Valuation Report. MRP Investments Ltd. Amerikaweg 18 in Assen, The Netherlands File number: 11738

Similar documents
VALUATION REPORT IN RESPECT OF CAR PARK 4, DIRECT PARKING MURRAY STREET PAISLEY GLASGOW PA3 1QW

Research. A Capital Value production. An analysis of the Dutch residential (investment) market 2017

VALUATION REPORT IN RESPECT OF PARK FIRST GLASGOW AIRPORT 2 WEST MARSH ROAD BURNSIDE RENFREWSHIRE PA3 1BF

Valuation Report. Property Address. Prepared by. Surveyors Name Trafford Surveyors Ltd. On behalf of: Clients Name

VALUATION REPORT IN RESPECT OF GATWICK PHASE TWO BONNETTS LANE IFIELD RH11 0HY

THE NETHERLANDS OFFICE MARKET

VALUATION - of - XXXXXXXXXXXXXXXXXXX XXXXXXXXXX XXXXXXXXX XXXXXXXXXXXX - for - XXXXXXXXXXXXXXXXX

Page 1 of 5. Name of Firm:

Economy. Denmark Market Report Q Weak economic growth. Annual real GDP growth

Real Estate Development for a changing user market - the Dutch context

Soaring Demand Drives US Industrial Market to New Heights

TERMS OF ENGAGEMENT Name of the firm. Previous involvement with the property or parties to the case:

MAIN FAX

Valuation Update 2017

International Conference A comprehensive approach to NPL resolution international experiences Collateral valuation an appraisers perspective

Valuation Update 2017

Netherlands Residential MarketView

TERMS OF ENGAGEMENT FOR A VALUATION REPORT FOR SALE BY MORTGAGEE (Institute of Surveyors of Trinidad and Tobago Version )

THE CASE FOR EUROPEAN LONG LEASE REAL ESTATE: CONTRIBUTING TO MORE CERTAIN INVESTMENT OUTCOMES

Market Insights & Strategy Global Markets

Chapter 8 VALUATION OF AND INFORMATION ON PROPERTIES. Definitions

Q Cape Town Office Market Report. In association with Baker Street Properties

Anthony Banfield, FRICS Banfield Real Estate Solutions Ltd

Vesteda Market Watch Q

Construction Investment Cools In Lead Up To General Election

Ontario Rental Market Study:

Valuation Report Terms and Conditions Please Return

Büromarktüberblick. Market Overview. Big 7 3rd quarter

August 2012 Design by Anderson Norton Design

Economic Forecast of the Construction Sector

LEASEHOLD PROPERTY CLIENT GUIDE

RE: INDEPENDENT PROPERTY VALUER S SUMMARY VALUATION REPORT

Q compared to Q from expert s point of view OVERVIEW

Netherlands office market

Description of the RICS HomeBuyer (Survey & Valuation) Service

CZECH REPUBLIC RESEARCH & FORECAST REPORT Q Accelerating success.

Commercial Real Estate Debt Finance This course is presented in London on: 26 February 2018, 29 November 2018

Q-PORT AMSTERDAM KINGSFORDWEG AMSTERDAM SLOTERDIJK

Filling the Gaps: Active, Accessible, Diverse. Affordable and other housing markets in Johannesburg: September, 2012 DRAFT FOR REVIEW

Colonial Investor Day ACCELERATING URBAN TRANSFORMATION Mr. Juan Manuel Ortega Colonial Chief Investment Officer. Madrid 17/10/18

Net rental income increased by 25.36% to EUR million

Freehold Reversionary City Centre Office Investment

Chapter 1 Economics of Net Leases and Sale-Leasebacks

Luxury Residences Report First Half 2017

LAPACO PAPER PRODUCTS LTD.

EDGEFRONT REALTY CORP. MANAGEMENT S DISCUSSION AND ANALYSIS For the three-month period ended March 31, 2013

PROPOSED ACQUISITION OF 107 EUNOS AVENUE 3, SINGAPORE

Property: Guardsman Tony Downes House, 5 Manchester Road, Droylsden M43 6SF

DREAM GLOBAL ANNOUNCES FOURTH QUARTER RESULTS, 24% ANNUAL NET ASSET VALUE GROWTH AND OVER 6% FOURTH QUARTER COMPARATIVE NOI GROWTH

ANZVGN 9 ASSESSING RENTAL VALUE

How to Read a Real Estate Appraisal Report

FRASERS LOGISTICS & INDUSTRIAL TRUST PROPOSED DIVESTMENT OF 80 HARTLEY STREET IN THE STATE OF NEW SOUTH WALES, AUSTRALIA

15 September The Board of Directors Xiao Nan Guo Restaurants Holdings Limited No.3337 Hongmei Road Minhang District Shanghai The PRC.

