1

Las Palmas Shopping Center2901-2931 East Florence Avenue | Huntington Park, CA 90255

2

Table of ContentsInvestment summary

tenant OvervIew

FInancIal OvervIewrent rOllprIcIng

DemOgraphIcslOcatIOn OvervIew

Disclaimerthis valuation analysis or broker opinion of value is not an appraisal and has not been performed in accordance with the uniform standards of professional appraisal practice. neither you, nor any third parties, may rely on this analysis for any tax purposes, estate work, litigation, lending or any other matter other than your direct use in connection with a contemplated transaction.

aleX KOZaKOV First vice president+1 213 613 3031lic. 01416489alex.kozakov@cbre.com

PaTricK WaDeFirst vice president+1 213 613 3071lic. 01454690patrick.wade@cbre.com

HeaTHer GarreTT client services specialist+1 213 613 3367lic. 01940192heather.garrett@cbre.com

maXX cOHeNassociate+1 213 613 3117lic. 01928768maxx.cohen@cbre.com

eric rOyassociate+1 213 613 3410lic. 01943774eric.roy@cbre.com

eXclusiVely lisTeD By:

3

N

DAYTIME EMPLOYMENT BASEWITHIN 3 MILES 109,973WITHIN 5 MILES 317,526

POPULATION (2014 EST.)WITHIN 3 MILES 415,024WITHIN 5 MILES Source: Nielsen

1,075,544

4

iNVesTmeNT summary las Palmas shopping center2901-2931 e Florence avenue Huntington Park, ca 90255

Price: $11,295,000

year 1 caP raTe: 5.70%

year 1 NOi: $643,480

BuilDiNG siZe: 27,876 SF

Price/sF: $405.19

laND area: 99,100 SF

PerceNT leaseD: 100%

ZONiNG: HPCG

year BuilT: 2000

ParKiNG: 112 Spaces

ParKiNG raTiO 4.02/1,000 RSF

maJOr TeNaNTs: McDonald’s, Papa John’s Pizza, Sprint,

AutoZone, Wells Fargo and Mother’s

Nutritional Center

TaX maP

5

Investment Summary

• 100% Leased with Almost 83% of GLA Occupied by National and Regional Tenants

• Newer Construction and Professionally Managed: Low Deferred Maintenance

• Best-In-Class Tenants Including: McDonald’s, AutoZone, Sprint, Wells Fargo and Papa John’s Pizza

• Year One Cap Rate of 5.7% with Scheduled Rent Increases• Delivered Free & Clear of Debt with the Ability to Source New Financing

at Today’s Historically Low Interest Rates• McDonald’s is a Free-Standing Drive-Thru with Almost Twelve Years

Remaining on the Lease; Potential to Parcelize and Spin Off to Lower Basis

• All Tenants on Triple-Net Leases with Rental Increases and Staggered Lease Expirations

• One of the Densest Populations in All of Southern California: Over 1 Million People in a 5-Mile Radius

• Over 84% of all Households in Huntington Park are Occupied by Families with an Average Household Size of 4.2 People

• High Traffic Location at a Signalized Intersection with More than 48,180 Cars per Day

• Desirable Huntington Park Retail Center with Good Access and Parking• Over 225 Feet of Frontage Along Florence Avenue (More than 32,000

Cars/Day)• Close Proximity to Numerous Retailers, Schools and Places of

Employment

Stabilized Los Angeles Shopping Center With Credit Tenants

Strategic In-Fill Retail Location With High Traffic

HiGHliGHTs

aVG HH iNcOme: $44,871 (1-mile)

2014 POPulaTiON: 1,075,544 (5-mile)

TraFFic cOuNTs: 48,180 FlOreNce aVe. & mOuNTaiN VieW aVe.

6

Executive SummaryLas Palmas offers investors a 100%-leased shopping center consisting of 27,876 sq. ft. of GLA on nearly one acre of land. Located in one of the densest locations

in all of Southern California, with over one million people in a five mile radius. Las Palmas offers strong in-place returns plus upside. Delivered free and clear of

debt, investors have the opportunity to obtain new debt at today’s historically low rates. In addition, the property is over 83% occupied by national and regional

tenants, including McDonald’s, Sprint, Wells Fargo, Papa John’s Pizza and Autozone. The investment offers ease of management, with all tenants on triple-net

leases with an average remaining lease term of over six years. There is also potential upside through dividing the freestanding McDonald’s into a separate parcel

in order to lower an investor’s basis.

The Las Palmas property is located at the signalized intersection of Florence Avenue and Mountain View Avenue (more than 48,000 cars per day). The center

has great ingress and egress from three streets and benefits from the high foot traffic and bus-stop fronting the property along Florence Avenue. Huntington

Park is a growing community that benefits from excellent demographics due to its proximity to major job centers including Downtown Los Angeles, Vernon and

Commerce. It serves as a major retail area for residents of southeastern Los Angeles County, including the neighboring communities of Bell, South Gate and

Downey.

CBRE is pleased to offer for sale the Las Palmas Shopping Center- an established McDonald’s-anchored retail center in Huntington Park, CA.

7

6,350sf2903-A

AUTOZONE

4,087sf2905

SPRINT1,469sf2915

KALAI & SADIGHIMDENTAL CORP.

