths Total Bdrms Baths   Total Bdrms Baths   Total Bdrms Baths  
4 2 2.1 4 2 2.1   4 2 2.1   4 2 2.1  
1,647 sq.ft. 1,498 sq.ft. +12,000 1,647 sq.ft.   1,754 sq.ft. -9,000
Basement & Finished Rooms Below Grade 0sf 0sf   0sf   0sf  
Functional Utility AVERAGE AVERAGE   AVERAGE   AVERAGE  
Heating/Cooling CENTRAL A/C CENTRAL A/C   CENTRAL A/C   CENTRAL A/C  
Energy Efficient Items STANDARD STANDARD   STANDARD   STANDARD  
Parking Covered Covered   Covered   Covered  
Porch/Patio/Deck Balcony Balcony   Balcony   Balcony  
               
               
               
               
               
Net Adjustment (Total)   ☒ + ☐ - $ 7,000 ☒ + ☐ - $ 6,000 ☐ + ☒ - $ -8,000
Adjusted Sale Price of Comparables     $ 582,000   $ 581,000   $ 632,000
Summary of Sales Comparison Approach ALL SALES ARE LOCATED WITHIN THE SUBJECT’S MARKET AREA.EQUAL WEIGHT IS GIVEN TO ALL COMPARABLES.
 
SUBJECT’S PROPERTY COMPLEX HAS 6 ACTIVE LISTINGS BETWEEN $622,000. AND $775,000. 1 ACTIVE WITH CONTRACT FOR $599,000. 2 PENDING SALES BETWEEN $624,900 AND $629,000.
Indicated Value by Sales Comparison Approach $       595,000
                                       
  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

 

INDIVIDUAL CONDO UNIT APPRAISAL REPORT

                  AM27MAR21

File No.:   AM27MAR21

INCOME APPROACH INCOME APPROACH TO VALUE (if developed)                    ☒ The Income  Approach  was not developed for this appraisal.
FEATURE SUBJECT COMPARABLE RENTAL # 1 COMPARABLE RENTAL # 2 COMPARABLE RENTAL # 3

Address     1100 Biscayne Blvd , # 4605 

    Miami, FL 33132 

     

Project     Marquis Condo. 

Phase       1 

     
Proximity to Subject        
Current Monthly Rent  $    $    $    $
Rent/GLA  $                        /sq.ft.    $                        /sq.ft.    $                     /sq.ft.    $                      /sq.ft.
Rent Control   ☐ Yes ☐ No  ☐ Yes ☐ No    ☐ Yes ☐ No    ☐ Yes ☐ No  
Data Source(s)        
Date of Lease(s)        
Location  N;Res      
View        
Age  12      
Condition  C3      
Above Grade
Room Count
Gross Living Area
Total Bdrms Baths Total Bdrms Baths   Total Bdrms Baths   Total Bdrms Baths  
4 2 2.1                        
1,647 sq.ft.  sq.ft.    sq.ft.    sq.ft.   
Utilities Included        
         
         
         
Summary of Income Approach (including support for market rent and GRM):    
 
 
 
 
 
 
 
 
 
 
Opinion of Monthly Market Rent $                                                                  X  Gross Rent Multiplier                                                                   = $                                                                 Indicated Value by Income Approach
COST APPROACH TO VALUE (if developed)                ☒   The Cost Approach  was not developed  for this appraisal.
Summary of Cost Approach: N/A
COST  
   

RECONCILIATION

 

Indicated Value by: Sales Comparison Approach $     595,000                      Cost Approach (if developed) $                               Income Approach (if developed) $
Final Reconciliation       FINAL RELIANCE IS GIVEN TO THE SALES COMPARISON APPROACH WHICH BEST REFLECTS THE ACTIONS OF  BUYERS AND SELLERS IN THE MARKET PLACE. DUE TO THE LACK OF LAND SALES, THE COST APPROACH IS NOT A RELIABLE   APPROACH TO VALUE. THE INCOME APPROACH IS NOT TYPICALLY APPLIED FOR SINGLE FAMILY OCCUPIED.                                     
 

This appraisal is made ☒ ’’as is’’, ☐ subject to completion per plans and specifications on the basis of a Hypothetical Condition that the improvements have been completed, ☐ subject to the following repairs or alterations on the basis of a Hypothetical Condition that the repairs or alterations have been completed, ☐ subject to the following required inspection based on the Extraordinary Assumption that the condition or deficiency does not require alteration or repair: SEE APPRAISER’S CERTIFICATION AND STATEMENT OF LIMITING CONDITIONS.  

 

 ☐ This report is also subject to other Hypothetical Conditions and/or Extraordinary Assumptions as specified in the attached addenda.
  Based on the degree of inspection of the subject property, as indicated below, defined Scope of Work, Statement of Assumptions and Limiting Conditions, and Appraiser’s Certifications, my (our) Opinion of the Market Value (or other specified value type), as defined herein, of the real property that is the subject of this report is: $              595,000             , as of:             03/17/2021             , which is the effective date of this appraisal. If indicated above, this Opinion of Value is subject to Hypothetical Conditions and/or Extraordinary Assumptions included in this report. See attached addenda.
ATTACHMENTS

A true and complete copy of this report contains 16 pages, including exhibits which are considered an integral part of the report. This appraisal report may not be properly understood without reference to the information contained in the complete report. 

Attached Exhibits: 

☒ Scope of Work                                ☐ Limiting Cond./Certifications              ☐ Narrative Addendum               ☒ Photograph Addenda            ☐ Sketch Addendum 

☒ Map Addenda                                 ☐ Additional Sales                                   ☐ Additional Rentals                   ☐ Flood Addendum                  ☐ Hypothetical Conditions 

☐ Extraordinary Assumptions            ☐ Budget Analysis                                   ☐                                                  ☐                                               ☐

SIGNATURES

Client Contact: Optibase Inc.                                                                                                                                Client Name: Optibase Inc.                                                                   

E-Mail: amirp@optibase-holdings.com                                                                                                                                    Address: PO Box 448 Mountain View, CA 94042 

APPRAISER

 

 

Appraiser Name: Alejandro Martell                                                                                           

Company: Florida House Appraisals                                                                                                                   

Phone: (786) 277-8953                Fax:  _________           ____________________

E-Mail: floridahouseappraisals@yahoo.com                                                                    

Date of Report (Signature): 03/17/2021                                                                                    

License or Certification #: Cert Res RD5414                                State: FL                                          

Designation: Cert Res RD5414                                                                                                                     

Expiration Date of License or Certification: 11/30/2022                                                                                             

Inspection of Subject:      ☐ Interior & Exterior           ☐ Exterior Only      ☒ None

Date of Inspection: 03/17/2021

SUPERVISORY APPRAISER (if required)

or CO-APPRAISER (if applicable)

 

 

 

 

 

 

 

 

 

 

 

Supervisory or

Co-Appraiser Name:_________________________________________________________________

Company:   _________________Phone:  _________________________________________________Fax:  ____________________

E-Mail: _________________________________________________________________________________________

Date of Report (Signature):______________________________________________________________________________

License or Certification #: __________________________________________  State: ___________________________

Designation: _______________________________________________________________________________________________

Expiration Date of License or Certification:  _______________________________________________________________________________

Inspection of Subject:      ☐ Interior & Exterior       ☐ Exterior Only    ☐ None

Date of Inspection:

 

                                         
  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

 

Florida House Appraisals
 
INDIVIDUAL CONDO UNIT APPRAISAL REPORT File No.:    
SUBJECT Property Address:      1100 Biscayne Blvd Unit #:   4705 City:   Miami State:   FL
Zip Code:    33132 County:    Miami Dade. Legal Description:      MARQUIS CONDO UNIT 4705 UNDIV
0.31092450%  INT IN COMMON ELEMENTS. Assessor’s Parcel #:      01-32-31-070-2230
Tax Year: 2020 R.E. Taxes: $ 10,161 Special Assessments: $ 0 Borrower (if applicable):      N/A
Current Owner of Record:     Optibase Real Estate Miami LLC Occupant:      ☐ Owner ☐ Tenant (Market Rent) ☐ Tenant (Regulated Rent) ☒ Vacant
Project Type: ☒ Condominium ☐ Other (describe)   HOA: $ Unk. ☐ per year ☐ per month
Market Area Name: Marquis Condo.   Map Reference: 33124   Census Tract: 0037.02
Project Name: Marquis Condo.   Phase: 1  
                                       
ASSIGNMENT The purpose of this appraisal is to develop an opinion of:    ☒ Market Value (as defined), or    ☐ other type of value (describe)
This report reflects the following value (if not Current, see comments):    ☒ Current (the Inspection Date is the Effective Date)    ☐ Retrospective    ☐ Prospective
Approaches developed for this appraisal:  ☒ Sales Comparison Approach  ☐ Cost Approach  ☐ Income Approach (See Reconciliation Comments and Scope of Work)      
Property Rights Appraised:    ☒ Fee Simple    ☐ Leasehold    ☐ Leased Fee    ☐ Other (describe)
Intended Use: Determine the market value pf the property.
 
Intended User(s) (by name or type): Optibase Inc.
Client:      Optibase Inc.   Address:    PO Box 448 Mountain View, CA 94042
Appraiser:    Alejandro Martell   Address:    1071 SW 150th Pl, Miami, FL 33194-2579
           
MARKET AREA DESCRIPTION Location: ☒ Urban ☐ Suburban ☐ Rural Predominant Condominium Housing Present Land Use Change in Land Use
Built up: ☒ Over 75% ☐ 25-75% ☐ Under 25% Occupancy PRICE   AGE One-Unit 70 %  ☒ Not Likely  
Growth rate: ☒ Rapid ☐ Stable ☐ Slow ☒ Owner     80 $(000)   (yrs) 2-4 Unit ☐ Likely * ☐ In Process *
Property values: ☒ Increasing ☐ Stable ☐ Declining ☒ Tenant     20 380 Low 0 Multi-Unit 0 %  * To: _____________________
Demand/supply: ☐ Shortage ☒ In Balance ☐ Over Supply ☐ Vacant (0-5%) 1,725 High 85 Comm’l 25 %   
Marketing time: ☐ Under 3 Mos. ☒ 3-6 Mos. ☐ Over 6 Mos. ☒ Vacant (>5%) 585 Pred 35 Other 5 % 
Market Area Boundaries, Description, and Market Conditions (including support for the above characteristics and trends): I-395 TO THE NORTH,MIAMI RIVER TO
THE SOUTH ,BISCAYNE BLVD TO THE EAST, I-95 TO THE WEST. FINANCING IS READILY AVAILABLE FROM A VARIETY OF SOURCES AT COMPETITIVE
RATES. SOME SELLER FINANCING WAS ALSO NOTED.
 
 
 
 
 
                             
PROJECT SITE DESCRIPTION Zoning Classification: 6401   Description: RESIDENTIAL-CONDOMINIUM
  Zoning Compliance: ☒ Legal ☐ Legal nonconforming (grandfathered) ☐ Illegal ☐ No zoning
Ground Rent (if applicable) $_______/ _______   Comments:   N/A
 
Highest & Best Use as improved (or as proposed per plans & specifications):   ☒ Present use, or   ☐ Other use (explain)  
 
Actual Use as of Effective Date: CONDOMINIUM RESIDENTIAL   Use as appraised in this report: CONDOMINIUM RESIDENTIAL
Summary of Highest & Best Use: The improvements are substantially the highest and best use for the subject property,except for those items of
depreciation described in the improvement section.
 
Utilities Public Other Provider/Description Off-site Improvements   Type   Public Private Density AVERAGE /TYPICAL
Electricity FPL Street   ASPHALT   Size TYPICAL OF THE AREA
Gas NONE Curb/Gutter   YES/YES   Topography STREET GRADE, LEVEL
Water Miami Dade Sidewalk   YES   View N;Res;
Sanitary Sewer Miami Dade Street Lights   YES      
Storm Sewer Miami Dade Alley   None      
Other site elements: ☐ Inside Lot ☐ Corner Lot ☐ Cul de Sac ☐ Underground Utilities ☐ Other (describe)
FEMA Spec’l Flood Hazard Area ☒ Yes ☐ No FEMA Flood Zone    AE   FEMA Map # 12086C0312L   FEMA Map Date 09/11/2009
Site Comments: STANDARD EASEMENTS WERE NOTED. NO ADVERSE ENCROACHMENTS ARE APPARENT. THE SUBJECT’S USE IS LEGAL AND
PERMISSIBLE.
 
 
 
                                     
PROJECT INFORMATION Data source(s) for project information EXTERIOR OBSERVATION,MLS,PUBLIC RECORDS.
Project Description ☐ Detached ☐ Row or Townhouse ☐ Garden ☐ Mid-Rise ☒ High-Rise ☐ Other (describe)
General Description of Project Subject Phase             # If Project Completed     # If Project Incomplete #
# of Stories 67 Exterior Walls Concrete   Units 285 Phases 1 Planned Phases  
# of Elevators 4 Roof Surface Concrete   Units Completed 285 Units 285 Planned Units  
☒ Existing ☐ Proposed ☐ Und.Cons. Total # Parking Unknown   Units For Sale Unk Units for Sale Unk Units for Sale  
Design (Style) High Rise Ratio (spaces/unit) Unk   Units Sold 285 Units Sold 285 Units Sold  
Actual Age (Yrs.) 13 Parking Type(s) Covered   Units Rented Unk Units Rented Unk Units Rented  
Effective Age (Yrs.) 13 Guest Parking Valet   Owner Occup. Units Unk Owner Occup. Units Unk Owner Occup. Units  
 Project Primary Occupancy    ☐ Principal Residence    ☐ Second Home or Recreational    ☒ Tenant
 Is the developer/builder in control of the Homeowners’ Association (HOA)?    ☐ Yes    ☒ No
 Management Group:    ☒ Homeowners’ Association    ☐ Developer    ☐ Management Agent (name of management agent or company):    
 
 Was the project created by the conversion of existing building(s) into a condominium?    ☐ Yes   ☒ No    If Yes, describe the original use and date of conversion.
 
 Are CC&Rs applicable? ☐ Yes ☐ No ☒ Unknown Have the documents been reviewed? ☐ Yes ☒ No     Comments: N/A
 
 Project Comments (condition, quality of construction, completion status, etc.): THE PROJECT IS IN GOOD CONDITION,GOOD QUALITY
 CONSTRUCTION AND GOOD
 MARKET APPEAL.
 
 
 Common Elements and Recreational Facilities:   SECURITY,POOL,SPA,GYM,COMMON AREAS.ETC.
 
 
                                 

  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

     
INDIVIDUAL CONDO UNIT APPRAISAL REPORT File No.:
PROJECT ANALYSIS Summary of condominium project budget analysis for the current year (if analyzed):   APPRAISER NOT PROVIDED WITH THE DOCUMENT.
 
 
 
 
 
Other fees for the use of the project facilities (other than regular HOA charges):   Unk.
 
 
 
Compared to other competitive projects of similar quality and design, the subject unit charge appears   ☐ High Average ☐ Low (If High or Low, describe)
 
 
Are there any special or unusual characteristics of the project (based on the condominium documents, HOA meetings, or other information) known to the appraiser?
☐ Yes No If Yes, describe and explain the effect on value and marketability.    
 
 
 
 
 
DESCRIPTION OF THE UNIT IMPROVEMENTS Unit Charge: $    Unk per month X 12 = $     Unk per year.       Annual assessment charge per year per SF of GLA = $
Utilities included in the Unit Charge: ☒ None    ☐ Heat    ☐ Air Conditioning    ☐ Electricity    ☐ Gas    ☐ Water    ☐ Sewer    ☐ Cable    ☐ Other
Source(s) used for physical characteristics of property: ☐ New Inspection ☐ Previous Appraisal Files ☒ MLS ☒ Assessment and Tax Records ☐ Prior Inspection
☐ Property Owner ☐ Other (describe)   Data Source for Gross Living Area Public Records
General Description Exterior Description   Foundation   ☐ N/A Basement ☒ N/A Heating YES
Floor Location 47 Foundation Concrete Slab Concrete Area Sq. Ft.   Type CENTRAL
# of Levels 1 Exterior Walls Concrete Crawl Space None % Finished   Fuel ELCTR.
Design (Style) High Rise Roof Surface Concrete/Good Basement None Ceiling      
☒ Existing ☐ Proposed Gutters & Dwnspts. Yes/Yes Sump Pump Walls   Cooling YES
☐ Under Construction Window Type Sliding/Good Dampness Floor   Central X
Actual Age (Yrs.) 12 Storm/Screens Yes/Yes/Ave Settlement None Outside Entry   Other  
Effective Age (Yrs.) 12     Infestation None        
Interior Description Appliances     Attic ☒ N/A Amenities Car Storage   ☐ None
Floors Tile/Wood/Good Refrigerator Stairs Fireplace(s) # 0 Woodstove(s) # 0 ☐ Garage # 0
Walls Drywall/Good. Range/Oven Drop Stair Patio None       ☒ Covered # 1
Trim/Finish Wood/Good Disposal Scuttle Deck O.Terrace       ☐ Open #  
Bath Floor Tile/Good. Dishwasher Doorway Porch C.Entry       Total # of cars   1
Bath Wainscot Tile/Good Fan/Hood Floor Fence None       ☒ Assigned 4  
Doors Impact/Good Microwave Heated Pool None       ☐ Owned    
    Washer/Dryer Finished Balcony Yes       Space #(s) 4705
Finished area above grade contains: 4    Rooms   2     Bedrooms 2.0    Bath(s) 1,675    Square Feet of Gross Living Area Above Grade
Are the heating and cooling for the individual units separately metered? Yes ☐ No (If No, describe)    
 
 
Additional features:   THE SUBJECT PROPERTY HAS CENTRAL A/C.
 
 
 
 
 
Describe the condition of the property (including physical, functional and external obsolescence): THE SUBJECT IS CONSIDERED TO BE IN GOOD
CONDITION. ITEMS OF PERSONAL PROPERTY ARE NOT INCLUDED IN THIS REPORT.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
TRANSFER HISTORY My research  ☐   did   ☒      did not reveal any prior sales or transfers of the subject property for the three years prior to the effective date of this appraisal.
Data Source(s): PUBLIC RECORDS/MLS
1st Prior Subject Sale/Transfer Analysis of sale/transfer history and/or any current agreement of sale/listing:   N/A
Date:      
Price:      
Source(s):      
2nd Prior Subject Sale/Transfer    
Date:      
Price:      
Source(s):      
                                                     

  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

 

INDIVIDUAL CONDO UNIT APPRAISAL REPORT

                 

File No.:  

SALES COMPARISON APPROACH SALES COMPARISON APPROACH TO VALUE (if developed)                ☐ The Sales Comparison Approach was not developed for this appraisal.
FEATURE SUBJECT COMPARABLE SALE # 1 COMPARABLE SALE # 2 COMPARABLE SALE # 3

Address   1100 Biscayne Blvd , # 4705

                 Miami, FL 33132

1100 Biscayne Blvd # 5103
MIAMI, FL 33132
1100 Biscayne Blvd # PH6305
MIAMI, FL 33132
1100 Biscayne Blvd # 4509
MIAMI, FL 33132

Project      Marquis Condo.

Phase        1

Marquis Condo.
1
Marquis Condo.
1
Marquis Condo.
1
Proximity to Subject   Less than 0.01 miles Less than 0.01 miles Less than 0.01 miles
Sale Price $ 0   $ 575,000   $ 785,000   $ 640,000
Sale Price/GLA $ 815.71 /sq.ft. $ 383.85 /sq.ft.   $ 468.66 /sq.ft.   $ 364.88 /sq.ft.  
Data Source(s) FARES/TAX R. TAX.REC./REALIST. TAX.REC./REALIST. TAX.REC./REALIST.
Verification Source(s) INSPECTION mls#A10654163 mls#A10825575 mls#A10508754
VALUE ADJUSTMENTS DESCRIPTION DESCRIPTION +(-) $ Adjust. DESCRIPTION +(-) $ Adjust. DESCRIPTION +(-) $ Adjust.
Sales or Financing
Concessions

0

0

0

0

 

0

0

 

0

0

 
Date of Sale/Time N/A 12/02/2020 0 08/19/2020 0 01/07/2021 0
Rights Appraised Fee Simple Fee Simple   Fee Simple   Fee Simple  
Location N;Res N;Res   N;Res   N;Res  
HOA Fees ($/Month) Unk Unk   Unk   Unk  

Common Elements and

Recreational Facilities

POOL

C.AREAS

POOL

C.AREAS

 

POOL

C.AREAS

 

POOL

C.AREAS

 
Floor Location 47 51 -4,000 63 -16,000 45 +2,000
View B;Water,City. B;Water,City.   B;Water,City.   B;Water,City.  
Design (Style) High Rise High Rise   High Rise   High Rise  
Quality of Construction Q3 Q3   Q3   Q3  
Age 12 12   12   12  
Condition C3 C3   C3   C3  
Above Grade
Room Count
Gross Living Area
Total Bdrms Baths Total Bdrms Baths   Total Bdrms Baths   Total Bdrms Baths  
4 2 2.0 4 2 2.1  -5,000 4 2 2.1   4 2 2.1  -5,000
1,675 sq.ft. 1,498 sq.ft. +14,200 1,675 sq.ft.   1,754 sq.ft. -9,000
Basement & Finished Rooms Below Grade 0sf 0sf   0sf   0sf  
Functional Utility AVERAGE AVERAGE   AVERAGE   AVERAGE  
Heating/Cooling CENTRAL A/C CENTRAL A/C   CENTRAL A/C   CENTRAL A/C  
Energy Efficient Items STANDARD STANDARD   STANDARD   STANDARD  
Parking Covered Covered   Covered   Covered  
Porch/Patio/Deck Balcony Balcony   Balcony   Balcony  
               
               
               
               
               
Net Adjustment (Total)   ☒ + ☐ - $ 5,200 ☐ + ☒ - $ -16,000 ☐ + ☒ - $ -12,000
Adjusted Sale Price of Comparables     $ 580,200   $ 769,000   $ 628,000
Summary of Sales Comparison Approach ALL SALES ARE LOCATED WITHIN THE SUBJECT’S MARKET AREA.EQUAL WEIGHT IS GIVEN TO ALL COMPARABLES.
 
SUBJECT’S PROPERTY COMPLEX HAS 6 ACTIVE LISTINGS BETWEEN $622,000. AND $775,000. 1 ACTIVE WITH CONTRACT FOR $599,000. 2 PENDING SALES BETWEEN $624,900 AND $629,000.
Indicated Value by Sales Comparison Approach $       670,000
                                       
  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

 

INDIVIDUAL CONDO UNIT APPRAISAL REPORT

                   

File No.:    

INCOME APPROACH INCOME APPROACH TO VALUE (if developed)                    ☒ The Income  Approach  was not developed for this appraisal.
FEATURE SUBJECT COMPARABLE RENTAL # 1 COMPARABLE RENTAL # 2 COMPARABLE RENTAL # 3

Address     1100 Biscayne Blvd , # 4705 

Miami, FL 33132 

     

Project     Marquis Condo. 

Phase       1 

     
Proximity to Subject        
Current Monthly Rent  $    $    $    $
Rent/GLA  $                        /sq.ft.    $                        /sq.ft.    $                     /sq.ft.    $                      /sq.ft.
Rent Control   ☐ Yes ☐ No  ☐ Yes ☐ No    ☐ Yes ☐ No    ☐ Yes ☐ No  
Data Source(s)        
Date of Lease(s)        
Location  N;Res      
View        
Age  12      
Condition  C3      
Above Grade
Room Count
Gross Living Area
Total Bdrms Baths Total Bdrms Baths   Total Bdrms Baths   Total Bdrms Baths  
4 2 2.0                        
1,675 sq.ft.  sq.ft.    sq.ft.    sq.ft.   
Utilities Included        
         
         
         
Summary of Income Approach (including support for market rent and GRM):    
 
 
 
 
 
 
 
 
 
 
Opinion of Monthly Market Rent $                                                                  X  Gross Rent Multiplier                                                                   = $                                                                 Indicated Value by Income Approach
COST APPROACH TO VALUE (if developed)                ☒   The Cost Approach  was not developed  for this appraisal.
Summary of Cost Approach: N/A
COST  
   

RECONCILIATION

 

Indicated Value by: Sales Comparison Approach $     670,000                      Cost Approach (if developed) $                               Income Approach (if developed) $
Final Reconciliation       FINAL RELIANCE IS GIVEN TO THE SALES COMPARISON APPROACH WHICH BEST REFLECTS THE ACTIONS OF  BUYERS AND SELLERS IN THE MARKET PLACE. DUE TO THE LACK OF LAND SALES, THE COST APPROACH IS NOT A RELIABLE   APPROACH TO VALUE. THE INCOME APPROACH IS NOT TYPICALLY APPLIED FOR SINGLE FAMILY OCCUPIED.                                     
 

This appraisal is made ☒ ’’as is’’, ☐ subject to completion per plans and specifications on the basis of a Hypothetical Condition that the improvements have been completed, ☐ subject to the following repairs or alterations on the basis of a Hypothetical Condition that the repairs or alterations have been completed, ☐ subject to the following required inspection based on the Extraordinary Assumption that the condition or deficiency does not require alteration or repair: SEE APPRAISER’S CERTIFICATION AND STATEMENT OF LIMITING CONDITIONS.  

 

 ☐ This report is also subject to other Hypothetical Conditions and/or Extraordinary Assumptions as specified in the attached addenda.
  Based on the degree of inspection of the subject property, as indicated below, defined Scope of Work, Statement of Assumptions and Limiting Conditions, and Appraiser’s Certifications, my (our) Opinion of the Market Value (or other specified value type), as defined herein, of the real property that is the subject of this report is: $              670,000             , as of:             03/17/2021             , which is the effective date of this appraisal. If indicated above, this Opinion of Value is subject to Hypothetical Conditions and/or Extraordinary Assumptions included in this report. See attached addenda.
ATTACHMENTS

A true and complete copy of this report contains 16 pages, including exhibits which are considered an integral part of the report. This appraisal report may not be properly understood without reference to the information contained in the complete report. 

Attached Exhibits: 

☒ Scope of Work                                ☐ Limiting Cond./Certifications              ☐ Narrative Addendum               ☒ Photograph Addenda            ☐ Sketch Addendum 

☒ Map Addenda                                 ☐ Additional Sales                                   ☐ Additional Rentals                   ☐ Flood Addendum                  ☐ Hypothetical Conditions 

☐ Extraordinary Assumptions            ☐ Budget Analysis                                   ☐                                                  ☐                                               ☐

SIGNATURES

Client Contact: Optibase Inc.                                                                                                                                Client Name: Optibase Inc.                                                                   

E-Mail: amirp@optibase-holdings.com                                                                                                                                    Address: PO Box 448 Mountain View, CA 94042 

APPRAISER

 

 

Appraiser Name: Alejandro Martell                                                                                           

Company: Florida House Appraisals                                                                                                                   

Phone: (786) 277-8953                Fax:  _________           ____________________

E-Mail: floridahouseappraisals@yahoo.com                                                                    

Date of Report (Signature): 03/17/2021                                                                                    

License or Certification #: Cert Res RD5414                                State: FL                                          

Designation: Cert Res RD5414                                                                                                                     

Expiration Date of License or Certification: 11/30/2022                                                                                             

Inspection of Subject:      ☐ Interior & Exterior           ☐ Exterior Only      ☒ None

Date of Inspection: 03/17/2021

SUPERVISORY APPRAISER (if required)

or CO-APPRAISER (if applicable)

 

 

 

 

 

 

 

 

 

 

 

Supervisory or

Co-Appraiser Name:_________________________________________________________________

Company:   _________________Phone:  _________________________________________________Fax:  ____________________

E-Mail: _________________________________________________________________________________________

Date of Report (Signature):______________________________________________________________________________

License or Certification #: __________________________________________  State: ___________________________

Designation: _______________________________________________________________________________________________

Expiration Date of License or Certification:  _______________________________________________________________________________

Inspection of Subject:      ☐ Interior & Exterior       ☐ Exterior Only    ☐ None

Date of Inspection:

 

                                         
  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

 

Florida House Appraisals
 
INDIVIDUAL CONDO UNIT APPRAISAL REPORT File No.:     AM20MAR21
AM20MAR21
SUBJECT Property Address:      1100 Biscayne Blvd Unit #:   4805 City:   Miami State:   FL
Zip Code:    33132 County:    Miami Dade. Legal Description:      MARQUIS CONDO UNIT 4805 UNDIV
0.30572695% INT IN COMMON ELEMENTS. Assessor’s Parcel #:      01-32-31-070-2260
Tax Year: 2020 R.E. Taxes: $ 9,336 Special Assessments: $ 0 Borrower (if applicable):      N/A
Current Owner of Record:     Optibase Real Estate Miami LLC Occupant:      ☐ Owner ☐ Tenant (Market Rent) ☐ Tenant (Regulated Rent) ☒ Vacant
Project Type: ☒ Condominium ☐ Other (describe)   HOA: $ Unk. ☐ per year ☐ per month
Market Area Name: Marquis Condo.   Map Reference: 33124   Census Tract: 0037.02
Project Name: Marquis Condo.   Phase: 1  
                                       
ASSIGNMENT The purpose of this appraisal is to develop an opinion of:    ☒ Market Value (as defined), or    ☐ other type of value (describe)
This report reflects the following value (if not Current, see comments):    ☒ Current (the Inspection Date is the Effective Date)    ☐ Retrospective    ☐ Prospective
Approaches developed for this appraisal:  ☒ Sales Comparison Approach  ☐ Cost Approach  ☐ Income Approach (See Reconciliation Comments and Scope of Work)      
Property Rights Appraised:    ☒ Fee Simple    ☐ Leasehold    ☐ Leased Fee    ☐ Other (describe)
Intended Use: Determine the market value pf the property.
 
Intended User(s) (by name or type): Optibase Inc.
Client:      Optibase Inc.   Address:    PO Box 448 Mountain View, CA 94042
Appraiser:    Alejandro Martell   Address:    1071 SW 150th Pl, Miami, FL 33194-2579
           
MARKET AREA DESCRIPTION Location: ☒ Urban ☐ Suburban ☐ Rural Predominant Condominium Housing Present Land Use Change in Land Use
Built up: ☒ Over 75% ☐ 25-75% ☐ Under 25% Occupancy PRICE   AGE One-Unit 70 %  ☒ Not Likely  
Growth rate: ☒ Rapid ☐ Stable ☐ Slow ☒ Owner     80 $(000)   (yrs) 2-4 Unit ☐ Likely * ☐ In Process *
Property values: ☒ Increasing ☐ Stable ☐ Declining ☒ Tenant     20 380 Low 0 Multi-Unit 0 %  * To: _____________________
Demand/supply: ☐ Shortage ☒ In Balance ☐ Over Supply ☐ Vacant (0-5%) 1,725 High 85 Comm’l 25 %   
Marketing time: ☐ Under 3 Mos. ☒ 3-6 Mos. ☐ Over 6 Mos. ☒ Vacant (>5%) 585 Pred 35 Other 5 % 
Market Area Boundaries, Description, and Market Conditions (including support for the above characteristics and trends): I-395 TO THE NORTH,MIAMI RIVER TO
THE SOUTH ,BISCAYNE BLVD TO THE EAST, I-95 TO THE WEST. FINANCING IS READILY AVAILABLE FROM A VARIETY OF SOURCES AT COMPETITIVE
RATES. SOME SELLER FINANCING WAS ALSO NOTED.
 
 
 
 
 
                             
PROJECT SITE DESCRIPTION Zoning Classification: 6401   Description: RESIDENTIAL-CONDOMINIUM
  Zoning Compliance: ☒ Legal ☐ Legal nonconforming (grandfathered) ☐ Illegal ☐ No zoning
Ground Rent (if applicable) $_______/ _______   Comments:   N/A
 
Highest & Best Use as improved (or as proposed per plans & specifications):   ☒ Present use, or   ☐ Other use (explain)  
 
Actual Use as of Effective Date: CONDOMINIUM RESIDENTIAL   Use as appraised in this report: CONDOMINIUM RESIDENTIAL
Summary of Highest & Best Use: The improvements are substantially the highest and best use for the subject property,except for those items of
depreciation described in the improvement section.
 
Utilities Public Other Provider/Description Off-site Improvements   Type   Public Private Density AVERAGE /TYPICAL
Electricity FPL Street   ASPHALT   Size TYPICAL OF THE AREA
Gas NONE Curb/Gutter   YES/YES   Topography STREET GRADE, LEVEL
Water Miami Dade Sidewalk   YES   View N;Res;
Sanitary Sewer Miami Dade Street Lights   YES      
Storm Sewer Miami Dade Alley   None      
Other site elements: ☐ Inside Lot ☐ Corner Lot ☐ Cul de Sac ☐ Underground Utilities ☐ Other (describe)
FEMA Spec’l Flood Hazard Area ☒ Yes ☐ No FEMA Flood Zone    AE   FEMA Map # 12086C0312L   FEMA Map Date 09/11/2009
Site Comments: STANDARD EASEMENTS WERE NOTED. NO ADVERSE ENCROACHMENTS ARE APPARENT. THE SUBJECT’S USE IS LEGAL AND
PERMISSIBLE.
 
 
 
                                     
PROJECT INFORMATION Data source(s) for project information EXTERIOR OBSERVATION,MLS,PUBLIC RECORDS.
Project Description ☐ Detached ☐ Row or Townhouse ☐ Garden ☐ Mid-Rise ☒ High-Rise ☐ Other (describe)
General Description of Project Subject Phase             # If Project Completed     # If Project Incomplete #
# of Stories 67 Exterior Walls Concrete   Units 285 Phases 1 Planned Phases  
# of Elevators 4 Roof Surface Concrete   Units Completed 285 Units 285 Planned Units  
☒ Existing ☐ Proposed ☐ Und.Cons. Total # Parking Unknown   Units For Sale Unk Units for Sale Unk Units for Sale  
Design (Style) High Rise Ratio (spaces/unit) Unk   Units Sold 285 Units Sold 285 Units Sold  
Actual Age (Yrs.) 13 Parking Type(s) Covered   Units Rented Unk Units Rented Unk Units Rented  
Effective Age (Yrs.) 13 Guest Parking Valet   Owner Occup. Units Unk Owner Occup. Units Unk Owner Occup. Units  
 Project Primary Occupancy    ☐ Principal Residence    ☐ Second Home or Recreational    ☒ Tenant
 Is the developer/builder in control of the Homeowners’ Association (HOA)?    ☐ Yes    ☒ No
 Management Group:    ☒ Homeowners’ Association    ☐ Developer    ☐ Management Agent (name of management agent or company):    
 
 Was the project created by the conversion of existing building(s) into a condominium?    ☐ Yes   ☒ No    If Yes, describe the original use and date of conversion.
 
 Are CC&Rs applicable? ☐ Yes ☐ No ☒ Unknown Have the documents been reviewed? ☐ Yes ☒ No     Comments: N/A
 
 Project Comments (condition, quality of construction, completion status, etc.): THE PROJECT IS IN GOOD CONDITION,GOOD QUALITY
 CONSTRUCTION AND GOOD
 MARKET APPEAL.
 
 
 Common Elements and Recreational Facilities:   SECURITY,POOL,SPA,GYM,COMMON AREAS.ETC.
 
 
                                 

  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

     
INDIVIDUAL CONDO UNIT APPRAISAL REPORT File No.: AM20MAR21
AM20MAR21
PROJECT ANALYSIS Summary of condominium project budget analysis for the current year (if analyzed):   APPRAISER NOT PROVIDED WITH THE DOCUMENT.
 
 
 
 
 
Other fees for the use of the project facilities (other than regular HOA charges):   Unk.
 
 
 
Compared to other competitive projects of similar quality and design, the subject unit charge appears   ☐ High Average ☐ Low (If High or Low, describe)
 
 
Are there any special or unusual characteristics of the project (based on the condominium documents, HOA meetings, or other information) known to the appraiser?
☐ Yes No If Yes, describe and explain the effect on value and marketability.    
 
 
 
 
 
DESCRIPTION OF THE UNIT IMPROVEMENTS Unit Charge: $    Unk per month X 12 = $     Unk per year.       Annual assessment charge per year per SF of GLA = $
Utilities included in the Unit Charge: ☒ None    ☐ Heat    ☐ Air Conditioning    ☐ Electricity    ☐ Gas    ☐ Water    ☐ Sewer    ☐ Cable    ☐ Other
Source(s) used for physical characteristics of property: ☐ New Inspection ☐ Previous Appraisal Files ☒ MLS ☒ Assessment and Tax Records ☐ Prior Inspection
☐ Property Owner ☐ Other (describe)   Data Source for Gross Living Area Public Records
General Description Exterior Description   Foundation   ☐ N/A Basement ☒ N/A Heating YES
Floor Location 48 Foundation Concrete Slab Concrete Area Sq. Ft.   Type CENTRAL
# of Levels 1 Exterior Walls Concrete Crawl Space None % Finished   Fuel ELCTR.
Design (Style) High Rise Roof Surface Concrete/Good Basement None Ceiling      
☒ Existing ☐ Proposed Gutters & Dwnspts. Yes/Yes Sump Pump Walls   Cooling YES
☐ Under Construction Window Type Sliding/Good Dampness Floor   Central X
Actual Age (Yrs.) 12 Storm/Screens Yes/Yes/Ave Settlement None Outside Entry   Other  
Effective Age (Yrs.) 12     Infestation None        
Interior Description Appliances     Attic ☒ N/A Amenities Car Storage   ☐ None
Floors Tile/Wood/Good Refrigerator Stairs Fireplace(s) # 0 Woodstove(s) # 0 ☐ Garage # 0
Walls Drywall/Good. Range/Oven Drop Stair Patio None       ☒ Covered # 1
Trim/Finish Wood/Good Disposal Scuttle Deck O.Terrace       ☐ Open #  
Bath Floor Tile/Good. Dishwasher Doorway Porch C.Entry       Total # of cars   1
Bath Wainscot Tile/Good Fan/Hood Floor Fence None       ☒ Assigned 4  
Doors Impact/Good Microwave Heated Pool None       ☐ Owned    
    Washer/Dryer Finished Balcony Yes       Space #(s) 4805
Finished area above grade contains: 4    Rooms   2     Bedrooms 2.1    Bath(s) 1,647    Square Feet of Gross Living Area Above Grade
Are the heating and cooling for the individual units separately metered? Yes ☐ No (If No, describe)    
 
 
Additional features:   THE SUBJECT PROPERTY HAS CENTRAL A/C.
 
 
 
 
 
Describe the condition of the property (including physical, functional and external obsolescence): THE SUBJECT IS CONSIDERED TO BE IN GOOD
CONDITION. ITEMS OF PERSONAL PROPERTY ARE NOT INCLUDED IN THIS REPORT.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
TRANSFER HISTORY My research  ☐   did   ☒      did not reveal any prior sales or transfers of the subject property for the three years prior to the effective date of this appraisal.
Data Source(s): PUBLIC RECORDS/MLS
1st Prior Subject Sale/Transfer Analysis of sale/transfer history and/or any current agreement of sale/listing:   N/A
Date:      
Price:      
Source(s):      
2nd Prior Subject Sale/Transfer    
Date:      
Price:      
Source(s):      
                                                     

  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

 

INDIVIDUAL CONDO UNIT APPRAISAL REPORT

                 AM20MAR21

File No.:  AM20MAR21

SALES COMPARISON APPROACH SALES COMPARISON APPROACH TO VALUE (if developed)                ☐ The Sales Comparison Approach was not developed for this appraisal.
FEATURE SUBJECT COMPARABLE SALE # 1 COMPARABLE SALE # 2 COMPARABLE SALE # 3

Address   1100 Biscayne Blvd , # 4805

                Miami, FL 33132

1100 Biscayne Blvd # 5103
MIAMI, FL 33132
1100 Biscayne Blvd # 4003
MIAMI, FL 33132
1100 Biscayne Blvd # 4509
MIAMI, FL 33132

Project      Marquis Condo.

Phase        1

Marquis Condo.
1
Marquis Condo.
1
Marquis Condo.
1
Proximity to Subject   Less than 0.01 miles Less than 0.01 miles Less than 0.01 miles
Sale Price $ 0   $ 575,000   $ 575,000   $ 640,000
Sale Price/GLA $ 815.71 /sq.ft. $ 383.85 /sq.ft.   $ 349.12 /sq.ft.   $ 364.88 /sq.ft.  
Data Source(s) FARES/TAX R. TAX.REC./REALIST. TAX.REC./REALIST. TAX.REC./REALIST.
Verification Source(s) INSPECTION mls#A10654163 mls#A10825575 mls#A10508754
VALUE ADJUSTMENTS DESCRIPTION DESCRIPTION +(-) $ Adjust. DESCRIPTION +(-) $ Adjust. DESCRIPTION +(-) $ Adjust.
Sales or Financing
Concessions

0

0

0

0

 

0

0

 

0

0

 
Date of Sale/Time N/A 12/02/2020 0 08/19/2020 0 01/07/2021 0
Rights Appraised Fee Simple Fee Simple   Fee Simple   Fee Simple  
Location N;Res N;Res   N;Res   N;Res  
HOA Fees ($/Month) Unk Unk   Unk   Unk  

Common Elements and

Recreational Facilities

POOL

C.AREAS

POOL

C.AREAS

 

POOL

C.AREAS

 

POOL

C.AREAS

 
Floor Location 48 51 -3,000 40 +8,000 45 +3,000
View B;Water,City. B;Water,City.   B;Water,City.   B;Water,City.  
Design (Style) High Rise High Rise   High Rise   High Rise  
Quality of Construction Q3 Q3   Q3   Q3  
Age 12 12   12   12  
Condition C3 C3   C3   C3  
Above Grade
Room Count
Gross Living Area
Total Bdrms Baths Total Bdrms Baths   Total Bdrms Baths   Total Bdrms Baths  
4 2 2.1 4 2 2.1   4 2 2.1   4 2 2.1  
1,647 sq.ft. 1,498 sq.ft. +12,000 1,647 sq.ft.   1,754 sq.ft. -9,000
Basement & Finished Rooms Below Grade 0sf 0sf   0sf   0sf  
Functional Utility AVERAGE AVERAGE   AVERAGE   AVERAGE  
Heating/Cooling CENTRAL A/C CENTRAL A/C   CENTRAL A/C   CENTRAL A/C  
Energy Efficient Items STANDARD STANDARD   STANDARD   STANDARD  
Parking Covered Covered   Covered   Covered  
Porch/Patio/Deck Balcony Balcony   Balcony   Balcony  
               
               
               
               
               
Net Adjustment (Total)   ☒ + ☐ - $ 9,000 ☒ + ☐ - $ 8,000 ☐ + ☒ - $ -6,000
Adjusted Sale Price of Comparables     $ 584,000   $ 583,000   $ 634,000
Summary of Sales Comparison Approach ALL SALES ARE LOCATED WITHIN THE SUBJECT’S MARKET AREA.EQUAL WEIGHT IS GIVEN TO ALL COMPARABLES.
 