Country-Specific Legislation and Practice. Denmark

An Assessment of Sydney s Industrial Land Supply. A shortage of developable land has the potential to impact occupier location strategies

NETHERLANDS PRS REPORT

Description of the RICS HomeBuyer (Survey & Valuation) Service

WAREHOUSE MARKET REPORT

SCOTTISH RENT RISES ACCELERATE SINCE TENANT FEES BAN Average tenant now pays 312 a year more in rent

The joint leases project change is coming

Intangible Assets IAS 38, IAS 36, IFRS 3

INSTRUCTIONS TO SOLICITORS

Property Form. for the Suffolk Life SIPP and MasterSIPP

VALUATION REPORT LEIPZIG PORTFOLIO by NAI apollo valuation & research GmbH

March 9, 2018 Fattal Properties (Europe) Ltd. 3 Azrieli Center Triangular Tower 35 th Floor Tel Aviv Israel

Moscow office market overview

For Sale. High Street, Shirehampton, Bristol, BS11 0DE. Convenience Store and Petrol Filling Station Investment Opportunity

FRASERS CENTREPOINT LIMITED (Incorporated in the Republic of Singapore) (Company Registration No G)

FOR SALE. North Tower. Waterside Tower. Office Investment. 31 Clarendon Road, Clarendon Dock, Belfast BT1 3BG NEXT.

FIRM ARTICLE ITALIAN LAW ON REAL ESTATE. Real estate matters are fundamentally regulated by the Civil Code.

NRE: Creating Value for Shareholders. March 13, 2018

City of Cardiff Council INVESTMENT ESTATE STRATEGY

The rental levels will be based upon contract rent for the leases in place and is provided below:

FY General Revenue Forecast Presentation

Value Fluctuations in a Real Estate Investment Financed with Debt

Valuation Advisory Client: British Land Company Plc

NORTH LEEDS MATTER 2. Response to Leeds Sites and Allocations DPD Examination Inspector s Questions. August 2017

Document under Separate Cover Refer to LPS State of Housing

Q Rotterdam. A closer look reveals more than the first impression. City Special Rotterdam offices. Savills World Research savills.

Research. A Capital Value production. An analysis of the Dutch residential (investment) market 2018

Cycle Monitor Real Estate Market Cycles Third Quarter 2017 Analysis

Heathrow Expansion. Land Acquisition and Compensation Policies. Interim Property Hardship Scheme. Policy Terms

AMERICAN SOCIETY OF APPRAISERS. Procedural Guidelines. PG-2 Valuation of Partial Ownership Interests

Technical Line SEC staff guidance

The cost of increasing social and affordable housing supply in New South Wales

HOUSING (SCOTLAND) BILL

Name, title, address of national authority

House prices still on an upward path, but buyer confidence is waning

Cache Logistics Trust Extraordinary General Meeting Presentation

Real Estate Market Study

Housing as an Investment Greater Toronto Area

Dream Global REIT 2018 Fourth Quarter 1

RICS RED BOOK VALUATION REPORT

MODERN GREATER LONDON MULTI-LET INDUSTRIAL INVESTMENT OPPORTUNITY. PARK ROYAL INDUSTRIAL CENTRE Units A1-A12, Eldon Way, London NW10 7QQ

Rent Policy. Approved on: 9 December 2010 Board of Management Consolidated November 2015

The property is located in an established residential area well served by local amenities and readily accessible to local shops and amenities.

Vauxhall Sky Gardens Wandsworth Road London SW8

An Examination of Potential Changes in Ratio Measurements Historical Cost versus Fair Value Measurement in Valuing Tangible Operational Assets

FORWARD-LOOKING STATEMENTS

Amsterdam Residential Market 1H 2018

Transcription:

Valuation Report MRP Investments Ltd. Amerikaweg 18 in Assen, The Netherlands File number: 11738