1,470sf2917

KA SUP KIM DBAWATERIA

2,556sf2919

MOTHER'SNUTRIONAL CENTER

1,135sf2925

DJ'S YOGURT

1,468sf2927

PJ'S PIZZA, INC.

2929AVAILABLE

2,472 sf

3,928sf2931

MCDONALD'SUSA, INC.

PYLON

MONUMENT

WELLS FARGO BANKATM

2,909sf2911

DOLLAR BARGAIN

SITE PLAN

LAS PALMASPRIME/CRDF LAS PALMAS, LLC

2911 FLORENCE BLVD.HUNTINGTON PARK, CA

Primestor Development, Inc.201 S. Figueroa Street, suite 300Los Angeles, CA 90012Tel: 310.652.1177 Fax: 213.223.5598

DATE: 06.12.2014DISCLAIMER:THIS PLAN IS PROVIDED SUBJECT TO ERRORS, OMISSIONS, AND MODIFICATIONSWITHOUT NOTICE. THE INFORMATION, SPECIFICATIONS, DIMENSIONS AND/ORTABULATIONS SET FORTH IN THIS PLAN HAVE BEEN DERIVED FROM DOCUMENTSBELEIVED TO BE RELIABLE. HOWEVER, THIS PLAN MAY BE INCOMPLETE AND/ORINACCURATE. NO REPRESENTATION OR WARRANTY, EXPRESSED OR IMPLIED AS TO THEACCURACY OR ADEQUACY REGARDING SUCH INFORMATION IS MADE BY THE OWNER OFTHE PROJECT, PROPERTY MANAGER, OR ANY OTHER RESPECTIVE PARTNERS,DIRECTORS, OFFICERS, EMPLOYEES AND AGENTS. NONE OF THE FOREGOING PARTIESSHALL HAVE ANY LIABILITY FOR SUCH ERRORS, OMISSIONS, INCOMPLETENESS ORINACCURACIES. ANY PERSON OR ENTITY REVIEWING THIS PLAN SHOULD MAKE THEIROWN INDEPENDENT INVESTIGATION OF THE INFORMATION CONTAINED HEREIN.

AVAILABLE

TOTAL PARKING PROVIDED: 112 SPACESPARKING RATIO: 4/1,000

M:\2911 Florence (Las Palmas)\_Primestor\2014\_base files\2911 SITE\07-Las PalmasHuntington Park, Ca.dwg, 6/12/2014 2:31:28 PM,DWG To PDF.pc3, PRIMESTOR DEVELOPMENT, INC. YA

siTe PlaN

Prospera Group2929

2,404sf

8

N

DAYTIME EMPLOYMENT BASEWITHIN 3 MILES 109,973WITHIN 5 MILES 317,526

POPULATION (2014 EST.)WITHIN 3 MILES 415,024WITHIN 5 MILES Source: Nielsen

1,075,544

DowntownLos Angeles

University ofSouthern California

Beverly Hills

9

Financial Overviewexecutive summary

Property Type Retail Size of Improvements 27,876 SF

Property Name Las Palmas Shopping Center Current Leased as of 3/1/15 100%

Property Address 2911-2931 Florence Blvd., Huntington Park Projected Leased as of 5/1/15 100%

PROPERTY DESCRIPTION

[1] Leveraged Analysis is based on financing that a particular investor may or may not be able to obtain and is subject to change. Please contact Shaun Moothart at 949-509-2111 or shaun.moothart@cbre.com for details.

Purchase Price as of May 1, 2015 $405 PSF $11,295,000

Year 1 Year 2 Year 3

Capitalization Rate 5.70% 5.94% 6.07%

Cash Return 5.66% 5.77% 6.03%

Leveraged Cash Return 8.12% 8.42% 6.14%

3-Year 5-Year 7-Year

Average Capitalization Rate 5.90% 6.18% 6.55%

Average Cash Return 5.82% 5.88% 6.13%

Average Leveraged Cash Return 7.56% 6.92% 7.29%

Net Residual Value as of April 30, 2025 $14,436,000

Net Residual Per Square Foot $518

Residual Capitalization Rate 6.50%

Residual Cost of Sale 3.00%

ALL CASH IRR 8.32%

ACQUISITION AND RESIDUAL SUMMARY

Market Loan

Initial Loan Funding (as of May-15) $7,341,750

Loan-To-Value Ratio (Initial Funding) 65.00%

Funding Date May-15

Maturity Date Apr-25

Remaining Loan Term Analysis 10.0 Years

Amortization Period 30 Years

Initial Interest Only Period (If Any) 24 Months

Interest Rate 4.25%

Loan Constant 5.90%

Origination Fee on Initial Loan Funding 1.00%

Initial Debt Yield 8.76%

Debt Service Coverage Ratio (NOI) 1.48x

Debt Service Coverage Ratio (CF) 1.47x

Purchase Price as of May 1, 2015 $11,295,000

Total Initial Loan Principal ($7,341,750)

Total Initial Loan Fees $73,418

Holdbacks and Escrows 0

Initial Equity $4,026,668

LEVERAGED IRR 13.49%

LEVERAGE SUMMARY [1]