SUBJECT’S PROPERTY COMPLEX HAS 6 ACTIVE LISTINGS BETWEEN $622,000. AND $775,000. 1 ACTIVE WITH CONTRACT FOR $599,000. 2 PENDING SALES BETWEEN $624,900 AND $629,000.
Indicated Value by Sales Comparison Approach $       605,000
                                       
  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

 

INDIVIDUAL CONDO UNIT APPRAISAL REPORT

                  AM20MAR21

File No.:   AM20MAR21

INCOME APPROACH INCOME APPROACH TO VALUE (if developed)                    ☒ The Income  Approach  was not developed for this appraisal.
FEATURE SUBJECT COMPARABLE RENTAL # 1 COMPARABLE RENTAL # 2 COMPARABLE RENTAL # 3

Address     1100 Biscayne Blvd , # 4805 

Miami, FL 33132 

     

Project     Marquis Condo. 

Phase       1 

     
Proximity to Subject        
Current Monthly Rent  $    $    $    $
Rent/GLA  $                        /sq.ft.    $                        /sq.ft.    $                     /sq.ft.    $                      /sq.ft.
Rent Control   ☐ Yes ☐ No  ☐ Yes ☐ No    ☐ Yes ☐ No    ☐ Yes ☐ No  
Data Source(s)        
Date of Lease(s)        
Location  N;Res      
View        
Age  12      
Condition  C3      
Above Grade
Room Count
Gross Living Area
Total Bdrms Baths Total Bdrms Baths   Total Bdrms Baths   Total Bdrms Baths  
4 2 2.1                        
1,647 sq.ft.  sq.ft.    sq.ft.    sq.ft.   
Utilities Included        
         
         
         
Summary of Income Approach (including support for market rent and GRM):    
 
 
 
 
 
 
 
 
 
 
Opinion of Monthly Market Rent $                                                                  X  Gross Rent Multiplier                                                                   = $                                                                 Indicated Value by Income Approach
COST APPROACH TO VALUE (if developed)                ☒   The Cost Approach  was not developed  for this appraisal.
Summary of Cost Approach: N/A
COST  
   

RECONCILIATION

 

Indicated Value by: Sales Comparison Approach $     605,000                      Cost Approach (if developed) $                               Income Approach (if developed) $
Final Reconciliation       FINAL RELIANCE IS GIVEN TO THE SALES COMPARISON APPROACH WHICH BEST REFLECTS THE ACTIONS OF  BUYERS AND SELLERS IN THE MARKET PLACE. DUE TO THE LACK OF LAND SALES, THE COST APPROACH IS NOT A RELIABLE   APPROACH TO VALUE. THE INCOME APPROACH IS NOT TYPICALLY APPLIED FOR SINGLE FAMILY OCCUPIED.                                     
 

This appraisal is made ☒ ’’as is’’, ☐ subject to completion per plans and specifications on the basis of a Hypothetical Condition that the improvements have been completed, ☐ subject to the following repairs or alterations on the basis of a Hypothetical Condition that the repairs or alterations have been completed, ☐ subject to the following required inspection based on the Extraordinary Assumption that the condition or deficiency does not require alteration or repair: SEE APPRAISER’S CERTIFICATION AND STATEMENT OF LIMITING CONDITIONS.  

 

 ☐ This report is also subject to other Hypothetical Conditions and/or Extraordinary Assumptions as specified in the attached addenda.
  Based on the degree of inspection of the subject property, as indicated below, defined Scope of Work, Statement of Assumptions and Limiting Conditions, and Appraiser’s Certifications, my (our) Opinion of the Market Value (or other specified value type), as defined herein, of the real property that is the subject of this report is: $              605,000             , as of:             03/17/2021             , which is the effective date of this appraisal. If indicated above, this Opinion of Value is subject to Hypothetical Conditions and/or Extraordinary Assumptions included in this report. See attached addenda.
ATTACHMENTS

A true and complete copy of this report contains 16 pages, including exhibits which are considered an integral part of the report. This appraisal report may not be properly understood without reference to the information contained in the complete report. 

Attached Exhibits: 

☒ Scope of Work                                ☐ Limiting Cond./Certifications              ☐ Narrative Addendum               ☒ Photograph Addenda            ☐ Sketch Addendum 

☒ Map Addenda                                 ☐ Additional Sales                                   ☐ Additional Rentals                   ☐ Flood Addendum                  ☐ Hypothetical Conditions 

☐ Extraordinary Assumptions            ☐ Budget Analysis                                   ☐                                                  ☐                                               ☐

SIGNATURES

Client Contact: Optibase Inc.                                                                                                                                Client Name: Optibase Inc.                                                                   

E-Mail: amirp@optibase-holdings.com                                                                                                                                    Address: PO Box 448 Mountain View, CA 94042 

APPRAISER

 

 

Appraiser Name: Alejandro Martell                                                                                           

Company: Florida House Appraisals                                                                                                                   

Phone: (786) 277-8953                Fax:  _________           ____________________

E-Mail: floridahouseappraisals@yahoo.com                                                                    

Date of Report (Signature): 03/17/2021                                                                                    

License or Certification #: Cert Res RD5414                                State: FL                                          

Designation: Cert Res RD5414                                                                                                                     

Expiration Date of License or Certification: 11/30/2022                                                                                             

Inspection of Subject:      ☐ Interior & Exterior           ☐ Exterior Only      ☒ None

Date of Inspection: 03/17/2021

 

SUPERVISORY APPRAISER (if required)

or CO-APPRAISER (if applicable)

 

 

 

 

 

 

 

 

 

 

Supervisory or

Co-Appraiser Name:_________________________________________________________________

Company:   _________________Phone:  _________________________________________________Fax:  ____________________

E-Mail: _________________________________________________________________________________________

Date of Report (Signature):______________________________________________________________________________

License or Certification #: __________________________________________  State: ___________________________

Designation: _______________________________________________________________________________________________

Expiration Date of License or Certification:  _______________________________________________________________________________

Inspection of Subject:      ☐ Interior & Exterior       ☐ Exterior Only    ☐ None

Date of Inspection:

 

                                         
  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

 

Florida House Appraisals
 
INDIVIDUAL CONDO UNIT APPRAISAL REPORT File No.:     AM25MAR21
AM25MAR21
SUBJECT Property Address:      1100 Biscayne Blvd Unit #:   5005 City:   Miami State:   FL
Zip Code:    33132 County:    Miami Dade. Legal Description:      MARQUIS CONDO UNIT 5005 UNDIV
0.30572695%  INT IN COMMON ELEMENTS. Assessor’s Parcel #:      01-32-31-070-2260
Tax Year: 2020 R.E. Taxes: $ 9,476 Special Assessments: $ 0 Borrower (if applicable):      N/A
Current Owner of Record:     Optibase Real Estate Miami LLC Occupant:      ☐ Owner ☐ Tenant (Market Rent) ☐ Tenant (Regulated Rent) ☒ Vacant
Project Type: ☒ Condominium ☐ Other (describe)   HOA: $ Unk. ☐ per year ☐ per month
Market Area Name: Marquis Condo.   Map Reference: 33124   Census Tract: 0037.02
Project Name: Marquis Condo.   Phase: 1  
                                       
ASSIGNMENT The purpose of this appraisal is to develop an opinion of:    ☒ Market Value (as defined), or    ☐ other type of value (describe)
This report reflects the following value (if not Current, see comments):    ☒ Current (the Inspection Date is the Effective Date)    ☐ Retrospective    ☐ Prospective
Approaches developed for this appraisal:  ☒ Sales Comparison Approach  ☐ Cost Approach  ☐ Income Approach (See Reconciliation Comments and Scope of Work)      
Property Rights Appraised:    ☒ Fee Simple    ☐ Leasehold    ☐ Leased Fee    ☐ Other (describe)
Intended Use: Determine the market value pf the property.
 
Intended User(s) (by name or type): Optibase Inc.
Client:      Optibase Inc.   Address:    PO Box 448 Mountain View, CA 94042
Appraiser:    Alejandro Martell   Address:    1071 SW 150th Pl, Miami, FL 33194-2579
           
MARKET AREA DESCRIPTION Location: ☒ Urban ☐ Suburban ☐ Rural Predominant Condominium Housing Present Land Use Change in Land Use
Built up: ☒ Over 75% ☐ 25-75% ☐ Under 25% Occupancy PRICE   AGE One-Unit 70 %  ☒ Not Likely  
Growth rate: ☒ Rapid ☐ Stable ☐ Slow ☒ Owner     80 $(000)   (yrs) 2-4 Unit ☐ Likely * ☐ In Process *
Property values: ☒ Increasing ☐ Stable ☐ Declining ☒ Tenant     20 380 Low 0 Multi-Unit 0 %  * To: _____________________
Demand/supply: ☐ Shortage ☒ In Balance ☐ Over Supply ☐ Vacant (0-5%) 1,725 High 85 Comm’l 25 %   
Marketing time: ☐ Under 3 Mos. ☒ 3-6 Mos. ☐ Over 6 Mos. ☒ Vacant (>5%) 585 Pred 35 Other 5 % 
Market Area Boundaries, Description, and Market Conditions (including support for the above characteristics and trends): I-395 TO THE NORTH,MIAMI RIVER TO
THE SOUTH ,BISCAYNE BLVD TO THE EAST, I-95 TO THE WEST. FINANCING IS READILY AVAILABLE FROM A VARIETY OF SOURCES AT COMPETITIVE
RATES. SOME SELLER FINANCING WAS ALSO NOTED.
 
 
 
 
 
                             
PROJECT SITE DESCRIPTION Zoning Classification: 6401   Description: RESIDENTIAL-CONDOMINIUM
  Zoning Compliance: ☒ Legal ☐ Legal nonconforming (grandfathered) ☐ Illegal ☐ No zoning
Ground Rent (if applicable) $_______/ _______   Comments:   N/A
 
Highest & Best Use as improved (or as proposed per plans & specifications):   ☒ Present use, or   ☐ Other use (explain)  
 
Actual Use as of Effective Date: CONDOMINIUM RESIDENTIAL   Use as appraised in this report: CONDOMINIUM RESIDENTIAL
Summary of Highest & Best Use: The improvements are substantially the highest and best use for the subject property,except for those items of
depreciation described in the improvement section.
 
Utilities Public Other Provider/Description Off-site Improvements   Type   Public Private Density AVERAGE /TYPICAL
Electricity FPL Street   ASPHALT   Size TYPICAL OF THE AREA
Gas NONE Curb/Gutter   YES/YES   Topography STREET GRADE, LEVEL
Water Miami Dade Sidewalk   YES   View N;Res;
Sanitary Sewer Miami Dade Street Lights   YES      
Storm Sewer Miami Dade Alley   None      
Other site elements: ☐ Inside Lot ☐ Corner Lot ☐ Cul de Sac ☐ Underground Utilities ☐ Other (describe)
FEMA Spec’l Flood Hazard Area ☒ Yes ☐ No FEMA Flood Zone    AE   FEMA Map # 12086C0312L   FEMA Map Date 09/11/2009
Site Comments: STANDARD EASEMENTS WERE NOTED. NO ADVERSE ENCROACHMENTS ARE APPARENT. THE SUBJECT’S USE IS LEGAL AND
PERMISSIBLE.
 
 
 
                                     
PROJECT INFORMATION Data source(s) for project information EXTERIOR OBSERVATION,MLS,PUBLIC RECORDS.
Project Description ☐ Detached ☐ Row or Townhouse ☐ Garden ☐ Mid-Rise ☒ High-Rise ☐ Other (describe)
General Description of Project Subject Phase             # If Project Completed     # If Project Incomplete #
# of Stories 67 Exterior Walls Concrete   Units 285 Phases 1 Planned Phases  
# of Elevators 4 Roof Surface Concrete   Units Completed 285 Units 285 Planned Units  
☒ Existing ☐ Proposed ☐ Und.Cons. Total # Parking Unknown   Units For Sale Unk Units for Sale Unk Units for Sale  
Design (Style) High Rise Ratio (spaces/unit) Unk   Units Sold 285 Units Sold 285 Units Sold  
Actual Age (Yrs.) 13 Parking Type(s) Covered   Units Rented Unk Units Rented Unk Units Rented  
Effective Age (Yrs.) 13 Guest Parking Valet   Owner Occup. Units Unk Owner Occup. Units Unk Owner Occup. Units  
 Project Primary Occupancy    ☐ Principal Residence    ☐ Second Home or Recreational    ☒ Tenant
 Is the developer/builder in control of the Homeowners’ Association (HOA)?    ☐ Yes    ☒ No
 Management Group:    ☒ Homeowners’ Association    ☐ Developer    ☐ Management Agent (name of management agent or company):    
 
 Was the project created by the conversion of existing building(s) into a condominium?    ☐ Yes   ☒ No    If Yes, describe the original use and date of conversion.
 
 Are CC&Rs applicable? ☐ Yes ☐ No ☒ Unknown Have the documents been reviewed? ☐ Yes ☒ No     Comments: N/A
 
 Project Comments (condition, quality of construction, completion status, etc.): THE PROJECT IS IN GOOD CONDITION,GOOD QUALITY
 CONSTRUCTION AND GOOD
 MARKET APPEAL.
 
 
 Common Elements and Recreational Facilities:   SECURITY,POOL,SPA,GYM,COMMON AREAS.ETC.
 
 
                                 

  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

     
INDIVIDUAL CONDO UNIT APPRAISAL REPORT File No.: AM25MAR21
AM25MAR21
PROJECT ANALYSIS Summary of condominium project budget analysis for the current year (if analyzed):   APPRAISER NOT PROVIDED WITH THE DOCUMENT.
 
 
 
 
 
Other fees for the use of the project facilities (other than regular HOA charges):   Unk.
 
 
 
Compared to other competitive projects of similar quality and design, the subject unit charge appears   ☐ High Average ☐ Low (If High or Low, describe)
 
 
Are there any special or unusual characteristics of the project (based on the condominium documents, HOA meetings, or other information) known to the appraiser?
☐ Yes No If Yes, describe and explain the effect on value and marketability.    
 
 
 
 
 
DESCRIPTION OF THE UNIT IMPROVEMENTS Unit Charge: $    Unk per month X 12 = $     Unk per year.       Annual assessment charge per year per SF of GLA = $
Utilities included in the Unit Charge: ☒ None    ☐ Heat    ☐ Air Conditioning    ☐ Electricity    ☐ Gas    ☐ Water    ☐ Sewer    ☐ Cable    ☐ Other
Source(s) used for physical characteristics of property: ☐ New Inspection ☐ Previous Appraisal Files ☒ MLS ☒ Assessment and Tax Records ☐ Prior Inspection
☐ Property Owner ☐ Other (describe)   Data Source for Gross Living Area Public Records
General Description Exterior Description   Foundation   ☐ N/A Basement ☒ N/A Heating YES
Floor Location 50 Foundation Concrete Slab Concrete Area Sq. Ft.   Type CENTRAL
# of Levels 1 Exterior Walls Concrete Crawl Space None % Finished   Fuel ELCTR.
Design (Style) High Rise Roof Surface Concrete/Good Basement None Ceiling      
☒ Existing ☐ Proposed Gutters & Dwnspts. Yes/Yes Sump Pump Walls   Cooling YES
☐ Under Construction Window Type Sliding/Good Dampness Floor   Central X
Actual Age (Yrs.) 12 Storm/Screens Yes/Yes/Ave Settlement None Outside Entry   Other  
Effective Age (Yrs.) 12     Infestation None        
Interior Description Appliances     Attic ☒ N/A Amenities Car Storage   ☐ None
Floors Tile/Wood/Good Refrigerator Stairs Fireplace(s) # 0 Woodstove(s) # 0 ☐ Garage # 0
Walls Drywall/Good. Range/Oven Drop Stair Patio None       ☒ Covered # 1
Trim/Finish Wood/Good Disposal Scuttle Deck O.Terrace       ☐ Open #  
Bath Floor Tile/Good. Dishwasher Doorway Porch C.Entry       Total # of cars   1
Bath Wainscot Tile/Good Fan/Hood Floor Fence None       ☒ Assigned 4  
Doors Impact/Good Microwave Heated Pool None       ☐ Owned    
    Washer/Dryer Finished Balcony Yes       Space #(s) 5005
Finished area above grade contains: 4    Rooms   2     Bedrooms 2.1    Bath(s) 1,647    Square Feet of Gross Living Area Above Grade
Are the heating and cooling for the individual units separately metered? Yes ☐ No (If No, describe)    
 
 
Additional features:   THE SUBJECT PROPERTY HAS CENTRAL A/C.
 
 
 
 
 
Describe the condition of the property (including physical, functional and external obsolescence): THE SUBJECT IS CONSIDERED TO BE IN GOOD
CONDITION. ITEMS OF PERSONAL PROPERTY ARE NOT INCLUDED IN THIS REPORT.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
TRANSFER HISTORY My research  ☐   did   ☒      did not reveal any prior sales or transfers of the subject property for the three years prior to the effective date of this appraisal.
Data Source(s): PUBLIC RECORDS/MLS
1st Prior Subject Sale/Transfer Analysis of sale/transfer history and/or any current agreement of sale/listing:   N/A
Date:      
Price:      
Source(s):      
2nd Prior Subject Sale/Transfer    
Date:      
Price:      
Source(s):      
                                                     

  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

 

INDIVIDUAL CONDO UNIT APPRAISAL REPORT

                   AM25MAR21

File No.:    AM25MAR21

SALES COMPARISON APPROACH SALES COMPARISON APPROACH TO VALUE (if developed)                ☐ The Sales Comparison Approach was not developed for this appraisal.
FEATURE SUBJECT COMPARABLE SALE # 1 COMPARABLE SALE # 2 COMPARABLE SALE # 3

Address   1100 Biscayne Blvd , # 5005

                Miami, FL 33132

1100 Biscayne Blvd # 5103
MIAMI, FL 33132
1100 Biscayne Blvd # 4003
MIAMI, FL 33132
1100 Biscayne Blvd # 4509
MIAMI, FL 33132

Project      Marquis Condo.

Phase        1

Marquis Condo.
1
Marquis Condo.
1
Marquis Condo.
1
Proximity to Subject   Less than 0.01 miles Less than 0.01 miles Less than 0.01 miles
Sale Price $ 0   $ 575,000   $ 575,000   $ 640,000
Sale Price/GLA $ 815.71 /sq.ft. $ 383.85 /sq.ft.   $ 349.12 /sq.ft.   $ 364.88 /sq.ft.  
Data Source(s) FARES/TAX R. TAX.REC./REALIST. TAX.REC./REALIST. TAX.REC./REALIST.
Verification Source(s) INSPECTION mls#A10654163 mls#A10825575 mls#A10508754
VALUE ADJUSTMENTS DESCRIPTION DESCRIPTION +(-) $ Adjust. DESCRIPTION +(-) $ Adjust. DESCRIPTION +(-) $ Adjust.
Sales or Financing
Concessions

0

0

0

0

 

0

0

 

0

0

 
Date of Sale/Time N/A 12/02/2020 0 08/19/2020 0 01/07/2021 0
Rights Appraised Fee Simple Fee Simple   Fee Simple   Fee Simple  
Location N;Res N;Res   N;Res   N;Res  
HOA Fees ($/Month) Unk Unk   Unk   Unk  

Common Elements and

Recreational Facilities

POOL

C.AREAS

POOL

C.AREAS

 

POOL

C.AREAS

 

POOL

C.AREAS

 
Floor Location 50 51 0 40 +10,000 45 +5,000
View B;Water,City. B;Water,City.   B;Water,City.   B;Water,City.  
Design (Style) High Rise High Rise   High Rise   High Rise  
Quality of Construction Q3 Q3   Q3   Q3  
Age 12 12   12   12  
Condition C3 C3   C3   C3  
Above Grade
Room Count
Gross Living Area
Total Bdrms Baths Total Bdrms Baths   Total Bdrms Baths   Total Bdrms Baths  
4 2 2.1 4 2 2.1   4 2 2.1   4 2 2.1  
1,647 sq.ft. 1,498 sq.ft. +12,000 1,647 sq.ft.   1,754 sq.ft. -9,000
Basement & Finished Rooms Below Grade 0sf 0sf   0sf   0sf  
Functional Utility AVERAGE AVERAGE   AVERAGE   AVERAGE  
Heating/Cooling CENTRAL A/C CENTRAL A/C   CENTRAL A/C   CENTRAL A/C  
Energy Efficient Items STANDARD STANDARD   STANDARD   STANDARD  
Parking Covered Covered   Covered   Covered  
Porch/Patio/Deck Balcony Balcony   Balcony   Balcony  
               
               
               
               
               
Net Adjustment (Total)   ☒ + ☐ - $ 12,000 ☒ + ☐ - $ 10,000 ☐ + ☒ - $ -4,000
Adjusted Sale Price of Comparables     $ 587,000   $ 585,000   $ 636,000
Summary of Sales Comparison Approach ALL SALES ARE LOCATED WITHIN THE SUBJECT’S MARKET AREA.EQUAL WEIGHT IS GIVEN TO ALL COMPARABLES.
 
SUBJECT’S PROPERTY COMPLEX HAS 6 ACTIVE LISTINGS BETWEEN $622,000. AND $775,000. 1 ACTIVE WITH CONTRACT FOR $599,000. 2 PENDING SALES BETWEEN $624,900 AND $629,000.
Indicated Value by Sales Comparison Approach $       605,000
                                       
  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

 

INDIVIDUAL CONDO UNIT APPRAISAL REPORT

                  AM25MAR21

File No.:   AM25MAR21

INCOME APPROACH INCOME APPROACH TO VALUE (if developed)                    ☒ The Income  Approach  was not developed for this appraisal.
FEATURE SUBJECT COMPARABLE RENTAL # 1 COMPARABLE RENTAL # 2 COMPARABLE RENTAL # 3

Address     1100 Biscayne Blvd , # 5005 

    Miami, FL 33132 

     

Project     Marquis Condo. 

Phase       1 

     
Proximity to Subject        
Current Monthly Rent  $    $    $    $
Rent/GLA  $                        /sq.ft.    $                        /sq.ft.    $                     /sq.ft.    $                      /sq.ft.
Rent Control   ☐ Yes ☐ No  ☐ Yes ☐ No    ☐ Yes ☐ No    ☐ Yes ☐ No  
Data Source(s)        
Date of Lease(s)        
Location  N;Res      
View        
Age  12      
Condition  C3      
Above Grade
Room Count
Gross Living Area
Total Bdrms Baths Total Bdrms Baths   Total Bdrms Baths   Total Bdrms Baths  
4 2 2.1                        
1,647 sq.ft.  sq.ft.    sq.ft.    sq.ft.   
Utilities Included        
         
         
         
Summary of Income Approach (including support for market rent and GRM):     
 
 
 
 
 
 
 
 
 
 
Opinion of Monthly Market Rent $                                                                  X  Gross Rent Multiplier                                                                   = $                                                                 Indicated Value by Income Approach
COST APPROACH TO VALUE (if developed)                ☒   The Cost Approach  was not developed  for this appraisal.
Summary of Cost Approach: N/A __________________________________________________________________________________________________________________________________________
COST  
   

RECONCILIATION

 

Indicated Value by: Sales Comparison Approach $     605,000                      Cost Approach (if developed) $                               Income Approach (if developed) $
Final Reconciliation       FINAL RELIANCE IS GIVEN TO THE SALES COMPARISON APPROACH WHICH BEST REFLECTS THE ACTIONS OF  BUYERS AND SELLERS IN THE MARKET PLACE. DUE TO THE LACK OF LAND SALES, THE COST APPROACH IS NOT A RELIABLE   APPROACH TO VALUE. THE INCOME APPROACH IS NOT TYPICALLY APPLIED FOR SINGLE FAMILY OCCUPIED.                                     
 

This appraisal is made ☒ ’’as is’’, ☐ subject to completion per plans and specifications on the basis of a Hypothetical Condition that the improvements have been completed, ☐ subject to the following repairs or alterations on the basis of a Hypothetical Condition that the repairs or alterations have been completed, ☐ subject to the following required inspection based on the Extraordinary Assumption that the condition or deficiency does not require alteration or repair: SEE APPRAISER’S CERTIFICATION AND STATEMENT OF LIMITING CONDITIONS.  

 

 ☐ This report is also subject to other Hypothetical Conditions and/or Extraordinary Assumptions as specified in the attached addenda.
  Based on the degree of inspection of the subject property, as indicated below, defined Scope of Work, Statement of Assumptions and Limiting Conditions, and Appraiser’s Certifications, my (our) Opinion of the Market Value (or other specified value type), as defined herein, of the real property that is the subject of this report is: $              605,000             , as of:             03/17/2021             , which is the effective date of this appraisal. If indicated above, this Opinion of Value is subject to Hypothetical Conditions and/or Extraordinary Assumptions included in this report. See attached addenda.
ATTACHMENTS

A true and complete copy of this report contains 16 pages, including exhibits which are considered an integral part of the report. This appraisal report may not be properly understood without reference to the information contained in the complete report. 

Attached Exhibits: 

☒ Scope of Work                                ☐ Limiting Cond./Certifications              ☐ Narrative Addendum               ☒ Photograph Addenda            ☐ Sketch Addendum 

☒ Map Addenda                                 ☐ Additional Sales                                   ☐ Additional Rentals                   ☐ Flood Addendum                  ☐ Hypothetical Conditions 

☐ Extraordinary Assumptions            ☐ Budget Analysis                                   ☐                                                  ☐                                               ☐

SIGNATURES

Client Contact: Optibase Inc.                                                                                                                                Client Name: Optibase Inc.                                                                   

E-Mail: amirp@optibase-holdings.com                                                                                                                                    Address: PO Box 448 Mountain View, CA 94042 

APPRAISER

 

 

Appraiser Name: Alejandro Martell                                                                                           

Company: Florida House Appraisals                                                                                                                   

Phone: (786) 277-8953                Fax:  _________           ____________________

E-Mail: floridahouseappraisals@yahoo.com                                                                    

Date of Report (Signature): 03/17/2021                                                                                    

License or Certification #: Cert Res RD5414                                State: FL                                          

Designation: Cert Res RD5414                                                                                                                     

Expiration Date of License or Certification: 11/30/2022                                                                                             

Inspection of Subject:      ☐ Interior & Exterior           ☐ Exterior Only      ☒ None

Date of Inspection: 03/17/2021

 

SUPERVISORY APPRAISER (if required)

or CO-APPRAISER (if applicable)

 

 

 

 

 

 

 

 

 

 

Supervisory or

Co-Appraiser Name:_________________________________________________________________

Company:   _________________Phone:  _________________________________________________Fax:  ____________________

E-Mail: _________________________________________________________________________________________

Date of Report (Signature):______________________________________________________________________________

License or Certification #: __________________________________________  State: ___________________________

Designation: _______________________________________________________________________________________________

Expiration Date of License or Certification:  _______________________________________________________________________________

Inspection of Subject:      ☐ Interior & Exterior       ☐ Exterior Only    ☐ None

Date of Inspection:

 

                                         
  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

 

Florida House Appraisals
 
INDIVIDUAL CONDO UNIT APPRAISAL REPORT File No.:     AM37MAR21
AM37MAR21
SUBJECT Property Address:      1100 Biscayne Blvd Unit #:   5105 City:   MIAMI State:   FL
Zip Code:    33132 County:    Miami Dade. Legal Description:      MARQUIS CONDO UNIT 5105 UNDIV
0.31092449% INT IN COMMON ELEMENTS. Assessor’s Parcel #:      01-32-31-070-2270
Tax Year: 2020 R.E. Taxes: $ 10,469 Special Assessments: $ 0 Borrower (if applicable):      N/A
Current Owner of Record:     Optibase Real Estate Miami LLC Occupant:      ☐ Owner ☐ Tenant (Market Rent) ☐ Tenant (Regulated Rent) ☒ Vacant
Project Type: ☒ Condominium ☐ Other (describe)   HOA: $ Unk. ☐ per year ☐ per month
Market Area Name: Marquis Condo.   Map Reference: 33124   Census Tract: 0037.02
Project Name: Marquis Condo.   Phase: 1  
                                       
ASSIGNMENT The purpose of this appraisal is to develop an opinion of:    ☒ Market Value (as defined), or    ☐ other type of value (describe)
This report reflects the following value (if not Current, see comments):    ☒ Current (the Inspection Date is the Effective Date)    ☐ Retrospective    ☐ Prospective
Approaches developed for this appraisal:  ☒ Sales Comparison Approach  ☐ Cost Approach  ☐ Income Approach (See Reconciliation Comments and Scope of Work)      
Property Rights Appraised:    ☒ Fee Simple    ☐ Leasehold    ☐ Leased Fee    ☐ Other (describe)
Intended Use: Determine the market value pf the property.
 
Intended User(s) (by name or type): Optibase Inc.
Client:      Optibase Inc.   Address:    PO Box 448 Mountain View, CA 94042
Appraiser:    Alejandro Martell   Address:    1071 SW 150th Pl, Miami, FL 33194-2579
           
MARKET AREA DESCRIPTION Location: ☒ Urban ☐ Suburban ☐ Rural Predominant Condominium Housing Present Land Use Change in Land Use
Built up: ☒ Over 75% ☐ 25-75% ☐ Under 25% Occupancy PRICE   AGE One-Unit 70 % ☒ Not Likely  
Growth rate: ☒ Rapid ☐ Stable ☐ Slow ☒ Owner     80 $(000)   (yrs) 2-4 Unit % ☐ Likely * ☐ In Process *
Property values: ☒ Increasing ☐ Stable ☐ Declining ☒ Tenant     20 380 Low 0 Multi-Unit 0 % * To: _____________________
Demand/supply: ☐ Shortage ☒ In Balance ☐ Over Supply ☐ Vacant (0-5%) 1,725 High 85 Comm’l 25 %  
Marketing time: ☐ Under 3 Mos. ☒ 3-6 Mos. ☐ Over 6 Mos. ☒ Vacant (>5%) 585 Pred 35 Other 5 %
Market Area Boundaries, Description, and Market Conditions (including support for the above characteristics and trends): I-395 TO THE NORTH,MIAMI RIVER TO
THE SOUTH ,BISCAYNE BLVD TO THE EAST, I-95 TO THE WEST. FINANCING IS READILY AVAILABLE FROM A VARIETY OF SOURCES AT COMPETITIVE
RATES. SOME SELLER FINANCING WAS ALSO NOTED.
 
 
 
 
 
                             
PROJECT SITE DESCRIPTION Zoning Classification: 6401   Description: RESIDENTIAL-CONDOMINIUM
  Zoning Compliance: ☒ Legal ☐ Legal nonconforming (grandfathered) ☐ Illegal ☐ No zoning
Ground Rent (if applicable) $_______/ _______   Comments:   N/A
 
Highest & Best Use as improved (or as proposed per plans & specifications):   ☒ Present use, or   ☐ Other use (explain)  
 
Actual Use as of Effective Date: CONDOMINIUM RESIDENTIAL   Use as appraised in this report: CONDOMINIUM RESIDENTIAL
Summary of Highest & Best Use: The improvements are substantially the highest and best use for the subject property,except for those items of
depreciation described in the improvement section.
 
Utilities Public Other Provider/Description Off-site Improvements   Type   Public Private Density AVERAGE /TYPICAL
Electricity FPL Street   ASPHALT   Size TYPICAL OF THE AREA
Gas NONE Curb/Gutter   YES/YES   Topography STREET GRADE, LEVEL
Water Miami Dade Sidewalk   YES   View N;Res;
Sanitary Sewer Miami Dade Street Lights   YES      
Storm Sewer Miami Dade Alley   None      
Other site elements: ☐ Inside Lot ☐ Corner Lot ☐ Cul de Sac ☐ Underground Utilities ☐ Other (describe)
FEMA Spec’l Flood Hazard Area ☒ Yes ☐ No FEMA Flood Zone    AE   FEMA Map # 12086C0312L   FEMA Map Date 09/11/2009
Site Comments: STANDARD EASEMENTS WERE NOTED. NO ADVERSE ENCROACHMENTS ARE APPARENT. THE SUBJECT’S USE IS LEGAL AND
PERMISSIBLE.
 
 
 
                                     
PROJECT INFORMATION Data source(s) for project information EXTERIOR OBSERVATION,MLS,PUBLIC RECORDS.
Project Description ☐ Detached ☐ Row or Townhouse ☐ Garden ☐ Mid-Rise ☒ High-Rise ☐ Other (describe)
General Description of Project Subject Phase             # If Project Completed     # If Project Incomplete #
# of Stories 67 Exterior Walls Concrete   Units 285 Phases 1 Planned Phases  
# of Elevators 4 Roof Surface Concrete   Units Completed 285 Units 285 Planned Units  
☒ Existing ☐ Proposed ☐ Und.Cons. Total # Parking Unknown   Units For Sale Unk Units for Sale Unk Units for Sale  
Design (Style) High Rise Ratio (spaces/unit) Unk   Units Sold 285 Units Sold 285 Units Sold  
Actual Age (Yrs.) 13 Parking Type(s) Covered   Units Rented Unk Units Rented Unk Units Rented  
Effective Age (Yrs.) 13 Guest Parking Valet   Owner Occup. Units Unk Owner Occup. Units Unk Owner Occup. Units  
Project Primary Occupancy    ☐ Principal Residence    ☐ Second Home or Recreational    ☒ Tenant
Is the developer/builder in control of the Homeowners’ Association (HOA)?    ☐ Yes    ☒ No
Management Group:    ☒ Homeowners’ Association    ☐ Developer    ☐ Management Agent (name of management agent or company):    
 
Was the project created by the conversion of existing building(s) into a condominium?    ☐ Yes   ☒ No    If Yes, describe the original use and date of conversion.
 
Are CC&Rs applicable? ☐ Yes ☐ No ☒ Unknown Have the documents been reviewed? ☐ Yes ☒ No     Comments: N/A
 
Project Comments (condition, quality of construction, completion status, etc.): THE PROJECT IS IN GOOD CONDITION,GOOD QUALITY
CONSTRUCTION AND GOOD
MARKET APPEAL.
 
 
Common Elements and Recreational Facilities:   SECURITY,POOL,SPA,GYM,COMMON AREAS.ETC.
 
 
                                 

  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

     
INDIVIDUAL CONDO UNIT APPRAISAL REPORT File No.: AM37MAR21
AM37MAR21
PROJECT ANALYSIS Summary of condominium project budget analysis for the current year (if analyzed):   APPRAISER NOT PROVIDED WITH THE DOCUMENT.
 
 
 
 
 
Other fees for the use of the project facilities (other than regular HOA charges):   Unk.
 
 
 
Compared to other competitive projects of similar quality and design, the subject unit charge appears   ☐ High Average ☐ Low (If High or Low, describe)
 
 
Are there any special or unusual characteristics of the project (based on the condominium documents, HOA meetings, or other information) known to the appraiser?
☐ Yes No If Yes, describe and explain the effect on value and marketability.    
 
 
 
 
 
DESCRIPTION OF THE UNIT IMPROVEMENTS Unit Charge: $    Unk per month X 12 = $     Unk per year.       Annual assessment charge per year per SF of GLA = $
Utilities included in the Unit Charge: ☒ None    ☐ Heat    ☐ Air Conditioning    ☐ Electricity    ☐ Gas    ☐ Water    ☐ Sewer    ☐ Cable    ☐ Other
Source(s) used for physical characteristics of property: ☐ New Inspection ☐ Previous Appraisal Files ☒ MLS ☒ Assessment and Tax Records ☐ Prior Inspection
☐ Property Owner ☐ Other (describe)   Data Source for Gross Living Area Public Records
General Description Exterior Description   Foundation   ☐ N/A Basement ☒ N/A Heating YES
Floor Location 51 Foundation Concrete Slab Concrete Area Sq. Ft.   Type CENTRAL
# of Levels 1 Exterior Walls Concrete Crawl Space None % Finished   Fuel ELCTR.
Design (Style) High Rise Roof Surface Concrete/Good Basement None Ceiling      
☒ Existing ☐ Proposed Gutters & Dwnspts. Yes/Yes Sump Pump Walls   Cooling YES
☐ Under Construction Window Type Sliding/Good Dampness Floor   Central X
Actual Age (Yrs.) 12 Storm/Screens Yes/Yes/Ave Settlement None Outside Entry   Other  
Effective Age (Yrs.) 12     Infestation None        
Interior Description Appliances     Attic ☒ N/A Amenities Car Storage   ☐ None
Floors Tile/Wood/Good Refrigerator Stairs Fireplace(s) # 0 Woodstove(s) # 0 ☐ Garage # 0
Walls Drywall/Good. Range/Oven Drop Stair Patio None       ☒ Covered # 1
Trim/Finish Wood/Good Disposal Scuttle Deck O.Terrace       ☐ Open #  
Bath Floor Tile/Good. Dishwasher Doorway Porch C.Entry       Total # of cars   1
Bath Wainscot Tile/Good Fan/Hood Floor Fence None       ☒ Assigned 4  
Doors Impact/Good Microwave Heated Pool None       ☐ Owned    
    Washer/Dryer Finished Balcony Yes       Space #(s) 5105
Finished area above grade contains: 4    Rooms   1     Bedrooms 2.0    Bath(s) 1,675    Square Feet of Gross Living Area Above Grade
Are the heating and cooling for the individual units separately metered? Yes ☐ No (If No, describe)    
 
 
Additional features:   THE SUBJECT PROPERTY HAS CENTRAL A/C.
 
 
 
 
 
Describe the condition of the property (including physical, functional and external obsolescence): THE SUBJECT IS CONSIDERED TO BE IN GOOD
CONDITION. ITEMS OF PERSONAL PROPERTY ARE NOT INCLUDED IN THIS REPORT.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
TRANSFER HISTORY My research  ☐   did   ☒      did not reveal any prior sales or transfers of the subject property for the three years prior to the effective date of this appraisal.
Data Source(s): PUBLIC RECORDS/MLS
1st Prior Subject Sale/Transfer Analysis of sale/transfer history and/or any current agreement of sale/listing:   N/A
Date:      
Price:      
Source(s):      
2nd Prior Subject Sale/Transfer    
Date:      
Price:      
Source(s):      
                                                     

  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

 

INDIVIDUAL CONDO UNIT APPRAISAL REPORT

                 AM37MAR21

File No.:  AM37MAR21

SALES COMPARISON APPROACH SALES COMPARISON APPROACH TO VALUE (if developed)                ☐ The Sales Comparison Approach was not developed for this appraisal.
FEATURE SUBJECT COMPARABLE SALE # 1 COMPARABLE SALE # 2 COMPARABLE SALE # 3

Address   1100 Biscayne Blvd , # 5105

               MIAMI, FL 33132

1100 Biscayne Blvd # 5103
MIAMI, FL 33132
1100 Biscayne Blvd # PH6305
MIAMI, FL 33132
1100 Biscayne Blvd # 4509
MIAMI, FL 33132

Project      Marquis Condo.

Phase        1

Marquis Condo.
1
Marquis Condo.
1
Marquis Condo.
1
Proximity to Subject   Less than 0.01 miles Less than 0.01 miles Less than 0.01 miles
Sale Price $ 0   $ 575,000   $ 785,000   $ 640,000
Sale Price/GLA $ 815.71 /sq.ft. $ 383.85 /sq.ft.   $ 468.66 /sq.ft.   $ 364.88 /sq.ft.  
Data Source(s) FARES/TAX R. TAX.REC./REALIST. TAX.REC./REALIST. TAX.REC./REALIST.
Verification Source(s) INSPECTION mls#A10654163 mls#A10825575 mls#A10508754
VALUE ADJUSTMENTS DESCRIPTION DESCRIPTION +(-) $ Adjust. DESCRIPTION +(-) $ Adjust. DESCRIPTION +(-) $ Adjust.
Sales or Financing
Concessions

0

0

0

0

 

0

0

 

0

0

 
Date of Sale/Time N/A 12/02/2020 0 08/19/2020 0 01/07/2021 0
Rights Appraised Fee Simple Fee Simple   Fee Simple   Fee Simple  
Location N;Res N;Res   N;Res   N;Res  
HOA Fees ($/Month) Unk Unk   Unk   Unk  

Common Elements and

Recreational Facilities

POOL

C.AREAS

POOL

C.AREAS

 

POOL

C.AREAS

 

POOL

C.AREAS

 
Floor Location 51 51 0 63 -12,000 45 +6,000
View B;Water,City. B;Water,City.   B;Water,City.   B;Water,City.  
Design (Style) High Rise High Rise   High Rise   High Rise  
Quality of Construction Q3 Q3   Q3   Q3  
Age 12 12   12   12  
Condition C3 C3   C3   C3  
Above Grade
Room Count
Gross Living Area
Total Bdrms Baths Total Bdrms Baths   Total Bdrms Baths   Total Bdrms Baths  
4 1 2.0 4 2 2.1 -5000 4 1 2.0   4 2 2.1 -5000
1,675 sq.ft. 1,498 sq.ft. +14,200 1,675 sq.ft.   1,754 sq.ft. -9,000
Basement & Finished Rooms Below Grade 0sf 0sf   0sf   0sf  
Functional Utility AVERAGE AVERAGE   AVERAGE   AVERAGE  
Heating/Cooling CENTRAL A/C CENTRAL A/C   CENTRAL A/C   CENTRAL A/C  
Energy Efficient Items STANDARD STANDARD   STANDARD   STANDARD  
Parking Covered Covered   Covered   Covered  
Porch/Patio/Deck Balcony Balcony   Balcony   Balcony  
               
               
               
               
               
Net Adjustment (Total)   ☒ + ☐ - $ 9,200 ☐ + ☒ - $ -12,000 ☐ + ☒ - $ -8,000
Adjusted Sale Price of Comparables     $ 584,200   $ 773,000   $ 632,000
Summary of Sales Comparison Approach ALL SALES ARE LOCATED WITHIN THE SUBJECT’S MARKET AREA.EQUAL WEIGHT IS GIVEN TO ALL COMPARABLES.
 