Amerikaweg 18 in Assen, The Netherlands Contents 1 Preliminary Notes... 1 Valuation Instruction... 1 Definition of value... 1 Purpose of valuation... 1 Type of valuation... 2 Date of Valuation... 2 Instruction letter... 2 Inspection... 2 JLL Valuation Advisory... 2 Requirements regarding the valuer s independence... 2 Sources of Information... 3 2 Physical Considerations... 4 Letting details... 4 Brief property description... 4 State of repair... 4 Accommodation... 4 Location and accessibility... 5 Sustainability... 5 3 Legal Considerations... 6 Land registry... 6 Real rights... 6 Town planning... 6 4 Market Considerations... 7 General... 7 Supply... 8 Completions and future developments... 9 Take-up... 9 Rental level... 10 Investment market general update on dynamics per sector... 10 Office investments... 12 5 Valuation... 14 Valuation method... 14 Marketability... 15 SWOT-analysis... 15 Comparables... 16 Comments... 17 Special assumptions... 17 Back testing... 17 General Principles... 17 Market Value... 18 Appendices Appendix 1 General Principles Appendix 2 Land Registry Appendix 3 Location Plan Appendix 4 Photograph(s) Appendix 5 Zoning Plan Appendix 6 Valuation Printout Appendix 7 Track Record

Amerikaweg 18 in Assen, The Netherlands 1 Preliminary Notes On 17 January 2017 MRP Investments Ltd. assigned JLL per email by Mr. A. Fishman to perform a valuation of the four properties from the DW01 Portfolio situated at Spoorsingel in Heerlen, Cartograaf 3 in Duiven, and Amerikaweg 18 in Assen - The Netherlands, as at 31 December 2016 for the purpose of estimating the fair value of the subject property in compliance with IFRS 13. In this report you will find the specifics and grounds on which we base our valuation for the property in Assen. Enclosed you will find the accompanying calculation. We hereby consent to the inclusion and attachment of the valuation report of Amerikaweg 18 in Assen, dated 14 February 2017 with 31 December 2016 as the valuation date, which was prepared for the Company and which may be attached to its 2016 annual financial statements and/or any reports which, pursuant to the laws and regulations of the state of Israel, may be filed with respect to thereof. We hereby empower the authorized representatives of the Company to report the valuation report to the Israeli Securities Authority and Tel Aviv Stock Exchange. Valuation Instruction JLL, Valuation Advisory, with offices in Amsterdam on the Strawinskylaan 3103, declares, to have surveyed and valued the freehold interest of a parcel of land with an office building, situated at Amerikaweg 18 in Assen The Netherlands Definition of value Market value: Market rent: The estimated amount for which an asset or liability should exchange on the valuation date between a willing buyer and a willing seller in an arm's-length transaction after proper marketing and where the parties had each acted knowledgeably, prudently and without compulsion. The estimated amount for which an interest in real property should be leased on the valuation date between a willing lessor and willing lessee on appropriate lease terms in an arm s length transaction, after proper marketing and where the parties had each acted knowledgeably, prudently and without compulsion. The above stated definition of market value is in accordance with the International Financial Reporting Standards, the International Valuation Standards and the Standards of the Royal Institution of Chartered Surveyors. The valuation was requested to support the value of the four assets in the DW01 Portfolio which is listed on the Tel-Aviv Stock Exchange. This valuation is in compliance with IFRS 13 and the International Valuation Standards (IVS). Purpose of valuation We understand that the valuation is required for accounting purposes. The client holds the property as an investment. 1 File number: 11738

Amerikaweg 18 in Assen, The Netherlands Type of valuation The instruction involves a re-valuation. Date of Valuation We have adopted 31 December 2016 as the valuation date. Instruction letter This valuation is carried out in accordance with the fee proposal. The depth of work is maintained as set out in the fee proposal. Inspection The property was inspected by D.P.A. Diemel MSc MSRE and mw. C. Rampersad MSc RT on 25 January 2017. JLL Valuation Advisory All our valuations are based on internationally acknowledged guidelines and comply with local rules and legislation. Our employees have a high degree of specialization. JLL is recognized as Firm Regulated by RICS. Highly experienced, ISO-certified valuation team One central Amsterdam-based team One team one vision: consequent and consistent Regional approach, good local market knowledge Valuations in accordance with the RICS guidelines and the International Valuation Standards Valuations in accordance with the recommendations of NRVT Vast experience with IPD/ROZ and IPD/aeDex valuations Valuations across the Netherlands and support with European assignments 3,500 valuations per annum with a total value of 45 billion Working according to the four eyes principle High degree of accuracy and reliability Thorough analysis of the available data Intensive contact and consultation with the client Clear time planning Handling with agreements and deadlines in the right way Transparent calculations and reports Stringent requirements on ethical aspects Chinese Walls The properties are valued by Daan Diemel, who has experienced a specialized real estate education at the Amsterdam School of Real Estate (ASRE). Daan is involved by the Valuation Team for 10 years and is experienced in the valuations for all types of real estate. Second valuer is Chaya Rampersad, she has a master in Accountancy and Control and is registered in the Dutch Register for Commercial Real Estate. She is involved in all types of valuations for JLL for almost 3 years. Daan Diemel and Chaya Rampersad valued similar portfolios and single assets for national- and international clients. A track record is attached in Appendix 7. Requirements regarding the valuer s independence Both the IVS code of ethics and the JLL code of ethics contain conditions on how professionals must conduct themselves when having financial interests in clients. It is forbidden (hidden interests and the code of conduct) for JLL employees to have financial interests in property related companies or businesses or to invest directly in property. JLL is not financial dependent on carrying out this specific valuation instruction. Both JLL VA s annual turnover and the total income earned from other JLL services provided to a single client, including any client s related businesses entities, are less than 25% of total turnover. 2 File number: 11738