10

Financial Overviewsummary OF FiNaNcial assumPTiONs

ANALYSIS PERIOD

Commencement Date May 1, 2015

End Date April 30, 2025

Term 10 Years

AREA MEASURES

Building Square Feet (NRSF) 27,876 SF

GROWTH RATES

Consumer Price Index (CPI) 3.00%

Other Income Growth Rate 3.00%

Operating Expenses 3.00%

Real Estate Taxes 2.00%

Market Rent Growth [1]

CY 2016 - 5.50%

CY 2017 - 6.60%

CY 2018 - 5.90%

CY 2019 - 4.40%

CY 2020 - 3.00%

CY 2021 - 3.00%

CY 2022 - 3.00%

CY 2023 - 3.00%

CY 2024 - 3.00%

CY 2025+ - 3.00%

General Vacancy Loss 5.00% [2]

Capital Reserves (CY 2015 Value) $0.15 PSF

GLOBAL

OCCUPANCY AND ABSORPTION

Projected Vacant at 5/1/15 0 SF

Currently Vacant as of 3/1/15 0 SF

Percentage Vacant as of 3/1/15 0.00%

VACANT SPACE LEASING

ATM RETAIL

RETENTION RATIO 75% 70%

FINANCIAL TERMS

2015 Monthly Market Rent $3.88 PSF See Rent Roll

Rent Adjustment 3.00% Annually 3.00% Annually

Lease Term 5 Years 5 Years

Expense Reimb. Type None NNN + 10% AF

TENANTING COSTS

Rent Abatements

New 0 Month(s) 3 Month(s)

Renewal 0 Month(s) 0 Month(s)

Weighted Average 0 Month(s) 0.90 Month(s)

Tenant Improvements ($/NRSF)

New $0.00 PSF $15.00 PSF

Renewal $0.00 PSF $0.00 PSF

Weighted Average $0.00 PSF 4.50 PSF

Commissions

New 6.00% 6.00%

Renewal 3.00% 3.00%

Weighted Average 3.75% 3.90%

Downtime

New 6 Month(s) 6 Month(s)

Weighted Average 2 Month(s) 2 Month(s)

SECOND GENERATION LEASING

OPERATING EXPENSE SOURCE 2015 Forecast

MANAGEMENT FEE (% of EGR) 4.00%

REAL ESTATE TAXES REASSESSED Yes [3]

Millage Rate 1.404000%

Special Assessments $9,468

EXPENSES

All market rates are started on calendar-year basis.[1] Market Rent Growth projections are based upon CBRE Econometric Advisors’ 2014 Q3 Retail forecast for East Los Angeles through CY 2019, with 3% annual increases modeled thereafter.[2] General Vacancy Loss factor includes losses attributable to projected lease-up, rollover downtime and fixturing downtime. The following tenants are excluded from this loss factor for current lease terms only: Autozone and McDonald’s.[3] Real Estate Taxes have been reassessed at the estimated purchase price based on a millage rate of 1.404000% plus special assessments of $9,468.

11

Financial Overview

In-Place NOI May-15 to Apr-16 $ PSF

Size Of Improvements 27,879 SF

REVENUES

Scheduled Base Rent

Gross Potential Rent $693,935 $24.89

Absorption & Turnover Vacancy 0 0.00

Base Rent Abatements 0 0.00

Total Scheduled Base Rent $693,935 $24.89

Expense Reimbursements $268,201 $9.62

TOTAL GROSS REVENUE $962,136 [1] $34.51

Gross Vacancy Loss ($28,010) ($1.00)

EFFECTIVE GROSS REVENUE $934,126 $33.51

OPERATING EXPENSES

Cleaning ($10,936) ($0.39)

Repairs & Maintenance ($33,671) ($1.21)

Utilities ($20,136) ($0.72)

Roads & Grounds ($9,883) ($0.35)

Security ($2,326) ($0.08)

Management Fee ($28,024) ($1.01)

Insurance ($16,563) ($0.59)

Real Estate Taxes ($169,107) ($6.07)

TOTAL OPERATING EXPENSES ($290,646) [2] ($10.43)

NET OPERATING INCOME $643,480 $23.08

Capitalization Rate 5.70%

PURCHASE PRICE AS OF MAY 1, 2015 $11,295,000 $405.19

In-Place Occupancy (At Start of Analysis With No Vacant Lease-Up) 100.00%

Average Occupancy (Includes Vacant Lease-Up and Rollover) -

YEAR 1 ANALYSIS

[1] In-Place Net Operating Income is calculated using contractual rents and expense reimbursements from May-15 to Apr-16 (less a 5.00% General Vacancy Loss). In-Place NOI does not include vacant lease-up revenue or downtime due to near-term expectations, but does include future rent increases for existing tenants.[2] Real Estate Taxes are reassessed based on the sales price.