SUBJECT’S PROPERTY COMPLEX HAS 6 ACTIVE LISTINGS BETWEEN $622,000. AND $775,000. 1 ACTIVE WITH CONTRACT FOR $599,000. 2 PENDING SALES BETWEEN $624,900 AND $629,000.
Indicated Value by Sales Comparison Approach $       672,000
                                       
  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

 

INDIVIDUAL CONDO UNIT APPRAISAL REPORT

                  AM37MAR21

File No.:   AM37MAR21

INCOME APPROACH INCOME APPROACH TO VALUE (if developed)                    ☒ The Income  Approach  was not developed for this appraisal.
FEATURE SUBJECT COMPARABLE RENTAL # 1 COMPARABLE RENTAL # 2 COMPARABLE RENTAL # 3

Address     1100 Biscayne Blvd , # 5105 

    MIAMI, FL 33132 

     

Project     Marquis Condo. 

Phase       1 

     
Proximity to Subject        
Current Monthly Rent  $    $    $    $
Rent/GLA  $                        /sq.ft.    $                        /sq.ft.    $                     /sq.ft.    $                      /sq.ft.
Rent Control   ☐ Yes ☐ No  ☐ Yes ☐ No    ☐ Yes ☐ No    ☐ Yes ☐ No  
Data Source(s)        
Date of Lease(s)        
Location  N;Res      
View        
Age  12      
Condition  C3      
Above Grade
Room Count
Gross Living Area
Total Bdrms Baths Total Bdrms Baths   Total Bdrms Baths   Total Bdrms Baths  
4 1 2.0                        
1,675 sq.ft.  sq.ft.    sq.ft.    sq.ft.   
Utilities Included        
         
         
         
Summary of Income Approach (including support for market rent and GRM):    
 
 
 
 
 
 
 
 
 
 
Opinion of Monthly Market Rent $                                                                  X  Gross Rent Multiplier                                                                   = $                                                                 Indicated Value by Income Approach
COST APPROACH TO VALUE (if developed)                ☒   The Cost Approach  was not developed  for this appraisal.
Summary of Cost Approach: N/A
COST  
   

RECONCILIATION

 

Indicated Value by: Sales Comparison Approach $     672,000                      Cost Approach (if developed) $                               Income Approach (if developed) $
Final Reconciliation       FINAL RELIANCE IS GIVEN TO THE SALES COMPARISON APPROACH WHICH BEST REFLECTS THE ACTIONS OF  BUYERS AND SELLERS IN THE MARKET PLACE. DUE TO THE LACK OF LAND SALES, THE COST APPROACH IS NOT A RELIABLE   APPROACH TO VALUE. THE INCOME APPROACH IS NOT TYPICALLY APPLIED FOR SINGLE FAMILY OCCUPIED.                                     
 

This appraisal is made ☒ ’‘as is’’, ☐ subject to completion per plans and specifications on the basis of a Hypothetical Condition that the improvements have been completed, ☐ subject to the following repairs or alterations on the basis of a Hypothetical Condition that the repairs or alterations have been completed, ☐ subject to the following required inspection based on the Extraordinary Assumption that the condition or deficiency does not require alteration or repair: SEE APPRAISER’S CERTIFICATION AND STATEMENT OF LIMITING CONDITIONS.  

 

 ☐ This report is also subject to other Hypothetical Conditions and/or Extraordinary Assumptions as specified in the attached addenda.
  Based on the degree of inspection of the subject property, as indicated below, defined Scope of Work, Statement of Assumptions and Limiting Conditions, and Appraiser’s Certifications, my (our) Opinion of the Market Value (or other specified value type), as defined herein, of the real property that is the subject of this report is: $              672,000             , as of:             03/17/2021             , which is the effective date of this appraisal. If indicated above, this Opinion of Value is subject to Hypothetical Conditions and/or Extraordinary Assumptions included in this report. See attached addenda.
ATTACHMENTS

A true and complete copy of this report contains 16 pages, including exhibits which are considered an integral part of the report. This appraisal report may not be properly understood without reference to the information contained in the complete report. 

Attached Exhibits: 

☒ Scope of Work                                ☐ Limiting Cond./Certifications              ☐ Narrative Addendum               ☒ Photograph Addenda            ☐ Sketch Addendum 

☒ Map Addenda                                 ☐ Additional Sales                                   ☐ Additional Rentals                   ☐ Flood Addendum                  ☐ Hypothetical Conditions 

☐ Extraordinary Assumptions            ☐ Budget Analysis                                   ☐                                                  ☐                                               ☐

SIGNATURES

Client Contact:   Optibase Inc.                                                                                                                                Client Name:   Optibase Inc.                                                                   

E-Mail: amirp@optibase-holdings.com                                                                                                                                    Address: PO Box 448 Mountain View, CA 94042 

APPRAISER

 

 

Appraiser Name: Alejandro Martell                                                                                           

Company: Florida House Appraisals                                                                                                                   

Phone: (786) 277-8953                Fax:  _________           ____________________

E-Mail: floridahouseappraisals@yahoo.com                                                                    

Date of Report (Signature): 03/17/2021                                                                                    

License or Certification #: Cert Res RD5414                                State: FL                                          

Designation: Cert Res RD5414                                                                                                                     

Expiration Date of License or Certification: 11/30/2022                                                                                             

Inspection of Subject:      ☐ Interior & Exterior           ☐ Exterior Only      ☒ None

Date of Inspection: 03/17/2021

SUPERVISORY APPRAISER (if required)

or CO-APPRAISER (if applicable)

 

 

 

 

 

 

 

 

 

 

Supervisory or

Co-Appraiser Name:_________________________________________________________________

Company:   _________________

Phone:  _________________________________________________Fax:  ____________________

E-Mail: _________________________________________________________________________________________

Date of Report (Signature):______________________________________________________________________________

License or Certification #: __________________________________________  State: ___________________________

Designation: _______________________________________________________________________________________________

Expiration Date of License or Certification:  _______________________________________________________________________________

Inspection of Subject:      ☐ Interior & Exterior       ☐ Exterior Only    ☐ None

Date of Inspection:

                                         
  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

 

Florida House Appraisals
 
INDIVIDUAL CONDO UNIT APPRAISAL REPORT File No.:     AM24MAR21
AM24MAR21
SUBJECT Property Address:      1100 Biscayne Blvd Unit #:   5107 City:   MIAMI State:   FL
Zip Code:    33132 County:    Miami Dade. Legal Description:      MARQUIS CONDO UNIT 5107 UNDIV
0.30572695% INT IN COMMON ELEMENTS. Assessor’s Parcel #:      01-32-31-070-2280
Tax Year: 2020 R.E. Taxes: $ 9,547 Special Assessments: $ 0 Borrower (if applicable):      N/A
Current Owner of Record:     Optibase Real Estate Miami LLC Occupant:      ☐ Owner ☐ Tenant (Market Rent) ☐ Tenant (Regulated Rent) ☒ Vacant
Project Type: ☒ Condominium ☐ Other (describe)   HOA: $ Unk. ☐ per year ☐ per month
Market Area Name: Marquis Condo.   Map Reference: 33124   Census Tract: 0037.02
Project Name: Marquis Condo.   Phase: 1  
                                       
ASSIGNMENT The purpose of this appraisal is to develop an opinion of:    ☒ Market Value (as defined), or    ☐ other type of value (describe)
This report reflects the following value (if not Current, see comments):    ☒ Current (the Inspection Date is the Effective Date)    ☐ Retrospective    ☐ Prospective
Approaches developed for this appraisal:  ☒ Sales Comparison Approach  ☐ Cost Approach  ☐ Income Approach (See Reconciliation Comments and Scope of Work)      
Property Rights Appraised:    ☒ Fee Simple    ☐ Leasehold    ☐ Leased Fee    ☐ Other (describe)
Intended Use: Determine the market value pf the property.
 
Intended User(s) (by name or type): Optibase Inc.
Client:      Optibase Inc.   Address:    PO Box 448 Mountain View, CA 94042
Appraiser:    Alejandro Martell   Address:    1071 SW 150th Pl, Miami, FL 33194-2579
           
MARKET AREA DESCRIPTION Location: ☒ Urban ☐ Suburban ☐ Rural Predominant Condominium Housing Present Land Use Change in Land Use
Built up: ☒ Over 75% ☐ 25-75% ☐ Under 25% Occupancy PRICE   AGE One-Unit 70 % ☒ Not Likely  
Growth rate: ☒ Rapid ☐ Stable ☐ Slow ☒ Owner     80 $(000)   (yrs) 2-4 Unit % ☐ Likely * ☐ In Process *
Property values: ☒ Increasing ☐ Stable ☐ Declining ☒ Tenant     20 380 Low 0 Multi-Unit 0 % * To: _____________________
Demand/supply: ☐ Shortage ☒ In Balance ☐ Over Supply ☐ Vacant (0-5%) 1,725 High 85 Comm’l 25 %  
Marketing time: ☐ Under 3 Mos. ☒ 3-6 Mos. ☐ Over 6 Mos. ☒ Vacant (>5%) 585 Pred 35 Other 5 %
Market Area Boundaries, Description, and Market Conditions (including support for the above characteristics and trends): I-395 TO THE NORTH,MIAMI RIVER TO
THE SOUTH ,BISCAYNE BLVD TO THE EAST, I-95 TO THE WEST. FINANCING IS READILY AVAILABLE FROM A VARIETY OF SOURCES AT COMPETITIVE
RATES. SOME SELLER FINANCING WAS ALSO NOTED.
 
 
 
 
 
                             
PROJECT SITE DESCRIPTION Zoning Classification: 6401   Description: RESIDENTIAL-CONDOMINIUM
  Zoning Compliance: ☒ Legal ☐ Legal nonconforming (grandfathered) ☐ Illegal ☐ No zoning
Ground Rent (if applicable) $_______/ _______   Comments:   N/A
 
Highest & Best Use as improved (or as proposed per plans & specifications):   ☒ Present use, or   ☐ Other use (explain)  
 
Actual Use as of Effective Date: CONDOMINIUM RESIDENTIAL   Use as appraised in this report: CONDOMINIUM RESIDENTIAL
Summary of Highest & Best Use: The improvements are substantially the highest and best use for the subject property,except for those items of
depreciation described in the improvement section.
 
Utilities Public Other Provider/Description Off-site Improvements   Type   Public Private Density AVERAGE /TYPICAL
Electricity FPL Street   ASPHALT   Size TYPICAL OF THE AREA
Gas NONE Curb/Gutter   YES/YES   Topography STREET GRADE, LEVEL
Water Miami Dade Sidewalk   YES   View N;Res;
Sanitary Sewer Miami Dade Street Lights   YES      
Storm Sewer Miami Dade Alley   None      
Other site elements: ☐ Inside Lot ☐ Corner Lot ☐ Cul de Sac ☐ Underground Utilities ☐ Other (describe)
FEMA Spec’l Flood Hazard Area ☒ Yes ☐ No FEMA Flood Zone    AE   FEMA Map # 12086C0312L   FEMA Map Date 09/11/2009
Site Comments: STANDARD EASEMENTS WERE NOTED. NO ADVERSE ENCROACHMENTS ARE APPARENT. THE SUBJECT’S USE IS LEGAL AND
PERMISSIBLE.
 
 
 
                                     
PROJECT INFORMATION Data source(s) for project information EXTERIOR OBSERVATION,MLS,PUBLIC RECORDS.
Project Description ☐ Detached ☐ Row or Townhouse ☐ Garden ☐ Mid-Rise ☒ High-Rise ☐ Other (describe)
General Description of Project Subject Phase             # If Project Completed     # If Project Incomplete #
# of Stories 67 Exterior Walls Concrete   Units 285 Phases 1 Planned Phases  
# of Elevators 4 Roof Surface Concrete   Units Completed 285 Units 285 Planned Units  
☒ Existing ☐ Proposed ☐ Und.Cons. Total # Parking Unknown   Units For Sale Unk Units for Sale Unk Units for Sale  
Design (Style) High Rise Ratio (spaces/unit) Unk   Units Sold 285 Units Sold 285 Units Sold  
Actual Age (Yrs.) 13 Parking Type(s) Covered   Units Rented Unk Units Rented Unk Units Rented  
Effective Age (Yrs.) 13 Guest Parking Valet   Owner Occup. Units Unk Owner Occup. Units Unk Owner Occup. Units  
Project Primary Occupancy    ☐ Principal Residence    ☐ Second Home or Recreational    ☒ Tenant
Is the developer/builder in control of the Homeowners’ Association (HOA)?    ☐ Yes    ☒ No
Management Group:    ☒ Homeowners’ Association    ☐ Developer    ☐ Management Agent (name of management agent or company):    
 
Was the project created by the conversion of existing building(s) into a condominium?    ☐ Yes   ☒ No    If Yes, describe the original use and date of conversion.
 
Are CC&Rs applicable? ☐ Yes ☐ No ☒ Unknown Have the documents been reviewed? ☐ Yes ☒ No     Comments: N/A
 
Project Comments (condition, quality of construction, completion status, etc.): THE PROJECT IS IN GOOD CONDITION,GOOD QUALITY
CONSTRUCTION AND GOOD
MARKET APPEAL.
 
 
Common Elements and Recreational Facilities:   SECURITY,POOL,SPA,GYM,COMMON AREAS.ETC.
 
 
                                 

  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

     
INDIVIDUAL CONDO UNIT APPRAISAL REPORT File No.: AM24MAR21
AM24MAR21
PROJECT ANALYSIS Summary of condominium project budget analysis for the current year (if analyzed):   APPRAISER NOT PROVIDED WITH THE DOCUMENT.
 
 
 
 
 
Other fees for the use of the project facilities (other than regular HOA charges):   Unk.
 
 
 
Compared to other competitive projects of similar quality and design, the subject unit charge appears   ☐ High Average ☐ Low (If High or Low, describe)
 
 
Are there any special or unusual characteristics of the project (based on the condominium documents, HOA meetings, or other information) known to the appraiser?
☐ Yes No If Yes, describe and explain the effect on value and marketability.    
 
 
 
 
 
DESCRIPTION OF THE UNIT IMPROVEMENTS Unit Charge: $    Unk per month X 12 = $     Unk per year.       Annual assessment charge per year per SF of GLA = $
Utilities included in the Unit Charge: ☒ None    ☐ Heat    ☐ Air Conditioning    ☐ Electricity    ☐ Gas    ☐ Water    ☐ Sewer    ☐ Cable    ☐ Other
Source(s) used for physical characteristics of property: ☐ New Inspection ☐ Previous Appraisal Files ☒ MLS ☒ Assessment and Tax Records ☐ Prior Inspection
☐ Property Owner ☐ Other (describe)   Data Source for Gross Living Area Public Records
General Description Exterior Description   Foundation   ☐ N/A Basement ☒ N/A Heating YES
Floor Location 51 Foundation Concrete Slab Concrete Area Sq. Ft.   Type CENTRAL
# of Levels 1 Exterior Walls Concrete Crawl Space None % Finished   Fuel ELCTR.
Design (Style) High Rise Roof Surface Concrete/Good Basement None Ceiling      
☒ Existing ☐ Proposed Gutters & Dwnspts. Yes/Yes Sump Pump Walls   Cooling YES
☐ Under Construction Window Type Sliding/Good Dampness Floor   Central X
Actual Age (Yrs.) 12 Storm/Screens Yes/Yes/Ave Settlement None Outside Entry   Other  
Effective Age (Yrs.) 12     Infestation None        
Interior Description Appliances     Attic ☒ N/A Amenities Car Storage   ☐ None
Floors Tile/Wood/Good Refrigerator Stairs Fireplace(s) # 0 Woodstove(s) # 0 ☐ Garage # 0
Walls Drywall/Good. Range/Oven Drop Stair Patio None       ☒ Covered # 1
Trim/Finish Wood/Good Disposal Scuttle Deck O.Terrace       ☐ Open #  
Bath Floor Tile/Good. Dishwasher Doorway Porch C.Entry       Total # of cars   1
Bath Wainscot Tile/Good Fan/Hood Floor Fence None       ☒ Assigned 4  
Doors Impact/Good Microwave Heated Pool None       ☐ Owned    
    Washer/Dryer Finished Balcony Yes       Space #(s) 5107
Finished area above grade contains: 4    Rooms   2     Bedrooms 2.1    Bath(s) 1,647    Square Feet of Gross Living Area Above Grade
Are the heating and cooling for the individual units separately metered? Yes ☐ No (If No, describe)    
 
 
Additional features:   THE SUBJECT PROPERTY HAS CENTRAL A/C.
 
 
 
 
 
Describe the condition of the property (including physical, functional and external obsolescence): THE SUBJECT IS CONSIDERED TO BE IN GOOD
CONDITION. ITEMS OF PERSONAL PROPERTY ARE NOT INCLUDED IN THIS REPORT.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
TRANSFER HISTORY My research  ☐   did   ☒      did not reveal any prior sales or transfers of the subject property for the three years prior to the effective date of this appraisal.
Data Source(s): PUBLIC RECORDS/MLS
1st Prior Subject Sale/Transfer Analysis of sale/transfer history and/or any current agreement of sale/listing:   N/A
Date:      
Price:      
Source(s):      
2nd Prior Subject Sale/Transfer    
Date:      
Price:      
Source(s):      
                                                     

  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

 

INDIVIDUAL CONDO UNIT APPRAISAL REPORT

                 AM24MAR21

File No.:  AM24MAR21

SALES COMPARISON APPROACH SALES COMPARISON APPROACH TO VALUE (if developed)                ☐ The Sales Comparison Approach was not developed for this appraisal.
FEATURE SUBJECT COMPARABLE SALE # 1 COMPARABLE SALE # 2 COMPARABLE SALE # 3

Address   1100 Biscayne Blvd , # 5107

               MIAMI, FL 33132

1100 Biscayne Blvd # 5103
MIAMI, FL 33132
1100 Biscayne Blvd # 4003
MIAMI, FL 33132
1100 Biscayne Blvd # 4509
MIAMI, FL 33132

Project      Marquis Condo.

Phase        1

Marquis Condo.
1
Marquis Condo.
1
Marquis Condo.
1
Proximity to Subject   Less than 0.01 miles Less than 0.01 miles Less than 0.01 miles
Sale Price $ 0   $ 575,000   $ 575,000   $ 640,000
Sale Price/GLA $ 815.71 /sq.ft. $ 383.85 /sq.ft.   $ 349.12 /sq.ft.   $ 364.88 /sq.ft.  
Data Source(s) FARES/TAX R. TAX.REC./REALIST. TAX.REC./REALIST. TAX.REC./REALIST.
Verification Source(s) INSPECTION mls#A10654163 mls#A10825575 mls#A10508754
VALUE ADJUSTMENTS DESCRIPTION DESCRIPTION +(-) $ Adjust. DESCRIPTION +(-) $ Adjust. DESCRIPTION +(-) $ Adjust.
Sales or Financing
Concessions

0

0

0

0

 

0

0

 

0

0

 
Date of Sale/Time N/A 12/02/2020 0 08/19/2020 0 01/07/2021 0
Rights Appraised Fee Simple Fee Simple   Fee Simple   Fee Simple  
Location N;Res N;Res   N;Res   N;Res  
HOA Fees ($/Month) Unk Unk   Unk   Unk  

Common Elements and

Recreational Facilities

POOL

C.AREAS

POOL

C.AREAS

 

POOL

C.AREAS

 

POOL

C.AREAS

 
Floor Location 51 51 40 +11,000 45 +6,000
View B;Water,City. B;Water,City.   B;Water,City.   B;Water,City.  
Design (Style) High Rise High Rise   High Rise   High Rise  
Quality of Construction Q3 Q3   Q3   Q3  
Age 12 12   12   12  
Condition C3 C3   C3   C3  
Above Grade
Room Count
Gross Living Area
Total Bdrms Baths Total Bdrms Baths   Total Bdrms Baths   Total Bdrms Baths  
4 2 2.1 4 2 2.1   4 2 2.1   4 2 2.1  
1,647 sq.ft. 1,498 sq.ft. +12,000 1,647 sq.ft.   1,754 sq.ft. -9,000
Basement & Finished Rooms Below Grade 0sf 0sf   0sf   0sf  
Functional Utility AVERAGE AVERAGE   AVERAGE   AVERAGE  
Heating/Cooling CENTRAL A/C CENTRAL A/C   CENTRAL A/C   CENTRAL A/C  
Energy Efficient Items STANDARD STANDARD   STANDARD   STANDARD  
Parking Covered Covered   Covered   Covered  
Porch/Patio/Deck Balcony Balcony   Balcony   Balcony  
               
               
               
               
               
Net Adjustment (Total)   ☒ + ☐ - $ 12,000 ☒ + ☐ - $ 11,000 ☐ + ☒ - $ -3,000
Adjusted Sale Price of Comparables     $ 587,000   $ 586,000   $ 637,000
Summary of Sales Comparison Approach ALL SALES ARE LOCATED WITHIN THE SUBJECT’S MARKET AREA.EQUAL WEIGHT IS GIVEN TO ALL COMPARABLES.
 
SUBJECT’S PROPERTY COMPLEX HAS 6 ACTIVE LISTINGS BETWEEN $622,000. AND $775,000. 1 ACTIVE WITH CONTRACT FOR $599,000. 2 PENDING SALES BETWEEN $624,900 AND $629,000.
Indicated Value by Sales Comparison Approach $       605,000
                                       
  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

 

INDIVIDUAL CONDO UNIT APPRAISAL REPORT

                  AM24MAR21

File No.:   AM24MAR21

INCOME APPROACH INCOME APPROACH TO VALUE (if developed)                    ☒ The Income  Approach  was not developed for this appraisal.
FEATURE SUBJECT COMPARABLE RENTAL # 1 COMPARABLE RENTAL # 2 COMPARABLE RENTAL # 3

Address     1100 Biscayne Blvd , # 5107 

    MIAMI, FL 33132 

     

Project     Marquis Condo. 

Phase       1 

     
Proximity to Subject        
Current Monthly Rent  $    $    $    $
Rent/GLA  $                        /sq.ft.    $                        /sq.ft.    $                     /sq.ft.    $                      /sq.ft.
Rent Control   ☐ Yes ☐ No  ☐ Yes ☐ No    ☐ Yes ☐ No    ☐ Yes ☐ No  
Data Source(s)        
Date of Lease(s)        
Location  N;Res      
View        
Age  12      
Condition  C3      
Above Grade
Room Count
Gross Living Area
Total Bdrms Baths Total Bdrms Baths   Total Bdrms Baths   Total Bdrms Baths  
4 2 2.1                        
1,647 sq.ft.  sq.ft.    sq.ft.    sq.ft.   
Utilities Included        
         
         
         
Summary of Income Approach (including support for market rent and GRM):    
 
 
 
 
 
 
 
 
 
 
Opinion of Monthly Market Rent $                                                                  X  Gross Rent Multiplier                                                                   = $                                                                 Indicated Value by Income Approach
COST APPROACH TO VALUE (if developed)                ☒   The Cost Approach  was not developed  for this appraisal.
Summary of Cost Approach: N/A __________________________________________________________________________________________________________________________________________
COST  
   

RECONCILIATION

 

Indicated Value by: Sales Comparison Approach $     605,000                      Cost Approach (if developed) $                               Income Approach (if developed) $
Final Reconciliation       FINAL RELIANCE IS GIVEN TO THE SALES COMPARISON APPROACH WHICH BEST REFLECTS THE ACTIONS OF  BUYERS AND SELLERS IN THE MARKET PLACE. DUE TO THE LACK OF LAND SALES, THE COST APPROACH IS NOT A RELIABLE   APPROACH TO VALUE. THE INCOME APPROACH IS NOT TYPICALLY APPLIED FOR SINGLE FAMILY OCCUPIED.                                     
 

This appraisal is made ☒ ’‘as is’’, ☐ subject to completion per plans and specifications on the basis of a Hypothetical Condition that the improvements have been completed, ☐ subject to the following repairs or alterations on the basis of a Hypothetical Condition that the repairs or alterations have been completed, ☐ subject to the following required inspection based on the Extraordinary Assumption that the condition or deficiency does not require alteration or repair: SEE APPRAISER’S CERTIFICATION AND STATEMENT OF LIMITING CONDITIONS.  

 

 ☐ This report is also subject to other Hypothetical Conditions and/or Extraordinary Assumptions as specified in the attached addenda.
  Based on the degree of inspection of the subject property, as indicated below, defined Scope of Work, Statement of Assumptions and Limiting Conditions, and Appraiser’s Certifications, my (our) Opinion of the Market Value (or other specified value type), as defined herein, of the real property that is the subject of this report is: $              605,000             , as of:             03/17/2021             , which is the effective date of this appraisal. If indicated above, this Opinion of Value is subject to Hypothetical Conditions and/or Extraordinary Assumptions included in this report. See attached addenda.
ATTACHMENTS

A true and complete copy of this report contains 16 pages, including exhibits which are considered an integral part of the report. This appraisal report may not be properly understood without reference to the information contained in the complete report. 

Attached Exhibits: 

☒ Scope of Work                                ☐ Limiting Cond./Certifications              ☐ Narrative Addendum               ☒ Photograph Addenda            ☐ Sketch Addendum 

☒ Map Addenda                                 ☐ Additional Sales                                   ☐ Additional Rentals                   ☐ Flood Addendum                  ☐ Hypothetical Conditions 

☐ Extraordinary Assumptions            ☐ Budget Analysis                                   ☐                                                  ☐                                               ☐

SIGNATURES

Client Contact:   Optibase Inc.                                                                                                                                Client Name:   Optibase Inc.                                                                   

E-Mail: amirp@optibase-holdings.com                                                                                                                                    Address: PO Box 448 Mountain View, CA 94042 

APPRAISER

 

 

Appraiser Name: Alejandro Martell                                                                                           

Company: Florida House Appraisals                                                                                                                   

Phone: (786) 277-8953                Fax:  _________           ____________________

E-Mail: floridahouseappraisals@yahoo.com                                                                    

Date of Report (Signature): 03/17/2021                                                                                    

License or Certification #: Cert Res RD5414                                State: FL                                          

Designation: Cert Res RD5414                                                                                                                     

Expiration Date of License or Certification: 11/30/2022                                                                                             

Inspection of Subject:      ☐ Interior & Exterior           ☐ Exterior Only      ☒ None

Date of Inspection: 03/17/2021

SUPERVISORY APPRAISER (if required)

or CO-APPRAISER (if applicable)

 

 

 

 

 

 

 

 

 

 

Supervisory or

Co-Appraiser Name:_________________________________________________________________

Company:   _________________

Phone:  _________________________________________________Fax:  ____________________

E-Mail: _________________________________________________________________________________________

Date of Report (Signature):______________________________________________________________________________

License or Certification #: __________________________________________  State: ___________________________

Designation: _______________________________________________________________________________________________

Expiration Date of License or Certification:  _______________________________________________________________________________

Inspection of Subject:      ☐ Interior & Exterior       ☐ Exterior Only    ☐ None

Date of Inspection:

                                         
  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

 

Florida House Appraisals
 
INDIVIDUAL CONDO UNIT APPRAISAL REPORT File No.:     AM21MAR21
AM21MAR21
SUBJECT Property Address:      1100 Biscayne Blvd Unit #:   5205 City:   MIAMI State:   FL
Zip Code:    33132 County:    Miami Dade. Legal Description:      MARQUIS CONDO UNIT 5205 UNDIV
0.30572695% INT IN COMMON ELEMENTS. Assessor’s Parcel #:      01-32-31-070-2280
Tax Year: 2020 R.E. Taxes: $ 9,617 Special Assessments: $ 0 Borrower (if applicable):      N/A
Current Owner of Record:     Optibase Real Estate Miami LLC Occupant:      ☐ Owner ☐ Tenant (Market Rent) ☐ Tenant (Regulated Rent) ☒ Vacant
Project Type: ☒ Condominium ☐ Other (describe)   HOA: $ Unk. ☐ per year ☐ per month
Market Area Name: Marquis Condo.   Map Reference: Desktop   Census Tract: 0037.02
Project Name: Marquis Condo.   Phase: 1  
                                       
ASSIGNMENT The purpose of this appraisal is to develop an opinion of:    ☒ Market Value (as defined), or    ☐ other type of value (describe)
This report reflects the following value (if not Current, see comments):    ☒ Current (the Inspection Date is the Effective Date)    ☐ Retrospective    ☐ Prospective
Approaches developed for this appraisal:  ☒ Sales Comparison Approach  ☐ Cost Approach  ☐ Income Approach (See Reconciliation Comments and Scope of Work)      
Property Rights Appraised:    ☒ Fee Simple    ☐ Leasehold    ☐ Leased Fee    ☐ Other (describe)
Intended Use: Determine the market value pf the property.
 
Intended User(s) (by name or type): Optibase Inc.
Client:      Optibase Inc.   Address:    PO Box 448 Mountain View, CA 94042
Appraiser:    Alejandro Martell   Address:    1071 SW 150th Pl, Miami, FL 33194-2579
           
MARKET AREA DESCRIPTION Location: ☒ Urban ☐ Suburban ☐ Rural Predominant Condominium Housing Present Land Use Change in Land Use
Built up: ☒ Over 75% ☐ 25-75% ☐ Under 25% Occupancy PRICE   AGE One-Unit 70 %  ☒ Not Likely  
Growth rate: ☒ Rapid ☐ Stable ☐ Slow ☒ Owner     80 $(000)   (yrs) 2-4 Unit ☐ Likely * ☐ In Process *
Property values: ☒ Increasing ☐ Stable ☐ Declining ☒ Tenant     20 380 Low 0 Multi-Unit 0 %  * To: _____________________
Demand/supply: ☐ Shortage ☒ In Balance ☐ Over Supply ☐ Vacant (0-5%) 1,725 High 85 Comm’l 25 %   
Marketing time: ☐ Under 3 Mos. ☒ 3-6 Mos. ☐ Over 6 Mos. ☒ Vacant (>5%) 585 Pred 35 Other 5 % 
Market Area Boundaries, Description, and Market Conditions (including support for the above characteristics and trends): I-395 TO THE NORTH,MIAMI RIVER TO
THE SOUTH ,BISCAYNE BLVD TO THE EAST, I-95 TO THE WEST. FINANCING IS READILY AVAILABLE FROM A VARIETY OF SOURCES AT COMPETITIVE
RATES. SOME SELLER FINANCING WAS ALSO NOTED.
 
 
 
 
 
                             
PROJECT SITE DESCRIPTION Zoning Classification: 6401   Description: RESIDENTIAL-CONDOMINIUM
  Zoning Compliance: ☒ Legal ☐ Legal nonconforming (grandfathered) ☐ Illegal ☐ No zoning
Ground Rent (if applicable) $_______/ _______   Comments:   N/A
 
Highest & Best Use as improved (or as proposed per plans & specifications):   ☒ Present use, or   ☐ Other use (explain)  
 
Actual Use as of Effective Date: CONDOMINIUM RESIDENTIAL   Use as appraised in this report: CONDOMINIUM RESIDENTIAL
Summary of Highest & Best Use: The improvements are substantially the highest and best use for the subject property,except for those items of
depreciation described in the improvement section.
 
Utilities Public Other Provider/Description Off-site Improvements   Type   Public Private Density AVERAGE /TYPICAL
Electricity FPL Street   ASPHALT   Size TYPICAL OF THE AREA
Gas NONE Curb/Gutter   YES/YES   Topography STREET GRADE, LEVEL
Water Miami Dade Sidewalk   YES   View N;Res;
Sanitary Sewer Miami Dade Street Lights   YES      
Storm Sewer Miami Dade Alley   None      
Other site elements: ☐ Inside Lot ☐ Corner Lot ☐ Cul de Sac ☐ Underground Utilities ☐ Other (describe)
FEMA Spec’l Flood Hazard Area ☒ Yes ☐ No FEMA Flood Zone    AE   FEMA Map # 12086C0312L   FEMA Map Date 09/11/2009
Site Comments: STANDARD EASEMENTS WERE NOTED. NO ADVERSE ENCROACHMENTS ARE APPARENT. THE SUBJECT’S USE IS LEGAL AND
PERMISSIBLE.
 
 
 
                                     
PROJECT INFORMATION Data source(s) for project information EXTERIOR OBSERVATION,MLS,PUBLIC RECORDS.
Project Description ☐ Detached ☐ Row or Townhouse ☐ Garden ☐ Mid-Rise ☒ High-Rise ☐ Other (describe)
General Description of Project Subject Phase             # If Project Completed     # If Project Incomplete #
# of Stories 67 Exterior Walls Concrete   Units 285 Phases 1 Planned Phases  
# of Elevators 4 Roof Surface Concrete   Units Completed 285 Units 285 Planned Units  
☒ Existing ☐ Proposed ☐ Und.Cons. Total # Parking Unknown   Units For Sale Unk Units for Sale Unk Units for Sale  
Design (Style) High Rise Ratio (spaces/unit) Unk   Units Sold 285 Units Sold 285 Units Sold  
Actual Age (Yrs.) 13 Parking Type(s) Covered   Units Rented Unk Units Rented Unk Units Rented  
Effective Age (Yrs.) 13 Guest Parking Valet   Owner Occup. Units Unk Owner Occup. Units Unk Owner Occup. Units  
 Project Primary Occupancy    ☐ Principal Residence    ☐ Second Home or Recreational    ☒ Tenant
 Is the developer/builder in control of the Homeowners’ Association (HOA)?    ☐ Yes    ☒ No
 Management Group:    ☒ Homeowners’ Association    ☐ Developer    ☐ Management Agent (name of management agent or company):    
 
 Was the project created by the conversion of existing building(s) into a condominium?    ☐ Yes   ☒ No    If Yes, describe the original use and date of conversion.
 
 Are CC&Rs applicable? ☐ Yes ☐ No ☒ Unknown Have the documents been reviewed? ☐ Yes ☒ No     Comments: N/A
 
 Project Comments (condition, quality of construction, completion status, etc.): THE PROJECT IS IN GOOD CONDITION,GOOD QUALITY
 CONSTRUCTION AND GOOD
 MARKET APPEAL.
 
 
 Common Elements and Recreational Facilities:   SECURITY,POOL,SPA,GYM,COMMON AREAS.ETC.
 
 
                                 

  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

     
INDIVIDUAL CONDO UNIT APPRAISAL REPORT File No.: AM21MAR21
AM21MAR21
PROJECT ANALYSIS Summary of condominium project budget analysis for the current year (if analyzed):   APPRAISER NOT PROVIDED WITH THE DOCUMENT.
 
 
 
 
 
Other fees for the use of the project facilities (other than regular HOA charges):   Unk.
 
 
 
Compared to other competitive projects of similar quality and design, the subject unit charge appears   ☐ High Average ☐ Low (If High or Low, describe)
 
 
Are there any special or unusual characteristics of the project (based on the condominium documents, HOA meetings, or other information) known to the appraiser?
☐ Yes No If Yes, describe and explain the effect on value and marketability.    
 
 
 
 
 
DESCRIPTION OF THE UNIT IMPROVEMENTS Unit Charge: $    Unk per month X 12 = $     Unk per year.       Annual assessment charge per year per SF of GLA = $
Utilities included in the Unit Charge: ☒ None    ☐ Heat    ☐ Air Conditioning    ☐ Electricity    ☐ Gas    ☐ Water    ☐ Sewer    ☐ Cable    ☐ Other
Source(s) used for physical characteristics of property: ☐ New Inspection ☐ Previous Appraisal Files ☒ MLS ☒ Assessment and Tax Records ☐ Prior Inspection
☐ Property Owner ☐ Other (describe)   Data Source for Gross Living Area Public Records
General Description Exterior Description   Foundation   ☐ N/A Basement ☒ N/A Heating YES
Floor Location 52 Foundation Concrete Slab Concrete Area Sq. Ft.   Type CENTRAL
# of Levels 1 Exterior Walls Concrete Crawl Space None % Finished   Fuel ELCTR.
Design (Style) High Rise Roof Surface Concrete/Good Basement None Ceiling      
☒ Existing ☐ Proposed Gutters & Dwnspts. Yes/Yes Sump Pump Walls   Cooling YES
☐ Under Construction Window Type Sliding/Good Dampness Floor   Central X
Actual Age (Yrs.) 12 Storm/Screens Yes/Yes/Ave Settlement None Outside Entry   Other  
Effective Age (Yrs.) 12     Infestation None        
Interior Description Appliances     Attic ☒ N/A Amenities Car Storage   ☐ None
Floors Tile/Wood/Good Refrigerator Stairs Fireplace(s) # 0 Woodstove(s) # 0 ☐ Garage # 0
Walls Drywall/Good. Range/Oven Drop Stair Patio None       ☒ Covered # 1
Trim/Finish Wood/Good Disposal Scuttle Deck O.Terrace       ☐ Open #  
Bath Floor Tile/Good. Dishwasher Doorway Porch C.Entry       Total # of cars   1
Bath Wainscot Tile/Good Fan/Hood Floor Fence None       ☒ Assigned 4  
Doors Impact/Good Microwave Heated Pool None       ☐ Owned    
    Washer/Dryer Finished Balcony Yes       Space #(s) 5205
Finished area above grade contains: 4    Rooms   2     Bedrooms 2.1    Bath(s) 1,647    Square Feet of Gross Living Area Above Grade
Are the heating and cooling for the individual units separately metered? Yes ☐ No (If No, describe)    
 
 
Additional features:   THE SUBJECT PROPERTY HAS CENTRAL A/C.
 
 
 
 
 
Describe the condition of the property (including physical, functional and external obsolescence): THE SUBJECT IS CONSIDERED TO BE IN GOOD
CONDITION. ITEMS OF PERSONAL PROPERTY ARE NOT INCLUDED IN THIS REPORT.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
TRANSFER HISTORY My research  ☐   did   ☒      did not reveal any prior sales or transfers of the subject property for the three years prior to the effective date of this appraisal.
Data Source(s): PUBLIC RECORDS/MLS
1st Prior Subject Sale/Transfer Analysis of sale/transfer history and/or any current agreement of sale/listing:   N/A
Date:      
Price:      
Source(s):      
2nd Prior Subject Sale/Transfer    
Date:      
Price:      
Source(s):      
                                                     

  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

 

INDIVIDUAL CONDO UNIT APPRAISAL REPORT

                 AM21MAR21

File No.:  AM21MAR21

SALES COMPARISON APPROACH SALES COMPARISON APPROACH TO VALUE (if developed)                ☐ The Sales Comparison Approach was not developed for this appraisal.
FEATURE SUBJECT COMPARABLE SALE # 1 COMPARABLE SALE # 2 COMPARABLE SALE # 3

Address   1100 Biscayne Blvd , # 5205

               Miami, FL 33132

1100 Biscayne Blvd # 5103
MIAMI, FL 33132
1100 Biscayne Blvd # 4003
MIAMI, FL 33132
1100 Biscayne Blvd # 4509
MIAMI, FL 33132

Project      Marquis Condo.

Phase        1

Marquis Condo.
1
Marquis Condo.
1
Marquis Condo.
1
Proximity to Subject   Less than 0.01 miles Less than 0.01 miles Less than 0.01 miles
Sale Price $ 0   $ 575,000   $ 575,000   $ 640,000
Sale Price/GLA $ 815.71 /sq.ft. $ 383.85 /sq.ft.   $ 349.12 /sq.ft.   $ 364.88 /sq.ft.  
Data Source(s) FARES/TAX R. TAX.REC./REALIST. TAX.REC./REALIST. TAX.REC./REALIST.
Verification Source(s) INSPECTION mls#A10654163 mls#A10825575 mls#A10508754
VALUE ADJUSTMENTS DESCRIPTION DESCRIPTION +(-) $ Adjust. DESCRIPTION +(-) $ Adjust. DESCRIPTION +(-) $ Adjust.
Sales or Financing
Concessions

0

0

0

0

 

0

0

 

0

0

 
Date of Sale/Time N/A 12/02/2020 0 08/19/2020 0 01/07/2021 0
Rights Appraised Fee Simple Fee Simple   Fee Simple   Fee Simple  
Location N;Res N;Res   N;Res   N;Res  
HOA Fees ($/Month) Unk Unk   Unk   Unk  

Common Elements and

Recreational Facilities

POOL

C.AREAS

POOL

C.AREAS

 

POOL

C.AREAS

 

POOL

C.AREAS

 
Floor Location 52 51 0 40 +12,000 45 +7,000
View B;Water,City. B;Water,City.   B;Water,City.   B;Water,City.  
Design (Style) High Rise High Rise   High Rise   High Rise  
Quality of Construction Q3 Q3   Q3   Q3  
Age 12 12   12   12  
Condition C3 C3   C3   C3  
Above Grade
Room Count
Gross Living Area
Total Bdrms Baths Total Bdrms Baths   Total Bdrms Baths   Total Bdrms Baths  
4 2 2.1 4 2 2.1   4 2 2.1   4 2 2.1  
1,647 sq.ft. 1,498 sq.ft. +12,000 1,647 sq.ft.   1,754 sq.ft. -9,000
Basement & Finished Rooms Below Grade 0sf 0sf   0sf   0sf  
Functional Utility AVERAGE AVERAGE   AVERAGE   AVERAGE  
Heating/Cooling CENTRAL A/C CENTRAL A/C   CENTRAL A/C   CENTRAL A/C  
Energy Efficient Items STANDARD STANDARD   STANDARD   STANDARD  
Parking Covered Covered   Covered   Covered  
Porch/Patio/Deck Balcony Balcony   Balcony   Balcony  
               
               
               
               
               
Net Adjustment (Total)   ☒ + ☐ - $ 12,000 ☒ + ☐ - $ 12,000 ☐ + ☒ - $ -2,000
Adjusted Sale Price of Comparables     $ 587,000   $ 587,000   $ 638,000
Summary of Sales Comparison Approach ALL SALES ARE LOCATED WITHIN THE SUBJECT’S MARKET AREA.EQUAL WEIGHT IS GIVEN TO ALL COMPARABLES.
 