12

Financial OverviewCASH FLOW PROJECTIONS

Fiscal Year Ending - April 30 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026

Physical Occupancy 99.12% 100% 100% 95.59% 96.68% 94.29% 99.12% 100% 97.25% 95.46% 95.75%

Overall Economic Occupancy [1] 97.09% 96.82% 97.11% 94.92% 96.02% 93.27% 95.54% 95.83% 95.36% 94.06% 95.05%

Weighted Average Market Rent $2.33 $2.47 $2.62 $2.76 $2.87 $2.96 $3.05 $3.04 $3.10 $3.13 $3.24

Weighted Average In-Place Rent [2] $2.08 $2.17 $2.22 $2.36 $2.55 $2.68 $2.95 $3.04 $3.10 $3.13 $3.24

Total Operating Expenses PSF Per YR $10.43 $10.68 $10.92 $11.19 $11.50 $11.76 $12.12 $12.41 $12.68 $12.95 $13.27

REVENUES FY 2016-$/SF/MO [3]

Scheduled Base Rent

Gross Potential Rent $2.08 $695,973 $729,027 $741,645 $809,715 $863,435 $925,748 $989,211 $1,016,941 $1,042,477 $1,068,997 $1,094,157

Absorption & Turnover Vacancy ($0.02) ($6,974) 0 0 ($39,158) ($25,664) ($54,587) ($8,720) 0 ($27,563) ($42,870) ($46,337)

Base Rent Abatements 0 0 ($3,138) 0 ($15,769) ($11,496) ($26,468) ($3,924) 0 ($6,439) ($25,256) ($11,019)

Total Scheduled Base Rent $2.06 $688,999 $725,889 $741,645 $754,788 $826,275 $844,693 $976,567 $1,016,941 $1,008,475 $1,000,871 $1,036,801

Expense Reimbursements $0.79 $265,722 $271,403 $277,597 $270,687 $280,976 $277,946 $295,015 $304,567 $302,504 $303,783 $312,751

TOTAL GROSS REVENUE $2.85 $954,721 $997,292 $1,019,242 $1,025,475 $1,107,251 41,122,639 $1,271,581 $1,321,508 $1,310,979 $1,304,654 $1,349,552

General Vacancy Loss ($0.06) ($21,014) ($28,695) ($29,501) 0 ($8,418) 0 ($44,577) ($55,107) ($28,351) ($13,447) ($12,351)

EFFECTIVE GROSS REVENUE $2.79 $933,707 $968,597 $989,741 $1,025,475 $1,098,833 $1,122,639 $1,227,005 $1,266,401 $1,282,628 $1,291,207 $1,337,201

OPERATING EXPENSES

Cleaning ($0.03) ($10,936) ($11,263) ($11,601) ($11,949) ($12,308) ($12,678) ($13,058) ($13,449) ($13,853) ($14,268) ($14,697)

Repairs & Maintenance ($0.10) ($33,671) ($34,682) ($35,723) ($36,796) ($37,899) ($39,036) ($40,207) ($41,413) ($42,655) ($43,935) ($45,254)

Utilities ($0.06) ($20,136) ($20,741) ($21,363) ($22,003) ($22,664) ($23,343) ($24,044) ($24,765) ($25,507) ($26,273) ($27,061)

Roads & Grounds ($0.03) ($9,883) ($10,179) ($10,485) ($10,800) ($11,124) ($11,457) ($11,800) ($12,154) ($12,520) ($12,895) ($13,281)

Security ($0.01) ($2,326) ($2,396) ($2,468) ($2,542) ($2,618) ($2,697) ($2,777) ($2,861) ($2,947) ($3,035) ($3,126)

Management Fee ($0.08) ($28,011) ($29,058) ($29,692) ($30,764) ($32,965) ($33,679) ($36,810) ($37,992) ($38,479) ($38,736) ($40,116)

Insurance ($0.05) ($16,563) ($17,060) ($17,572) ($18,099) ($18,642) ($19,201) ($19,778) ($20,370) ($20,982) ($21,611) ($22,260)

Real Estate Taxes ($0.51) ($169,107) ($172,300) ($175,557) ($178,878) ($182,267) ($185,723) ($189,248) ($192,843) ($196,511) ($200,252) ($204,067)

TOTAL OPERATING EXPENSES ($0.87) ($290,633) ($297,679) ($304,461) ($311,831) ($320,487) ($327,814) ($337,722) ($345,847) ($353,454) ($361,005) ($369,862)

NET OPERATING INCOME $1.92 $643,074 $670,918 $685,280 $713,644 $778,346 $794,825 $889,283 $920,554 $929,174 $930,202 $967,339

CAPITAL COSTS

Tenant Improvements 0 0 ($6,809) 0 ($33,269) ($28,090) ($54,674) ($7,893) 0 ($14,570) ($56,560) ($23,828)

Leasing Commissions 0 0 ($8,542) 0 ($42,922) ($31,288) ($72,039) ($10,680) 0 ($17,524) ($68,740) ($29,992)

Capital Reserves (0.01) ($4,223) ($4,350) ($4,480) ($4,615) ($4,753) ($4,896) ($5,043) ($5,194) ($5,350) ($5,510) ($5,676)

TOTAL CAPITAL COSTS (0.01) ($4,223) ($19,701) ($4,480) ($80,806) ($64,131) ($131,609) ($23,616) ($5,194) ($37,444) ($130,810) ($59,496)

OPERATING CASH FLOW $1.91 $638,851 $651,217 $680,800 $632,838 $714,215 $663,216 $865,667 $915,360 $891,730 $799,392 $907,843

ACQUISITION & RESIDUAL SALE

Acquisition Cost ($11,295,000) 0 0 0 0 0 0 0 0 0 0 ALL CASH

Net Residual Value [4] 0 0 0 0 0 0 0 0 0 0 $14,435,674 IRR

CASH FLOW BEFORE DEBT ($11,295,000) $638,851 $651,217 $680,800 $632,838 $714,215 $663,216 $865,667 $915,360 $891,730 $15,235,066 8.32%