SUBJECT’S PROPERTY COMPLEX HAS 6 ACTIVE LISTINGS BETWEEN $622,000. AND $775,000. 1 ACTIVE WITH CONTRACT FOR $599,000. 2 PENDING SALES BETWEEN $624,900 AND $629,000.
Indicated Value by Sales Comparison Approach $       605,000
                                       
  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

 

INDIVIDUAL CONDO UNIT APPRAISAL REPORT

                  AM21MAR21

File No.:   AM21MAR21

INCOME APPROACH INCOME APPROACH TO VALUE (if developed)                    ☒ The Income  Approach  was not developed for this appraisal.
FEATURE SUBJECT COMPARABLE RENTAL # 1 COMPARABLE RENTAL # 2 COMPARABLE RENTAL # 3

Address     1100 Biscayne Blvd , # 5205 

    Miami, FL 33132 

     

Project     Marquis Condo. 

Phase       1 

     
Proximity to Subject        
Current Monthly Rent  $    $    $    $
Rent/GLA  $                        /sq.ft.    $                        /sq.ft.    $                     /sq.ft.    $                      /sq.ft.
Rent Control   ☐ Yes ☐ No  ☐ Yes ☐ No    ☐ Yes ☐ No    ☐ Yes ☐ No  
Data Source(s)        
Date of Lease(s)        
Location  N;Res      
View        
Age  12      
Condition  C3      
Above Grade
Room Count
Gross Living Area
Total Bdrms Baths Total Bdrms Baths   Total Bdrms Baths   Total Bdrms Baths  
4 2 2.1                        
1,647 sq.ft.  sq.ft.    sq.ft.    sq.ft.   
Utilities Included        
         
         
         
Summary of Income Approach (including support for market rent and GRM):    
 
 
 
 
 
 
 
 
 
 
Opinion of Monthly Market Rent $                                                                  X  Gross Rent Multiplier                                                                   = $                                                                 Indicated Value by Income Approach
COST APPROACH TO VALUE (if developed)                ☒   The Cost Approach  was not developed  for this appraisal.
Summary of Cost Approach: N/A
COST  
   

RECONCILIATION

 

Indicated Value by: Sales Comparison Approach $     605,000                      Cost Approach (if developed) $                               Income Approach (if developed) $
Final Reconciliation       FINAL RELIANCE IS GIVEN TO THE SALES COMPARISON APPROACH WHICH BEST REFLECTS THE ACTIONS OF  BUYERS AND SELLERS IN THE MARKET PLACE. DUE TO THE LACK OF LAND SALES, THE COST APPROACH IS NOT A RELIABLE   APPROACH TO VALUE. THE INCOME APPROACH IS NOT TYPICALLY APPLIED FOR SINGLE FAMILY OCCUPIED.                                     
 

This appraisal is made ☒ ’’as is’’, ☐ subject to completion per plans and specifications on the basis of a Hypothetical Condition that the improvements have been completed, ☐ subject to the following repairs or alterations on the basis of a Hypothetical Condition that the repairs or alterations have been completed, ☐ subject to the following required inspection based on the Extraordinary Assumption that the condition or deficiency does not require alteration or repair: SEE APPRAISER’S CERTIFICATION AND STATEMENT OF LIMITING CONDITIONS.  

 

 ☐ This report is also subject to other Hypothetical Conditions and/or Extraordinary Assumptions as specified in the attached addenda.
  Based on the degree of inspection of the subject property, as indicated below, defined Scope of Work, Statement of Assumptions and Limiting Conditions, and Appraiser’s Certifications, my (our) Opinion of the Market Value (or other specified value type), as defined herein, of the real property that is the subject of this report is: $              605,000             , as of:             03/17/2021             , which is the effective date of this appraisal. If indicated above, this Opinion of Value is subject to Hypothetical Conditions and/or Extraordinary Assumptions included in this report. See attached addenda.
ATTACHMENTS

A true and complete copy of this report contains 16 pages, including exhibits which are considered an integral part of the report. This appraisal report may not be properly understood without reference to the information contained in the complete report. 

Attached Exhibits: 

☒ Scope of Work                                ☐ Limiting Cond./Certifications              ☐ Narrative Addendum               ☒ Photograph Addenda            ☐ Sketch Addendum 

☒ Map Addenda                                 ☐ Additional Sales                                   ☐ Additional Rentals                   ☐ Flood Addendum                  ☐ Hypothetical Conditions 

☐ Extraordinary Assumptions            ☐ Budget Analysis                                   ☐                                                  ☐                                               ☐

SIGNATURES

Client Contact:   Optibase Inc.                                                                                                                                Client Name:   Optibase Inc.                                                                   

E-Mail: amirp@optibase-holdings.com                                                                                                                                    Address: PO Box 448 Mountain View, CA 94042 

APPRAISER

 

 

Appraiser Name: Alejandro Martell                                                                                           

Company: Florida House Appraisals                                                                                                                   

Phone: (786) 277-8953                Fax:  _________           ____________________

E-Mail: floridahouseappraisals@yahoo.com                                                                    

Date of Report (Signature): 03/17/2021                                                                                    

License or Certification #: Cert Res RD5414                                State: FL                                          

Designation: Cert Res RD5414                                                                                                                     

Expiration Date of License or Certification: 11/30/2022                                                                                             

Inspection of Subject:      ☐ Interior & Exterior           ☐ Exterior Only      ☒ None

Date of Inspection: 03/17/2021

SUPERVISORY APPRAISER (if required)

or CO-APPRAISER (if applicable)

 

 

 

 

 

 

 

 

 

 

Supervisory or

Co-Appraiser Name:_________________________________________________________________

Company:   _________________

Phone:  _________________________________________________Fax:  ____________________

E-Mail: _________________________________________________________________________________________

Date of Report (Signature):______________________________________________________________________________

License or Certification #: __________________________________________  State: ___________________________

Designation: _______________________________________________________________________________________________

Expiration Date of License or Certification:  _______________________________________________________________________________

Inspection of Subject:      ☐ Interior & Exterior       ☐ Exterior Only    ☐ None

Date of Inspection:

                                         
  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

 

Florida House Appraisals
 
INDIVIDUAL CONDO UNIT APPRAISAL REPORT File No.:     AM23MAR21
AM23MAR21
SUBJECT Property Address:      1100 Biscayne Blvd Unit #:   5307 City:   MIAMI State:   FL
Zip Code:    33132 County:    Miami Dade. Legal Description:      MARQUIS CONDO UNIT 5307 UNDIV
0.30572695% INT IN COMMON ELEMENTS. Assessor’s Parcel #:      01-32-31-070-2810
Tax Year: 2020 R.E. Taxes: $ 9,687 Special Assessments: $ 0 Borrower (if applicable):      N/A
Current Owner of Record:     Optibase Real Estate Miami LLC Occupant:      ☐ Owner ☐ Tenant (Market Rent) ☐ Tenant (Regulated Rent) ☒ Vacant
Project Type: ☒ Condominium ☐ Other (describe)   HOA: $ Unk. ☐ per year ☐ per month
Market Area Name: Marquis Condo.   Map Reference: 33124   Census Tract: 0037.02
Project Name: Marquis Condo.   Phase: 1  
                                       
ASSIGNMENT The purpose of this appraisal is to develop an opinion of:    ☒ Market Value (as defined), or    ☐ other type of value (describe)
This report reflects the following value (if not Current, see comments):    ☒ Current (the Inspection Date is the Effective Date)    ☐ Retrospective    ☐ Prospective
Approaches developed for this appraisal:  ☒ Sales Comparison Approach  ☐ Cost Approach  ☐ Income Approach (See Reconciliation Comments and Scope of Work)      
Property Rights Appraised:    ☒ Fee Simple    ☐ Leasehold    ☐ Leased Fee    ☐ Other (describe)
Intended Use: Determine the market value pf the property.
 
Intended User(s) (by name or type): Optibase Inc.
Client:      Optibase Inc.   Address:    PO Box 448 Mountain View, CA 94042
Appraiser:    Alejandro Martell   Address:    1071 SW 150th Pl, Miami, FL 33194-2579
           
MARKET AREA DESCRIPTION Location: ☒ Urban ☐ Suburban ☐ Rural Predominant Condominium Housing Present Land Use Change in Land Use
Built up: ☒ Over 75% ☐ 25-75% ☐ Under 25% Occupancy PRICE   AGE One-Unit 70 %  ☒ Not Likely  
Growth rate: ☒ Rapid ☐ Stable ☐ Slow ☒ Owner     80 $(000)   (yrs) 2-4 Unit ☐ Likely * ☐ In Process *
Property values: ☒ Increasing ☐ Stable ☐ Declining ☒ Tenant     20 380 Low 0 Multi-Unit 0 %  * To: _____________________
Demand/supply: ☐ Shortage ☒ In Balance ☐ Over Supply ☐ Vacant (0-5%) 1,725 High 85 Comm’l 25 %   
Marketing time: ☐ Under 3 Mos. ☒ 3-6 Mos. ☐ Over 6 Mos. ☒ Vacant (>5%) 585 Pred 35 Other 5 % 
Market Area Boundaries, Description, and Market Conditions (including support for the above characteristics and trends): I-395 TO THE NORTH,MIAMI RIVER TO
THE SOUTH ,BISCAYNE BLVD TO THE EAST, I-95 TO THE WEST. FINANCING IS READILY AVAILABLE FROM A VARIETY OF SOURCES AT COMPETITIVE
RATES. SOME SELLER FINANCING WAS ALSO NOTED.
 
 
 
 
 
                             
PROJECT SITE DESCRIPTION Zoning Classification: 6401   Description: RESIDENTIAL-CONDOMINIUM
  Zoning Compliance: ☒ Legal ☐ Legal nonconforming (grandfathered) ☐ Illegal ☐ No zoning
Ground Rent (if applicable) $_______/ _______   Comments:   N/A
 
Highest & Best Use as improved (or as proposed per plans & specifications):   ☒ Present use, or   ☐ Other use (explain)  
 
Actual Use as of Effective Date: CONDOMINIUM RESIDENTIAL   Use as appraised in this report: CONDOMINIUM RESIDENTIAL
Summary of Highest & Best Use: The improvements are substantially the highest and best use for the subject property,except for those items of
depreciation described in the improvement section.
 
Utilities Public Other Provider/Description Off-site Improvements   Type   Public Private Density AVERAGE /TYPICAL
Electricity FPL Street   ASPHALT   Size TYPICAL OF THE AREA
Gas NONE Curb/Gutter   YES/YES   Topography STREET GRADE, LEVEL
Water Miami Dade Sidewalk   YES   View N;Res;
Sanitary Sewer Miami Dade Street Lights   YES      
Storm Sewer Miami Dade Alley   None      
Other site elements: ☐ Inside Lot ☐ Corner Lot ☐ Cul de Sac ☐ Underground Utilities ☐ Other (describe)
FEMA Spec’l Flood Hazard Area ☒ Yes ☐ No FEMA Flood Zone    AE   FEMA Map # 12086C0312L   FEMA Map Date 09/11/2009
Site Comments: STANDARD EASEMENTS WERE NOTED. NO ADVERSE ENCROACHMENTS ARE APPARENT. THE SUBJECT’S USE IS LEGAL AND
PERMISSIBLE.
 
 
 
                                     
PROJECT INFORMATION Data source(s) for project information EXTERIOR OBSERVATION,MLS,PUBLIC RECORDS.
Project Description ☐ Detached ☐ Row or Townhouse ☐ Garden ☐ Mid-Rise ☒ High-Rise ☐ Other (describe)
General Description of Project Subject Phase             # If Project Completed     # If Project Incomplete #
# of Stories 67 Exterior Walls Concrete   Units 285 Phases 1 Planned Phases  
# of Elevators 4 Roof Surface Concrete   Units Completed 285 Units 285 Planned Units  
☒ Existing ☐ Proposed ☐ Und.Cons. Total # Parking Unknown   Units For Sale Unk Units for Sale Unk Units for Sale  
Design (Style) High Rise Ratio (spaces/unit) Unk   Units Sold 285 Units Sold 285 Units Sold  
Actual Age (Yrs.) 13 Parking Type(s) Covered   Units Rented Unk Units Rented Unk Units Rented  
Effective Age (Yrs.) 13 Guest Parking Valet   Owner Occup. Units Unk Owner Occup. Units Unk Owner Occup. Units  
 Project Primary Occupancy    ☐ Principal Residence    ☐ Second Home or Recreational    ☒ Tenant
 Is the developer/builder in control of the Homeowners’ Association (HOA)?    ☐ Yes    ☒ No
 Management Group:    ☒ Homeowners’ Association    ☐ Developer    ☐ Management Agent (name of management agent or company):    
 
 Was the project created by the conversion of existing building(s) into a condominium?    ☐ Yes   ☒ No    If Yes, describe the original use and date of conversion.
 
 Are CC&Rs applicable? ☐ Yes ☐ No ☒ Unknown Have the documents been reviewed? ☐ Yes ☒ No     Comments: N/A
 
 Project Comments (condition, quality of construction, completion status, etc.): THE PROJECT IS IN GOOD CONDITION,GOOD QUALITY
 CONSTRUCTION AND GOOD
 MARKET APPEAL.
 
 
 Common Elements and Recreational Facilities:   SECURITY,POOL,SPA,GYM,COMMON AREAS.ETC.
 
 
                                 

  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

     
INDIVIDUAL CONDO UNIT APPRAISAL REPORT File No.: AM23MAR21
AM23MAR21
PROJECT ANALYSIS Summary of condominium project budget analysis for the current year (if analyzed):   APPRAISER NOT PROVIDED WITH THE DOCUMENT.
 
 
 
 
 
Other fees for the use of the project facilities (other than regular HOA charges):   Unk.
 
 
 
Compared to other competitive projects of similar quality and design, the subject unit charge appears   ☐ High Average ☐ Low (If High or Low, describe)
 
 
Are there any special or unusual characteristics of the project (based on the condominium documents, HOA meetings, or other information) known to the appraiser?
☐ Yes No If Yes, describe and explain the effect on value and marketability.    
 
 
 
 
 
DESCRIPTION OF THE UNIT IMPROVEMENTS Unit Charge: $    Unk per month X 12 = $     Unk per year.       Annual assessment charge per year per SF of GLA = $
Utilities included in the Unit Charge: ☒ None    ☐ Heat    ☐ Air Conditioning    ☐ Electricity    ☐ Gas    ☐ Water    ☐ Sewer    ☐ Cable    ☐ Other
Source(s) used for physical characteristics of property: ☐ New Inspection ☐ Previous Appraisal Files ☒ MLS ☒ Assessment and Tax Records ☐ Prior Inspection
☐ Property Owner ☐ Other (describe)   Data Source for Gross Living Area Public Records
General Description Exterior Description   Foundation   ☐ N/A Basement ☒ N/A Heating YES
Floor Location 53 Foundation Concrete Slab Concrete Area Sq. Ft.   Type CENTRAL
# of Levels 1 Exterior Walls Concrete Crawl Space None % Finished   Fuel ELCTR.
Design (Style) High Rise Roof Surface Concrete/Good Basement None Ceiling      
☒ Existing ☐ Proposed Gutters & Dwnspts. Yes/Yes Sump Pump Walls   Cooling YES
☐ Under Construction Window Type Sliding/Good Dampness Floor   Central X
Actual Age (Yrs.) 12 Storm/Screens Yes/Yes/Ave Settlement None Outside Entry   Other  
Effective Age (Yrs.) 12     Infestation None        
Interior Description Appliances     Attic ☒ N/A Amenities Car Storage   ☐ None
Floors Tile/Wood/Good Refrigerator Stairs Fireplace(s) # 0 Woodstove(s) # 0 ☐ Garage # 0
Walls Drywall/Good. Range/Oven Drop Stair Patio None       ☒ Covered # 1
Trim/Finish Wood/Good Disposal Scuttle Deck O.Terrace       ☐ Open #  
Bath Floor Tile/Good. Dishwasher Doorway Porch C.Entry       Total # of cars   1
Bath Wainscot Tile/Good Fan/Hood Floor Fence None       ☒ Assigned 4  
Doors Impact/Good Microwave Heated Pool None       ☐ Owned    
    Washer/Dryer Finished Balcony Yes       Space #(s) 5307
Finished area above grade contains: 4    Rooms   2     Bedrooms 2.1    Bath(s) 1,647    Square Feet of Gross Living Area Above Grade
Are the heating and cooling for the individual units separately metered? Yes ☐ No (If No, describe)    
 
 
Additional features:   THE SUBJECT PROPERTY HAS CENTRAL A/C.
 
 
 
 
 
Describe the condition of the property (including physical, functional and external obsolescence): THE SUBJECT IS CONSIDERED TO BE IN GOOD
CONDITION. ITEMS OF PERSONAL PROPERTY ARE NOT INCLUDED IN THIS REPORT.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
TRANSFER HISTORY My research  ☐   did   ☒      did not reveal any prior sales or transfers of the subject property for the three years prior to the effective date of this appraisal.
Data Source(s): PUBLIC RECORDS/MLS
1st Prior Subject Sale/Transfer Analysis of sale/transfer history and/or any current agreement of sale/listing:   N/A
Date:      
Price:      
Source(s):      
2nd Prior Subject Sale/Transfer    
Date:      
Price:      
Source(s):      
                                                     

  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

 

INDIVIDUAL CONDO UNIT APPRAISAL REPORT

                 AM23MAR21

File No.:  AM23MAR21

SALES COMPARISON APPROACH SALES COMPARISON APPROACH TO VALUE (if developed)                ☐ The Sales Comparison Approach was not developed for this appraisal.
FEATURE SUBJECT COMPARABLE SALE # 1 COMPARABLE SALE # 2 COMPARABLE SALE # 3

Address   1100 Biscayne Blvd , # 5307

               Miami, FL 33132

1100 Biscayne Blvd # 5103
MIAMI, FL 33132
1100 Biscayne Blvd # 4003
MIAMI, FL 33132
1100 Biscayne Blvd # 4509
MIAMI, FL 33132

Project      Marquis Condo.

Phase        1

Marquis Condo.
1
Marquis Condo.
1
Marquis Condo.
1
Proximity to Subject   Less than 0.01 miles Less than 0.01 miles Less than 0.01 miles
Sale Price $ 0   $ 575,000   $ 575,000   $ 640,000
Sale Price/GLA $ 815.71 /sq.ft. $ 383.85 /sq.ft.   $ 349.12 /sq.ft.   $ 364.88 /sq.ft.  
Data Source(s) FARES/TAX R. TAX.REC./REALIST. TAX.REC./REALIST. TAX.REC./REALIST.
Verification Source(s) INSPECTION mls#A10654163 mls#A10825575 mls#A10508754
VALUE ADJUSTMENTS DESCRIPTION DESCRIPTION +(-) $ Adjust. DESCRIPTION +(-) $ Adjust. DESCRIPTION +(-) $ Adjust.
Sales or Financing
Concessions

0

0

0

0

 

0

0

 

0

0

 
Date of Sale/Time N/A 12/02/2020 0 08/19/2020 0 01/07/2021 0
Rights Appraised Fee Simple Fee Simple   Fee Simple   Fee Simple  
Location N;Res N;Res   N;Res   N;Res  
HOA Fees ($/Month) Unk Unk   Unk   Unk  

Common Elements and

Recreational Facilities

POOL

C.AREAS

POOL

C.AREAS

 

POOL

C.AREAS

 

POOL

C.AREAS

 
Floor Location 46 51 0 40 +13,000 45 +8,000
View B;Water,City. B;Water,City.   B;Water,City.   B;Water,City.  
Design (Style) High Rise High Rise   High Rise   High Rise  
Quality of Construction Q3 Q3   Q3   Q3  
Age 12 12   12   12  
Condition C3 C3   C3   C3  
Above Grade
Room Count
Gross Living Area
Total Bdrms Baths Total Bdrms Baths   Total Bdrms Baths   Total Bdrms Baths  
4 2 2.1 4 2 2.1   4 2 2.1   4 2 2.1  
1,647 sq.ft. 1,498 sq.ft. +12,000 1,647 sq.ft.   1,754 sq.ft. -9,000
Basement & Finished Rooms Below Grade 0sf 0sf   0sf   0sf  
Functional Utility AVERAGE AVERAGE   AVERAGE   AVERAGE  
Heating/Cooling CENTRAL A/C CENTRAL A/C   CENTRAL A/C   CENTRAL A/C  
Energy Efficient Items STANDARD STANDARD   STANDARD   STANDARD  
Parking Covered Covered   Covered   Covered  
Porch/Patio/Deck Balcony Balcony   Balcony   Balcony  
               
               
               
               
               
Net Adjustment (Total)   ☒ + ☐ - $ 12,000 ☒ + ☐ - $ 13,000 ☐ + ☒ - $ -1,000
Adjusted Sale Price of Comparables     $ 587,000   $ 588,000   $ 639,000
Summary of Sales Comparison Approach ALL SALES ARE LOCATED WITHIN THE SUBJECT’S MARKET AREA.EQUAL WEIGHT IS GIVEN TO ALL COMPARABLES.
 
SUBJECT’S PROPERTY COMPLEX HAS 6 ACTIVE LISTINGS BETWEEN $622,000. AND $775,000. 1 ACTIVE WITH CONTRACT FOR $599,000. 2 PENDING SALES BETWEEN $624,900 AND $629,000.
Indicated Value by Sales Comparison Approach $       605,000
                                       
  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

 

INDIVIDUAL CONDO UNIT APPRAISAL REPORT

                  AM23MAR21

File No.:   AM23MAR21

INCOME APPROACH INCOME APPROACH TO VALUE (if developed)                    ☒ The Income  Approach  was not developed for this appraisal.
FEATURE SUBJECT COMPARABLE RENTAL # 1 COMPARABLE RENTAL # 2 COMPARABLE RENTAL # 3

Address     1100 Biscayne Blvd , # 5307 

    Miami, FL 33132 

     

Project     Marquis Condo. 

Phase       1 

     
Proximity to Subject        
Current Monthly Rent  $    $    $    $
Rent/GLA  $                        /sq.ft.    $                        /sq.ft.    $                     /sq.ft.    $                      /sq.ft.
Rent Control   ☐ Yes ☐ No  ☐ Yes ☐ No    ☐ Yes ☐ No    ☐ Yes ☐ No  
Data Source(s)        
Date of Lease(s)        
Location  N;Res      
View        
Age  12      
Condition  C3      
Above Grade
Room Count
Gross Living Area
Total Bdrms Baths Total Bdrms Baths   Total Bdrms Baths   Total Bdrms Baths  
4 2 2.1                        
1,647 sq.ft.  sq.ft.    sq.ft.    sq.ft.   
Utilities Included        
         
         
         
Summary of Income Approach (including support for market rent and GRM):    
 
 
 
 
 
 
 
 
 
 
Opinion of Monthly Market Rent $                                                                  X  Gross Rent Multiplier                                                                   = $                                                                 Indicated Value by Income Approach
COST APPROACH TO VALUE (if developed)                ☒   The Cost Approach  was not developed  for this appraisal.
Summary of Cost Approach: N/A __________________________________________________________________________________________________________________________________________
COST  
   

RECONCILIATION

 

Indicated Value by: Sales Comparison Approach $     605,000                      Cost Approach (if developed) $                               Income Approach (if developed) $
Final Reconciliation       FINAL RELIANCE IS GIVEN TO THE SALES COMPARISON APPROACH WHICH BEST REFLECTS THE ACTIONS OF  BUYERS AND SELLERS IN THE MARKET PLACE. DUE TO THE LACK OF LAND SALES, THE COST APPROACH IS NOT A RELIABLE   APPROACH TO VALUE. THE INCOME APPROACH IS NOT TYPICALLY APPLIED FOR SINGLE FAMILY OCCUPIED.                                     
 

This appraisal is made ☒ ’’as is’’, ☐ subject to completion per plans and specifications on the basis of a Hypothetical Condition that the improvements have been completed, ☐ subject to the following repairs or alterations on the basis of a Hypothetical Condition that the repairs or alterations have been completed, ☐ subject to the following required inspection based on the Extraordinary Assumption that the condition or deficiency does not require alteration or repair: SEE APPRAISER’S CERTIFICATION AND STATEMENT OF LIMITING CONDITIONS.  

 

 ☐ This report is also subject to other Hypothetical Conditions and/or Extraordinary Assumptions as specified in the attached addenda.
  Based on the degree of inspection of the subject property, as indicated below, defined Scope of Work, Statement of Assumptions and Limiting Conditions, and Appraiser’s Certifications, my (our) Opinion of the Market Value (or other specified value type), as defined herein, of the real property that is the subject of this report is: $              605,000             , as of:             03/17/2021             , which is the effective date of this appraisal. If indicated above, this Opinion of Value is subject to Hypothetical Conditions and/or Extraordinary Assumptions included in this report. See attached addenda.
ATTACHMENTS

A true and complete copy of this report contains 16 pages, including exhibits which are considered an integral part of the report. This appraisal report may not be properly understood without reference to the information contained in the complete report. 

Attached Exhibits: 

☒ Scope of Work                                ☐ Limiting Cond./Certifications              ☐ Narrative Addendum               ☒ Photograph Addenda            ☐ Sketch Addendum 

☒ Map Addenda                                 ☐ Additional Sales                                   ☐ Additional Rentals                   ☐ Flood Addendum                  ☐ Hypothetical Conditions 

☐ Extraordinary Assumptions            ☐ Budget Analysis                                   ☐                                                  ☐                                               ☐

SIGNATURES

Client Contact:   Optibase Inc.                                                                                                                                Client Name:   Optibase Inc.                                                                   

E-Mail: amirp@optibase-holdings.com                                                                                                                                    Address: PO Box 448 Mountain View, CA 94042 

APPRAISER

 

 

Appraiser Name: Alejandro Martell                                                                                           

Company: Florida House Appraisals                                                                                                                   

Phone: (786) 277-8953                Fax:  _____________________________

E-Mail: floridahouseappraisals@yahoo.com                                                                    

Date of Report (Signature): 03/17/2021                                                                                    

License or Certification #: Cert Res RD5414                                State: FL                                          

Designation: Cert Res RD5414                                                                                                                     

Expiration Date of License or Certification: 11/30/2022                                                                                             

Inspection of Subject:      ☐ Interior & Exterior           ☐ Exterior Only      ☒ None

Date of Inspection: 03/17/2021

SUPERVISORY APPRAISER (if required)

or CO-APPRAISER (if applicable)

 

 

 

 

 

 

 

 

 

 

Supervisory or

Co-Appraiser Name:_________________________________________________________________

Company:   _________________

Phone:  _________________________________________________Fax:  ____________________

E-Mail: _________________________________________________________________________________________

Date of Report (Signature):______________________________________________________________________________

License or Certification #: __________________________________________  State: ___________________________

Designation: _______________________________________________________________________________________________

Expiration Date of License or Certification:  _______________________________________________________________________________

Inspection of Subject:      ☐ Interior & Exterior       ☐ Exterior Only    ☐ None

Date of Inspection:

                                         
  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

 

Florida House Appraisals
 
INDIVIDUAL CONDO UNIT APPRAISAL REPORT File No.:     AM36MAR21
AM36MAR21
SUBJECT Property Address:      1100 Biscayne Blvd Unit #:   5505 City:   MIAMI State:   FL
Zip Code:    33132 County:    Miami Dade. Legal Description:      MARQUIS CONDO UNIT 5505 UNDIV
0.30572695% INT IN COMMON ELEMENTS. Assessor’s Parcel #:      01-32-31-070-2310
Tax Year: 2020 R.E. Taxes: $ 10,776 Special Assessments: $ 0 Borrower (if applicable):      N/A
Current Owner of Record:     Optibase Real Estate Miami LLC Occupant:      ☐ Owner ☐ Tenant (Market Rent) ☐ Tenant (Regulated Rent) ☒ Vacant
Project Type: ☒ Condominium ☐ Other (describe)   HOA: $ Unk. ☐ per year ☐ per month
Market Area Name: Marquis Condo   Map Reference: 33124   Census Tract: 0037.02
Project Name: Marquis Condo.   Phase: 1  
                                       
ASSIGNMENT The purpose of this appraisal is to develop an opinion of:    ☒ Market Value (as defined), or    ☐ other type of value (describe)
This report reflects the following value (if not Current, see comments):    ☒ Current (the Inspection Date is the Effective Date)    ☐ Retrospective    ☐ Prospective
Approaches developed for this appraisal:  ☒ Sales Comparison Approach  ☐ Cost Approach  ☐ Income Approach (See Reconciliation Comments and Scope of Work)      
Property Rights Appraised:    ☒ Fee Simple    ☐ Leasehold    ☐ Leased Fee    ☐ Other (describe)
Intended Use: Determine the market value pf the property.
 
Intended User(s) (by name or type): Optibase Inc.
Client:      Optibase Inc.   Address:    PO Box 448 Mountain View, CA 94042
Appraiser:    Alejandro Martell   Address:    1071 SW 150th Pl, Miami, FL 33194-2579
           
MARKET AREA DESCRIPTION Location: ☒ Urban ☐ Suburban ☐ Rural Predominant Condominium Housing Present Land Use Change in Land Use
Built up: ☒ Over 75% ☐ 25-75% ☐ Under 25% Occupancy PRICE   AGE One-Unit 70 % ☒ Not Likely  
Growth rate: ☒ Rapid ☐ Stable ☐ Slow ☒ Owner     80 $(000)   (yrs) 2-4 Unit % ☐ Likely * ☐ In Process *
Property values: ☒ Increasing ☐ Stable ☐ Declining ☒ Tenant     20 380 Low 0 Multi-Unit 0 % * To: _____________________
Demand/supply: ☐ Shortage ☒ In Balance ☐ Over Supply ☐ Vacant (0-5%) 1,725 High 85 Comm’l 25 %  
Marketing time: ☐ Under 3 Mos. ☒ 3-6 Mos. ☐ Over 6 Mos. ☒ Vacant (>5%) 585 Pred 35 Other 5 %
Market Area Boundaries, Description, and Market Conditions (including support for the above characteristics and trends): I-395 TO THE NORTH,MIAMI RIVER TO
THE SOUTH ,BISCAYNE BLVD TO THE EAST, I-95 TO THE WEST. FINANCING IS READILY AVAILABLE FROM A VARIETY OF SOURCES AT COMPETITIVE
RATES. SOME SELLER FINANCING WAS ALSO NOTED.
 
 
 
 
 
                             
PROJECT SITE DESCRIPTION Zoning Classification: 6401   Description: RESIDENTIAL-CONDOMINIUM
  Zoning Compliance: ☒ Legal ☐ Legal nonconforming (grandfathered) ☐ Illegal ☐ No zoning
Ground Rent (if applicable) $_______/ _______   Comments:   N/A
 
Highest & Best Use as improved (or as proposed per plans & specifications):   ☒ Present use, or   ☐ Other use (explain)  
 
Actual Use as of Effective Date: CONDOMINIUM RESIDENTIAL   Use as appraised in this report: CONDOMINIUM RESIDENTIAL
Summary of Highest & Best Use: The improvements are substantially the highest and best use for the subject property,except for those items of
depreciation described in the improvement section.
 
Utilities Public Other Provider/Description Off-site Improvements   Type   Public Private Density AVERAGE /TYPICAL
Electricity FPL Street   ASPHALT   Size TYPICAL OF THE AREA
Gas NONE Curb/Gutter   YES/YES   Topography STREET GRADE, LEVEL
Water Miami Dade Sidewalk   YES   View N;Res;
Sanitary Sewer Miami Dade Street Lights   YES      
Storm Sewer Miami Dade Alley   None      
Other site elements: ☐ Inside Lot ☐ Corner Lot ☐ Cul de Sac ☐ Underground Utilities ☐ Other (describe)
FEMA Spec’l Flood Hazard Area ☒ Yes ☐ No FEMA Flood Zone    AE   FEMA Map # 12086C0312L   FEMA Map Date 09/11/2009
Site Comments: STANDARD EASEMENTS WERE NOTED. NO ADVERSE ENCROACHMENTS ARE APPARENT. THE SUBJECT’S USE IS LEGAL AND
PERMISSIBLE.
 
 
 
                                     
PROJECT INFORMATION Data source(s) for project information EXTERIOR OBSERVATION,MLS,PUBLIC RECORDS.
Project Description    ☐ Detached    ☐ Row or Townhouse    ☐ Garden    ☐ Mid-Rise    ☒ High-Rise    ☐ Other (describe)
General Description of Project Subject Phase             # If Project Completed     # If Project Incomplete #
# of Stories 67 Exterior Walls Concrete   Units 285 Phases 1 Planned Phases  
# of Elevators 4 Roof Surface Concrete   Units Completed 285 Units 285 Planned Units  
☒ Existing ☐ Proposed ☐ Und.Cons. Total # Parking Unknown   Units For Sale Unk Units for Sale Unk Units for Sale  
Design (Style) High Rise Ratio (spaces/unit) Unk   Units Sold 285 Units Sold 285 Units Sold  
Actual Age (Yrs.) 13 Parking Type(s) Covered   Units Rented Unk Units Rented Unk Units Rented  
Effective Age (Yrs.) 13 Guest Parking Valet   Owner Occup. Units Unk Owner Occup. Units Unk Owner Occup. Units  
Project Primary Occupancy      ☐ Principal Residence      ☐ Second Home or Recreational    ☒ Tenant
Is the developer/builder in control of the Homeowners’ Association (HOA)?    ☐ Yes    ☒ No
Management Group:    ☒ Homeowners’ Association    ☐ Developer    ☐ Management Agent (name of management agent or company):    
 
Was the project created by the conversion of existing building(s) into a condominium?    ☐ Yes   ☒ No    If Yes, describe the original use and date of conversion.
 
Are CC&Rs applicable? ☐ Yes ☐ No ☒ Unknown Have the documents been reviewed? ☐ Yes ☒ No     Comments: N/A
 
Project Comments (condition, quality of construction, completion status, etc.): THE PROJECT IS IN GOOD CONDITION,GOOD QUALITY
CONSTRUCTION AND GOOD
MARKET APPEAL.
 
 
Common Elements and Recreational Facilities:   SECURITY,POOL,SPA,GYM,COMMON AREAS.ETC.
 
 
                                 

  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

     
INDIVIDUAL CONDO UNIT APPRAISAL REPORT File No.: AM36MAR21
AM36MAR21
PROJECT ANALYSIS Summary of condominium project budget analysis for the current year (if analyzed):   APPRAISER NOT PROVIDED WITH THE DOCUMENT.
 
 
 
 
 
Other fees for the use of the project facilities (other than regular HOA charges):   Unk.
 
 
 
Compared to other competitive projects of similar quality and design, the subject unit charge appears   ☐ High Average ☐ Low (If High or Low, describe)
 
 
Are there any special or unusual characteristics of the project (based on the condominium documents, HOA meetings, or other information) known to the appraiser?
☐ Yes No If Yes, describe and explain the effect on value and marketability.    
 
 
 
 
 
DESCRIPTION OF THE UNIT IMPROVEMENTS Unit Charge: $    Unk per month X 12 = $     Unk per year.       Annual assessment charge per year per SF of GLA = $
Utilities included in the Unit Charge: ☒ None    ☐ Heat    ☐ Air Conditioning    ☐ Electricity    ☐ Gas    ☐ Water    ☐ Sewer    ☐ Cable    ☐ Other
Source(s) used for physical characteristics of property: ☐ New Inspection ☐ Previous Appraisal Files ☒ MLS ☒ Assessment and Tax Records ☐ Prior Inspection
☐ Property Owner ☐ Other (describe)   Data Source for Gross Living Area Public Records
General Description Exterior Description   Foundation   ☐ N/A Basement ☒ N/A Heating YES
Floor Location 55 Foundation Concrete Slab Concrete Area Sq. Ft.   Type CENTRAL
# of Levels 2 Exterior Walls Concrete Crawl Space None % Finished   Fuel ELCTR.
Design (Style) High Rise Roof Surface Concrete/Good Basement None Ceiling      
☒ Existing ☐ Proposed Gutters & Dwnspts. Yes/Yes Sump Pump Walls   Cooling YES
☐ Under Construction Window Type Sliding/Good Dampness Floor   Central X
Actual Age (Yrs.) 12 Storm/Screens Yes/Yes/Ave Settlement None Outside Entry   Other  
Effective Age (Yrs.) 12     Infestation None        
Interior Description Appliances     Attic ☒ N/A Amenities Car Storage   ☐ None
Floors Tile/Wood/Good Refrigerator Stairs Fireplace(s) # 0 Woodstove(s) # 0 ☐ Garage # 0
Walls Drywall/Good. Range/Oven Drop Stair Patio None       ☒ Covered # 1
Trim/Finish Wood/Good Disposal Scuttle Deck O.Terrace       ☐ Open #  
Bath Floor Tile/Good. Dishwasher Doorway Porch C.Entry       Total # of cars   1
Bath Wainscot Tile/Good Fan/Hood Floor Fence None       ☒ Assigned 4  
Doors Impact/Good Microwave Heated Pool None       ☐ Owned    
    Washer/Dryer Finished Balcony Yes       Space #(s) 5505
Finished area above grade contains: 4    Rooms   1     Bedrooms 2.0    Bath(s) 1,675    Square Feet of Gross Living Area Above Grade
Are the heating and cooling for the individual units separately metered? Yes ☐ No (If No, describe)    
 
 
Additional features:   THE SUBJECT PROPERTY HAS CENTRAL A/C.
 
 
 
 
 
Describe the condition of the property (including physical, functional and external obsolescence): THE SUBJECT IS CONSIDERED TO BE IN GOOD
CONDITION. ITEMS OF PERSONAL PROPERTY ARE NOT INCLUDED IN THIS REPORT.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
TRANSFER HISTORY My research  ☐   did   ☒      did not reveal any prior sales or transfers of the subject property for the three years prior to the effective date of this appraisal.
Data Source(s): PUBLIC RECORDS/MLS
1st Prior Subject Sale/Transfer      Analysis of sale/transfer history and/or any current agreement of sale/listing:   N/A
Date:      
Price:      
Source(s):      
2nd Prior Subject Sale/Transfer    
Date:      
Price:      
Source(s):      
                                                     

  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

 

INDIVIDUAL CONDO UNIT APPRAISAL REPORT

                 AM36MAR21

File No.:  AM36MAR21

SALES COMPARISON APPROACH SALES COMPARISON APPROACH TO VALUE (if developed)                ☐ The Sales Comparison Approach was not developed for this appraisal.
FEATURE SUBJECT COMPARABLE SALE # 1 COMPARABLE SALE # 2 COMPARABLE SALE # 3

Address   1100 Biscayne Blvd , # 5505

               MIAMI, FL 33132

1100 Biscayne Blvd # 5103
MIAMI, FL 33132
1100 Biscayne Blvd # PH6305
MIAMI, FL 33132
1100 Biscayne Blvd # 4509
MIAMI, FL 33132

Project      Marquis Condo.

Phase        1

Marquis Condo.
1
Marquis Condo.
1
Marquis Condo.
1
Proximity to Subject   Less than 0.01 miles Less than 0.01 miles Less than 0.01 miles
Sale Price $ 0   $ 575,000   $ 785,000   $ 640,000
Sale Price/GLA $ 815.71 /sq.ft. $ 383.85 /sq.ft.   $ 468.66 /sq.ft.   $ 364.88 /sq.ft.  
Data Source(s) FARES/TAX R. TAX.REC./REALIST. TAX.REC./REALIST. TAX.REC./REALIST.
Verification Source(s) INSPECTION mls#A10654163 mls#A10790475 mls#A10508754
VALUE ADJUSTMENTS DESCRIPTION DESCRIPTION +(-) $ Adjust. DESCRIPTION +(-) $ Adjust. DESCRIPTION +(-) $ Adjust.
Sales or Financing
Concessions

0

0

0

0

 

0

0

 

0

0

 
Date of Sale/Time N/A 12/02/2020 0 06/26/2020 0 01/07/2021 0
Rights Appraised Fee Simple Fee Simple   Fee Simple   Fee Simple  
Location N;Res N;Res   N;Res   N;Res  
HOA Fees ($/Month) Unk Unk   Unk   Unk  

Common Elements and

Recreational Facilities

POOL

C.AREAS

POOL

C.AREAS

 

POOL

C.AREAS

 

POOL

C.AREAS

 
Floor Location 55 51 +8,000 63 -4,000 45 +14,000
View B;Water,City. B;Water,City.   B;Water,City.   B;Water,City.  
Design (Style) High Rise High Rise   High Rise   High Rise  
Quality of Construction Q3 Q3   Q3   Q3  
Age 12 12   12   12  
Condition C3 C3   C3   C3  
Above Grade
Room Count
Gross Living Area
Total Bdrms Baths Total Bdrms Baths   Total Bdrms Baths   Total Bdrms Baths  
4 1 2.0 4 2 2.1 -5,000 4 1 2.0   4 2 2.1  
1,675 sq.ft. 1,498 sq.ft. +14,200 1,675 sq.ft. 0 1,754 sq.ft. -9,000
Basement & Finished Rooms Below Grade 0sf 0sf   0sf   0sf  
Functional Utility AVERAGE AVERAGE   AVERAGE   AVERAGE  
Heating/Cooling CENTRAL A/C CENTRAL A/C   CENTRAL A/C   CENTRAL A/C  
Energy Efficient Items STANDARD STANDARD   STANDARD   STANDARD  
Parking Covered Covered   Covered   Covered  
Porch/Patio/Deck Balcony Balcony   Balcony   Balcony  
               
               
               
               
               
Net Adjustment (Total)   ☐ + ☒ - $ 17,200 ☐ + ☒ - $ -4,000 ☐ + ☒ - $ 5,000
Adjusted Sale Price of Comparables     $ 592,200   $ 781,000   $ 645,000
Summary of Sales Comparison Approach ALL SALES ARE LOCATED WITHIN THE SUBJECT’S MARKET AREA.EQUAL WEIGHT IS GIVEN TO ALL COMPARABLES.
 
SUBJECT’S PROPERTY COMPLEX HAS 6 ACTIVE LISTINGS BETWEEN $622,000. AND $775,000. 1 ACTIVE WITH CONTRACT FOR $599,000. 2 PENDING SALES BETWEEN $624,900 AND $629,000.
Indicated Value by Sales Comparison Approach $       672,000
                                       
  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

 

INDIVIDUAL CONDO UNIT APPRAISAL REPORT

                  AM36MAR21

File No.:   AM36MAR21

INCOME APPROACH INCOME APPROACH TO VALUE (if developed)                    ☒ The Income  Approach  was not developed for this appraisal.
FEATURE SUBJECT COMPARABLE RENTAL # 1 COMPARABLE RENTAL # 2 COMPARABLE RENTAL # 3

Address     1100 Biscayne Blvd , # 5505 

Miami, FL 33132 

     

Project     Marquis Condo. 