MARKET LOAN [5]

Loan Funding/Payoff ($7,341,750) 0 0 0 0 0 0 0 0 0 ($6,187,633)

Loan Fees ($73,418) 0 0 0 0 0 0 0 0 0 0 Leveraged

Annual Debt Service 0 ($312,024) ($312,024) ($433,404) ($433,404) ($433,404) ($433,404) ($433,404) ($433,404) ($433,404) ($433,404) IRR

CASH FLOW AFTER DEBT ($4,026,668) $326,827 $339,193 $247,396 $199,434 $280,811 $299,812 $432,263 $481,956 $458,326 $8,614,029 13.49%

NOI Return 5.69% 5.94% 6.07% 6.32% 6.89% 7.04% 7.87% 8.15% 8.23% 8.24%

UNLEVERAGED Cash Return 5.66% 5.77% 6.03% 5.60% 6.32% 5.87% 7.66% 8.10% 7.89% 7.08%

LEVERAGED Cash Return 8.12% 8.42% 6.14% 4.95% 6.97% 5.71% 10.74% 11.97% 11.38% 9.09%

Debt Service Coverage Ratio (NOI) 2.06x 2.15x 1.58x 1.65x 1.80x 1.83x 2.05x 2.12x 2.14x 2.15x

Debt Service Coverage Ratio (CF) 2.05x 2.09x 1.57x 1.46x 1.65x 1.53x 2.00x 2.11x 2.06x 1.84x

Rolling - All Cash IRR N/M 1.00% 3.98% 6.41% 6.74% 8.23% 8.45% 8.36% 8.20% 8.32%

Rolling-Leveraged IRR N/M N/M 2.79% 9.73% 10.58% 13.99% 14.26% 13.90% 13.42% 13.49%

[1] This figure takes into account vacancy/credit loss, absorption vacancy, turnover vacancy and base rent abatements.

[2] This figure does not include any amount related to expense reimbursement. Only Scheduled Base Rent and Fixed/CPI Increases are included in this calculation, which is based on the weighted-average physical occupancy during each fiscal year.

[3] Based on 27,876 square feet.

[4] Net Residual Value is calculated by dividing Year 11 NOI by the Residual Cap Rate of 6.50% and applying a 3.00% Cost of Sale.

[5] Market Debt based on 65% Loan-to-Value, 4.25% Interest Rate, with 24 Months of Interest Only then 30-Year Amortization, and 1.00% Loan Fee.

13

Suite Tenant Name

Square Feet

% ofProperty

Lease Term Rental Rates RecoveryType

Market Assumption /Market Rent

Comments/OptionsBegin End Begin Monthly PSF Annually PSF

2903 A Autozone 6,350 22.78% Jan-2011 Jan-2021 CurrentFeb. 2016Aug. 2018

$13,335$13,970$15,431

$2.10$2.20$2.43

$160,020$167,640$185,166

$25.20$26.40$29.16

NNN +5% AF CAM Autozone

Market$2.25 NNN + 10% AF CAM

Tenant has 3, 5-year options to renew (terms unknown). Autozone doesn’t reimburse Roofing Expense until 1/16.

2905 Sprint 4,087 14.66% Jan-2014 Jan-2019 Current $8,787 $2.15 $105,445 $25.80 NNN +10% AF CAM Sprint

Market $2.25 NNN + 10% AF

Tenant has 1, 5-year option to renew at $9,890.54/mo.

2911 Mariposa USA, Inc.

dba Dollar Bargain

2,941 10.55% Aug-2014 Jul-2019 CurrentAug-2015Aug-2016Aug-2017Aug-2018

$3,927$4,044$4,159$4,306$4,421

$1.34$1.38$1.41$1.46$1.50

$47,126$48,527$49,909$51,673$53,056

$16.02$16.50$16.97$17.57$18.04

NNN +10% AF CAM (1,2,4)

Market $1.50 NNN + 10% AF CAM (4)

Tenant has 1, 5-year option to renew at $4,554.33/mo.

2915 Kalai & Sadighim

Dental Corp.

1,469 5.27% Feb-2011 Feb-2016 Current $2,468 $1.68 $29,615 $20.16 NNN +12% AF CAM (1,2,4)

Market $2.25 NNN + 10% AF CAM (4)

Tenant has 2, 5-year options to renew (terms unknown).

2917 KA Sup Kim dba Wateria

1,470 5.27% Jul-2000 Mar-2019 CurrentApr-2016Apr-2017Apr-2018

$3,572$3,646$3,719$3,793

$2.43$2.48$2.53$2.58

$42,865$43,747$44,629$45,511

$29.16$29.76$30.36$30.96

NNN + 15% AF CAM (1,2,4)

Market$2.25 NNN + 10% AF CAM (4)

2919 Mother’s Nutritional

Center

2,556 9.17% May-2000 Apr-2018 CurrentMay-2016May-2017

$2,556$2,633$2,711

$1.00$1.03$1.06

$30,672$31,592$32,538

$12.00$12.36$12.73

NNN + 15% AF CAM (1,2,4)

Market$2.00 NNN + 10% AF CAM (4)

Tenant has renewed for 3 years at $12/sf/yr NNN with 3% annual rent bumps. Tenant has an additional 2, 3-year options to renew. It is assumed tenant rolls to weighted-average market leasing assumptions upon 4/18 expiration.