Phase       1 

     
Proximity to Subject        
Current Monthly Rent  $    $    $    $
Rent/GLA  $                        /sq.ft.    $                        /sq.ft.    $                     /sq.ft.    $                      /sq.ft.
Rent Control   ☐ Yes ☐ No  ☐ Yes ☐ No    ☐ Yes ☐ No    ☐ Yes ☐ No  
Data Source(s)        
Date of Lease(s)        
Location  N;Res      
View        
Age  12      
Condition  C3      
Above Grade
Room Count
Gross Living Area
Total Bdrms Baths Total Bdrms Baths   Total Bdrms Baths   Total Bdrms Baths  
4 1 2.0                        
1,675 sq.ft.  sq.ft.    sq.ft.    sq.ft.   
Utilities Included        
         
         
         
Summary of Income Approach (including support for market rent and GRM):    
 
 
 
 
 
 
 
 
 
 
Opinion of Monthly Market Rent $                                                                  X  Gross Rent Multiplier                                                                   = $                                                                 Indicated Value by Income Approach
COST APPROACH TO VALUE (if developed)                ☒   The Cost Approach  was not developed  for this appraisal.
Summary of Cost Approach: N/A
COST  
   

RECONCILIATION

 

Indicated Value by: Sales Comparison Approach $     672,000                      Cost Approach (if developed) $                               Income Approach (if developed) $
Final Reconciliation       FINAL RELIANCE IS GIVEN TO THE SALES COMPARISON APPROACH WHICH BEST REFLECTS THE ACTIONS OF  BUYERS AND SELLERS IN THE MARKET PLACE. DUE TO THE LACK OF LAND SALES, THE COST APPROACH IS NOT A RELIABLE   APPROACH TO VALUE. THE INCOME APPROACH IS NOT TYPICALLY APPLIED FOR SINGLE FAMILY OCCUPIED.                                     
 

This appraisal is made ☒ ’’as is’’, ☐ subject to completion per plans and specifications on the basis of a Hypothetical Condition that the improvements have been completed, ☐ subject to the following repairs or alterations on the basis of a Hypothetical Condition that the repairs or alterations have been completed, ☐ subject to the following required inspection based on the Extraordinary Assumption that the condition or deficiency does not require alteration or repair: SEE APPRAISER’S CERTIFICATION AND STATEMENT OF LIMITING CONDITIONS.  

 

 ☐ This report is also subject to other Hypothetical Conditions and/or Extraordinary Assumptions as specified in the attached addenda.
  Based on the degree of inspection of the subject property, as indicated below, defined Scope of Work, Statement of Assumptions and Limiting Conditions, and Appraiser’s Certifications, my (our) Opinion of the Market Value (or other specified value type), as defined herein, of the real property that is the subject of this report is: $              672,000             , as of:             03/17/2021             , which is the effective date of this appraisal. If indicated above, this Opinion of Value is subject to Hypothetical Conditions and/or Extraordinary Assumptions included in this report. See attached addenda.
ATTACHMENTS

A true and complete copy of this report contains 16 pages, including exhibits which are considered an integral part of the report. This appraisal report may not be properly understood without reference to the information contained in the complete report. 

Attached Exhibits: 

☒ Scope of Work                                ☐ Limiting Cond./Certifications              ☐ Narrative Addendum               ☒ Photograph Addenda            ☐ Sketch Addendum 

☒ Map Addenda                                 ☐ Additional Sales                                   ☐ Additional Rentals                   ☐ Flood Addendum                  ☐ Hypothetical Conditions 

☐ Extraordinary Assumptions            ☐ Budget Analysis                                   ☐                                                  ☐                                               ☐

SIGNATURES

Client Contact:   Optibase Inc.                                                                                                                                Client Name:   Optibase Inc.                                                                   

E-Mail: amirp@optibase-holdings.com                                                                                                                                    Address: PO Box 448 Mountain View, CA 94042 

APPRAISER

 

 

Appraiser Name: Alejandro Martell                                                                                           

Company: Florida House Appraisals                                                                                                                   

Phone: (786) 277-8953                Fax:  _________           ____________________

E-Mail: floridahouseappraisals@yahoo.com                                                                    

Date of Report (Signature): 03/17/2021                                                                                    

License or Certification #: Cert Res RD5414                                State: FL                                          

Designation: Cert Res RD5414                                                                                                                     

Expiration Date of License or Certification: 11/30/2022                                                                                             

Inspection of Subject:      ☐ Interior & Exterior           ☐ Exterior Only      ☒ None

Date of Inspection: 03/17/2021

SUPERVISORY APPRAISER (if required)

or CO-APPRAISER (if applicable)

 

 

 

 

 

 

 

 

Supervisory or

Co-Appraiser Name:_________________________________________________________________

Company:   _________________
Phone:  _________________________________________________Fax:  ____________________

E-Mail: _________________________________________________________________________________________

Date of Report (Signature):______________________________________________________________________________

License or Certification #: __________________________________________  State: ___________________________

Designation: _______________________________________________________________________________________________

Expiration Date of License or Certification:  _______________________________________________________________________________

Inspection of Subject:      ☐ Interior & Exterior       ☐ Exterior Only    ☐ None

Date of Inspection:

 

                                         
  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

 

Florida House Appraisals
 
INDIVIDUAL CONDO UNIT APPRAISAL REPORT File No.:     AM35MAR21
AM35MAR21
SUBJECT Property Address:      1100 Biscayne Blvd Unit #:   5705 City:   MIAMI State:   FL
Zip Code:    33132 County:    Miami Dade. Legal Description:      MARQUIS CONDO UNIT 5705 UNDIV
0.31092450% INT IN COMMON ELEMENTS. Assessor’s Parcel #:      01-32-31-070-2330
Tax Year: 2020 R.E. Taxes: $ 10,930 Special Assessments: $ 0 Borrower (if applicable):      N/A
Current Owner of Record:     Optibase Real Estate Miami LLC Occupant:      ☐ Owner ☐ Tenant (Market Rent) ☐ Tenant (Regulated Rent) ☒ Vacant
Project Type: ☒ Condominium ☐ Other (describe)   HOA: $ Unk. ☐ per year ☐ per month
Market Area Name: Marquis Condo   Map Reference: 33124   Census Tract: 0037.02
Project Name: Marquis Condo.   Phase: 1  
                                       
ASSIGNMENT The purpose of this appraisal is to develop an opinion of:    ☒ Market Value (as defined), or    ☐ other type of value (describe)
This report reflects the following value (if not Current, see comments):    ☒ Current (the Inspection Date is the Effective Date)    ☐ Retrospective    ☐ Prospective
Approaches developed for this appraisal:  ☒ Sales Comparison Approach  ☐ Cost Approach  ☐ Income Approach (See Reconciliation Comments and Scope of Work)      
Property Rights Appraised:    ☒ Fee Simple    ☐ Leasehold    ☐ Leased Fee    ☐ Other (describe)
Intended Use: Determine the market value pf the property.
 
Intended User(s) (by name or type): Optibase Inc.
Client:      Optibase Inc.   Address:    PO Box 448 Mountain View, CA 94042
Appraiser:    Alejandro Martell   Address:    1071 SW 150th Pl, Miami, FL 33194-2579
           
MARKET AREA DESCRIPTION Location: ☒ Urban ☐ Suburban ☐ Rural Predominant Condominium Housing Present Land Use Change in Land Use
Built up: ☒ Over 75% ☐ 25-75% ☐ Under 25% Occupancy PRICE   AGE One-Unit 70 % ☒ Not Likely  
Growth rate: ☒ Rapid ☐ Stable ☐ Slow ☒ Owner     80 $(000)   (yrs) 2-4 Unit % ☐ Likely * ☐ In Process *
Property values: ☒ Increasing ☐ Stable ☐ Declining ☒ Tenant     20 380 Low 0 Multi-Unit 0 % * To: _____________________
Demand/supply: ☐ Shortage ☒ In Balance ☐ Over Supply ☐ Vacant (0-5%) 1,725 High 85 Comm’l 25 %  
Marketing time: ☐ Under 3 Mos. ☒ 3-6 Mos. ☐ Over 6 Mos. ☒ Vacant (>5%) 585 Pred 35 Other 5 %
Market Area Boundaries, Description, and Market Conditions (including support for the above characteristics and trends): I-395 TO THE NORTH,MIAMI RIVER TO
THE SOUTH ,BISCAYNE BLVD TO THE EAST, I-95 TO THE WEST. FINANCING IS READILY AVAILABLE FROM A VARIETY OF
SOURCES AT COMPETITIVE RATES. SOME SELLER FINANCING WAS ALSO NOTED.
 
 
 
 
 
                             
PROJECT SITE DESCRIPTION Zoning Classification: 6401   Description: RESIDENTIAL-CONDOMINIUM
  Zoning Compliance: ☒ Legal ☐ Legal nonconforming (grandfathered) ☐ Illegal ☐ No zoning
Ground Rent (if applicable) $_______/ _______   Comments:   N/A
 
Highest & Best Use as improved (or as proposed per plans & specifications):   ☒ Present use, or   ☐ Other use (explain)  
 
Actual Use as of Effective Date: CONDOMINIUM RESIDENTIAL   Use as appraised in this report: CONDOMINIUM RESIDENTIAL
Summary of Highest & Best Use: The improvements are substantially the highest and best use for the subject property,except for those items of
depreciation described in the improvement section.
 
Utilities Public Other Provider/Description Off-site Improvements   Type   Public Private Density AVERAGE /TYPICAL
Electricity FPL Street   ASPHALT   Size TYPICAL OF THE AREA
Gas NONE Curb/Gutter   YES/YES   Topography STREET GRADE, LEVEL
Water Miami Dade Sidewalk   YES   View N;Res;
Sanitary Sewer Miami Dade Street Lights   YES      
Storm Sewer Miami Dade Alley   None      
Other site elements: ☐ Inside Lot ☐ Corner Lot ☐ Cul de Sac ☐ Underground Utilities ☐ Other (describe)
FEMA Spec’l Flood Hazard Area ☒ Yes ☐ No FEMA Flood Zone    AE   FEMA Map # 12086C0312L   FEMA Map Date 09/11/2009
Site Comments: STANDARD EASEMENTS WERE NOTED. NO ADVERSE ENCROACHMENTS ARE APPARENT. THE SUBJECT’S USE IS
LEGAL AND PERMISSIBLE.
 
 
 
                                     
PROJECT INFORMATION Data source(s) for project information EXTERIOR OBSERVATION,MLS, PUBLIC RECORDS.
Project Description ☐ Detached ☐ Row or Townhouse ☐ Garden ☐ Mid-Rise ☒ High-Rise ☐ Other (describe)
General Description of Project Subject Phase             # If Project Completed     # If Project Incomplete #
# of Stories 67 Exterior Walls Concrete   Units 285 Phases 1 Planned Phases  
# of Elevators 4 Roof Surface Concrete   Units Completed 285 Units 285 Planned Units  
☒ Existing ☐ Proposed ☐ Und.Cons. Total # Parking Unknown   Units For Sale Unk Units for Sale Unk Units for Sale  
Design (Style) High Rise Ratio (spaces/unit) Unk   Units Sold 285 Units Sold 285 Units Sold  
Actual Age (Yrs.) 13 Parking Type(s) Covered   Units Rented Unk Units Rented Unk Units Rented  
Effective Age (Yrs.) 13 Guest Parking Valet   Owner Occup. Units Unk Owner Occup. Units Unk Owner Occup. Units  
Project Primary Occupancy    ☐ Principal Residence    ☐ Second Home or Recreational    ☒ Tenant
Is the developer/builder in control of the Homeowners’ Association (HOA)?    ☐ Yes    ☒ No
Management Group:    ☒ Homeowners’ Association    ☐ Developer    ☐ Management Agent (name of management agent or company):    
 
Was the project created by the conversion of existing building(s) into a condominium?    ☐ Yes   ☒ No    If Yes, describe the original use and date of conversion.
 
Are CC&Rs applicable? ☐ Yes ☐ No ☒ Unknown Have the documents been reviewed? ☐ Yes ☒ No     Comments: N/A
 
Project Comments (condition, quality of construction, completion status, etc.): THE PROJECT IS IN GOOD CONDITION,GOOD QUALITY
CONSTRUCTION AND GOOD
MARKET APPEAL.
 
 
Common Elements and Recreational Facilities:   SECURITY,POOL,SPA,GYM,COMMON AREAS.ETC.
 
 
                                 

  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

     
INDIVIDUAL CONDO UNIT APPRAISAL REPORT File No.: AM35MAR21
AM35MAR21
PROJECT ANALYSIS Summary of condominium project budget analysis for the current year (if analyzed):   APPRAISER NOT PROVIDED WITH THE DOCUMENT.
 
 
 
 
 
Other fees for the use of the project facilities (other than regular HOA charges):   Unk.
 
 
 
Compared to other competitive projects of similar quality and design, the subject unit charge appears   ☐ High Average ☐ Low (If High or Low, describe)
 
 
Are there any special or unusual characteristics of the project (based on the condominium documents, HOA meetings, or other information) known to the appraiser?
☐ Yes No If Yes, describe and explain the effect on value and marketability.    
 
 
 
 
 
DESCRIPTION OF THE UNIT IMPROVEMENTS Unit Charge: $    Unk per month X 12 = $     Unk per year.       Annual assessment charge per year per SF of GLA = $
Utilities included in the Unit Charge: ☒ None    ☐ Heat    ☐ Air Conditioning    ☐ Electricity    ☐ Gas    ☐ Water    ☐ Sewer    ☐ Cable    ☐ Other
Source(s) used for physical characteristics of property: ☐ New Inspection ☐ Previous Appraisal Files ☒ MLS ☒ Assessment and Tax Records ☐ Prior Inspection
☐ Property Owner ☐ Other (describe)   Data Source for Gross Living Area Public Records
General Description Exterior Description   Foundation   ☐ N/A Basement ☒ N/A Heating YES
Floor Location 57 Foundation Concrete Slab Concrete Area Sq. Ft.   Type CENTRAL
# of Levels 2 Exterior Walls Concrete Crawl Space None % Finished   Fuel ELCTR.
Design (Style) High Rise Roof Surface Concrete/Good Basement None Ceiling      
☒ Existing ☐ Proposed Gutters & Dwnspts. Yes/Yes Sump Pump Walls   Cooling YES
☐ Under Construction Window Type Sliding/Good Dampness Floor   Central X
Actual Age (Yrs.) 12 Storm/Screens Yes/Yes/Ave Settlement None Outside Entry   Other  
Effective Age (Yrs.) 12     Infestation None        
Interior Description Appliances     Attic ☒ N/A Amenities Car Storage   ☐ None
Floors Tile/Wood/Good Refrigerator Stairs Fireplace(s) # 0 Woodstove(s) # 0 ☐ Garage # 0
Walls Drywall/Good. Range/Oven Drop Stair Patio None       ☒ Covered # 1
Trim/Finish Wood/Good Disposal Scuttle Deck O.Terrace       ☐ Open #  
Bath Floor Tile/Good. Dishwasher Doorway Porch C.Entry       Total # of cars   1
Bath Wainscot Tile/Good Fan/Hood Floor Fence None       ☒ Assigned 4  
Doors Impact/Good Microwave Heated Pool None       ☐ Owned    
    Washer/Dryer Finished Balcony Yes       Space #(s) 5905
Finished area above grade contains: 4    Rooms   1     Bedrooms 2.0    Bath(s) 1,675    Square Feet of Gross Living Area Above Grade
Are the heating and cooling for the individual units separately metered? Yes ☐ No (If No, describe)    
 
 
Additional features:   THE SUBJECT PROPERTY HAS CENTRAL A/C.
 
 
 
 
 
Describe the condition of the property (including physical, functional and external obsolescence): THE SUBJECT IS CONSIDERED TO BE IN GOOD
CONDITION. ITEMS OF PERSONAL PROPERTY ARE NOT INCLUDED IN THIS REPORT.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
TRANSFER HISTORY My research  ☐   did   ☒      did not reveal any prior sales or transfers of the subject property for the three years prior to the effective date of this appraisal.
Data Source(s): PUBLIC RECORDS/MLS
1st Prior Subject Sale/Transfer Analysis of sale/transfer history and/or any current agreement of sale/listing:   N/A
Date:      
Price:      
Source(s):      
2nd Prior Subject Sale/Transfer    
Date:      
Price:      
Source(s):      
                                                     

  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

 

INDIVIDUAL CONDO UNIT APPRAISAL REPORT

                 AM35MAR21

File No.:  AM35MAR21

SALES COMPARISON APPROACH SALES COMPARISON APPROACH TO VALUE (if developed)                ☐ The Sales Comparison Approach was not developed for this appraisal.
FEATURE SUBJECT COMPARABLE SALE # 1 COMPARABLE SALE # 2 COMPARABLE SALE # 3

Address   1100 Biscayne Blvd , # 5705

                Miami, FL 33132

1100 Biscayne Blvd # 5103
MIAMI, FL 33132
1100 Biscayne Blvd # PH6305
MIAMI, FL 33132
1100 Biscayne Blvd # 4509
MIAMI, FL 33132

Project      Marquis Condo.

Phase        1

Marquis Condo.
1
Marquis Condo.
1
Marquis Condo.
1
Proximity to Subject   Less than 0.01 miles Less than 0.01 miles Less than 0.01 miles
Sale Price $ 0   $ 575,000   $ 785,000   $ 640,000
Sale Price/GLA $ 815.71 /sq.ft. $ 383.85 /sq.ft.   $ 468.66 /sq.ft.   $ 364.88 /sq.ft.  
Data Source(s) FARES/TAX R. TAX.REC./REALIST. TAX.REC./REALIST. TAX.REC./REALIST.
Verification Source(s) INSPECTION mls#A10654163 mls#A10790475 mls#A10508754
VALUE ADJUSTMENTS DESCRIPTION DESCRIPTION +(-) $ Adjust. DESCRIPTION +(-) $ Adjust. DESCRIPTION +(-) $ Adjust.
Sales or Financing
Concessions

0

0

0

0

 

0

0

 

0

0

 
Date of Sale/Time N/A 12/02/2020 0 07/21/2020 0 01/07/2021 0
Rights Appraised Fee Simple Fee Simple   Fee Simple   Fee Simple  
Location N;Res N;Res   N;Res   N;Res  
HOA Fees ($/Month) Unk Unk   Unk   Unk  

Common Elements and

Recreational Facilities

POOL

C.AREAS

POOL

C.AREAS

 

POOL

C.AREAS

 

POOL

C.AREAS

 
Floor Location 57 51 +6,000 63 -6,000 45 +12,000
View B;Water,City. B;Water,City.   B;Water,City.   B;Water,City.  
Design (Style) High Rise High Rise   High Rise   High Rise  
Quality of Construction Q3 Q3   Q3   Q3  
Age 12 12   12   12  
Condition C3 C3   C3   C3  
Above Grade
Room Count
Gross Living Area
Total Bdrms Baths Total Bdrms Baths   Total Bdrms Baths   Total Bdrms Baths  
4 1 2.0 4 2 2.1 -5,000 4 1 2.0 -5,000 4 2 2.1 -5,000
1,675 sq.ft. 1,498 sq.ft. +14,200 1,675 sq.ft. 0 1,754 sq.ft. -6,300
Basement & Finished Rooms Below Grade 0sf 0sf   0sf   0sf  
Functional Utility AVERAGE AVERAGE   AVERAGE   AVERAGE  
Heating/Cooling CENTRAL A/C CENTRAL A/C   CENTRAL A/C   CENTRAL A/C  
Energy Efficient Items STANDARD STANDARD   STANDARD   STANDARD  
Parking Covered Covered   Covered   Covered  
Porch/Patio/Deck Balcony Balcony   Balcony   Balcony  
               
               
               
               
               
Net Adjustment (Total)   ☒ + ☐ - $ 15,200 ☐ + ☒ - $ -11,000 ☒ + ☐ - $ 700
Adjusted Sale Price of Comparables     $ 590,200   $ 774,000   $ 640,700
Summary of Sales Comparison Approach ALL SALES ARE LOCATED WITHIN THE SUBJECT’S MARKET AREA.EQUAL WEIGHT IS GIVEN TO ALL COMPARABLES.
 
SUBJECT’S PROPERTY COMPLEX HAS 6 ACTIVE LISTINGS BETWEEN $622,000. AND $775,000. 1 ACTIVE WITH CONTRACT FOR $599,000. 2 PENDING SALES BETWEEN $624,900 AND $629,000.
Indicated Value by Sales Comparison Approach $       670,000
                                       
  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

 

INDIVIDUAL CONDO UNIT APPRAISAL REPORT

                  AM35MAR21

File No.:   AM35MAR21

INCOME APPROACH INCOME APPROACH TO VALUE (if developed)                    ☒ The Income  Approach  was not developed for this appraisal.
FEATURE SUBJECT COMPARABLE RENTAL # 1 COMPARABLE RENTAL # 2 COMPARABLE RENTAL # 3

Address     1100 Biscayne Blvd , # 5705 

Miami, FL 33132 

     

Project     Marquis Condo. 

Phase       1 

     
Proximity to Subject        
Current Monthly Rent  $    $    $    $
Rent/GLA  $                        /sq.ft.    $                        /sq.ft.    $                     /sq.ft.    $                      /sq.ft.
Rent Control   ☐ Yes ☐ No  ☐ Yes ☐ No    ☐ Yes ☐ No    ☐ Yes ☐ No  
Data Source(s)        
Date of Lease(s)        
Location  N;Res      
View        
Age  12      
Condition  C3      
Above Grade
Room Count
Gross Living Area
Total Bdrms Baths Total Bdrms Baths   Total Bdrms Baths   Total Bdrms Baths  
4 1 2.0                        
1,675 sq.ft.  sq.ft.    sq.ft.    sq.ft.   
Utilities Included        
         
         
         
Summary of Income Approach (including support for market rent and GRM):     
 
 
 
 
 
 
 
 
 
 
Opinion of Monthly Market Rent $                                                                  X  Gross Rent Multiplier                                                                   = $                                                                 Indicated Value by Income Approach
COST APPROACH TO VALUE (if developed)                ☒   The Cost Approach  was not developed  for this appraisal.
Summary of Cost Approach: N/A __________________________________________________________________________________________________________________________________________
COST  
   

RECONCILIATION

 

Indicated Value by: Sales Comparison Approach $     670,000                      Cost Approach (if developed) $                               Income Approach (if developed) $
Final Reconciliation       FINAL RELIANCE IS GIVEN TO THE SALES COMPARISON APPROACH WHICH BEST REFLECTS THE ACTIONS OF  BUYERS AND SELLERS IN THE MARKET PLACE. DUE TO THE LACK OF LAND SALES, THE COST APPROACH IS NOT A RELIABLE   APPROACH TO VALUE. THE INCOME APPROACH IS NOT TYPICALLY APPLIED FOR SINGLE FAMILY OCCUPIED.                                     
 

This appraisal is made ☒ ’‘as is’’, ☐ subject to completion per plans and specifications on the basis of a Hypothetical Condition that the improvements have been completed, ☐ subject to the following repairs or alterations on the basis of a Hypothetical Condition that the repairs or alterations have been completed, ☐ subject to the following required inspection based on the Extraordinary Assumption that the condition or deficiency does not require alteration or repair: SEE APPRAISER’S CERTIFICATION AND STATEMENT OF LIMITING CONDITIONS.  

 

 ☐ This report is also subject to other Hypothetical Conditions and/or Extraordinary Assumptions as specified in the attached addenda.
  Based on the degree of inspection of the subject property, as indicated below, defined Scope of Work, Statement of Assumptions and Limiting Conditions, and Appraiser’s Certifications, my (our) Opinion of the Market Value (or other specified value type), as defined herein, of the real property that is the subject of this report is: $              670,000             , as of:             03/17/2021             , which is the effective date of this appraisal. If indicated above, this Opinion of Value is subject to Hypothetical Conditions and/or Extraordinary Assumptions included in this report. See attached addenda.
ATTACHMENTS

A true and complete copy of this report contains 16 pages, including exhibits which are considered an integral part of the report. This appraisal report may not be properly understood without reference to the information contained in the complete report. 

Attached Exhibits: 

☒ Scope of Work                                ☐ Limiting Cond./Certifications              ☐ Narrative Addendum               ☒ Photograph Addenda            ☐ Sketch Addendum 

☒ Map Addenda                                 ☐ Additional Sales                                   ☐ Additional Rentals                   ☐ Flood Addendum                  ☐ Hypothetical Conditions 

☐ Extraordinary Assumptions            ☐ Budget Analysis                                   ☐                                                  ☐                                               ☐

SIGNATURES

Client Contact: Optibase Inc.                                                                                                                                Client Name: Optibase Inc.                                                                   

E-Mail: amirp@optibase-holdings.com                                                                                                                                    Address: PO Box 448 Mountain View, CA 94042 

APPRAISER

 

 

Appraiser Name: Alejandro Martell                                                                                           

Company: Florida House Appraisals                                                                                                                   

Phone: (786) 277-8953                Fax:  _________           ____________________

E-Mail: floridahouseappraisals@yahoo.com                                                                    

Date of Report (Signature): 03/17/2021                                                                                    

License or Certification #: Cert Res RD5414                                State: FL                                          

Designation: Cert Res RD5414                                                                                                                     

Expiration Date of License or Certification: 11/30/2022                                                                                             

Inspection of Subject:      ☐ Interior & Exterior           ☐ Exterior Only      ☒ None

Date of Inspection: 03/17/2021

SUPERVISORY APPRAISER (if required)

or CO-APPRAISER (if applicable)

 

 

 

 

 

 

 

 

 

 

Supervisory or

Co-Appraiser Name:_________________________________________________________________

Company:   _________________Phone:  _________________________________________________Fax:  ____________________

E-Mail: _________________________________________________________________________________________

Date of Report (Signature):______________________________________________________________________________

License or Certification #: __________________________________________  State: ___________________________

Designation: _______________________________________________________________________________________________

Expiration Date of License or Certification:  _______________________________________________________________________________

Inspection of Subject:      ☐ Interior & Exterior       ☐ Exterior Only    ☐ None

Date of Inspection:

 

                                         
  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

 

Florida House Appraisals
 
INDIVIDUAL CONDO UNIT APPRAISAL REPORT File No.:     AM35MAR21
AM35MAR21
SUBJECT Property Address:      1100 Biscayne Blvd Unit #:   5905 City:   MIAMI State:   FL
Zip Code:    33132 County:    Miami Dade. Legal Description:      MARQUIS CONDO UNIT 5905 UNDIV
0.30572695% INT IN COMMON ELEMENTS. Assessor’s Parcel #:      01-32-31-070-2350
Tax Year: 2020 R.E. Taxes: $ 11,084 Special Assessments: $ 0 Borrower (if applicable):      N/A
Current Owner of Record:     Optibase Real Estate Miami LLC Occupant:      ☐ Owner ☐ Tenant (Market Rent) ☐ Tenant (Regulated Rent) ☒ Vacant
Project Type: ☒ Condominium ☐ Other (describe)   HOA: $ Unk. ☐ per year ☐ per month
Market Area Name: Marquis Condo   Map Reference: 33124   Census Tract: 0037.02
Project Name: Marquis Condo.   Phase: 1  
                                       
ASSIGNMENT The purpose of this appraisal is to develop an opinion of:    ☒ Market Value (as defined), or    ☐ other type of value (describe)
This report reflects the following value (if not Current, see comments):    ☒ Current (the Inspection Date is the Effective Date)    ☐ Retrospective    ☐ Prospective
Approaches developed for this appraisal:  ☒ Sales Comparison Approach  ☐ Cost Approach  ☐ Income Approach (See Reconciliation Comments and Scope of Work)      
Property Rights Appraised:    ☒ Fee Simple    ☐ Leasehold    ☐ Leased Fee    ☐ Other (describe)
Intended Use: Determine the market value pf the property.
 
Intended User(s) (by name or type): Optibase Inc.
Client:      Optibase Inc.   Address:    PO Box 448 Mountain View, CA 94042
Appraiser:    Alejandro Martell   Address:    1071 SW 150th Pl, Miami, FL 33194-2579
           
MARKET AREA DESCRIPTION Location: ☒ Urban ☐ Suburban ☐ Rural Predominant Condominium Housing Present Land Use Change in Land Use
Built up: ☒ Over 75% ☐ 25-75% ☐ Under 25% Occupancy PRICE   AGE One-Unit 70 % ☒ Not Likely  
Growth rate: ☒ Rapid ☐ Stable ☐ Slow ☒ Owner     80 $(000)   (yrs) 2-4 Unit % ☐ Likely * ☐ In Process *
Property values: ☒ Increasing ☐ Stable ☐ Declining ☒ Tenant     20 380 Low 0 Multi-Unit 0 % * To: _____________________
Demand/supply: ☐ Shortage ☒ In Balance ☐ Over Supply ☐ Vacant (0-5%) 1,725 High 85 Comm’l 25 %  
Marketing time: ☐ Under 3 Mos. ☒ 3-6 Mos. ☐ Over 6 Mos. ☒ Vacant (>5%) 585 Pred 35 Other 5 %
Market Area Boundaries, Description, and Market Conditions (including support for the above characteristics and trends): I-395 TO THE NORTH,MIAMI RIVER TO
THE SOUTH ,BISCAYNE BLVD TO THE EAST, I-95 TO THE WEST. FINANCING IS READILY AVAILABLE FROM A VARIETY OF SOURCES AT COMPETITIVE
RATES. SOME SELLER FINANCING WAS ALSO NOTED.
 
 
 
 
 
                             
PROJECT SITE DESCRIPTION Zoning Classification: 6401   Description: RESIDENTIAL-CONDOMINIUM
  Zoning Compliance: ☒ Legal ☐ Legal nonconforming (grandfathered) ☐ Illegal ☐ No zoning
Ground Rent (if applicable) $_______/ _______   Comments:   N/A
 
Highest & Best Use as improved (or as proposed per plans & specifications):   ☒ Present use, or   ☐ Other use (explain)  
 
Actual Use as of Effective Date: CONDOMINIUM RESIDENTIAL   Use as appraised in this report: CONDOMINIUM RESIDENTIAL
Summary of Highest & Best Use: The improvements are substantially the highest and best use for the subject property,except for those items of
depreciation described in the improvement section.
 
Utilities Public Other Provider/Description Off-site Improvements   Type   Public Private Density AVERAGE /TYPICAL
Electricity FPL Street   ASPHALT   Size TYPICAL OF THE AREA
Gas NONE Curb/Gutter   YES/YES   Topography STREET GRADE, LEVEL
Water Miami Dade Sidewalk   YES   View N;Res;
Sanitary Sewer Miami Dade Street Lights   YES      
Storm Sewer Miami Dade Alley   None      
Other site elements: ☐ Inside Lot ☐ Corner Lot ☐ Cul de Sac ☐ Underground Utilities ☐ Other (describe)
FEMA Spec’l Flood Hazard Area ☒ Yes ☐ No FEMA Flood Zone    AE   FEMA Map # 12086C0312L   FEMA Map Date 09/11/2009
Site Comments: STANDARD EASEMENTS WERE NOTED. NO ADVERSE ENCROACHMENTS ARE APPARENT. THE SUBJECT’S USE IS LEGAL AND
PERMISSIBLE.
 
 
 
                                     
PROJECT INFORMATION Data source(s) for project information EXTERIOR OBSERVATION,MLS,PUBLIC RECORDS.
Project Description ☐ Detached ☐ Row or Townhouse ☐ Garden ☐ Mid-Rise ☒ High-Rise ☐ Other (describe)
General Description of Project Subject Phase             # If Project Completed     # If Project Incomplete #
# of Stories 67 Exterior Walls Concrete   Units 285 Phases 1 Planned Phases  
# of Elevators 4 Roof Surface Concrete   Units Completed 285 Units 285 Planned Units  
☒ Existing ☐ Proposed ☐ Und.Cons. Total # Parking Unknown   Units For Sale Unk Units for Sale Unk Units for Sale  
Design (Style) High Rise Ratio (spaces/unit) Unk   Units Sold 285 Units Sold 285 Units Sold  
Actual Age (Yrs.) 13 Parking Type(s) Covered   Units Rented Unk Units Rented Unk Units Rented  
Effective Age (Yrs.) 13 Guest Parking Valet   Owner Occup. Units Unk Owner Occup. Units Unk Owner Occup. Units  
Project Primary Occupancy    ☐ Principal Residence    ☐ Second Home or Recreational    ☒ Tenant
Is the developer/builder in control of the Homeowners’ Association (HOA)?    ☐ Yes    ☒ No
Management Group:    ☒ Homeowners’ Association    ☐ Developer    ☐ Management Agent (name of management agent or company):    
 
Was the project created by the conversion of existing building(s) into a condominium?    ☐ Yes   ☒ No    If Yes, describe the original use and date of conversion.
 
Are CC&Rs applicable? ☐ Yes ☐ No ☒ Unknown Have the documents been reviewed? ☐ Yes ☒ No     Comments: N/A
 
Project Comments (condition, quality of construction, completion status, etc.): THE PROJECT IS IN GOOD CONDITION,GOOD QUALITY
CONSTRUCTION AND GOOD
MARKET APPEAL.
 
 
Common Elements and Recreational Facilities:   SECURITY,POOL,SPA,GYM,COMMON AREAS.ETC.
 
 
                                 

  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

     
INDIVIDUAL CONDO UNIT APPRAISAL REPORT File No.: AM35MAR21
AM35MAR21
PROJECT ANALYSIS Summary of condominium project budget analysis for the current year (if analyzed):   APPRAISER NOT PROVIDED WITH THE DOCUMENT.
 
 
 
 
 
Other fees for the use of the project facilities (other than regular HOA charges):   Unk.
 
 
 
Compared to other competitive projects of similar quality and design, the subject unit charge appears   ☐ High Average ☐ Low (If High or Low, describe)
 
 
Are there any special or unusual characteristics of the project (based on the condominium documents, HOA meetings, or other information) known to the appraiser?
☐ Yes No If Yes, describe and explain the effect on value and marketability.    
 
 
 
 
 
DESCRIPTION OF THE UNIT IMPROVEMENTS Unit Charge: $    Unk per month X 12 = $     Unk per year.       Annual assessment charge per year per SF of GLA = $
Utilities included in the Unit Charge: ☒ None    ☐ Heat    ☐ Air Conditioning    ☐ Electricity    ☐ Gas    ☐ Water    ☐ Sewer    ☐ Cable    ☐ Other
Source(s) used for physical characteristics of property: ☐ New Inspection ☐ Previous Appraisal Files ☒ MLS ☒ Assessment and Tax Records ☐ Prior Inspection
☐ Property Owner ☐ Other (describe)   Data Source for Gross Living Area Public Records
General Description Exterior Description   Foundation   ☐ N/A Basement ☒ N/A Heating YES
Floor Location 59 Foundation Concrete Slab Concrete Area Sq. Ft.   Type CENTRAL
# of Levels 2 Exterior Walls Concrete Crawl Space None % Finished   Fuel ELCTR.
Design (Style) High Rise Roof Surface Concrete/Good Basement None Ceiling      
☒ Existing ☐ Proposed Gutters & Dwnspts. Yes/Yes Sump Pump Walls   Cooling YES
☐ Under Construction Window Type Sliding/Good Dampness Floor   Central X
Actual Age (Yrs.) 12 Storm/Screens Yes/Yes/Ave Settlement None Outside Entry   Other  
Effective Age (Yrs.) 12     Infestation None        
Interior Description Appliances     Attic ☒ N/A Amenities Car Storage   ☐ None
Floors Tile/Wood/Good Refrigerator Stairs Fireplace(s) # 0 Woodstove(s) # 0 ☐ Garage # 0
Walls Drywall/Good. Range/Oven Drop Stair Patio None       ☒ Covered # 1
Trim/Finish Wood/Good Disposal Scuttle Deck O.Terrace       ☐ Open #  
Bath Floor Tile/Good. Dishwasher Doorway Porch C.Entry       Total # of cars   1
Bath Wainscot Tile/Good Fan/Hood Floor Fence None       ☒ Assigned 4  
Doors Impact/Good Microwave Heated Pool None       ☐ Owned    
    Washer/Dryer Finished Balcony Yes       Space #(s) 5905
Finished area above grade contains: 4    Rooms   1     Bedrooms 2.0    Bath(s) 1,675    Square Feet of Gross Living Area Above Grade
Are the heating and cooling for the individual units separately metered? Yes ☐ No (If No, describe)    
 
 
Additional features:   THE SUBJECT PROPERTY HAS CENTRAL A/C.
 
 
 
 
 
Describe the condition of the property (including physical, functional and external obsolescence): THE SUBJECT IS CONSIDERED TO BE IN GOOD
CONDITION. ITEMS OF PERSONAL PROPERTY ARE NOT INCLUDED IN THIS REPORT.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
TRANSFER HISTORY My research  ☐   did   ☒      did not reveal any prior sales or transfers of the subject property for the three years prior to the effective date of this appraisal.
Data Source(s): PUBLIC RECORDS/MLS
1st Prior Subject Sale/Transfer Analysis of sale/transfer history and/or any current agreement of sale/listing:   N/A
Date:      
Price:      
Source(s):      
2nd Prior Subject Sale/Transfer    
Date:      
Price:      
Source(s):      
                                                     

  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

 

INDIVIDUAL CONDO UNIT APPRAISAL REPORT

                 AM35MAR21

File No.:  AM35MAR21

SALES COMPARISON APPROACH SALES COMPARISON APPROACH TO VALUE (if developed)                ☐ The Sales Comparison Approach was not developed for this appraisal.
FEATURE SUBJECT COMPARABLE SALE # 1 COMPARABLE SALE # 2 COMPARABLE SALE # 3

Address   1100 Biscayne Blvd , # 5905

               MIAMI, FL 33132

1100 Biscayne Blvd # 5103
MIAMI, FL 33132
1100 Biscayne Blvd # PH6305
MIAMI, FL 33132
1100 Biscayne Blvd # 4509
MIAMI, FL 33132

Project      Marquis Condo.

Phase        1

Marquis Condo.
1
Marquis Condo.
1
Marquis Condo.
1
Proximity to Subject   Less than 0.01 miles Less than 0.01 miles Less than 0.01 miles
Sale Price $ 0   $ 575,000   $ 785,000   $ 640,000
Sale Price/GLA $ 815.71 /sq.ft. $ 383.85 /sq.ft.   $ 468.66 /sq.ft.   $ 364.88 /sq.ft.  
Data Source(s) FARES/TAX R. TAX.REC./REALIST. TAX.REC./REALIST. TAX.REC./REALIST.
Verification Source(s) INSPECTION mls#A10654163 mls#A10790475 mls#A10508754
VALUE ADJUSTMENTS DESCRIPTION DESCRIPTION +(-) $ Adjust. DESCRIPTION +(-) $ Adjust. DESCRIPTION +(-) $ Adjust.
Sales or Financing
Concessions

0

0

0

0

 

0

0

 

0

0

 
Date of Sale/Time N/A 12/02/2020 0 06/26/2020 0 01/07/2021 0
Rights Appraised Fee Simple Fee Simple   Fee Simple   Fee Simple  
Location N;Res N;Res   N;Res   N;Res  
HOA Fees ($/Month) Unk Unk   Unk   Unk  

Common Elements and

Recreational Facilities

POOL

C.AREAS

POOL

C.AREAS

 

POOL

C.AREAS

 

POOL

C.AREAS

 
Floor Location 59 51 +8,000 63 -4,000 45 +14,000
View B;Water,City. B;Water,City.   B;Water,City.   B;Water,City.  
Design (Style) High Rise High Rise   High Rise   High Rise  
Quality of Construction Q3 Q3   Q3   Q3  
Age 12 12   12   12  
Condition C3 C3   C3   C3  
Above Grade
Room Count
Gross Living Area
Total Bdrms Baths Total Bdrms Baths   Total Bdrms Baths   Total Bdrms Baths  
4 1 2.0 4 2 2.1 -5,000 4 1 2.0   4 2 2.1  
1,675 sq.ft. 1,498 sq.ft. +14,200 1,675 sq.ft. 0 1,754 sq.ft. -9,000
Basement & Finished Rooms Below Grade 0sf 0sf   0sf   0sf  
Functional Utility AVERAGE AVERAGE   AVERAGE   AVERAGE  
Heating/Cooling CENTRAL A/C CENTRAL A/C   CENTRAL A/C   CENTRAL A/C  
Energy Efficient Items STANDARD STANDARD   STANDARD   STANDARD  
Parking Covered Covered   Covered   Covered  
Porch/Patio/Deck Balcony Balcony   Balcony   Balcony  
               
               
               
               
               
Net Adjustment (Total)   ☒ + ☐ - $ 17,200 ☐ + ☒ - $ -4,000 ☒ + ☐ - $ 5,000
Adjusted Sale Price of Comparables     $ 592,200   $ 781,000   $ 645,000
Summary of Sales Comparison Approach ALL SALES ARE LOCATED WITHIN THE SUBJECT’S MARKET AREA.EQUAL WEIGHT IS GIVEN TO ALL COMPARABLES.
 
SUBJECT’S PROPERTY COMPLEX HAS 6 ACTIVE LISTINGS BETWEEN $622,000. AND $775,000. 1 ACTIVE WITH CONTRACT FOR $599,000. 2 PENDING SALES BETWEEN $624,900 AND $629,000.
Indicated Value by Sales Comparison Approach $       672,000
                                       
  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

 

INDIVIDUAL CONDO UNIT APPRAISAL REPORT

                  AM35MAR21

File No.:   AM35MAR21

INCOME APPROACH INCOME APPROACH TO VALUE (if developed)                    ☒ The Income  Approach  was not developed for this appraisal.
FEATURE SUBJECT COMPARABLE RENTAL # 1 COMPARABLE RENTAL # 2 COMPARABLE RENTAL # 3

Address     1100 Biscayne Blvd , # 5905 

    Miami, FL 33132 

     

Project     Marquis Condo. 

Phase       1 

     
Proximity to Subject        
Current Monthly Rent  $    $    $    $
Rent/GLA  $                        /sq.ft.    $                        /sq.ft.    $                     /sq.ft.    $                      /sq.ft.
Rent Control   ☐ Yes ☐ No  ☐ Yes ☐ No    ☐ Yes ☐ No    ☐ Yes ☐ No  
Data Source(s)        
Date of Lease(s)        
Location  N;Res      
View        
Age  12      
Condition  C3      
Above Grade
Room Count
Gross Living Area
Total Bdrms Baths Total Bdrms Baths   Total Bdrms Baths   Total Bdrms Baths  
4 1 2.0                        
1,675 sq.ft.  sq.ft.    sq.ft.    sq.ft.   
Utilities Included        
         
         
         
Summary of Income Approach (including support for market rent and GRM):    
 
 
 
 
 
 
 
 
 
 
Opinion of Monthly Market Rent $                                                                  X  Gross Rent Multiplier                                                                   = $                                                                 Indicated Value by Income Approach
COST APPROACH TO VALUE (if developed)                ☒   The Cost Approach  was not developed  for this appraisal.
Summary of Cost Approach: N/A __________________________________________________________________________________________________________________________________________
COST  
   

RECONCILIATION

 

Indicated Value by: Sales Comparison Approach $     672,000                      Cost Approach (if developed) $                               Income Approach (if developed) $
Final Reconciliation       FINAL RELIANCE IS GIVEN TO THE SALES COMPARISON APPROACH WHICH BEST REFLECTS THE ACTIONS OF  BUYERS AND SELLERS IN THE MARKET PLACE. DUE TO THE LACK OF LAND SALES, THE COST APPROACH IS NOT A RELIABLE   APPROACH TO VALUE. THE INCOME APPROACH IS NOT TYPICALLY APPLIED FOR SINGLE FAMILY OCCUPIED.                                     
 

This appraisal is made ☒ ’‘as is’’, ☐ subject to completion per plans and specifications on the basis of a Hypothetical Condition that the improvements have been completed, ☐ subject to the following repairs or alterations on the basis of a Hypothetical Condition that the repairs or alterations have been completed, ☐ subject to the following required inspection based on the Extraordinary Assumption that the condition or deficiency does not require alteration or repair: SEE APPRAISER’S CERTIFICATION AND STATEMENT OF LIMITING CONDITIONS.  

 

 ☐ This report is also subject to other Hypothetical Conditions and/or Extraordinary Assumptions as specified in the attached addenda.
  Based on the degree of inspection of the subject property, as indicated below, defined Scope of Work, Statement of Assumptions and Limiting Conditions, and Appraiser’s Certifications, my (our) Opinion of the Market Value (or other specified value type), as defined herein, of the real property that is the subject of this report is: $              672,000             , as of:             03/17/2021             , which is the effective date of this appraisal. If indicated above, this Opinion of Value is subject to Hypothetical Conditions and/or Extraordinary Assumptions included in this report. See attached addenda.
ATTACHMENTS

A true and complete copy of this report contains 16 pages, including exhibits which are considered an integral part of the report. This appraisal report may not be properly understood without reference to the information contained in the complete report. 

Attached Exhibits: 

☒ Scope of Work                                ☐ Limiting Cond./Certifications              ☐ Narrative Addendum               ☒ Photograph Addenda            ☐ Sketch Addendum 

☒ Map Addenda                                 ☐ Additional Sales                                   ☐ Additional Rentals                   ☐ Flood Addendum                  ☐ Hypothetical Conditions 

☐ Extraordinary Assumptions            ☐ Budget Analysis                                   ☐                                                  ☐                                               ☐

SIGNATURES

Client Contact:   Optibase Inc.                                                                                                                                Client Name:   Optibase Inc.                                                                   

E-Mail: amirp@optibase-holdings.com                                                                                                                                    Address: PO Box 448 Mountain View, CA 94042 

APPRAISER

 

 

Appraiser Name: Alejandro Martell                                                                                           

Company: Florida House Appraisals                                                                                                                   

Phone: (786) 277-8953                Fax:  _________           ____________________

E-Mail: floridahouseappraisals@yahoo.com                                                                    

Date of Report (Signature): 03/17/2021                                                                                    

License or Certification #: Cert Res RD5414                                State: FL                                          

Designation: Cert Res RD5414                                                                                                                     

Expiration Date of License or Certification: 11/30/2022                                                                                    

Inspection of Subject:      ☐ Interior & Exterior           ☐ Exterior Only      ☒ None

Date of Inspection: 03/17/2021

SUPERVISORY APPRAISER (if required)

or CO-APPRAISER (if applicable)

 

 

 

 

 

 

 

 

 

 

Supervisory or

Co-Appraiser Name:_________________________________________________________________

Company:   _________________
Phone:  _________________________________________________Fax:  ____________________

E-Mail: _________________________________________________________________________________________

Date of Report (Signature):______________________________________________________________________________

License or Certification #: __________________________________________  State: ___________________________

Designation: _______________________________________________________________________________________________

Expiration Date of License or Certification:  _______________________________________________________________________________

Inspection of Subject:      ☐ Interior & Exterior       ☐ Exterior Only    ☐ None

Date of Inspection:

                                         
  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

 

Florida House Appraisals
 
INDIVIDUAL CONDO UNIT APPRAISAL REPORT File No.:     AM26MAR21
AM26MAR21
SUBJECT Property Address:      1100 Biscayne Blvd Unit #:   5907 City:   MIAMI State:   FL
Zip Code:    33132 County:    Miami Dade. Legal Description:      MARQUIS CONDO UNIT 5907 UNDIV
0.30572695% INT IN COMMON ELEMENTS. Assessor’s Parcel #:      01-32-31-070-2840
Tax Year: 2020 R.E. Taxes: $ 10,108 Special Assessments: $ 0 Borrower (if applicable):      N/A
Current Owner of Record:     Optibase Real Estate Miami LLC Occupant:      ☐ Owner ☐ Tenant (Market Rent) ☐ Tenant (Regulated Rent) ☒ Vacant
Project Type: ☒ Condominium ☐ Other (describe)   HOA: $ Unk. ☐ per year ☐ per month
Market Area Name: Marquis Condo   Map Reference: 33124   Census Tract: 0037.02
Project Name: Marquis Condo.   Phase: 1  
                                       
ASSIGNMENT The purpose of this appraisal is to develop an opinion of:    ☒ Market Value (as defined), or    ☐ other type of value (describe)
This report reflects the following value (if not Current, see comments):    ☒ Current (the Inspection Date is the Effective Date)    ☐ Retrospective    ☐ Prospective
Approaches developed for this appraisal:  ☒ Sales Comparison Approach  ☐ Cost Approach  ☐ Income Approach (See Reconciliation Comments and Scope of Work)      
Property Rights Appraised:    ☒ Fee Simple    ☐ Leasehold    ☐ Leased Fee    ☐ Other (describe)
Intended Use: Determine the market value pf the property.
 
Intended User(s) (by name or type): Optibase Inc.
Client:      Optibase Inc.   Address:    PO Box 448 Mountain View, CA 94042
Appraiser:    Alejandro Martell   Address:    1071 SW 150th Pl, Miami, FL 33194-2579
           
MARKET AREA DESCRIPTION Location: ☒ Urban ☐ Suburban ☐ Rural Predominant Condominium Housing Present Land Use Change in Land Use
Built up: ☒ Over 75% ☐ 25-75% ☐ Under 25% Occupancy PRICE   AGE One-Unit 70 % ☒ Not Likely  
Growth rate: ☒ Rapid ☐ Stable ☐ Slow ☒ Owner     80 $(000)   (yrs) 2-4 Unit % ☐ Likely * ☐ In Process *
Property values: ☒ Increasing ☐ Stable ☐ Declining ☒ Tenant     20 380 Low 0 Multi-Unit 0 % * To: _____________________
Demand/supply: ☐ Shortage ☒ In Balance ☐ Over Supply ☐ Vacant (0-5%) 1,725 High 85 Comm’l 25 %  
Marketing time: ☐ Under 3 Mos. ☒ 3-6 Mos. ☐ Over 6 Mos. ☒ Vacant (>5%) 585 Pred 35 Other 5 %
Market Area Boundaries, Description, and Market Conditions (including support for the above characteristics and trends): I-395 TO THE NORTH,MIAMI RIVER TO
THE SOUTH ,BISCAYNE BLVD TO THE EAST, I-95 TO THE WEST. FINANCING IS READILY AVAILABLE FROM A VARIETY OF
SOURCES AT COMPETITIVE RATES. SOME SELLER FINANCING WAS ALSO NOTED.
 
 
 
 
 
                             
PROJECT SITE DESCRIPTION Zoning Classification: 6401   Description: RESIDENTIAL-CONDOMINIUM
  Zoning Compliance: ☒ Legal ☐ Legal nonconforming (grandfathered) ☐ Illegal ☐ No zoning
Ground Rent (if applicable) $_______/ _______   Comments:   N/A
 
Highest & Best Use as improved (or as proposed per plans & specifications):   ☒ Present use, or   ☐ Other use (explain)  
 
Actual Use as of Effective Date: CONDOMINIUM RESIDENTIAL   Use as appraised in this report: CONDOMINIUM RESIDENTIAL
Summary of Highest & Best Use: The improvements are substantially the highest and best use for the subject property,except for those items of
depreciation described in the improvement section.
 
Utilities Public Other Provider/Description Off-site Improvements   Type   Public Private Density AVERAGE /TYPICAL
Electricity FPL Street   ASPHALT   Size TYPICAL OF THE AREA
Gas NONE Curb/Gutter   YES/YES   Topography STREET GRADE, LEVEL
Water Miami Dade Sidewalk   YES   View N;Res;
Sanitary Sewer Miami Dade Street Lights   YES      
Storm Sewer Miami Dade Alley   None      
Other site elements: ☐ Inside Lot ☐ Corner Lot ☐ Cul de Sac ☐ Underground Utilities ☐ Other (describe)
FEMA Spec’l Flood Hazard Area ☒ Yes ☐ No FEMA Flood Zone    AE   FEMA Map # 12086C0312L   FEMA Map Date 09/11/2009
Site Comments: STANDARD EASEMENTS WERE NOTED. NO ADVERSE ENCROACHMENTS ARE APPARENT. THE SUBJECT’S USE IS
LEGAL AND PERMISSIBLE.
 
 
 
                                     
PROJECT INFORMATION Data source(s) for project information EXTERIOR OBSERVATION,MLS,PUBLIC RECORDS.
Project Description ☐ Detached ☐ Row or Townhouse ☐ Garden ☐ Mid-Rise ☒ High-Rise ☐ Other (describe)
General Description of Project Subject Phase             # If Project Completed     # If Project Incomplete #
# of Stories 67 Exterior Walls Concrete   Units 285 Phases 1 Planned Phases  
# of Elevators 4 Roof Surface Concrete   Units Completed 285 Units 285 Planned Units  
☒ Existing ☐ Proposed ☐ Und.Cons. Total # Parking Unknown   Units For Sale Unk Units for Sale Unk Units for Sale  
Design (Style) High Rise Ratio (spaces/unit) Unk   Units Sold 285 Units Sold 285 Units Sold  
Actual Age (Yrs.) 13 Parking Type(s) Covered   Units Rented Unk Units Rented Unk Units Rented  
Effective Age (Yrs.) 13 Guest Parking Valet   Owner Occup. Units Unk Owner Occup. Units Unk Owner Occup. Units  
Project Primary Occupancy    ☐ Principal Residence    ☐ Second Home or Recreational    ☒ Tenant
Is the developer/builder in control of the Homeowners’ Association (HOA)?    ☐ Yes    ☒ No
Management Group:    ☒ Homeowners’ Association    ☐ Developer    ☐ Management Agent (name of management agent or company):    
 
Was the project created by the conversion of existing building(s) into a condominium?    ☐ Yes   ☒ No    If Yes, describe the original use and date of conversion.
 
Are CC&Rs applicable? ☐ Yes ☐ No ☒ Unknown Have the documents been reviewed? ☐ Yes ☒ No     Comments: N/A
 
Project Comments (condition, quality of construction, completion status, etc.): THE PROJECT IS IN GOOD CONDITION,GOOD QUALITY
CONSTRUCTION AND GOOD
MARKET APPEAL.
 
 
Common Elements and Recreational Facilities:   SECURITY,POOL,SPA,GYM,COMMON AREAS.ETC.
 
 
                                 

  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

     
INDIVIDUAL CONDO UNIT APPRAISAL REPORT File No.: AM26MAR21
AM26MAR21
PROJECT ANALYSIS Summary of condominium project budget analysis for the current year (if analyzed):   APPRAISER NOT PROVIDED WITH THE DOCUMENT.
 
 
 
 
 
Other fees for the use of the project facilities (other than regular HOA charges):   Unk.
 
 
 
Compared to other competitive projects of similar quality and design, the subject unit charge appears   ☐ High Average ☐ Low (If High or Low, describe)
 
 
Are there any special or unusual characteristics of the project (based on the condominium documents, HOA meetings, or other information) known to the appraiser?
☐ Yes No If Yes, describe and explain the effect on value and marketability.    
 
 
 
 
 
DESCRIPTION OF THE UNIT IMPROVEMENTS Unit Charge: $    Unk per month X 12 = $     Unk per year.       Annual assessment charge per year per SF of GLA = $
Utilities included in the Unit Charge: ☒ None    ☐ Heat    ☐ Air Conditioning    ☐ Electricity    ☐ Gas    ☐ Water    ☐ Sewer    ☐ Cable    ☐ Other
Source(s) used for physical characteristics of property: ☐ New Inspection ☐ Previous Appraisal Files ☒ MLS ☒ Assessment and Tax Records ☐ Prior Inspection
☐ Property Owner ☐ Other (describe)   Data Source for Gross Living Area Public Records
General Description Exterior Description   Foundation   ☐ N/A Basement ☒ N/A Heating YES
Floor Location 59 Foundation Concrete Slab Concrete Area Sq. Ft.   Type CENTRAL
# of Levels 1 Exterior Walls Concrete Crawl Space None % Finished   Fuel ELCTR.
Design (Style) High Rise Roof Surface Concrete/Good Basement None Ceiling      
☒ Existing ☐ Proposed Gutters & Dwnspts. Yes/Yes Sump Pump Walls   Cooling YES
☐ Under Construction Window Type Sliding/Good Dampness Floor   Central X
Actual Age (Yrs.) 12 Storm/Screens Yes/Yes/Ave Settlement None Outside Entry   Other  
Effective Age (Yrs.) 12     Infestation None        
Interior Description Appliances     Attic ☒ N/A Amenities Car Storage   ☐ None
Floors Tile/Wood/Good Refrigerator Stairs Fireplace(s) # 0 Woodstove(s) # 0 ☐ Garage # 0
Walls Drywall/Good. Range/Oven Drop Stair Patio None       ☒ Covered # 1
Trim/Finish Wood/Good Disposal Scuttle Deck O.Terrace       ☐ Open #  
Bath Floor Tile/Good. Dishwasher Doorway Porch C.Entry       Total # of cars   1
Bath Wainscot Tile/Good Fan/Hood Floor Fence None       ☒ Assigned 4  
Doors Impact/Good Microwave Heated Pool None       ☐ Owned    
    Washer/Dryer Finished Balcony Yes       Space #(s) 5907
Finished area above grade contains: 4    Rooms   2     Bedrooms 2.1    Bath(s) 1,647    Square Feet of Gross Living Area Above Grade
Are the heating and cooling for the individual units separately metered? Yes ☐ No (If No, describe)    
 
 
Additional features:   THE SUBJECT PROPERTY HAS CENTRAL A/C.
 
 
 
 
 
Describe the condition of the property (including physical, functional and external obsolescence): THE SUBJECT IS CONSIDERED TO BE IN GOOD
CONDITION. ITEMS OF PERSONAL PROPERTY ARE NOT INCLUDED IN THIS REPORT.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
TRANSFER HISTORY My research  ☐   did   ☒      did not reveal any prior sales or transfers of the subject property for the three years prior to the effective date of this appraisal.
Data Source(s): PUBLIC RECORDS/MLS
1st Prior Subject Sale/Transfer Analysis of sale/transfer history and/or any current agreement of sale/listing:   N/A
Date:      
Price:      
Source(s):      
2nd Prior Subject Sale/Transfer    
Date:      
Price:      
Source(s):      
                                                     

  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

 

INDIVIDUAL CONDO UNIT APPRAISAL REPORT

                 AM26MAR21

File No.:  AM26MAR21

SALES COMPARISON APPROACH SALES COMPARISON APPROACH TO VALUE (if developed)                ☐ The Sales Comparison Approach was not developed for this appraisal.
FEATURE SUBJECT COMPARABLE SALE # 1 COMPARABLE SALE # 2 COMPARABLE SALE # 3

Address   1100 BISCAYNE BLVD , # 5907

               Miami, FL 33132

1100 Biscayne Blvd # 5103
MIAMI, FL 33132
1100 Biscayne Blvd # 4003
MIAMI, FL 33132
1100 Biscayne Blvd # 4509
MIAMI, FL 33132

Project      Marquis Condo.

Phase        1

Marquis Condo.
1
Marquis Condo.
1
Marquis Condo.
1
Proximity to Subject   Less than 0.01 miles Less than 0.01 miles Less than 0.01 miles
Sale Price $ 0   $ 575,000   $ 575,000   $ 640,000
Sale Price/GLA $ 815.71 /sq.ft. $ 383.85 /sq.ft.   $ 349.12 /sq.ft.   $ 364.88 /sq.ft.  
Data Source(s) FARES/TAX R. TAX.REC./REALIST. TAX.REC./REALIST. TAX.REC./REALIST.
Verification Source(s) INSPECTION mls#A10654163 mls#A10825575 mls#A10508754
VALUE ADJUSTMENTS DESCRIPTION DESCRIPTION +(-) $ Adjust. DESCRIPTION +(-) $ Adjust. DESCRIPTION +(-) $ Adjust.
Sales or Financing
Concessions

0

0

0

0

 

0

0

 

0

0

 
Date of Sale/Time N/A 12/02/2020 0 08/19/2020 0 01/07/2021 0
Rights Appraised Fee Simple Fee Simple   Fee Simple   Fee Simple  
Location N;Res N;Res   N;Res   N;Res  
HOA Fees ($/Month) Unk Unk   Unk   Unk  

Common Elements and

Recreational Facilities

POOL

C.AREAS

POOL

C.AREAS

 

POOL

C.AREAS

 

POOL

C.AREAS

 
Floor Location 59 51 +8,000 40 +19,000 45 +14,000
View B;Water,City. B;Water,City.   B;Water,City.   B;Water,City.  
Design (Style) High Rise High Rise   High Rise   High Rise  
Quality of Construction Q3 Q3   Q3   Q3  
Age 12 12   12   12  
Condition C3 C3   C3   C3  
Above Grade
Room Count
Gross Living Area
Total Bdrms Baths Total Bdrms Baths   Total Bdrms Baths   Total Bdrms Baths  
4 2 2.1 4 2 2.1   4 2 2.1   4 2 2.1  
1,647 sq.ft. 1,498 sq.ft. +12,000 1,647 sq.ft.   1,754 sq.ft. -9,000
Basement & Finished Rooms Below Grade 0sf 0sf   0sf   0sf  
Functional Utility AVERAGE AVERAGE   AVERAGE   AVERAGE  
Heating/Cooling CENTRAL A/C CENTRAL A/C   CENTRAL A/C   CENTRAL A/C  
Energy Efficient Items STANDARD STANDARD   STANDARD   STANDARD  
Parking Covered Covered   Covered   Covered  
Porch/Patio/Deck Balcony Balcony   Balcony   Balcony  
               
               
               
               
               
Net Adjustment (Total)   ☒ + ☐ - $ 20,000 ☒ + ☐ - $ 19,000 ☒ + ☐ - $ 5,000
Adjusted Sale Price of Comparables     $ 595,000   $ 594,000   $ 645,000
Summary of Sales Comparison Approach ALL SALES ARE LOCATED WITHIN THE SUBJECT’S MARKET AREA.EQUAL WEIGHT IS GIVEN TO ALL COMPARABLES.
 
SUBJECT’S PROPERTY COMPLEX HAS 6 ACTIVE LISTINGS BETWEEN $622,000. AND $775,000. 1 ACTIVE WITH CONTRACT FOR $599,000. 2 PENDING SALES BETWEEN $624,900 AND $629,000.
Indicated Value by Sales Comparison Approach $       605,000
                                       
  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

 

INDIVIDUAL CONDO UNIT APPRAISAL REPORT

                  AM26MAR21

File No.:   AM26MAR21

INCOME APPROACH INCOME APPROACH TO VALUE (if developed)                    ☒ The Income  Approach  was not developed for this appraisal.
FEATURE SUBJECT COMPARABLE RENTAL # 1 COMPARABLE RENTAL # 2 COMPARABLE RENTAL # 3

Address     1100 BISCAYNE BLVD , # 5907 

    Miami, FL 33132 

     

Project     Marquis Condo. 

Phase       1 

     
Proximity to Subject        
Current Monthly Rent  $    $    $    $
Rent/GLA  $                        /sq.ft.    $                        /sq.ft.    $                     /sq.ft.    $                      /sq.ft.
Rent Control   ☐ Yes ☐ No  ☐ Yes ☐ No    ☐ Yes ☐ No    ☐ Yes ☐ No  
Data Source(s)        
Date of Lease(s)        
Location  N;Res      
View        
Age  12      
Condition  C3      
Above Grade
Room Count
Gross Living Area
Total Bdrms Baths Total Bdrms Baths   Total Bdrms Baths   Total Bdrms Baths  
4 2 2.1                        
1,647 sq.ft.  sq.ft.    sq.ft.    sq.ft.   
Utilities Included        
         
         
         
Summary of Income Approach (including support for market rent and GRM):    
 
 
 
 
 
 
 
 
 
 
Opinion of Monthly Market Rent $                                                                  X  Gross Rent Multiplier                                                                   = $                                                                 Indicated Value by Income Approach
COST APPROACH TO VALUE (if developed)                ☒   The Cost Approach  was not developed  for this appraisal.
Summary of Cost Approach: N/A
COST  
   

RECONCILIATION

 

Indicated Value by: Sales Comparison Approach $     605,000                      Cost Approach (if developed) $                               Income Approach (if developed) $
Final Reconciliation       FINAL RELIANCE IS GIVEN TO THE SALES COMPARISON APPROACH WHICH BEST REFLECTS THE ACTIONS OF  BUYERS AND SELLERS IN THE MARKET PLACE. DUE TO THE LACK OF LAND SALES, THE COST APPROACH IS NOT A RELIABLE   APPROACH TO VALUE. THE INCOME APPROACH IS NOT TYPICALLY APPLIED FOR SINGLE FAMILY OCCUPIED.                                     
 

This appraisal is made ☒ ’‘as is’’, ☐ subject to completion per plans and specifications on the basis of a Hypothetical Condition that the improvements have been completed, ☐ subject to the following repairs or alterations on the basis of a Hypothetical Condition that the repairs or alterations have been completed, ☐ subject to the following required inspection based on the Extraordinary Assumption that the condition or deficiency does not require alteration or repair: SEE APPRAISER’S CERTIFICATION AND STATEMENT OF LIMITING CONDITIONS.  

 

 ☐ This report is also subject to other Hypothetical Conditions and/or Extraordinary Assumptions as specified in the attached addenda.
  Based on the degree of inspection of the subject property, as indicated below, defined Scope of Work, Statement of Assumptions and Limiting Conditions, and Appraiser’s Certifications, my (our) Opinion of the Market Value (or other specified value type), as defined herein, of the real property that is the subject of this report is: $              605,000             , as of:             03/17/2021             , which is the effective date of this appraisal. If indicated above, this Opinion of Value is subject to Hypothetical Conditions and/or Extraordinary Assumptions included in this report. See attached addenda.
ATTACHMENTS

A true and complete copy of this report contains 16 pages, including exhibits which are considered an integral part of the report. This appraisal report may not be properly understood without reference to the information contained in the complete report. 

Attached Exhibits: 

☒ Scope of Work                                ☐ Limiting Cond./Certifications              ☐ Narrative Addendum               ☒ Photograph Addenda            ☐ Sketch Addendum 

☒ Map Addenda                                 ☐ Additional Sales                                   ☐ Additional Rentals                   ☐ Flood Addendum                  ☐ Hypothetical Conditions 

☐ Extraordinary Assumptions            ☐ Budget Analysis                                   ☐                                                  ☐                                               ☐

SIGNATURES

Client Contact:   Optibase Inc.                                                                                                                                Client Name:   Optibase Inc.                                                                   

E-Mail: amirp@optibase-holdings.com                                                                                                                                    Address: PO Box 448 Mountain View, CA 94042 

APPRAISER

 

 

Appraiser Name: Alejandro Martell                                                                                           

Company: Florida House Appraisals                                                                                                                   

Phone: (786) 277-8953                Fax:  _________           ____________________

E-Mail: floridahouseappraisals@yahoo.com                                                                    

Date of Report (Signature): 03/17/2021                                                                                    

License or Certification #: Cert Res RD5414                                State: FL                                          

Designation: Cert Res RD5414                                                                                                                     

Expiration Date of License or Certification: 11/30/2022                                                                                             

Inspection of Subject:      ☐ Interior & Exterior           ☐ Exterior Only      ☒ None

Date of Inspection: 03/17/2021

SUPERVISORY APPRAISER (if required)

or CO-APPRAISER (if applicable)

 

 

 

 

 

 

 

 

 

 

 

Supervisory or

Co-Appraiser Name:_________________________________________________________________

Company:   _________________Phone:  _________________________________________________Fax:  ____________________

E-Mail: _________________________________________________________________________________________

Date of Report (Signature):______________________________________________________________________________

License or Certification #: __________________________________________  State: ___________________________

Designation: _______________________________________________________________________________________________

Expiration Date of License or Certification:  _______________________________________________________________________________

Inspection of Subject:      ☐ Interior & Exterior       ☐ Exterior Only    ☐ None

Date of Inspection:

                                         
  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

 

Florida House Appraisals
 
INDIVIDUAL CONDO UNIT APPRAISAL REPORT File No.:     AM40MAY21
AM40MAY21
SUBJECT Property Address:      1100 Biscayne Blvd Unit #:   6303 City:   MIAMI State:   FL
Zip Code:    33132 County:    Miami Dade. Legal Description:      MARQUIS CONDO UNIT 6303 UNDIV
0.53627514% INT IN COMMON ELEMENTS. Assessor’s Parcel #:      01-32-31-070-1480
Tax Year: 2020 R.E. Taxes: $ 23,271 Special Assessments: $ 0 Borrower (if applicable):      N/A
Current Owner of Record:     Optibase Real Estate Miami LLC Occupant:      ☐ Owner ☐ Tenant (Market Rent) ☐ Tenant (Regulated Rent) ☒ Vacant
Project Type: ☒ Condominium ☐ Other (describe)   HOA: $ Unk. ☐ per year ☐ per month
Market Area Name: Marquis Condo   Map Reference: 33124   Census Tract: 0037.02
Project Name: Marquis Condo.   Phase: 1  
                                       
ASSIGNMENT The purpose of this appraisal is to develop an opinion of:    ☒ Market Value (as defined), or    ☐ other type of value (describe)
This report reflects the following value (if not Current, see comments):    ☒ Current (the Inspection Date is the Effective Date)    ☐ Retrospective    ☐ Prospective
Approaches developed for this appraisal:  ☒ Sales Comparison Approach  ☐ Cost Approach  ☐ Income Approach (See Reconciliation Comments and Scope of Work)      
Property Rights Appraised:    ☒ Fee Simple    ☐ Leasehold    ☐ Leased Fee    ☐ Other (describe)
Intended Use: Determine the market value pf the property.
 
Intended User(s) (by name or type): Optibase Inc.
Client:      Optibase Inc.   Address:    PO Box 448 Mountain View, CA 94042
Appraiser:    Alejandro Martell   Address:    1071 SW 150th Pl, Miami, FL 33194-2579
           
MARKET AREA DESCRIPTION Location: ☒ Urban ☐ Suburban ☐ Rural Predominant Condominium Housing Present Land Use Change in Land Use
Built up: ☒ Over 75% ☐ 25-75% ☐ Under 25% Occupancy PRICE   AGE One-Unit 70 % ☒ Not Likely  
Growth rate: ☒ Rapid ☐ Stable ☐ Slow ☒ Owner     80 $(000)   (yrs) 2-4 Unit % ☐ Likely * ☐ In Process *
Property values: ☒ Increasing ☐ Stable ☐ Declining ☒ Tenant     20 675 Low 0 Multi-Unit 0 % * To: _____________________
Demand/supply: ☐ Shortage ☒ In Balance ☐ Over Supply ☐ Vacant (0-5%) 3,349 High 85 Comm’l 25 %  
Marketing time: ☐ Under 3 Mos. ☒ 3-6 Mos. ☐ Over 6 Mos. ☒ Vacant (>5%) 675 Pred 35 Other 5 %
Market Area Boundaries, Description, and Market Conditions (including support for the above characteristics and trends): I-395 TO THE NORTH,MIAMI RIVER TO
THE SOUTH ,BISCAYNE BLVD TO THE EAST, I-95 TO THE WEST. FINANCING IS READILY AVAILABLE FROM A VARIETY OF SOURCES AT COMPETITIVE
RATES. SOME SELLER FINANCING WAS ALSO NOTED.
 
 
 
 
 
                             
PROJECT SITE DESCRIPTION Zoning Classification: 6401   Description: RESIDENTIAL-CONDOMINIUM
  Zoning Compliance: ☒ Legal ☐ Legal nonconforming (grandfathered) ☐ Illegal ☐ No zoning
Ground Rent (if applicable) $_______/ _______   Comments:   N/A
 
Highest & Best Use as improved (or as proposed per plans & specifications):   ☒ Present use, or   ☐ Other use (explain)  
 
Actual Use as of Effective Date: CONDOMINIUM RESIDENTIAL   Use as appraised in this report: CONDOMINIUM RESIDENTIAL
Summary of Highest & Best Use: The improvements are substantially the highest and best use for the subject property,except for those items of
depreciation described in the improvement section.
 
Utilities Public Other Provider/Description Off-site Improvements   Type   Public Private Density AVERAGE /TYPICAL
Electricity FPL Street   ASPHALT   Size TYPICAL OF THE AREA
Gas NONE Curb/Gutter   YES/YES   Topography STREET GRADE, LEVEL
Water Miami Dade Sidewalk   YES   View N;Res;
Sanitary Sewer Miami Dade Street Lights   YES      
Storm Sewer Miami Dade Alley   None      
Other site elements: ☐ Inside Lot ☐ Corner Lot ☐ Cul de Sac ☐ Underground Utilities ☐ Other (describe)
FEMA Spec’l Flood Hazard Area ☒ Yes ☐ No FEMA Flood Zone    AE   FEMA Map # 12086C0312L   FEMA Map Date 09/11/2009
Site Comments: STANDARD EASEMENTS WERE NOTED. NO ADVERSE ENCROACHMENTS ARE APPARENT. THE SUBJECT’S USE IS LEGAL AND
PERMISSIBLE.
 
 
 
                                     
PROJECT INFORMATION Data source(s) for project information EXTERIOR OBSERVATION,MLS,PUBLIC RECORDS.
Project Description ☐ Detached ☐ Row or Townhouse ☐ Garden ☐ Mid-Rise ☒ High-Rise ☐ Other (describe)
General Description of Project Subject Phase             # If Project Completed     # If Project Incomplete #
# of Stories 67 Exterior Walls Concrete   Units 285 Phases 1 Planned Phases  
# of Elevators 4 Roof Surface Concrete   Units Completed 285 Units 285 Planned Units  
☒ Existing ☐ Proposed ☐ Und.Cons. Total # Parking Unknown   Units For Sale Unk Units for Sale Unk Units for Sale  
Design (Style) High Rise Ratio (spaces/unit) Unk   Units Sold 285 Units Sold 285 Units Sold  
Actual Age (Yrs.) 13 Parking Type(s) Covered   Units Rented Unk Units Rented Unk Units Rented  
Effective Age (Yrs.) 13 Guest Parking Valet   Owner Occup. Units Unk Owner Occup. Units Unk Owner Occup. Units  
Project Primary Occupancy    ☐ Principal Residence    ☐ Second Home or Recreational    ☒ Tenant
Is the developer/builder in control of the Homeowners’ Association (HOA)?    ☐ Yes    ☒ No
Management Group:    ☒ Homeowners’ Association    ☐ Developer    ☐ Management Agent (name of management agent or company):    
 
Was the project created by the conversion of existing building(s) into a condominium?    ☐ Yes   ☒ No    If Yes, describe the original use and date of conversion.
 
Are CC&Rs applicable? ☐ Yes ☐ No ☒ Unknown Have the documents been reviewed? ☐ Yes ☒ No     Comments: N/A
 
Project Comments (condition, quality of construction, completion status, etc.): THE PROJECT IS IN GOOD CONDITION,GOOD QUALITY
CONSTRUCTION AND GOOD
MARKET APPEAL.
 
 
Common Elements and Recreational Facilities:   SECURITY,POOL,SPA,GYM,COMMON AREAS.ETC.
 
 
                                 

  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

     
INDIVIDUAL CONDO UNIT APPRAISAL REPORT File No.: AM40MAY21
AM40MAY21
PROJECT ANALYSIS Summary of condominium project budget analysis for the current year (if analyzed):   APPRAISER NOT PROVIDED WITH THE DOCUMENT.
 
 
 
 
 
Other fees for the use of the project facilities (other than regular HOA charges):   Unk.
 
 
 
Compared to other competitive projects of similar quality and design, the subject unit charge appears   ☐ High Average ☐ Low (If High or Low, describe)
 
 
Are there any special or unusual characteristics of the project (based on the condominium documents, HOA meetings, or other information) known to the appraiser?
☐ Yes No If Yes, describe and explain the effect on value and marketability.    
 
 
 
 
 
DESCRIPTION OF THE UNIT IMPROVEMENTS Unit Charge: $    Unk per month X 12 = $     Unk per year.       Annual assessment charge per year per SF of GLA = $
Utilities included in the Unit Charge: ☒ None    ☐ Heat    ☐ Air Conditioning    ☐ Electricity    ☐ Gas    ☐ Water    ☐ Sewer    ☐ Cable    ☐ Other
Source(s) used for physical characteristics of property: ☐ New Inspection ☐ Previous Appraisal Files ☒ MLS ☒ Assessment and Tax Records ☐ Prior Inspection
☐ Property Owner ☐ Other (describe)   Data Source for Gross Living Area Public Records
General Description Exterior Description   Foundation   ☐ N/A Basement ☒ N/A Heating YES
Floor Location 63 Foundation Concrete Slab Concrete Area Sq. Ft.   Type CENTRAL
# of Levels 2 Exterior Walls Concrete Crawl Space None % Finished   Fuel ELCTR.
Design (Style) High Rise Roof Surface Concrete/Good Basement None Ceiling      
☒ Existing ☐ Proposed Gutters & Dwnspts. Yes/Yes Sump Pump Walls   Cooling YES
☐ Under Construction Window Type Sliding/Good Dampness Floor   Central X
Actual Age (Yrs.) 12 Storm/Screens Yes/Yes/Ave Settlement None Outside Entry   Other  
Effective Age (Yrs.) 12     Infestation None        
Interior Description Appliances     Attic ☒ N/A Amenities Car Storage   ☐ None
Floors Tile/Wood/Good Refrigerator Stairs Fireplace(s) # 0 Woodstove(s) # 0 ☐ Garage # 0
Walls Drywall/Good. Range/Oven Drop Stair Patio None       ☒ Covered # 1
Trim/Finish Wood/Good Disposal Scuttle Deck O.Terrace       ☐ Open #  
Bath Floor Tile/Good. Dishwasher Doorway Porch C.Entry       Total # of cars   1
Bath Wainscot Tile/Good Fan/Hood Floor Fence None       ☒ Assigned 6303  
Doors Impact/Good Microwave Heated Pool None       ☐ Owned    
    Washer/Dryer Finished Balcony Yes       Space #(s) 60
Finished area above grade contains: 6    Rooms   3     Bedrooms 2.1    Bath(s) 2,888    Square Feet of Gross Living Area Above Grade
Are the heating and cooling for the individual units separately metered? Yes ☐ No (If No, describe)    
 
 
Additional features:   THE SUBJECT PROPERTY HAS CENTRAL A/C.
 
 
 
 
 
Describe the condition of the property (including physical, functional and external obsolescence): THE SUBJECT IS CONSIDERED TO BE IN GOOD
CONDITION. ITEMS OF PERSONAL PROPERTY ARE NOT INCLUDED IN THIS REPORT.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
TRANSFER HISTORY My research  ☐   did   ☒      did not reveal any prior sales or transfers of the subject property for the three years prior to the effective date of this appraisal.
Data Source(s): PUBLIC RECORDS/MLS
1st Prior Subject Sale/Transfer Analysis of sale/transfer history and/or any current agreement of sale/listing:   N/A
Date:      
Price:      
Source(s):      
2nd Prior Subject Sale/Transfer    
Date:      
Price:      
Source(s):      
                                                     

  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

 

INDIVIDUAL CONDO UNIT APPRAISAL REPORT

                 AM40MAY21

File No.:  AM40MAY21

SALES COMPARISON APPROACH SALES COMPARISON APPROACH TO VALUE (if developed)                ☐ The Sales Comparison Approach was not developed for this appraisal.
FEATURE SUBJECT COMPARABLE SALE # 1 COMPARABLE SALE # 2 COMPARABLE SALE # 3

Address   1100 Biscayne Blvd , # 6303

                MIAMI, FL 33132

1100 Biscayne Blvd # 6307
MIAMI, FL 33132
900 Biscayne Blvd # 6201
MIAMI, FL 33132
900 Biscayne Blvd # 6107
MIAMI, FL 33132

Project      Marquis Condo.

Phase        1

Marquis Condo.
1
900 Biscayne Condo.
1
900 Biscayne Condo.
1
Proximity to Subject   Less than 0.01 miles 0.13 miles S 0.13 miles S
Sale Price $ 0   $ 1,700,000   $ 2,100,000   $ 2,400,000
Sale Price/GLA $ 815.71 /sq.ft. $ 563.47 /sq.ft.   $ 656.46 /sq.ft.   $ 678.93 /sq.ft.  
Data Source(s) FARES/TAX R. TAX.REC./REALIST. TAX.REC./REALIST. TAX.REC./REALIST.
Verification Source(s) INSPECTION mls#A10892180 mls#A10910086 mls#A10748145
VALUE ADJUSTMENTS DESCRIPTION DESCRIPTION +(-) $ Adjust. DESCRIPTION +(-) $ Adjust. DESCRIPTION +(-) $ Adjust.
Sales or Financing
Concessions

0

0

0

24000

-24,000

0

0

 

0

0

 
Date of Sale/Time N/A 12/11/2020 0 12/31/2020 0 10/29/2020 0
Rights Appraised Fee Simple Fee Simple   Fee Simple   Fee Simple  
Location N;Res N;Res   N;Res   N;Res  
HOA Fees ($/Month) Unk Unk   Unk   Unk  

Common Elements and

Recreational Facilities

POOL

C.AREAS

POOL

C.AREAS

 

POOL

C.AREAS

 

POOL

C.AREAS

 
Floor Location 63 63   62 0 61 0
View B;Water,City. B;Water,City. +300,000 B;Water,City.   B;Water,City.  
Design (Style) High Rise High Rise   High Rise   High Rise  
Quality of Construction Q3 Q3   Q3   Q3  
Age 12 12   13  0 13  0
Condition C3 C3   C3   C3  
Above Grade
Room Count
Gross Living Area
Total Bdrms Baths Total Bdrms Baths +50,000 Total Bdrms Baths   Total Bdrms Baths  
6 3 2.1 4 2 2.1 0 7 4 4.1 -30,000 6 3 3.1 -15,000
2,888 sq.ft. 3,017 sq.ft. -10,000 3,199 sq.ft. -25,000 3,535 sq.ft. -52,000
Basement & Finished Rooms Below Grade 0sf 0sf   0sf   0sf  
Functional Utility AVERAGE AVERAGE   AVERAGE   AVERAGE  
Heating/Cooling CENTRAL A/C CENTRAL A/C   CENTRAL A/C   CENTRAL A/C  
Energy Efficient Items STANDARD STANDARD   STANDARD   STANDARD  
Parking Covered Covered   Covered   Covered  
Porch/Patio/Deck Balcony Balcony   Balcony   Balcony  
Roof top Ter with Jacuzzi Yes None +150,000 None +150,000 None +150,000
               
               
               
               
Net Adjustment (Total)   ☒ + ☐ - $ 466,000 ☒ + ☐ - $ 95,000 ☒ + ☐ - $ 83,000
Adjusted Sale Price of Comparables     $ 2,166,000   $ 2,195,000   $ 2,483,000
Summary of Sales Comparison Approach ALL SALES ARE LOCATED WITHIN THE SUBJECT’S MARKET AREA.EQUAL WEIGHT IS GIVEN TO ALL COMPARABLES.
 
SUBJECT’S PROPERTY COMPLEX HAS 7 SIMILAR ACTIVE LISTINGS BETWEEN $1,100,000. AND $2,990,000. 3 PENDING SALES BETWEEN $1,30000 AND $3,199,000.
Indicated Value by Sales Comparison Approach $       2,490,000
                                       
  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

 

INDIVIDUAL CONDO UNIT APPRAISAL REPORT

                  AM40MAY21

File No.:   AM40MAY21

INCOME APPROACH INCOME APPROACH TO VALUE (if developed)                    ☒ The Income  Approach  was not developed for this appraisal.
FEATURE SUBJECT COMPARABLE RENTAL # 1 COMPARABLE RENTAL # 2 COMPARABLE RENTAL # 3

Address     1100 Biscayne Blvd , # 6303 

    Miami, FL 33132 

     

Project     Marquis Condo. 