2925 DJ Yogurt Shop

1,135 4.07% Aug-2009 Jul-2019 CurrentFeb-2017

$2,508$2,701

$2.21$2.38

$30,100$32,416

$26.52$28.56

NNN + 15% AF CAM (1,2)

Market$2.25 NNN + 10% AF CAM

Tenant has 1, 5-year option to renew (terms unknown).

2927 Papa John’s Pizza

1,468 5.27% Apr-2000 Mar-2020 CurrentApr-2016Apr-2017Apr-2018Apr-2019

$3,600$3,708$3,819$3,934$4,052

$2.45$2.53$2.60$2.68$2.76

$43,200$44.495$45,831$47,211$48,620

$29.43$30.31$31.22$32.16$33.12

NNN + 15% AF CAM (1,2)

Market$2.25 NNN + 10% AF CAM

Tenant has renewed for 5 years at $3,600/mo NNN with 3% annual bumps, expiring 3/20. Tenant has 1, 5-year option to renew.

2929 Prospera Group

2,472 8.87% May-2015SIGNED LOI

Apr-2020 CurrentMay-2016May-2017May-2018May-2019

$3,090$3,183$3,277$3,376$3,477

$1.25$1.29$1.33$1.37$1.41

$37,080$38,192$39,330$40,516$41,727

$15.00$15.45$15.91$16.39$16.88

NNN + 15% AF CAM Market$2.00 NNN +10% AF CAM

Signed LOI. Tenant as 1, 5-year option to renew at the greater of $1.45/sf/mo or FMR.

2031 McDonald’s USA, Inc.

3,928 14.09% Aug-2006 Nov-2026 CurrentAug-2016Aug-2021

$12,373$13,591$14,966

$3.15$3.46$3.81

$148,478$163,091$179,588

$37.80$41.52$45.72

NNN +10% AF CAM1 McD

Market$3.25 NNN + 10% AF CAM 1

McD

Tenant pays pro rata share at 14%. Tenant has 8, 5-year options to renew.

ATM Wells Fargo* 348 (N.I) 1.25% Jul-2014 Jun-2019 Pad SiteJul-2019Jul-2024Jul-2029

$1,350$1,512$1,693$1,897

$3.88$4.35$4.87$5.45

$16,200$18,145$20,320$22,759

$46.55$52.14$58.39$65.40

Fixed $1,200/yr Market $3.88 AMT Tenant has 3, 5-year options to renew. Rents: 1st (5 yr) option: $1,512. 2nd (5 yr) option: $1,693 3rd (5 yr) option: $1,897. Tenant is assumed to exercise all options

VACANT 0 0%

OCCUPIED 27,876 100%

TOTAL 27,876 100% $57,567 $2.07 $690,801 $24.78

Financial OverviewRENT ROLL AS OF 5/1/2015

*Wells Fargo SF not included in GLA.Weighted-Average Lease Term Remaining: 5.34 Years

14

Tenant Overview

sprintSprint Corporation, commonly referred to as Sprint, is a United States telecommunications holding company that provides wireless services and is also a major global internet carrier. It is the third larget US wireless network operator as of 2013, and it

served 54.6 million customers by the end of the first quarter of 2014. In addition to the Sprint brand, the company also offers wireless voice, messaging, and broadband services through its various subsidiaries under the Boost Mobile, Virgin Mobile, and Assurance Wireless brands, as well as wholesale access to its wireless networks to mobile virtual network operators. The company is headquartered in Overland Park, Kansas, and in July 2013, a majority of the company was purchased by the Japanese telecommunications company SoftBank Corporation, although the remaining shares of the company continue to trade on the New York Stock Exchange (NYSE: S). As of 2013, Sprint had a revenue over $35.49 billion with 38,000 employees.

Website: sprint.com

Nyse: s

# of employees: 38,000

autozoneAutozone is the second largest retailer of aftermarket automotive parts and accessories in the United States. Founded in 1979, the company was initially known as Auto Shack. Currently headquarterd in Memphis, Tennessee, Autozone is a publicly traded company

(NYSE: AZO) with over 5,200 stores located throughout the United States, Brazil, and Mexico. In 2013, they had a revenue over $9 million and currently have over 70,000 employees.

Website: autozone.com

# of locations: Over 5,200

Nyse: aZO

# of employees: 70,000

Papa John’s PizzaPapa John’s Pizza is the third largest take-out and delivery pizza restaurant chain in the United States. Headquartered in Jeffersontown, Kentucky, there are over 4,000 restaurants, throughout the United States and in 33 countries. In September 2012, Papa John’s Pizza opened it’s 4,000th

restaurant in New York City, celebrating the event by giving away 4,000 free pizzas to customers throughout the city. John Schnatter created the company in 1983, and the company reported an operating income over $106.5 billion in 2013 with 20,700 employees (NASDAQ: PZZA).

Website: papajohns.com

# of locations: 4,000

NasDaQ: PZZa

# of employees: 20,700

mcDonald’sThe McDonald’s corporation is the world’s largest chain of hamburger fast food restaurants, serviing around 68 million customers daily in 119 countries across 35,000 outlets. Headquartered in Oak Brook, Illinois, the company started in 1940 as a barbeque restaurant operated by Richard and Maurice McDonald. In 1948, they turned the business into a hamburger

stand using production line principles, and businessman Ray Kroc joined the company as a franchise agent in 1955, subsequently purchasing the chain from the McDonald brothers and turning it into a worldwide company (NYSE: MCD). In 2012, McDonald’s Corporation had annual revenue of $27.5 billion and profits of $5.5 billion and has over 1,800,000 employees.