Phase       1 

     
Proximity to Subject        
Current Monthly Rent  $    $    $    $
Rent/GLA  $                        /sq.ft.    $                        /sq.ft.    $                     /sq.ft.    $                      /sq.ft.
Rent Control   ☐ Yes ☐ No  ☐ Yes ☐ No    ☐ Yes ☐ No    ☐ Yes ☐ No  
Data Source(s)        
Date of Lease(s)        
Location  N;Res      
View        
Age  12      
Condition  C3      
Above Grade
Room Count
Gross Living Area
Total Bdrms Baths Total Bdrms Baths   Total Bdrms Baths   Total Bdrms Baths  
6 3 2.1                        
2,888 sq.ft.  sq.ft.    sq.ft.    sq.ft.   
Utilities Included        
         
         
         
Summary of Income Approach (including support for market rent and GRM):    
 
 
 
 
 
 
 
 
 
 
Opinion of Monthly Market Rent $                                                                  X  Gross Rent Multiplier                                                                   = $                                                                 Indicated Value by Income Approach
COST APPROACH TO VALUE (if developed)                ☒   The Cost Approach  was not developed  for this appraisal.
Summary of Cost Approach: N/A __________________________________________________________________________________________________________________________________________
COST  
   

RECONCILIATION

 

Indicated Value by: Sales Comparison Approach $     2,490,000                      Cost Approach (if developed) $                               Income Approach (if developed) $
Final Reconciliation       FINAL RELIANCE IS GIVEN TO THE SALES COMPARISON APPROACH WHICH BEST REFLECTS THE ACTIONS OF  BUYERS AND SELLERS IN THE MARKET PLACE. DUE TO THE LACK OF LAND SALES, THE COST APPROACH IS NOT A RELIABLE   APPROACH TO VALUE. THE INCOME APPROACH IS NOT TYPICALLY APPLIED FOR SINGLE FAMILY OCCUPIED.                                     
 

This appraisal is made ☒ ’’as is’’, ☐ subject to completion per plans and specifications on the basis of a Hypothetical Condition that the improvements have been completed, ☐ subject to the following repairs or alterations on the basis of a Hypothetical Condition that the repairs or alterations have been completed, ☐ subject to the following required inspection based on the Extraordinary Assumption that the condition or deficiency does not require alteration or repair: SEE APPRAISER’S CERTIFICATION AND STATEMENT OF LIMITING CONDITIONS.  

 

 ☐ This report is also subject to other Hypothetical Conditions and/or Extraordinary Assumptions as specified in the attached addenda.
  Based on the degree of inspection of the subject property, as indicated below, defined Scope of Work, Statement of Assumptions and Limiting Conditions, and Appraiser’s Certifications, my (our) Opinion of the Market Value (or other specified value type), as defined herein, of the real property that is the subject of this report is: $              2,490,000             , as of:             03/17/2021             , which is the effective date of this appraisal. If indicated above, this Opinion of Value is subject to Hypothetical Conditions and/or Extraordinary Assumptions included in this report. See attached addenda.
ATTACHMENTS

A true and complete copy of this report contains 16 pages, including exhibits which are considered an integral part of the report. This appraisal report may not be properly understood without reference to the information contained in the complete report. 

Attached Exhibits: 

☒ Scope of Work                                ☐ Limiting Cond./Certifications              ☐ Narrative Addendum               ☒ Photograph Addenda            ☐ Sketch Addendum 

☒ Map Addenda                                 ☐ Additional Sales                                   ☐ Additional Rentals                   ☐ Flood Addendum                  ☐ Hypothetical Conditions 

☐ Extraordinary Assumptions            ☐ Budget Analysis                                   ☐                                                  ☐                                               ☐

SIGNATURES

Client Contact:   Optibase Inc.                                                                                                                                Client Name:   Optibase Inc.                                                                   

E-Mail: amirp@optibase-holdings.com                                                                                                                                    Address: PO Box 448 Mountain View, CA 94042 

APPRAISER

 

 

Appraiser Name: Alejandro Martell                                                                                           

Company: Florida House Appraisals                                                                                                                   

Phone: (786) 277-8953                Fax:  _________           ____________________

E-Mail: floridahouseappraisals@yahoo.com                                                                    

Date of Report (Signature): 03/18/2021                                                                                    

License or Certification #: Cert Res RD5414                                State: FL                                          

Designation: Cert Res RD5414                                                                                                                     

Expiration Date of License or Certification: 11/30/2022                                                                                    

Inspection of Subject:      ☐ Interior & Exterior           ☐ Exterior Only      ☒ None

Date of Inspection: 03/17/2021

SUPERVISORY APPRAISER (if required)

or CO-APPRAISER (if applicable)

 

 

 

 

 

 

 

 

Supervisory or

Co-Appraiser Name:_________________________________________________________________

Company:   _________________
Phone:  _________________________________________________Fax:  ____________________

E-Mail: _________________________________________________________________________________________

Date of Report (Signature):______________________________________________________________________________

License or Certification #: __________________________________________  State: ___________________________

Designation: _______________________________________________________________________________________________

Expiration Date of License or Certification:  _______________________________________________________________________________

Inspection of Subject:      ☐ Interior & Exterior       ☐ Exterior Only    ☐ None

Date of Inspection:

 

                                         
  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

 

Florida House Appraisals
 
INDIVIDUAL CONDO UNIT APPRAISAL REPORT File No.:     AM41MAR21
AM41MAR21
SUBJECT Property Address:      1100 Biscayne Blvd Unit #:   6304 City:   MIAMI State:   FL
Zip Code:    33132 County:    Miami Dade. Legal Description:      MARQUIS CONDO UNIT 6304 UNDIV
0.51474246% INT IN COMMON ELEMENTS. Assessor’s Parcel #:      01-32-31-070-1930
Tax Year: 2020 R.E. Taxes: $ 24,158 Special Assessments: $ 0 Borrower (if applicable):      N/A
Current Owner of Record:     Optibase Real Estate Miami LLC Occupant:      ☐ Owner ☐ Tenant (Market Rent) ☐ Tenant (Regulated Rent) ☒ Vacant
Project Type: ☒ Condominium ☐ Other (describe)   HOA: $ Unk. ☐ per year ☐ per month
Market Area Name: Marquis Condo.   Map Reference: 33124   Census Tract: 0037.02
Project Name: Marquis Condo.   Phase: 1  
                                       
ASSIGNMENT The purpose of this appraisal is to develop an opinion of:    ☒ Market Value (as defined), or    ☐ other type of value (describe)
This report reflects the following value (if not Current, see comments):    ☒ Current (the Inspection Date is the Effective Date)    ☐ Retrospective    ☐ Prospective
Approaches developed for this appraisal:  ☒ Sales Comparison Approach  ☐ Cost Approach  ☐ Income Approach (See Reconciliation Comments and Scope of Work)      
Property Rights Appraised:    ☒ Fee Simple    ☐ Leasehold    ☐ Leased Fee    ☐ Other (describe)
Intended Use: Determine the market value pf the property.
 
Intended User(s) (by name or type): Optibase Inc.
Client:      Optibase Inc.   Address:    PO Box 448 Mountain View, CA 94042
Appraiser:    Alejandro Martell   Address:    1071 SW 150th Pl, Miami, FL 33194-2579
           
MARKET AREA DESCRIPTION Location: ☒ Urban ☐ Suburban ☐ Rural Predominant Condominium Housing Present Land Use Change in Land Use
Built up: ☒ Over 75% ☐ 25-75% ☐ Under 25% Occupancy PRICE   AGE One-Unit 70 % ☒ Not Likely  
Growth rate: ☒ Rapid ☐ Stable ☐ Slow ☒ Owner     80 $(000)   (yrs) 2-4 Unit % ☐ Likely * ☐ In Process *
Property values: ☒ Increasing ☐ Stable ☐ Declining ☒ Tenant     20 675 Low 0 Multi-Unit 0 % * To: _____________________
Demand/supply: ☐ Shortage ☒ In Balance ☐ Over Supply ☐ Vacant (0-5%) 3,349 High 85 Comm’l 25 %  
Marketing time: ☐ Under 3 Mos. ☒ 3-6 Mos. ☐ Over 6 Mos. ☒ Vacant (>5%) 675 Pred 35 Other 5 %
Market Area Boundaries, Description, and Market Conditions (including support for the above characteristics and trends): I-395 TO THE NORTH,MIAMI RIVER TO
THE SOUTH ,BISCAYNE BLVD TO THE EAST, I-95 TO THE WEST. FINANCING IS READILY AVAILABLE FROM A VARIETY OF
SOURCES AT COMPETITIVE RATES. SOME SELLER FINANCING WAS ALSO NOTED.
 
 
 
 
 
                             
PROJECT SITE DESCRIPTION Zoning Classification: 6401   Description: RESIDENTIAL-CONDOMINIUM
  Zoning Compliance: ☒ Legal ☐ Legal nonconforming (grandfathered) ☐ Illegal ☐ No zoning
Ground Rent (if applicable) $_______/ _______   Comments:   N/A
 
Highest & Best Use as improved (or as proposed per plans & specifications):   ☒ Present use, or   ☐ Other use (explain)  
 
Actual Use as of Effective Date: CONDOMINIUM RESIDENTIAL   Use as appraised in this report: CONDOMINIUM RESIDENTIAL
Summary of Highest & Best Use: The improvements are substantially the highest and best use for the subject property,except for those items of
depreciation described in the improvement section.
 
Utilities Public Other Provider/Description Off-site Improvements   Type   Public Private Density AVERAGE /TYPICAL
Electricity FPL Street   ASPHALT   Size TYPICAL OF THE AREA
Gas NONE Curb/Gutter   YES/YES   Topography STREET GRADE, LEVEL
Water Miami Dade Sidewalk   YES   View N;Res;
Sanitary Sewer Miami Dade Street Lights   YES      
Storm Sewer Miami Dade Alley   None      
Other site elements: ☐ Inside Lot ☐ Corner Lot ☐ Cul de Sac ☐ Underground Utilities ☐ Other (describe)
FEMA Spec’l Flood Hazard Area ☒ Yes ☐ No FEMA Flood Zone    AE   FEMA Map # 12086C0312L   FEMA Map Date 09/11/2009
Site Comments: STANDARD EASEMENTS WERE NOTED. NO ADVERSE ENCROACHMENTS ARE APPARENT. THE SUBJECT’S USE IS
LEGAL AND PERMISSIBLE.
 
 
 
                                     
PROJECT INFORMATION Data source(s) for project information EXTERIOR OBSERVATION,MLS,PUBLIC RECORDS.
Project Description ☐ Detached ☐ Row or Townhouse ☐ Garden ☐ Mid-Rise ☒ High-Rise ☐ Other (describe)
General Description of Project Subject Phase             # If Project Completed     # If Project Incomplete #
# of Stories 67 Exterior Walls Concrete   Units 285 Phases 1 Planned Phases  
# of Elevators 4 Roof Surface Concrete   Units Completed 285 Units 285 Planned Units  
☒ Existing ☐ Proposed ☐ Und.Cons. Total # Parking Unknown   Units For Sale Unk Units for Sale Unk Units for Sale  
Design (Style) High Rise Ratio (spaces/unit) Unk   Units Sold 285 Units Sold 285 Units Sold  
Actual Age (Yrs.) 13 Parking Type(s) Covered   Units Rented Unk Units Rented Unk Units Rented  
Effective Age (Yrs.) 13 Guest Parking Valet   Owner Occup. Units Unk Owner Occup. Units Unk Owner Occup. Units  
Project Primary Occupancy    ☐ Principal Residence    ☐ Second Home or Recreational    ☒ Tenant
Is the developer/builder in control of the Homeowners’ Association (HOA)?    ☐ Yes    ☒ No
Management Group:    ☒ Homeowners’ Association    ☐ Developer    ☐ Management Agent (name of management agent or company):    
 
Was the project created by the conversion of existing building(s) into a condominium?    ☐ Yes   ☒ No    If Yes, describe the original use and date of conversion.
 
Are CC&Rs applicable? ☐ Yes ☐ No ☒ Unknown Have the documents been reviewed? ☐ Yes ☒ No     Comments: N/A
 
Project Comments (condition, quality of construction, completion status, etc.): THE PROJECT IS IN GOOD CONDITION,GOOD QUALITY
CONSTRUCTION AND GOOD
MARKET APPEAL.
 
 
Common Elements and Recreational Facilities:   SECURITY,POOL,SPA,GYM,COMMON AREAS.ETC.
 
 
                                 

  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

     
INDIVIDUAL CONDO UNIT APPRAISAL REPORT File No.: AM41MAR21
AM41MAR21
PROJECT ANALYSIS Summary of condominium project budget analysis for the current year (if analyzed):   APPRAISER NOT PROVIDED WITH THE DOCUMENT.
 
 
 
 
 
Other fees for the use of the project facilities (other than regular HOA charges):   Unk.
 
 
 
Compared to other competitive projects of similar quality and design, the subject unit charge appears   ☐ High Average ☐ Low (If High or Low, describe)
 
 
Are there any special or unusual characteristics of the project (based on the condominium documents, HOA meetings, or other information) known to the appraiser?
☐ Yes No If Yes, describe and explain the effect on value and marketability.    
 
 
 
 
 
DESCRIPTION OF THE UNIT IMPROVEMENTS Unit Charge: $    Unk per month X 12 = $     Unk per year.       Annual assessment charge per year per SF of GLA = $
Utilities included in the Unit Charge: ☒ None    ☐ Heat    ☐ Air Conditioning    ☐ Electricity    ☐ Gas    ☐ Water    ☐ Sewer    ☐ Cable    ☐ Other
Source(s) used for physical characteristics of property: ☐ New Inspection ☐ Previous Appraisal Files ☒ MLS ☒ Assessment and Tax Records ☐ Prior Inspection
☐ Property Owner ☐ Other (describe)   Data Source for Gross Living Area Public Records
General Description Exterior Description   Foundation   ☐ N/A Basement ☒ N/A Heating YES
Floor Location 63 Foundation Concrete Slab Concrete Area Sq. Ft.   Type CENTRAL
# of Levels 2 Exterior Walls Concrete Crawl Space None % Finished   Fuel ELCTR.
Design (Style) High Rise Roof Surface Concrete/Good Basement None Ceiling      
☒ Existing ☐ Proposed Gutters & Dwnspts. Yes/Yes Sump Pump Walls   Cooling YES
☐ Under Construction Window Type Sliding/Good Dampness Floor   Central X
Actual Age (Yrs.) 12 Storm/Screens Yes/Yes/Ave Settlement None Outside Entry   Other  
Effective Age (Yrs.) 12     Infestation None        
Interior Description Appliances     Attic ☒ N/A Amenities Car Storage   ☐ None
Floors Tile/Wood/Good Refrigerator Stairs Fireplace(s) # 0 Woodstove(s) # 0 ☐ Garage # 0
Walls Drywall/Good. Range/Oven Drop Stair Patio None       ☒ Covered # 1
Trim/Finish Wood/Good Disposal Scuttle Deck O.Terrace       ☐ Open #  
Bath Floor Tile/Good. Dishwasher Doorway Porch C.Entry       Total # of cars   1
Bath Wainscot Tile/Good Fan/Hood Floor Fence None       ☒ Assigned 6304
Doors Impact/Good Microwave Heated Pool None       ☐ Owned    
    Washer/Dryer Finished Balcony Yes       Space #(s) 60
Finished area above grade contains: 6    Rooms   3     Bedrooms 2.1    Bath(s) 2,888    Square Feet of Gross Living Area Above Grade
Are the heating and cooling for the individual units separately metered? Yes ☐ No (If No, describe)    
 
 
Additional features:   THE SUBJECT PROPERTY HAS CENTRAL A/C.
 
 
 
 
 
Describe the condition of the property (including physical, functional and external obsolescence): THE SUBJECT IS CONSIDERED TO BE IN GOOD
CONDITION. ITEMS OF PERSONAL PROPERTY ARE NOT INCLUDED IN THIS REPORT.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
TRANSFER HISTORY My research  ☐   did   ☒      did not reveal any prior sales or transfers of the subject property for the three years prior to the effective date of this appraisal.
Data Source(s): PUBLIC RECORDS/MLS
1st Prior Subject Sale/Transfer Analysis of sale/transfer history and/or any current agreement of sale/listing:   N/A
Date:      
Price:      
Source(s):      
2nd Prior Subject Sale/Transfer    
Date:      
Price:      
Source(s):      
                                                     

  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

 

INDIVIDUAL CONDO UNIT APPRAISAL REPORT

                 AM41MAR21

File No.:  AM41MAR21

SALES COMPARISON APPROACH SALES COMPARISON APPROACH TO VALUE (if developed)                ☐ The Sales Comparison Approach was not developed for this appraisal.
FEATURE SUBJECT COMPARABLE SALE # 1 COMPARABLE SALE # 2 COMPARABLE SALE # 3

Address   1100 Biscayne Blvd , # 6304

                 Miami, FL 33132

1100 Biscayne Blvd # 6307
MIAMI, FL 33132
900 Biscayne Blvd # 6201
MIAMI, FL 33132
900 Biscayne Blvd # 6107
MIAMI, FL 33132

Project      Marquis Condo.

Phase        1

Marquis Condo.
1
900 Biscayne Condo.
1
900 Biscayne Condo.
1
Proximity to Subject   Less than 0.01 miles 0.13 miles S 0.13 miles S
Sale Price $ 0   $ 1,700,000   $ 2,100,000   $ 2,400,000
Sale Price/GLA $ 815.71 /sq.ft. $ 563.47 /sq.ft.   $ 656.46 /sq.ft.   $ 678.93 /sq.ft.  
Data Source(s) FARES/TAX R. TAX.REC./REALIST. TAX.REC./REALIST. TAX.REC./REALIST.
Verification Source(s) INSPECTION mls#A10892180 mls#A10910086 mls#A10748145
VALUE ADJUSTMENTS DESCRIPTION DESCRIPTION +(-) $ Adjust. DESCRIPTION +(-) $ Adjust. DESCRIPTION +(-) $ Adjust.
Sales or Financing
Concessions

0

0

0

24000

-24,000

0

0

 

0

0

 
Date of Sale/Time N/A 12/11/2020 0 12/31/2020 0 10/29/20 0
Rights Appraised Fee Simple Fee Simple   Fee Simple   Fee Simple  
Location N;Res N;Res   N;Res   N;Res  
HOA Fees ($/Month) Unk Unk   Unk   Unk  

Common Elements and

Recreational Facilities

POOL

C.AREAS

POOL

C.AREAS

 

POOL

C.AREAS

 

POOL

C.AREAS

 
Floor Location 63 63 62 0 60 0
View B;Water,City. B;Water,City.Inf +300,000 B;Water,City.   B;Water,City.  
Design (Style) High Rise High Rise   High Rise   High Rise  
Quality of Construction Q3 Q3   Q3   Q3  
Age 12 12   13  0 13 0
Condition C3 C3   C3   C3  
Above Grade
Room Count
Gross Living Area
Total Bdrms Baths Total Bdrms Baths +50,000 Total Bdrms Baths   Total Bdrms Baths  
6 3 2.1 4 2 2.1 0 7 4 4.1 -30,000 6 3 3.1 -15,000
2,888 sq.ft. 3,017 sq.ft. -10,000 3,199 sq.ft. -25,000 3,535 sq.ft. -52,000
Basement & Finished Rooms Below Grade 0sf 0sf   0sf   0sf  
Functional Utility AVERAGE AVERAGE   AVERAGE   AVERAGE  
Heating/Cooling CENTRAL A/C CENTRAL A/C   CENTRAL A/C   CENTRAL A/C  
Energy Efficient Items STANDARD STANDARD   STANDARD   STANDARD  
Parking Covered Covered   Covered   Covered  
Porch/Patio/Deck Balcony Balcony   Balcony   Balcony  
Roof top Ter with Jacuzzi Yes None +150,000 None +150,000 None +150,000
               
               
               
               
Net Adjustment (Total)   ☒ + ☐ - $ 466,000 ☒ + ☐ - $ 95,000 ☒ + ☐ - $ 83,000
Adjusted Sale Price of Comparables     $ 2,166,000   $ 2,195,000   $ 2,483,000
Summary of Sales Comparison Approach ALL SALES ARE LOCATED WITHIN THE SUBJECT’S MARKET AREA.EQUAL WEIGHT IS GIVEN TO ALL COMPARABLES.
 
SUBJECT’S PROPERTY COMPLEX HAS 7 SIMILAR ACTIVE LISTINGS BETWEEN $1,100,000. AND $2,990,000. 3 PENDING SALES BETWEEN $1,30000 AND $3,199,000.
Indicated Value by Sales Comparison Approach $       2,490,000
                                       
  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

 

INDIVIDUAL CONDO UNIT APPRAISAL REPORT

                  AM41MAR21

File No.:   AM41MAR21

INCOME APPROACH INCOME APPROACH TO VALUE (if developed)                    ☒ The Income  Approach  was not developed for this appraisal.
FEATURE SUBJECT COMPARABLE RENTAL # 1 COMPARABLE RENTAL # 2 COMPARABLE RENTAL # 3

Address     1100 Biscayne Blvd , # 6304 

Miami, FL 33132 

     

Project     Marquis Condo. 

Phase       1 

     
Proximity to Subject        
Current Monthly Rent  $    $    $    $
Rent/GLA  $                        /sq.ft.    $                        /sq.ft.    $                     /sq.ft.    $                      /sq.ft.
Rent Control   ☐ Yes ☐ No  ☐ Yes ☐ No    ☐ Yes ☐ No    ☐ Yes ☐ No  
Data Source(s)        
Date of Lease(s)        
Location  N;Res      
View        
Age  12      
Condition  C3      
Above Grade
Room Count
Gross Living Area
Total Bdrms Baths Total Bdrms Baths   Total Bdrms Baths   Total Bdrms Baths  
6 3 2.1                        
2,888 sq.ft.  sq.ft.    sq.ft.    sq.ft.   
Utilities Included        
         
         
         
Summary of Income Approach (including support for market rent and GRM):    
 
 
 
 
 
 
 
 
 
 
Opinion of Monthly Market Rent $                                                                  X  Gross Rent Multiplier                                                                   = $                                                                 Indicated Value by Income Approach
COST APPROACH TO VALUE (if developed)                ☒   The Cost Approach  was not developed  for this appraisal.
Summary of Cost Approach:  N/A
COST  
   

RECONCILIATION

 

Indicated Value by: Sales Comparison Approach $     2,490,000                      Cost Approach (if developed) $                               Income Approach (if developed) $
Final Reconciliation       FINAL RELIANCE IS GIVEN TO THE SALES COMPARISON APPROACH WHICH BEST REFLECTS THE ACTIONS OF  BUYERS AND SELLERS IN THE MARKET PLACE. DUE TO THE LACK OF LAND SALES, THE COST APPROACH IS NOT A RELIABLE   APPROACH TO VALUE. THE INCOME APPROACH IS NOT TYPICALLY APPLIED FOR SINGLE FAMILY OCCUPIED.                                     
 

This appraisal is made ☒ ’‘as is’’, ☐ subject to completion per plans and specifications on the basis of a Hypothetical Condition that the improvements have been completed, ☐ subject to the following repairs or alterations on the basis of a Hypothetical Condition that the repairs or alterations have been completed, ☐ subject to the following required inspection based on the Extraordinary Assumption that the condition or deficiency does not require alteration or repair: SEE APPRAISER’S CERTIFICATION AND STATEMENT OF LIMITING CONDITIONS.  

 

 ☐ This report is also subject to other Hypothetical Conditions and/or Extraordinary Assumptions as specified in the attached addenda.
  Based on the degree of inspection of the subject property, as indicated below, defined Scope of Work, Statement of Assumptions and Limiting Conditions, and Appraiser’s Certifications, my (our) Opinion of the Market Value (or other specified value type), as defined herein, of the real property that is the subject of this report is: $              2,490,000             , as of:             03/17/2021             , which is the effective date of this appraisal. If indicated above, this Opinion of Value is subject to Hypothetical Conditions and/or Extraordinary Assumptions included in this report. See attached addenda.
ATTACHMENTS

A true and complete copy of this report contains 16 pages, including exhibits which are considered an integral part of the report. This appraisal report may not be properly understood without reference to the information contained in the complete report. 

Attached Exhibits: 

☒ Scope of Work                                ☐ Limiting Cond./Certifications              ☐ Narrative Addendum               ☒ Photograph Addenda            ☐ Sketch Addendum 

☒ Map Addenda                                 ☐ Additional Sales                                   ☐ Additional Rentals                   ☐ Flood Addendum                  ☐ Hypothetical Conditions 

☐ Extraordinary Assumptions            ☐ Budget Analysis                                   ☐                                                  ☐                                               ☐

SIGNATURES

Client Contact:   Optibase Inc.                                                                                                                                Client Name:   Optibase Inc.                                                                   

E-Mail: amirp@optibase-holdings.com                                                                                                                                    Address: PO Box 448 Mountain View, CA 94042 

APPRAISER

 

 

Appraiser Name: Alejandro Martell                                                                                           

Company: Florida House Appraisals                                                                                                                   

Phone: (786) 277-8953                Fax:  _________           ____________________

E-Mail: floridahouseappraisals@yahoo.com                                                                    

Date of Report (Signature): 03/18/2021                                                                                    

License or Certification #: Cert Res RD5414                                State: FL                                          

Designation: Cert Res RD5414                                                                                                                     

Expiration Date of License or Certification: 11/30/2022                                                                                             

Inspection of Subject:      ☐ Interior & Exterior           ☐ Exterior Only      ☒ None

Date of Inspection: 03/17/2021

 

SUPERVISORY APPRAISER (if required)

or CO-APPRAISER (if applicable)

 

 

 

 

 

 

 

 

 

Supervisory or

Co-Appraiser Name:_________________________________________________________________

Company:   _________________
Phone:  _________________________________________________Fax:  ____________________

E-Mail: _________________________________________________________________________________________

Date of Report (Signature):______________________________________________________________________________

License or Certification #: __________________________________________  State: ___________________________

Designation: _______________________________________________________________________________________________

Expiration Date of License or Certification:  _______________________________________________________________________________

Inspection of Subject:      ☐ Interior & Exterior       ☐ Exterior Only    ☐ None

Date of Inspection:

 

                                         
  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

 

Florida House Appraisals
 
INDIVIDUAL CONDO UNIT APPRAISAL REPORT File No.:     AM19MAR21
AM19MAR21
SUBJECT Property Address:      50 S POINTE DR Unit #:   3302 City:   MIAMI BEACH State:   FL
Zip Code:    33139 County:    MIAMI DADE Legal Description:      CONTINUUM ON SOUTH BEACH CONDO THE
NORTH TOWER UNIT 3302 UNDIV 0.7658428% INT IN COMMON E. Assessor’s Parcel #:      02-42-03-340-0730
Tax Year: 2020 R.E. Taxes: $ 111,806 Special Assessments: $ 0 Borrower (if applicable):      N/A
Current Owner of Record:     Optibase Real Estate Miami LLC Occupant:      ☐ Owner ☐ Tenant (Market Rent) ☐ Tenant (Regulated Rent) ☒ Vacant
Project Type: ☒ Condominium ☐ Other (describe)   HOA: $ Unk. ☐ per year ☐ per month
Market Area Name: Continuum On South Beach Condo.   Map Reference: Desktop   Census Tract: 0045.00
Project Name: Continuum On South Beach Condo.   Phase: 1  
                                       
ASSIGNMENT The purpose of this appraisal is to develop an opinion of:    ☒ Market Value (as defined), or    ☐ other type of value (describe)
This report reflects the following value (if not Current, see comments):    ☒ Current (the Inspection Date is the Effective Date)    ☐ Retrospective    ☐ Prospective
Approaches developed for this appraisal:  ☒ Sales Comparison Approach  ☐ Cost Approach  ☐ Income Approach (See Reconciliation Comments and Scope of Work)      
Property Rights Appraised:    ☒ Fee Simple    ☐ Leasehold    ☐ Leased Fee    ☐ Other (describe)
Intended Use: Determine the market value pf the property.
 
Intended User(s) (by name or type): Optibase Inc.
Client:      Optibase Inc.   Address:    PO Box 448 Mountain View, CA 94042
Appraiser:    Alejandro Martell   Address:    1071 SW 150th Pl, Miami, FL 33194-2579
           
MARKET AREA DESCRIPTION Location: ☒ Urban ☐ Suburban ☐ Rural Predominant Condominium Housing Present Land Use Change in Land Use
Built up: ☒ Over 75% ☐ 25-75% ☐ Under 25% Occupancy PRICE   AGE One-Unit 70 % ☒ Not Likely  
Growth rate: ☒ Rapid ☐ Stable ☐ Slow ☒ Owner     80 $(000)   (yrs) 2-4 Unit % ☐ Likely * ☐ In Process *
Property values: ☒ Increasing ☐ Stable ☐ Declining ☒ Tenant     20 1,000 Low 0 Multi-Unit 0 % * To: _____________________
Demand/supply: ☐ Shortage ☒ In Balance ☐ Over Supply ☐ Vacant (0-5%) 12,000 High 65 Comm’l 25 %  
Marketing time: ☐ Under 3 Mos. ☒ 3-6 Mos. ☐ Over 6 Mos. ☒ Vacant (>5%) 5,000 Pred 40 Other 5 %
Market Area Boundaries, Description, and Market Conditions (including support for the above characteristics and trends): 5 ST TO THE NORTH,FISHER ISLAND
TO THE SOUTH ,ATLANTIC OCEAN TO THE EAST, BISCAYNE BAY TO THE WEST. FINANCING IS READILY AVAILABLE FROM A
VARIETY OF SOURCES AT COMPETITIVE RATES. SOME SELLER FINANCING WAS ALSO NOTED.
 
 
 
 
 
                             
PROJECT SITE DESCRIPTION Zoning Classification: 3004   Description: RESIDENTIAL-CONDOMINIUM
  Zoning Compliance: ☒ Legal ☐ Legal nonconforming (grandfathered) ☐ Illegal ☐ No zoning
Ground Rent (if applicable) $_______/ _______   Comments:   N/A
 
Highest & Best Use as improved (or as proposed per plans & specifications):   ☒ Present use, or   ☐ Other use (explain)  
 
Actual Use as of Effective Date: CONDOMINIUM RESIDENTIAL   Use as appraised in this report: CONDOMINIUM RESIDENTIAL
Summary of Highest & Best Use: The improvements are substantially the highest and best use for the subject property,except for those items of
depreciation described in the improvement section.
 
Utilities Public Other Provider/Description Off-site Improvements   Type   Public Private Density AVERAGE /TYPICAL
Electricity FPL Street   ASPHALT   Size TYPICAL OF THE AREA
Gas NONE Curb/Gutter   YES/YES   Topography STREET GRADE, LEVEL
Water Miami Dade Sidewalk   YES   View N;Res;
Sanitary Sewer Miami Dade Street Lights   YES      
Storm Sewer Miami Dade Alley   None      
Other site elements: ☐ Inside Lot ☐ Corner Lot ☐ Cul de Sac ☐ Underground Utilities ☐ Other (describe)
FEMA Spec’l Flood Hazard Area ☒ Yes ☐ No FEMA Flood Zone    AE   FEMA Map # 12086C0319L   FEMA Map Date 09/11/2009
Site Comments: STANDARD EASEMENTS WERE NOTED. NO ADVERSE ENCROACHMENTS ARE APPARENT. THE SUBJECT’S USE IS
LEGAL AND PERMISSIBLE.
 
 
 
                                     
PROJECT INFORMATION Data source(s) for project information EXTERIOR OBSERVATION,MLS,PUBLIC RECORDS.
Project Description ☐ Detached ☐ Row or Townhouse ☐ Garden ☐ Mid-Rise ☒ High-Rise ☐ Other (describe)
General Description of Project Subject Phase             # If Project Completed     # If Project Incomplete #
# of Stories 37 Exterior Walls Concrete   Units 202 Phases 1 Planned Phases  
# of Elevators 6 Roof Surface Concrete   Units Completed 202 Units 202 Planned Units  
☒ Existing ☐ Proposed ☐ Und.Cons. Total # Parking Unknown   Units For Sale Unk Units for Sale Unk Units for Sale  
Design (Style) High Rise Ratio (spaces/unit) Unk   Units Sold 202 Units Sold 202 Units Sold  
Actual Age (Yrs.) 13 Parking Type(s) Covered   Units Rented Unk Units Rented Unk Units Rented  
Effective Age (Yrs.) 13 Guest Parking Valet   Owner Occup. Units Unk Owner Occup. Units Unk Owner Occup. Units  
Project Primary Occupancy    ☐ Principal Residence    ☐ Second Home or Recreational    ☒ Tenant
Is the developer/builder in control of the Homeowners’ Association (HOA)?    ☐ Yes    ☒ No
Management Group:    ☒ Homeowners’ Association    ☐ Developer    ☐ Management Agent (name of management agent or company):    
 
Was the project created by the conversion of existing building(s) into a condominium?    ☐ Yes   ☒ No    If Yes, describe the original use and date of conversion.
 
Are CC&Rs applicable? ☐ Yes ☐ No ☒ Unknown Have the documents been reviewed? ☐ Yes ☒ No     Comments: N/A
 
Project Comments (condition, quality of construction, completion status, etc.): THE PROJECT IS IN GOOD CONDITION,GOOD QUALITY
CONSTRUCTION AND GOOD
MARKET APPEAL.
 
 
Common Elements and Recreational Facilities:   SECURITY,POOL,SPA,GYM,COMMON AREAS.ETC.
 
 
                                 

  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

     
INDIVIDUAL CONDO UNIT APPRAISAL REPORT File No.: AM19MAR21
AM19MAR21
PROJECT ANALYSIS Summary of condominium project budget analysis for the current year (if analyzed):   APPRAISER NOT PROVIDED WITH THE DOCUMENT.
 
 
 
 
 
Other fees for the use of the project facilities (other than regular HOA charges):   Unk.
 
 
 
Compared to other competitive projects of similar quality and design, the subject unit charge appears   ☐ High Average ☐ Low (If High or Low, describe)
 
 
Are there any special or unusual characteristics of the project (based on the condominium documents, HOA meetings, or other information) known to the appraiser?
☐ Yes No If Yes, describe and explain the effect on value and marketability.    
 
 
 
 
 
DESCRIPTION OF THE UNIT IMPROVEMENTS Unit Charge: $    Unk per month X 12 = $     Unk per year.       Annual assessment charge per year per SF of GLA = $    Unk
Utilities included in the Unit Charge: ☒ None    ☐ Heat    ☐ Air Conditioning    ☐ Electricity    ☐ Gas    ☐ Water    ☐ Sewer    ☐ Cable    ☐ Other
Source(s) used for physical characteristics of property: ☐ New Inspection ☐ Previous Appraisal Files ☒ MLS ☒ Assessment and Tax Records ☐ Prior Inspection
☐ Property Owner ☐ Other (describe)   Data Source for Gross Living Area Public Records
General Description Exterior Description   Foundation   ☐ N/A Basement ☒ N/A Heating YES
Floor Location 33 Foundation Concrete Slab Concrete Area Sq. Ft.   Type CENTRAL
# of Levels 1 Exterior Walls Concrete Crawl Space None % Finished   Fuel ELCTR.
Design (Style) High Rise Roof Surface Concrete/Good Basement None Ceiling      
☒ Existing ☐ Proposed Gutters & Dwnspts. Yes/Yes Sump Pump Walls   Cooling YES
☐ Under Construction Window Type Sliding/Good Dampness Floor   Central X
Actual Age (Yrs.) 13 Storm/Screens Yes/Yes/Ave Settlement None Outside Entry   Other  
Effective Age (Yrs.) 13     Infestation None        
Interior Description Appliances     Attic ☒ N/A Amenities Car Storage   ☐ None
Floors Marble/Good Refrigerator Stairs Fireplace(s) # 0 Woodstove(s) # 0 ☐ Garage # 0
Walls Drywall/Good. Range/Oven Drop Stair Patio None       ☒ Covered # 4
Trim/Finish Wood/Good Disposal Scuttle Deck O.Terrace       ☐ Open #  
Bath Floor Marble/Good Dishwasher Doorway Porch C.Entry       Total # of cars   4
Bath Wainscot Marble/Good Fan/Hood Floor Fence Wood       ☒ Assigned 4  
Doors Impact/Good Microwave Heated Pool None       ☐ Owned    
    Washer/Dryer Finished Balcony Yes       Space #(s) 3302
Finished area above grade contains: 7    Rooms   4     Bedrooms 3.1    Bath(s) 2,903    Square Feet of Gross Living Area Above Grade
Are the heating and cooling for the individual units separately metered? Yes ☐ No (If No, describe)    
 
 
Additional features:   THE SUBJECT PROPERTY HAS CENTRAL A/C.
 
 
 
 
 
Describe the condition of the property (including physical, functional and external obsolescence): THE SUBJECT IS CONSIDERED TO BE IN GOOD
CONDITION. ITEMS OF PERSONAL PROPERTY ARE NOT INCLUDED IN THIS REPORT.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
TRANSFER HISTORY My research  ☐   did   ☒      did not reveal any prior sales or transfers of the subject property for the three years prior to the effective date of this appraisal.
Data Source(s): PUBLIC RECORDS/MLS
1st Prior Subject Sale/Transfer Analysis of sale/transfer history and/or any current agreement of sale/listing:   N/A
Date:      
Price:      
Source(s):      
2nd Prior Subject Sale/Transfer    
Date:      
Price:      
Source(s):      
                                                     

  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

 

INDIVIDUAL CONDO UNIT APPRAISAL REPORT

                 AM19MAR21

File No.:  AM19MAR21

SALES COMPARISON APPROACH SALES COMPARISON APPROACH TO VALUE (if developed)                ☐ The Sales Comparison Approach was not developed for this appraisal.
FEATURE SUBJECT COMPARABLE SALE # 1 COMPARABLE SALE # 2 COMPARABLE SALE # 3

Address   50 S Pointe Dr Apt 3302

               Miami Beach, FL 33139

50 S Pointe Dr Apt 2803
Miami Beach, FL 33139
800 S Pointe Dr Apt 1103
Miami Beach, FL 33139
125 Ocean Dr # U-0602
Miami Beach, FL 33139

Project      Continuum On South Beach Condo.

Phase        1

Continuum On South Beach Condo.
1
Apogee Condo.
1
Ocean House Condo.
1
Proximity to Subject   Less than 0.01 miles 0.23 miles W 0.15 miles N
Sale Price $ 0   $ 4,800,000   $ 7,500,000   $ 10,250,000
Sale Price/GLA $ 815.71 /sq.ft. $ 2,208.93 /sq.ft.   $ 2,721.34 /sq.ft.   $ 2,604.17 /sq.ft.  
Data Source(s) FARES/TAX R. TAX.REC./REALIST. TAX.REC./REALIST. TAX.REC./REALIST.
Verification Source(s) INSPECTION mls#A10964869 mls#A10969413 mls#A10917307
VALUE ADJUSTMENTS DESCRIPTION DESCRIPTION +(-) $ Adjust. DESCRIPTION +(-) $ Adjust. DESCRIPTION +(-) $ Adjust.
Sales or Financing
Concessions

0

0

0

0

0

0

 

0

0

 
Date of Sale/Time N/A 01/01/2021 0 02/26/2021 0 10/13/2020 0
Rights Appraised Fee Simple Fee Simple   Fee Simple   Fee Simple  
Location N;Res N;Res   N;Res   N;Res  
HOA Fees ($/Month) Unk Unk   Unk   Unk  

Common Elements and

Recreational Facilities

POOL

C.AREAS

POOL

C.AREAS

 

POOL

C.AREAS

 

POOL

C.AREAS

 
Floor Location 33 28 +10,000 11 +44,000 6 +54,000
View B;Water,City. B;Water,City.   B;Water,City. +150,000 B;Water,City. +150,000
Design (Style) High Rise High Rise   High Rise   High Rise  
Quality of Construction Q3 Q3   Q3   Q3  
Age 13 13   13  0 12  0
Condition C3 C3   C3   C3  
Above Grade
Room Count
Gross Living Area
Total Bdrms Baths Total Bdrms Baths Total Bdrms Baths   Total Bdrms Baths  
7 4 3.1 6 3 3.1 0 6 3 3.1 0 7 4 4.1 -25,000
2,903 sq.ft. 2,173 sq.ft. +146,000 2,756 sq.ft. +30,000 3,936 sq.ft. -207,000
Basement & Finished Rooms Below Grade 0sf 0sf   0sf   0sf  
Functional Utility AVERAGE AVERAGE   AVERAGE   AVERAGE  
Heating/Cooling CENTRAL A/C CENTRAL A/C   CENTRAL A/C   CENTRAL A/C  
Energy Efficient Items STANDARD STANDARD   STANDARD   STANDARD  
Parking Covered Covered   Covered   Covered  
Porch/Patio/Deck Balc./O.Terr Balc./O.Terr   Balcony +30,000 Balcony +30,000
 
               
               
               
               
Net Adjustment (Total)   ☒ + ☐ - $ 156,000 ☒ + ☐ - $ 254,000 ☒ + ☐ - $ 2,000
Adjusted Sale Price of Comparables     $ 4,956,000   $ 7,754,000   $ 10,252,000
Summary of Sales Comparison Approach ALL SALES ARE LOCATED WITHIN THE SUBJECT’S MARKET AREA.EQUAL WEIGHT IS GIVEN TO
 
SUBJECT’S PROPERTY COMPLEX HAS 15 ACTIVE LISTINGS BETWEEN $6,499,000. AND $15,500,000. 2 ACTIVE WITH CONTRACT BETWEEN $7,349,000 AND $10,200,000.3 PENDING SALES BETWEEN $6,450,000 AND $8,500,000.
Indicated Value by Sales Comparison Approach $       9,000,000
                                       
  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     

 

 

 

INDIVIDUAL CONDO UNIT APPRAISAL REPORT

                  AM19MAR21

File No.:   AM19MAR21

INCOME APPROACH INCOME APPROACH TO VALUE (if developed)                    ☒ The Income  Approach  was not developed for this appraisal.
FEATURE SUBJECT COMPARABLE RENTAL # 1 COMPARABLE RENTAL # 2 COMPARABLE RENTAL # 3

Address     50 S Pointe Dr Apt 3302

    Miami Beach, FL 33139

     

Project     Continuum On South Beach Condo

Phase       1 

     
Proximity to Subject        
Current Monthly Rent  $    $    $    $
Rent/GLA  $                        /sq.ft.    $                        /sq.ft.    $                     /sq.ft.    $                      /sq.ft.
Rent Control   ☐ Yes ☐ No  ☐ Yes ☐ No    ☐ Yes ☐ No    ☐ Yes ☐ No  
Data Source(s)        
Date of Lease(s)        
Location  N;Res      
View        
Age  13      
Condition  C3      
Above Grade
Room Count
Gross Living Area
Total Bdrms Baths Total Bdrms Baths   Total Bdrms Baths   Total Bdrms Baths  
7 4 3.1                        
2,903 sq.ft.  sq.ft.    sq.ft.    sq.ft.   
Utilities Included        
         
         
         
Summary of Income Approach (including support for market rent and GRM):    
 
 
 
 
 
 
 
 
 
 
Opinion of Monthly Market Rent $                                                                  X  Gross Rent Multiplier                                                                   = $                                                                 Indicated Value by Income Approach
COST APPROACH TO VALUE (if developed)                ☒   The Cost Approach  was not developed  for this appraisal.
Summary of Cost Approach: N/A
COST  
   

RECONCILIATION

 

Indicated Value by: Sales Comparison Approach $     9,000,000                      Cost Approach (if developed) $                               Income Approach (if developed) $
Final Reconciliation       FINAL RELIANCE IS GIVEN TO THE SALES COMPARISON APPROACH WHICH BEST REFLECTS THE ACTIONS OF  BUYERS AND SELLERS IN THE MARKET PLACE. DUE TO THE LACK OF LAND SALES, THE COST APPROACH IS NOT A RELIABLE   APPROACH TO VALUE. THE INCOME APPROACH IS NOT TYPICALLY APPLIED FOR SINGLE FAMILY OCCUPIED.                                     
 

This appraisal is made ☒ ’‘as is’’, ☐ subject to completion per plans and specifications on the basis of a Hypothetical Condition that the improvements have been completed, ☐ subject to the following repairs or alterations on the basis of a Hypothetical Condition that the repairs or alterations have been completed, ☐ subject to the following required inspection based on the Extraordinary Assumption that the condition or deficiency does not require alteration or repair: SEE APPRAISER’S CERTIFICATION AND STATEMENT OF LIMITING CONDITIONS.  

 

 ☐ This report is also subject to other Hypothetical Conditions and/or Extraordinary Assumptions as specified in the attached addenda.
  Based on the degree of inspection of the subject property, as indicated below, defined Scope of Work, Statement of Assumptions and Limiting Conditions, and Appraiser’s Certifications, my (our) Opinion of the Market Value (or other specified value type), as defined herein, of the real property that is the subject of this report is: $              9,000,000             , as of:             03/17/2021             , which is the effective date of this appraisal. If indicated above, this Opinion of Value is subject to Hypothetical Conditions and/or Extraordinary Assumptions included in this report. See attached addenda.
ATTACHMENTS

A true and complete copy of this report contains 16 pages, including exhibits which are considered an integral part of the report. This appraisal report may not be properly understood without reference to the information contained in the complete report. 

Attached Exhibits: 

☒ Scope of Work                                ☐ Limiting Cond./Certifications              ☐ Narrative Addendum               ☒ Photograph Addenda            ☐ Sketch Addendum 

☒ Map Addenda                                 ☐ Additional Sales                                   ☐ Additional Rentals                   ☐ Flood Addendum                  ☐ Hypothetical Conditions 

☐ Extraordinary Assumptions            ☐ Budget Analysis                                   ☐                                                  ☐                                               ☐

SIGNATURES

Client Contact:   Optibase Inc.                                                                                                                                Client Name:   Optibase Inc.                                                                   

E-Mail: amirp@optibase-holdings.com                                                                                                                                    Address: PO Box 448 Mountain View, CA 94042 

APPRAISER

 

 

Appraiser Name: Alejandro Martell                                                                                           

Company: Florida House Appraisals                                                                                                                   

Phone: (786) 277-8953                Fax:  _________           ____________________

E-Mail: floridahouseappraisals@yahoo.com                                                                    

Date of Report (Signature): 03/17/2021                                                                                    

License or Certification #: Cert Res RD5414                                State: FL                                          

Designation: Cert Res RD5414                                                                                                                     

Expiration Date of License or Certification: 11/30/2022                                                                                    

Inspection of Subject:      ☐ Interior & Exterior           ☐ Exterior Only      ☒ None

Date of Inspection: 03/17/2021

SUPERVISORY APPRAISER (if required)

or CO-APPRAISER (if applicable)

 

 

 

 

 

 

 

 

 

 

 

Supervisory or

Co-Appraiser Name:_________________________________________________________________

Company:   _________________Phone:  _________________________________________________Fax:  ____________________

E-Mail: _________________________________________________________________________________________

Date of Report (Signature):______________________________________________________________________________

License or Certification #: __________________________________________  State: ___________________________

Designation: _______________________________________________________________________________________________

Expiration Date of License or Certification:  _______________________________________________________________________________

Inspection of Subject:      ☐ Interior & Exterior       ☐ Exterior Only    ☐ None

Date of Inspection:

                                         
  Copyright© 2007 by a la mode, inc. This form may be reproduced unmodified without written permission, however, a la mode, inc. must be acknowledged and credited.
Form GPCONDO - “TOTAL” appraisal software by a la mode, inc. - 1-800-ALAMODE 6/2007
     



Exhibit (C)(4)

 October 21      Optibase LtdValuation 
 

 Disclaimer  We have been asked by The Capri Family Foundation (the “Client”) to provide our independent opinion and to evaluate the fair value of Optibase Ltd (the “Company”; the “Evaluation”), regarding with The Capri Family Foundation’s Ofer To Purchase (the “Purpose”). This Evaluation was prepared solely for the Purpose and is addressed to the Board only. Without derogating from the above, the Evaluation shall not be transferred to a third party, or any party not mentioned above, without the prior written consent of MNS Consulting Ltd. (“MNS”). However, MNS Consents to inclusion of the Evaluation in the company’s reports, which are according to the Securities Regulations or any other law. All data and information included in the Evaluation (the “Information”) do not, however, constitute our Evaluation, and are provided for informational purposes only.The Information does not and shall not constitute, in any manner, basis for an investment decision, is not and shall not be a substitute for independent data collection and relevant analysis, is not a recommendation, and does not substitute independent judgment to be carried out by any potential investor or certain shareholder of the Company regarding the transaction.In composition of this Evaluation, we have relied on the company’s financial statements, appraisals of the main assets, and conversations with the management of the company. We have relied on additional sources that, according to our personal long-term experience, we consider reliable. However, we have not examined such data and information, and therefore do not express our opinion regarding the authenticity, the completeness and/or the accuracy of the aforementioned data. furthermore, we have not reviewed the aforementioned additional sources’ data and thus cannot speak to the authenticity, integrity and/or the accuracy of the data.An economic evaluation should reasonably reflect a given situation at a specific time, based on known data and forecasts. It should be noted that the Evaluation relies on forward-looking assumptions and, as such, has no certainty regarding their realization. The Information in the Evaluation may change or be affected by various factors which cannot be foreseen or controlled. The Information on which we have relied on may differ substantially, in various manners, in light of any additional material, information and/or event that shall or may be obtained or in light of events that shall or may occur after the preparation of the Evaluation.MNS Consulting Ltd. (“MNS”), its shareholders, senior management and officers hereby declare that they have no conflict of interest regarding the Evaluation. They have no personal connections to the Company, its shareholders, its board of directors and officers and any of the Company’s subsidiaries, nor have previously been employed by or hold any securities associated with any of the aforementioned.The remunerations received for the Evaluation have been pre-determined between the Client and MNS and are not dependent on the results and/or recommendation provided in the Evaluation. MNS shall bear no liability for any damages or financial loss that may occur to any person or company due to any flaw in the Information, or omission of information. In addition, and without derogating from the generality of the above, our limitation of liability for damages of any kind, other than damage caused due to our action in gross negligence and/or malice, is limited to up to three times the remunerations paid by the Client for this Evaluation (hereinafter: the “Cap of Liability”). MNS shall not pay any compensation in excess of the Cap of Liability. The Client shall indemnify and/or reimburse MNS in any event in which MNS shall be required to pay an amount in excess of the Cap of Liability. In addition, the Client is obligated to indemnify MNS for reasonable expenses that will be incurred or be required to be paid for legal representation, legal advice, professional advice, defense against legal proceedings, negotiations etc. The aforementioned indemnification obligation shall not apply if MNS acted, with respect to the services provided in the preparation of this document, in malice or in gross negligence. Our work refers to March 31,2021 and is presented in USD.Sharon Zaworbach, CEOMNS Consulting Ltd. 
 

 Executive summary - Optibase fair value using NAV valuation methodology stands at $58 million  Optibase market cap ranges between $56 and $59 million, thus supporting the NAV valuation      The Company’s market cap was examined for various periods - 30D, 3M, 6M as well as for specific dates - current date and March 31, 2021 (Our work cut-off date)Optibase market cap ranges consistently between $56 and $59 million  Market cap  Because the Company's real estate assets are presented using the cost method of accounting, the Company's equity is not a good estimate of its value.Due to this, we believe that using the P/B multiplier is less relevant in this case  Multipliers  The NAV method is based mostly on appraisals or DCF valuation and other indications (as elaborated in this report) and, as such, is the leading and most accurate method to evaluate real estate companies Based on NAV valuation, Optibase’s fair value stand at $58 million  NAV  Company value for all valuation methods ($M) 
 

         Background  Methodology  Summary of findings  Notes 
 

 Optibase Ltd. overview  Optibase was founded and incorporated in Israel in 1990 under the name - Optibase Advanced Systems Ltd. and In November 1993 changed its name to Optibase Ltd.From its formation until 2010 Optibase was engaged in the video solution business.On March 16, 2010, Vitec Multimedia Stradis Inc. purchased all the assets and liabilities related to the video solutions business then owned by Optibase Ltd.During the first half of 2009, Optibase entered the fixed income real-estate sector, and has been operating in this sector ever since.As of today, Optibase controls real estate properties intended for leasing and resale for various uses in the US and Switzerland.  Background    Holding structure    Over 90% of days in the last three years, the Company's share price ranged between 10.5 and 12  Optibase  Public holdings  21.2%  Capri family foundation  78.8%  Optibase inc (USA)  Miami  Optibase RES SARL (Swiss)  Optibase S.A. (Swiss)  300 River Chicago  Texas portfolio  2 Penn  CTN  Rumlang  100%  4%  30%  22%  51%  100%  100%  100%  100% 
 

 Optibase Ltd. owns three real estate properties, the main one being CTN     Fair value- $149M  Acquisition date- March 2,2011Company stake- 51%Net rentable sqm- 34,800Annual rent- $12.4 millionTenants- 44 tenants Occupancy- 92%Rent per sqm-386$NOI-$9.9 millionAppraiser- WuestpartnerValuation date- March 17th, 2021  Six office building complexes located in Plan les Quates business park, Geneva, Switzerland  Centre des Technologies Nouvelles (CTN)     Fair value- $24M  A five-story office building located in Rümlang (Canton of Zürich)  Rumlang  Acquisition date- October 29,2009Company stake- 100%Net rentable sqm- 12,500Annual rent- $2 millionTenants- 19 tenants Occupancy- 88%Rent per sqm-182$NOI-$1.5 millionAppraiser- WuestpartnerValuation date- February 3rd, 2021    Fair value- $27M  Mostly 21 units in Marquis residence, a 67-story residence tower   Miami condominium units  Acquisition date- 2010-2013Company stake- 100%Net rentable sqm- 4,260Annual rent- $0.6 millionOccupancy- 54%Rent per sqm-429$NOI-$0 millionAppraiser- Florida House AppraisalsValuation date- December 31st, 2020 
 

 Optibase Ltd. is also a minority stakeholder in three single asset companies     Property fair value3- $119M  Acquisition date- October 12,2012Optibase stake in associate 22.16%Net rentable sqm- 516,108Annual rent- $11.7 millionTenants- 141 tenants primarily for general office and retail related usageOccupancy- 86%Rent per sqm-26$NOI- $11.7 millionCompany's debt- $67.9 million  20-story, class A office building, located in Philadelphia, Pennsylvania  Two Penn Center Plaza    Property fair value2- $337M  23-story, class A office building, located at 300 south riverside plaza, along the Chicago river   South Riverside Plaza  Acquisition date- December 29,2015Optibase stake in associate- 30%Net rentable sqm- 1,073,040Annual rent- $20.2 millionOccupancy- 94%Rent per sqm-20$Company's debt- $215.8 million    Property fair value1- $397M  Shopping centers portfolio located in Houston, Dallas and San Antonio Texas  Texas Shopping Centers portfolio  Acquisition date- December 31,2012Optibase stake in associate- 4%Net rentable sqm- 2,036,040Annual rent- $26.8 millionTenants- 19 tenants Occupancy- 92%Rent per sqm-14$Company's debt-$240.3 million  3Based on reflected valuation from the new loan LTV   2Based on an indicative valuation made by MNS  1Stated in the financial statement at fair value 
 

     P&L Key financials($M)  Annualized rent($M)  In 2020 the Company's revenues decreased following the sale of Edeka supermarketsDespite the decline in revenue, NOI and FFO improved, mainly as a result of an improvement in asset operating efficiency  Rent from the properties in Switzerland have remained stable over the years, while most of the improvement in 2020 is due to CHF / USD exchange rateResidential properties in Miami have experienced a decrease in rent as a result of a decline in occupancy rates.  *Company stake in CTN  Optibase Ltd. P&L key financials 
 


   FFO coverage ratios    Balance sheet ($M)  The Company’s leverage ratio is decreasing over the years following the sale of Edeka supermarkets  Optibase Ltd. balance sheet key financials  FFO coverage ratios have improved over the last three years, mainly due to the FFO improvement   References : 2018-2021 Optibase financial reports    Assets ($M)  Real estate properties accounts for over 80% of the Company’s total assets    Liabilities & Equity ($M)  Financial debt accounts for over 80% of the Company’s total liabilities  
 

         Background  Methodology  Summary of findings  Notes     
 

 There are several common methods for performing valuations        01      04        02      03  DCF (Discounted Cash Flow)  In the DCF method, the projected cash flow is being discounted to its present valueThe projected cash flow is structured for five years and a terminal year afterward  Multipliers  Examining significant ratios reflecting the Company P&L or balance sheet in comparison to its market cap such as EV/EBITDA or price to book ratioExtracting the Company’s value using the average ratios of the comparison group   Similar transactions  One method is to examine transactions within the Company and extract the reflected value from these transactionAnother option is to examine transactions in similar companies, extracting reflected multipliers from them and using them to evaluate the Company  NAV was determined by subtracting the Company’s adjusted liabilities from its adjusted assetsMNS evaluates real estate and holding companies using the NAV method, in which the Company’s equity is an estimate of its fair value  NAV )Net Asset Value(  In the Evaluation, we will be using the NAV method, adjusting various balance sheet items to their fair value, inter alia, using DCF method 
 

 The assets and liabilities on the Company’s balance sheet were adjusted to their fair value as described    Adjusting the Company’s controlled real estate assets’ value from the historical cost value to their fair value by using valuations conducted for these assets (cost method)   1  2      Adjusting the deferred tax item to the current real estate value and the expected tax payment date  5  3    Valuation of the terminal value of the general and administrative costs which are not reflected in the Company's balance sheet  Valuation of subsidiaries which are not presented at their fair valueIf necessary, adjusting the subsidiaries’ assets’ valueEstimating the subsidiaries’ general and administrative costs  4    NAV Methodology    Adjusting the minority- interests item to better represent the consolidated assets’ current values in the financial statement  Deferred Taxes  Minority Interests  General and Administrative Costs  Non-Controlling Assets  Real Estate Assets 
 

         Background  Methodology  Summary of findings  Notes     
 

 Optibase valuation   Optibase fair value stands at $58 million     Assets                       Current assets    31/03/2021    Ajustments    Fair value    Page  Cash and cash equivalent    27,532    -    27,532      Restricted cash    758    -    758      Trade receivables,net    421    -    421      Other accounts receivables and prepaid expenses    1,392    -    1,392      Bonds related deposits    2,355    -    2,355      Total current assets    32,458    -    32,458       Long term assets                      Long term deposits    97    -    97      Right of use assets    238    -    238      Real estate propeties,net    179,924    20,497    200,421    16  Investments in companies and associates    8,802    10,842    19,644    17-19  Losses carry-forward tax asset    -    2,388    2,388    22  Total non-current assets    189,061    33,726    222,787       Total assets    221,519    33,726    255,245                          Liabilities                       Current liabilities                      Current maturities of long-term loans and bonds    6,168    -    6,168      Accounts payable and accrued expenses    4,303    -    4,303      Operating lease liabilities    151    -    151      Liabilities attributed to discontinues operations    2,061    -    2,061      Total current liabilities    12,683    -    12,683       Long term liabilities                      Deferred tax liabilities    14,205    (6,412)    7,793    21  Land lease liability, net    6,591    -    6,591      Operating lease liabilities    111    -    111      Long term loans, net of current maturities    105,396    (8,590)    96,806    20  Total long-term liabilities    126,303    (15,002)    111,301       Total liabilities    138,986    (15,002)    123,984                          Equity                       Total equity    82,533    48,729    131,262       Non controlling interests    24,256    2,058    26,314    23  Shareholder's equity    58,277    46,670    104,947      General and administrative    -    (46,842)    (46,842)    23  Fair value    58,277    (171)    58,106      
 

         Background  Methodology  Summary of findings  Notes     
 

   The Company’s main asset is Centre des Technologies Nouvelles (CTN), holding 51% of the property    Real estate properties  Real estate properties are the main component of assets in the Company’s balance sheetReal estate properties are specified by cost, less the cumulative depreciation In order to reach a fair value, we used valuations commissioned by the Company in the past yearCTN and Rumlang valuations are presented in CHF. These values were converted to USD according to the CHF / USD exchange rate at the cut-off date     Book value  Fair value  Adjustments  Company stake  Appraiser  Valuation date  CTN  145,157  149,358  4,201  51%  Wuestpartner  March 17th, 2021  Rumlang  18,926  24,072  5,146  100%  Wuestpartner  February 3rd, 2021  Miami  15,841  26,991  11,150  100%  Florida House Appraisals  December 31st, 2020  Total  179,924  200,421  20,497       
 

     Investment in companies and associates  We evaluated Optibase investment in companies and associates fair value  300 River holdings       Assets   31/12/2020   Fair value   Real estate, net  216,166  337,400  Cash  1,917  1,917  Segregated cash and other escrows  10,644  10,644  Tenant accounts receivable  448  448  Unbilled straight-line rent  19,618  19,618  Prepaid expenses and other assets  997  997  Deferred leasing costs, net  17,035  17,035  Total assets  266,825  388,059         Liabilities         Lease financial obligation  215,831  215,831  Notes payable  17,000  17,000  Mortgage payable  173,828  173,828  Accounts payables  7,356  7,356  Total liabilities  414,016  414,016        Total equity  (147,191)  (25,957)  G&A fair value    17,796  300 River holdings fair value  (147,191)  (43,753)  The real estate assets in 300 River Holdings’ financial report is presented using the cost method, thus requiring an adjustment in order to reach its fair value.In order to determine the fair value, the NOI of the property was discounted for 2020 at a rate of 6%, which is acceptable for such properties. such that the value of the property is estimated at $337 million. An additional adjustment was made to the general and administrative fair value, this cost is estimated at $1.4 million per year and is assessed to be entirely attributed to operation and maintenance of the asset. This value was discounted at a rate of 6% which reflects the average discount rate for 300 River Holdings’ assets.300 River Holdings’ value is significantly negative. Furthermore, 300 River Holdings shows significant losses in every year since its acquisition, which is an additional indication of its negative value. The equilibrium, at which 300 River Holdings’ value becomes positive, is reached when the asset is valued while discounting the assets’ income at a rate of 5.3%  Penn Center Plaza and South Riverside Plaza Office Tower are companies which are presented by the Company using the capital method, while Texas shopping centers portfolio is presented using the cost method.In addition to real estate assets, these companies contain financial debt as well as other assets and liabilities which will be examined at fair value.The total adjustments made to the book values in order to reach the fair value of these companies stands at $10.8 million.  Total Investment in companies and associates  Book value  Fair value  Adjustments  Note  300 River holdings  1,336  -  (1,336)  I  Two Penn center plaza  3,466  14,059  10,593  II  Texas shopping center  4,000  5,585  1,585  III  Total  8,802  19,644  10,842     (I) 300 River Holdings    References : December 2020 300 River holdings financial reports; Savills world office yield spectrum, 2019   
 

   We evaluated Optibase investment in companies and associates fair value  Texas shopping centers       Assets   31/12/2020   Fair value   Cash and cash equivalent  11,893  11,893  Trade receivables, net  3,353  3,353  Prepaid insurance  554  554  Investment property  396,703  396,703  Other assets  49  49  Total assets  412,552  412,552         Liabilities         Trade and other payables  7,446  7,446  Rents paid in advance  1,348  1,348  Due to related parties  197  197  Mortgage borrowings  240,320  240,320  Tenants' deposits  1,895  1,895  Total liabilities  251,206  251,206        Total equity  161,346  161,346  G&A fair value  0  21,714  Texas shopping center fair value  161,346  139,632  Company stake  4%  4%  Company stake fair value  6,454  5,585  The real estate asset in the Texas Shopping Centers’ financial statement is presented at a fair value so there is no need to make any adjustments.An adjustment was made to the general and administrative fair value item. This item is valued at $1.9 million per year and is assessed to be entirely attributed to the operation and maintenance of the asset. For the purpose of quantifying the value of these costs for the forecasted period, these costs were discounted at a rate of 7% which reflects the average discount rate of Texas Shopping Centers’ assets.Texas Shopping Centers is valued at about $134 million, of which $5.3 million (4%) is attributed to the Company.     (II) Texas Shopping Centers  References : December 2020 Texas shopping centers financial reports 
 

   We evaluated Optibase investment in companies and associates fair value  On April 4th, 2021, Two Penn Center Plaza underwent refinancing, comprised of the replacement of a $44 million loan with a $67.9 million.The real estate asset’s value is derived from scope of loan ($67.9 million) and the LTV rate which the loan was taken at (57%), so that the value of the asset stands at approximately $118.7 million.The asset’s value, minus the scope of loan after refinancing, brings the equity to approximately $50.8 million, and, by considering the Company’s share in the asset (22%), the Company’s equity to approximately $11.3 million.The difference between the scope of the new loan to the old one stands at $24 million, $5 million of which is attributed to the Company. Of this amount, approximately $2 million was distributed as dividend to the shareholders, leaving the Company with the remaining cash in the amount of approximately $2.8 million.The Company’s fair value, with the addition of the cash, is approximately $14.1 million.  Two Penn Center Plaza    New loan  67,900  LTV  57%  Property Valuation  118,706  Equity  50,806  Company stake  22%  Company stake equity  11,259  Cash attributed to the company  2,800  Fair value  14,059     (III) Two Penn Center Plaza  References : Optibase management 
 

   The Company's loans’ fair value were adjusted considering the current interest rates    Financial debt  The Company has several loans, the most significant of which is the loan taken on October 2011, with a book value of $86.7 million.Loans 1 and 2 were taken from Swiss financial institutions in 2009 and 2011. Their interest rates are Swiss central bank rates plus a margin of 0.75%-0.8%. Optibase’s management estimates that as of today, and under the same conditions, the Company can raise debt with margins of only 1% -1.5%.The value of these loans was estimated while discounting the repayment schedule at the interest rate set at 1.25%. The fair value of these loans is $103 million, compared with a book value of $ 111.6 million - a difference of approximately $8.6 million.Loan 3 is for residential properties in Miami. The Company refinanced the loan approximately one year ago, therefore the book value and the fair value are estimated to be similar.The last loan is a bond raised in the Israeli capital market without mortgages or pledges. We examined the bond market cap to the cut-off date and found that it is same as its book value.  Loan  Date of entering   Pledge  Pledge type  interest rate  Book value  fair value  Gap  Loan 1  Oct-09  Rumlang  First ranking pledge (mortgage)  Variable interest rate + 0.8%  15.4  14.3  1.1  Loan 2  Oct-11  CTN  First ranking pledge (mortgage)  Variable interest rate + 0.75%  86.7  79.2  7.5  Loan 3  Jul-15  Miami residance  First ranking pledge (mortgage)  Libor + 2.65%  6.5  6.5  0.0  Bond  Aug-15    Negative pledge  6.70%  3.0  3.0  0.0  Total              111.6  103.0  8.6 
 

   Adjusting the deferred tax fair value, considering the real estate valuations, so that it matches the updated values.    Deferred tax   The adjustments to the assets’ value was multiplied by the geographical tax rate and the percentage of the assets which the Company holds.The accumulated losses of the Company in the US have been deducted from the expected tax owed in Miami. In our estimates, the Company will not be obliged to pay any additional tax on the assets in Miami other than those mentioned in the financial report.The adjustment made to the deferred tax item (approximately $1.4 million) is added to the deferred tax item in the books, which stands at approximately $14.2 million.The deferred tax item after adjustment to updated values, ($15.6 million) was discounted to its economic value. Since the Company, as a rule, holds long-term yielding assets, considering the appropriate discount rate to the Company’s assets, the balance of the deferred taxes was reduced by 50%   Deferred tax  Book value  Fair value  Gap  Tax rate  Company stake  Additional Deferred tax  Additional Deferred tax offset by losses carry-forward  CTN  149,358  145,157  4,201  14%  51%  300  300  Rumlang  24,072  18,926  5,146  21%  100%  1,081  1,081  Miami  26,991  15,841  11,150  21%  100%  2,342  0  Total  200,421  179,924  20,497  20%     3,722  1,381  Deferred tax     Additional deferred tax  1,381  Deferred tax book value*  14,205  Ajusted deferred tax  15,586  Fair value factor  50%  Deferred tax fair value  7,793  * The deferred taxes are for CTN only 
 

   The Company has transferred losses in both the US and in Israel.We examined the Company’s ability to utilize them and evaluate them  Optibase Inc.’s (the company that coordinates the Company’s US operations) transferred losses, at approximately $57 million, were not recognized as a tax asset.According to the Company’s management, these losses can only be utilized until 2040 by the subsidiary, Optibase Inc.According to our estimates, the Company’s projected long-term profit stands at approximately $1 million per year, and in accordance with US tax rates, a projected tax of approximately $210 thousand per year can be offset by the transferred losses.Discounting this amount at a rate of 6.5%, which reflects the average discount rate of the Company’s assets in the US, for 20 years reflects the tax asset’s value for transferred losses of approximately $2.4 million.i.e., about $11 million of all transferred losses were used for the deferred tax as a result of the increase in value of the Company’s assets in Miami. And an additional approximated $20 million of the transferred losses was used for the subsidiary’s projected profits (a total of around $31 million).The Company is expected to have an additional accumulated losses in the amount of approximately $26 million which we estimate cannot be utilized and thus have not been given an additional economic value.  Losses carry-forward    Optibase Inc. annual projected profit  1,000  U.S Federal tax rate  21%  Annual projected tax  210  Discount rate  6.5%  Number of years  20  Tax asset fair value  2,388    U.S. Losses carry-forward  The Company has approximately NIS 240 million in additional transferred losses in the parent company in Israel (about USD 72 million), some of which are from current operations, and some are from the discontinued video operations.According to the Company, this amount can be used against profits from the parent company. However, it should be noted that there are disputes with the Israeli tax authorities on this matter and a decision has not been made yet.The tax paid in Israel may be a result, among other reasons, from the differences in tax rates between the countries in which the Company’s assets are located: U.S. (21%), Switzerland (14-21%) and the tax rate in Israel (23%).We assume that the transferred losses will indeed be utilized for these differences and thus that the Company will not be required to pay any additional tax over that which was deducted in the asset's countries of origin.We did not attribute any further economic value to the balance of transferred losses.    Israeli Losses carry-forward 
 

     General and administrative (G&A)  In addition to the balance sheet adjustments, the fair value of G&A expenses was examined   The Company's G&A expenses decreased in 2018-2020. The reduction in 2020 is due to the sale of the portfolio in Germany during this year. G&A expenses in the first quarter of 2021 amounted to $738 thousand. Expected Terminal G&A expenses were determined as the average for the years 2020 and the rate of expenses for 2021In recent years there has been no business development activity in the Company. Therefore, in our estimation, most of the G&A expenses are attributed to maintenance, and therefore were fully taken into consideration.These expenses were discounted at a discount rate of 4.5%, representing the asset's average discount rate, to quantify the total liability of G&A costs. Finally, from these expenses, the 23% tax shield was reduced. The fair value of this liability is estimated at $ 46.8 million  The Company's minority interest is attributed to CTN, in which the Company holds 51%. Since we have adjusted the property's fair value, we aim to adjust the minority interest.CTN's fair value stands at $ 149 million compared to a book value of about $ 145 million, a total difference of circa $ 4.2 million.$2.1 million thereof are attributed to the Phoenix Group, holding 49% of the property’s rights, such that the non controlling interest fair value stands at $26.3 million.    Non controlling interest    Non controlling interest     CTN fair value  149,358  CTN book value  145,157  Gap  4,201  CTN non controlling interest rate  49%  Additional non controlling interests  2,058  Non controlling interest book value  24,256  Non controlling interest fair value  26,314  G&A  G&A  Expected G&A expenses  2,738  Average discount rate  4.5%  G&A fair value  60,833  Tax shield  23%  G&A fair value after Tax shield  46,842    G&A expenses   Expected Terminal G&A expenses  2,738  2021 (Based on Q1 G&A)  2,952  2020  2,523  2019  3,047  2018  3,500 
 

Exhibit D

Indemnification Undertaking Dated [  _____ ], 2021 (the “Undertaking”)
 
In connection with the announcement of The Capri Family Foundation (“Capri”) that it and/or its affiliates are contemplating to commence a tender offer to acquire all Ordinary Shares, par value NIS 0.65 per share (the “Ordinary Shares”), of Optibase Ltd., a company organized under the laws of the State of Israel (the “Company”), and delist the Ordinary Shares from the Nasdaq Global Market and the Tel Aviv Stock Exchange and deregister the Ordinary Shares under the U.S. Securities Exchange Act, as amended (the “Contemplated Tender Offer”), Capri hereby undertakes to indemnify each of the office holders (nose misra) (other than Mr. Shlomo (Tom) Wyler) (each, an “Office Holder”) (as such term is defined in the Companies Law, 5759–1999), of the Company and/or its subsidiaries, as follows:
 
1.
Capri hereby undertakes to each Office Holder listed in Annex A hereto (each, as “Indemnitee”) to indemnify such Indemnitee for any liability or expense imposed on an Indemnitee due to or in connection with any act performed by such Indemnitee prior to and including the effective time of the completion of the Contemplated Tender Offer (the “Effective Time”) (or any omission or failure to act), in the Indemnitee’s capacity as a director, officer, employee, agent, observer or fiduciary of the Company, any subsidiary thereof or any other corporation, collaboration, partnership, joint venture, trust or other enterprise, in which Indemnitee serves at any time at the request of the Company, without fraud on the part of the Indemnitee.
 

1.1.
For the avoidance of doubt, “expenses” shall include, without limitation, attorney’s fees and all other costs, expenses and obligations paid or incurred by an Indemnitee in connection with investigating, defending, being a witness in or participating in (including on appeal), or preparing to defend, be a witness in or participate in any claim, action, suit, proceeding, alternative dispute resolution mechanism, hearing, inquiry or investigation relating to any matter for which indemnification hereunder may be provided, and costs and expenses paid or incurred by an Indemnitee in successfully enforcing these obligations of Capri and any Company indemnification agreement. Expenses shall be considered paid or incurred by an Indemnitee at such time as Indemnitee is required to pay or incur such costs or expenses, including upon receipt of an invoice or payment demand.
 

1.2.
The payments to be made hereunder shall be paid by Capri directly to an Indemnitee’s legal and other advisors as soon as practicable, but in any event no later than fifteen (15) days after Capri receives a written demand from an Indemnitee, and any such payment shall be deemed to constitute indemnification hereunder. All amounts paid as indemnification hereunder shall be grossed up to cover any tax payment that an Indemnitee may be required to make if the indemnification payments are taxable. Capri hereby agrees to make available to an Indemnitee any reasonable security or guarantee that an Indemnitee may be required to post in accordance with an interim decision given by a court, governmental or administrative body, or an arbitrator, including for the purpose of substituting liens imposed on an Indemnitee’s assets.
 
2.
The total aggregate amount of indemnification payable by Capri with respect to all Indemnitees shall be US$7,500,000 (the “Limit Amount”).  If the Limit Amount is insufficient to cover all the indemnity amounts payable with respect to all Indemnitees, then such amount shall be allocated to such Indemnitees pro rata according to the percentage of their culpability, as finally determined by a court in the relevant claim, or, absent such determination or in the event such persons are parties to different claims, based on an equal pro rata allocation among such Indemnitees.
 
3.
For the avoidance of doubt, neither the Limit Amount nor any other term herein shall limit or restrict an Indemnitee’s right to indemnification and/or reimbursement and/or contribution pursuant to (A) any insurance policy of the Company or any of its subsidiaries (including without limitation the Company’s D&O liability insurance policy), (B) the Company’s Articles of Association and/or the organizational documents of any subsidiary of the Company, in each case, as in effect immediately prior to the Effective Date, and (C) any indemnification agreement between the Company and/or any of its subsidiaries, on the one hand, and any of the Indemnitees, on the other hand, with respect to acts or omissions by them in their capacities as such at any time at or prior to the Effective Date; and Capri agrees not to take any action that would adversely affect (i) the obligations of the Company pursuant to any indemnification provisions under the Company’s Articles of Association of the Company and/or the organizational documents of any subsidiary of the Company, in each case, as in effect immediately prior to the Effective Date, and (ii) any indemnification agreement between the Company and/or any of its subsidiaries, on the one hand, and any of the Indemnitees, on the other hand, with respect to acts or omissions by them in their capacities as such at any time at or prior to the Effective Date (including in connection with the Contemplated Tender Offer).
 


4.
Capri’s obligation to indemnify the Indemnitees shall be for any claim arising during a period of seven years following the Effective Date (“Indemnification Period”).
 
5.
Each Indemnitee shall promptly notify Capri of the commencement of any action, suit or proceeding, and of the receipt of any notice or threat that any such legal proceeding has been or shall or may be initiated against Indemnitee; provided, that the failure to provide prompt notice shall not relieve Capri of its indemnification obligations hereunder, except to the extent that Capri is actually materially prejudiced by the failure to give such prompt notice. With respect to any such action, suit or proceeding as to which Indemnitee has notified Capri of the commencement:
 

5.1.
Subject to any conflict of interests, any other confidentiality restrictions and applicable law, Capri will be entitled to participate therein at its own expense.
 

5.2.
Subject to any conflict of interests, any other confidentiality restrictions and applicable law, the Company will be entitled to assume the defense, with counsel selected by the Company and approved by the Indemnitee, which approval shall not be unreasonably withheld.  In such case, Indemnitee shall have the right to engage his/her own counsel in such action, suit or proceeding, but the fees and expenses of such counsel shall be at the expense of Indemnitee, unless the engagement of counsel by Indemnitee has been authorized in writing by Capri or the Company.
 

5.3.
Capri shall not be liable to indemnify Indemnitee for any amounts or expenses paid in connection with a settlement of any action, claim or otherwise, effected without Capri’s prior written consent which consent shall not be unreasonably withheld; provided, however, that if Capri does not consent to a settlement that would have resulted in all indemnifiable liability and expenses of the Indemnitees to be less than the Limit Amount, then (a) the Limit Amount will increase to US$10,000,000 (instead of US$7,500,000) and (b) Capri shall deposit with the Escrow Agent an additional US$500,000.
 

5.4.
Subject to any conflict of interests, any other confidentiality restrictions and applicable law, the Company shall have the right to conduct the defense as it sees fit in its sole discretion (provided that the Company and Capri shall keep the Indemnitee reasonably notified on a regular basis of all events in the action), including the right to settle or compromise any claim or to consent to the entry of any judgment against Indemnitee without the consent of the Indemnitee, provided that, the amount of such settlement, compromise or judgment does not exceed the Limit Amount (if applicable) and Capri fully indemnifies the Indemnitee for all amounts payable in connection with the settlement, and any such settlement, compromise or judgment does not impose any penalty or limitation on Indemnitee without the Indemnitee’s prior written consent. The Indemnitee’s consent shall not be required if the settlement includes a complete release of Indemnitee, does not contain any admission of wrong-doing by Indemnitee, and includes monetary damages only which do not exceed the Limit Amount (if applicable) and Capri fully indemnifies the Indemnitee for all amounts payable, as provided above. In the case of criminal proceedings, the Company, Capri and/or its legal counsel will not have the right to plead guilty or agree to a plea-bargain in the Indemnitee’s name without the Indemnitee’s prior written consent. Indemnitee will not unreasonably withhold or delay its consent to any proposed settlement.
 
2



5.5.
Subject to any conflict of interests, any other confidentiality restrictions and applicable law, Indemnitee shall fully cooperate with Capri and shall give Capri all information and access to documents, files and to his/her advisors and representatives as shall be within Indemnitee’s power, in every reasonable way as may be required by Capri with respect to any claim that is the subject matter hereof.
 
6.
Capri shall not be liable to make any indemnification payment to the extent an Indemnitee has otherwise actually received payment under any insurance policy or otherwise of the amounts otherwise indemnifiable by Capri. Any amounts actually paid to an Indemnitee under any such insurance policy or otherwise after Capri has indemnified such an Indemnitee for such liability or expense shall be repaid to Capri as soon as practical upon receipt by such Indemnitee.
 
7.
To secure Capri’s indemnification obligations hereunder, promptly following the Effective Time and in any event within 10 business days after the Effective Time, Capri:
 

7.1.
shall deposit with an escrow agent to be agreed between Capri and the Indemnitees (the “Escrow Agent”), an amount equal to US$2 million (the “Initial Escrow Amount”), for the benefit of the Indemnitees pursuant to the terms of an escrow agreement to be signed with the Escrow Agent;
 

7.2.
shall register a first ranking mortgage (being the only mortgage on the apartment), in the name of the Escrow Agent, for the benefit of the Indemnitees, over the apartment at 19 Vitkin Street, Tel Aviv, Israel (Gush/Helka 6960/32/6) that is registered in the name of Jill Ruth Schwarz and valued by the appraiser Jacob Eisenman in its report dated November 21, 2021, with a value of NIS 5 million (the “Apartment”), accompanied by a notarized irrevocable power of attorney to transfer the ownership of the Apartment (the “Irrevocable PoA”); and
 

7.3.
undertakes not to use the Apartment as security or other collateral for any other purpose until the end of the Indemnification Period.
 
8.
In the event of the commencement of any action, suit or proceeding that may give rise to a indemnification claim of an Indemnitee pursuant to the terms hereof in an amount that is in excess of US$1 million, then within 30 days of Capri’s receipt of the notice of an Indemnitee regarding such proceedings, Capri shall provide the following additional securities: (i) Capri shall deposit with the Escrow Agent an additional US$500,000 (“Supplemental Escrow Amount”), for the benefit of the Indemnitees; and (ii) Capri shall provide the Escrow Agent a bank guarantee in the amount of US$1 million, issued by an Israeli bank (the “Bank Guarantee”), which shall be held by the Escrow Agent for the benefit of the Indemnitees until the expiration of the indemnification obligations hereunder.
 
9.
All obligations herein shall survive the consummation of the Contemplated Tender Offer and the Effective Date, are intended to benefit and may be enforced by the Indemnitees (or their heirs) and shall be binding on all successors and assigns of Capri, the Company and its subsidiaries.  If Capri, the Company and its subsidiaries or any of their respective successors or assigns (i) shall consolidate with or merge into any other person and shall not be the continuing or surviving corporation or entity of such consolidation or merger or (ii) shall transfer all or substantially all of its properties and assets to any person, then, and in each such case, proper provisions shall be made so that the successors and assigns of Capri, the Company and its subsidiaries, as applicable, shall assume all of the obligations set forth herein.
 
3


10.
Capri represents and warrants that this Undertaking is valid, binding and enforceable in accordance with its terms and was duly adopted and approved by Capri and its authorized foundation council , and shall be in full force and effect immediately upon its execution and shall continue to be in full force for the duration of the Indemnification Period.
 
11.
The undertakings of Capri pursuant to this Undertaking shall be widely construed and in a manner designated to give them effect, to the fullest extent permissible under law. In the event of any contradiction between the provisions of this Undertaking and any provision of law which is not dispositive or which cannot be amended, the provision of law shall prevail, but the same shall not impair or derogate from the validity of the other provisions hereunder.  Capri shall perform any reasonable action controlled by Capri to execute any document, resolution and enter any proceeding required to allow it to effectuate and perform its obligations hereunder.
 
12.
This Undertaking shall be (a) binding upon all successors and assigns of Capri, and (b) binding on and shall inure to the benefit of each Indemnitee’s heirs, personal representatives, executors and administrators. This Undertaking shall continue for the benefit of each Indemnitee and his or her heirs', personal representatives', executors' and administrators' benefit after he or she ceases to be an Office Holder.
 
13.
The provisions of this Undertaking shall be deemed severable and the invalidity or unenforceability of any provision shall not affect the validity or enforceability of the other provisions hereof.  If any provision of this Undertaking, or the application thereof or any circumstance, is invalid or unenforceable, (a) a suitable and equitable provision shall be substituted  in order to carry out, so far as may be valid and enforceable, the intent and purpose of such invalid or unenforceable provision and (b) the remainder of this Undertaking and the application of such provision or circumstances shall not be affected by such invalidity or unenforceability, nor shall such invalidity or unenforceability affect the validity or enforceability of such provision, or the application thereof, in any other jurisdiction.
 
14.
This Undertaking shall be governed by and construed and enforced in accordance with the laws of the State of Israel, without giving effect to the conflicts of law provisions of those laws. Capri and each Indemnitee hereby irrevocably consent to the exclusive jurisdiction and venue of the courts of Tel Aviv, Israel for all purposes in connection with any action or proceeding that arises out of or relates to this Undertaking.
 
15.
No supplement, modification or amendment, termination or cancellation of this Undertaking shall be binding unless executed in writing by Capri and each of the Indemnitees. No waiver of any of the provisions of this Undertaking shall be deemed or shall constitute a waiver of any other provisions hereof (whether or not similar) nor shall such waiver constitute a continuing waiver. Any waiver shall be in writing.
 
[SIGNATURE PAGE TO FOLLOW]

4

 
IN WITNESS WHEREOF, Capri, acting under due and proper authority, has executed this Undertaking as of the date first mentioned above.
 
The Capri Family Foundation

By:                                                                  
Name and title:                                              
 

5

 
ANNEX A
 
LIST OF INDMENITEES
 
 
Alex Hilman
Executive Chairman of the Board of Directors of the Company
Amir Philips
Chief Executive Officer of the Company
Yakir Ben-Naim
Chief Financial Officer of the Company
Tali Yaron-Eldar
Director of the Company
Danny Lustiger
Director of the Company
Haim Ben-Simon
Director of the Company
Reuwen Schwarz
Director of the Company

6