Website: mcdonalds.com

# of locations: 35,000

Nyse: mcD

# of employees: 1,800,000

15

Tenant Overview (cont.)

mother’s Nutritional centerMother’s Nutritional Center has 86 locations throughout the United States and provides an stress-free way for customers to locate the products they need. They have a friendly, helpful staff and provide an easy voucher shopping experience. In addition,

their locations have play areas for children while parents are shopping.

Website: www.mncinc.com

# of locations: 86

Wells FargoWells Fargo is an American multinational banking and financial services holding company. It is the fourth largest bank in the U.S. by assets and the largest bank by market capitalization. Wells Fargo is the second largest bank in deposits, home mortgage servicing and debit cards. In 2011, Wells Fargo was the 23rd largest company in the United States. Headquartered in San Francisco, Wells Fargo has over 9,000 retail branches and over 12,000 ATMs in 39 states as well as the District of Columbia. A “Big-Four Bank,” Wells Fargo has over 270,000 employees and over 70 million customers. As of July 2013, it became the world’s biggest bank by market capitalization, worth $236 billion.

Website: www.wellsfargo.com

Nyse: WFc

Headquarters: san Francisco, ca

established: 1852

WateriaWateria is a full-service retail outlet that sells purified water by the gallon, purified ice and other water-related products including crocks, coolers and bottles. The company was established in September 1994 and provides quality water to all of their

customers. Wateria is equipped with a unique 13-step water purification system, which dispenses the cleanest and purest quality drinking water for the public. Over the past few years, they have grown tremendously and currently operate 21 stores with more in development. On average, they add five to ten store locations each year, and among the hundreds of water stores, Wateria was the first to receive a franchise license from the state government

Website: www.wateriausa.com

# of locations: 21

established: 1994

Headquarters: Whittier, ca

16N

DAYTIME EMPLOYMENT BASEWITHIN 3 MILES 109,973WITHIN 5 MILES 317,526

POPULATION (2014 EST.)WITHIN 3 MILES 415,024WITHIN 5 MILES Source: Nielsen

1,075,544

Salt LakePark

Salt LakePark

Mou

nta

in V

iew

Ave

Passa

ic St

17

Demographic AnalysisDEMOGRAPHICS 1 MILE 3 MILE 5 MILE

2014 Estimated Population 69,026 415,024 1,075,544

2019 Projected Population 70,559 428,451 1,114,226

2010 Census Population 68,221 406,431 1,049,704

2000 Census Population 70,895 402,568 1,020,049

Growth 2010-2014 1.18% 2.11% 2.46%

Growth 2014-2019 2.22% 3.24% 3.60%

2014 Estimated Median Age 30.30 28.83 29.14

2014 Estimated Average Age 32.54 31.39 31.74

2014 Estimated Households 17,266 97,855 259,229

2019 Projected Households 17,761 101,272 269,151

2010 Census Households 16,933 95,533 252,359

2000 Census Households 17,128 93,382 252,359

Growth 2010-2014 1.97% 2.43% 2.72%

Growth 2013-2019 2.86% 3.49% 3.83%

2014 Est. Average Household Size 3.98 4.22 4.10

2014 Est. Median Household Income $34,757 $34,742 $33,800

2019 Prj. Median Household Income $35,826 $36,059 $35,246

2000 Cen. Median Household Income $30,065 $28,618 $27,442

2014 Est. Average Household Income $44,871 $44,685 $44,224

2014 Estimated Per Capita Income $11,224 $10,536 $10,659

2014 Estimated Housing Units 17,930 102,525 274,732

2014 Estimated Occupied Units 17,266 97,855 259,229

2014 Estimated Vacant Units 663 4,670 15,504

2014 Est. Owner Occupied Units 5,460 32,917 89,968

2014 Est. Renter Occupied Units 11,807 64,938 169,261

2014 Est. Median Housing Value $298,282 $284,956 $287,872

2014 Est. Average Housing Value $323,701 $307,409 $312,298

2014 Est. Population by Race 69,026 415,024 1,075,544

- White Population 37,139 (53.8%) 187,584 (45.2%) 432,669 (40.2%)

- Black Population 502 (0.7%) 23,030 (5.5%) 119,684 (11.1%)

- Asian Population 401 (0.6%) 2,052 (0.5%) 9,229 (0.9%)

- Pacific Islander Population 35 (0.1%) 297 (0.1%) 1,215 (0.1%)

- American Indian and Alaska Native 1,050 (1.5%) 4,224 (1.0%) 10,363 (1.0%)

- Other Race Population 27,469 (39.8%) 181,939 (43.8%) 461,813 (42.9%)

- Two or More Races Population 2,430 (2.5%) 15,989 (3.8%) 40,569 (3.8%)

- Hispanic Population 67,249 (97.4%) 383,529 (92.4%) 921,715 (85.7%)

- White Non-Hispanic Population 973 (1.4%) 6,307 (1.5%) 22,513 (2.1%)

18

Location OverviewHuNTiNGTON ParKLocated in Los Angeles County, the city of Huntington Park had a total of 61,348 people (according to the 2010 census). Named for prominent industrialist Henry Huntington, Huntington Park was incorporated as a streetcar suburb for workers in the rapidly expanding industries southeast of downtown Los Angeles. Today, the city benefits from excellent demographics, with the average household income over $45,000 and serves as a major retail area for working-class residents of southeastern Los Angeles County.

aleX KOZaKOV First vice president+1 213 613 3031lic. 01416489alex.kozakov@cbre.com

PaTricK WaDeFirst vice president+1 213 613 3071lic. 01454690patrick.wade@cbre.com

HeaTHer GarreTT client services specialist+1 213 613 3367lic. 01940192heather.garrett@cbre.com

maXX cOHeNassociate+1 213 613 3117lic. 01928768maxx.cohen@cbre.com

eric rOyassociate+1 213 613 3410lic. 01943774eric.roy@cbre.com

eXclusiVely lisTeD By: Affiliated Business DisclosureCBRE, Inc. operates within a global family of companies with many subsidiaries and/or related entities (each an “Affiliate”), engaging in a broad range of commercial real estate businesses including, but not limited to, brokerage services, property and facilities management, valuation, investment fund management, and development. At times different Affiliates may represent various clients with competing interests in the same transaction. For example, this Memorandum may be received by our Affiliates, including CBRE Investors, Inc. or Trammel Crow Company. Those, or other, Affiliates may express an interest in the property described in this Memorandum (the “Property”) may submit an offer to purchase the Property and may be the successful bidder for the Property. You hereby acknowledge that possibility and agree that neither CBRE, Inc. nor any involved Affiliate will have any obligation to disclose to you the involvement of any Affiliate in the sale or purchase of the Property. In all instances, however, CBRE, Inc. will act in the best interest of the client(s) it represents in the transaction described in this Memorandum and will not act in concert with or otherwise conduct its business in a way that benefits any Affiliate to the detriment of any other offeror or prospective offeror, but rather will conduct its business in a manner consistent with the law and any fiduciary duties owed to the client(s) it represents in the transaction described in this Memorandum.

Confidentiality AgreementThis is a confidential Memorandum intended solely for your limited use and benefit in determining whether you desire to express further interest in the acquisition of the Property. This Memorandum contains selected information pertaining to the Property and does not purport to be a representation of the state of affairs of the Property or the owner of the Property (the “Owner”), to be all-inclusive or to contain all or part of the information which prospective investors may require to evaluate a purchase of real property. All financial projections and information are provided for general reference purposes only and are based on assumptions relating to the general economy, market conditions, competition and other factors beyond the control of the Owner and CBRE, Inc. Therefore, all projections, assumptions and other information provided and made herein are subject to material variation. All referenc-es to acreages, square footages, and other measurements are approximations. Additional information and an opportunity to inspect the Property will be made available to interested and qualified prospective purchasers. In this Memorandum, certain documents, including leases and other materials, are described in summary form. These summaries do not purport to be complete nor necessarily accurate descriptions of the full agree-ments referenced. Interested parties are expected to review all such summaries and other documents of whatever nature independently and not rely on the contents of this Memorandum in any manner. Neither the Owner or CBRE, Inc., nor any of their respective directors, officers, Affiliates, or representatives make any representation or warranty, expressed or implied, as to the accuracy or completeness of this Memorandum or any of its contents, and no legal commitment or obligation shall arise by reason of your receipt of this Memorandum or use of its contents; and you are to rely solely on your investigations and inspections of the Property in evaluating a possible purchase of the real property.The Owner expressly reserved the right, at its sole discretion, to reject any or all expressions of interest or offers to purchase the Property, and/or to terminate discussions with any entity at any time with or without notice which may arise as a result of review of this Memorandum or making an offer to purchase the Property unless and until written agreement(s) for the purchase of the Property have been fully executed, delivered, and approved by the Owner and any conditions to the Owner’s obligations therein have been satisfied or waived.By receipt of this Memorandum, you agree that this Memorandum and its contents are of a confidential nature, that you will hold and treat it in the strictest confidence, and that you will not disclose this Memorandum or any of its contents to any other entity without the prior written authori-zation of the Owner or CBRE, Inc. You also agree that you will not use this Memorandum or any of its contents in any manner detrimental to the interest of the Owner or CBRE, Inc.

If, after reviewing this Memorandum, you have no further interest in purchasing the Property, kindly return this Memorandum to CBRE, Inc.

DISCLAIMER©2013 CBRE, Inc. The information contained in this document has been obtained from sources believed reliable. While CBRE, Inc. does not doubt its accuracy, CBRE, Inc. has not verified it and makes no guarantee, warranty, or representation about it. It is your responsibility to independently confirm its accuracy and completeness. Any projections, opinions, assumptions or estimates used are for example only and do not represent the current or future performance of the property. The value of this transaction to you depends on tax and other factors which should be evaluated by your tax, financial, and legal advisors. You and your advisors should conduct a careful, independent investigation of the property to determine to your satisfaction the suitability of the property for your needs. CBRE and the CBRE logo are service marks of CBRE Inc. and/or its affiliated or related companies in the United States and other countries. All other marks displayed on this document are the property of their respective owners. 2/13 PMC0004481