Amerikaweg 18 in Assen, The Netherlands The fee which JLL VA receives for this valuation work is not dependent on the value(s) reported in the valuations. The valuer does not, by carrying out the instruction, envisage any threat to independence or objectivity and concludes that no additional measures are needed to be able to accept the instruction. JLL adopts Chinese Walls which prevent information being exchanged between departments within the organization. Sources of Information In preparing this valuation report, we have relied on the following information: Information Requested from Provided Y (examined) / /N Details Measurement certificates (NEN 2580) MRP Investments Ltd. Y No comments Architectural scaled drawings MRP Investments Ltd. N Recent rent roll MRP Investments Ltd. N Lease agreements MRP Investments Ltd. Y Triple net lease Allonges, addenda and side letters MRP Investments Ltd. Y No comments Title deeds MRP Investments Ltd. N Ground lease (terms and conditions) MRP Investments Ltd. n/a Freehold Cadastral plan and Land Registry extract Land Registry Y No comments Zoning plan ( bestemmingsplan ) ruimtelijkeplannen.nl Y No comments Overview of technical building installations MRP Investments Ltd. N Overview of property charges, such as property tax, water rates and sewage charges MRP Investments Ltd. Maintenance forecast MRP Investments Ltd. N Overview of historical building costs MRP Investments Ltd. N Fire insurance report MRP Investments Ltd. N Environmental impact report (soil pollution / hazardous substances) MRP Investments Ltd. Energy label certificate MRP Investments Ltd. N Other relevant information: MRP Investments Ltd. N We assume that all information obtained from or on behalf of the client is correct and complete. The valuer has as far as possible considered the plausibility of the information provided. Should it appear (or a strong suspicions arise) that the information provided is not complete and/or incorrect, that will be commented on in this report. This also applies where the valuer has adopted information other than that in the information provided. N N 3 File number: 11738

Amerikaweg 18 in Assen, The Netherlands 2 Physical Considerations Letting details Based on the lease agreement and the addendum provided by MRP Investments Ltd. we understand that the property was as at the valuation date rented under the following terms and conditions: Tenant: Pharmaceutical Research Associates Group B.V. Rent Passing: 432,917 Start Date: 17 July 2015 Expiration Date: 16 July 2035 Option Period: n x 1 year Indexation: Every year according the CPI Index Further Details: Triple net lease, which means that the tenant bears all operating expenses. The management costs remain with the landlord. Brief property description Year of construction: 2015 Renovation (year): n/a Description renovation: n/a State of repair good Number of floors three floors Foundation concrete foundation Main bearing structure concrete structure Floors concrete floors covered with linoleum Roof flat roof covered with synthetic roof covering and gravel Walls two coloured brickwork walls Frames aluminium window frames fitted with double glazing Systems mechanical ventilation and air-conditioning Number of parking spaces 96 Parking ratio (per m² BVO) 1:30 State of repair At the time of our inspection the general state of repair could be described as good as the property is recently built. Accommodation The total lettable floor area amounts to 2,674 sq m, as contained in the measurement certificate conform NEN 2580, dated 12 March 2014. For a breakdown of the lettable floor areas and other details we refer to our valuation printout. 4 File number: 11738

Amerikaweg 18 in Assen, The Netherlands Location and accessibility Assen is the capital of the province Drenthe in the North-East of the country. Assen is surrounded by the cities Groningen at approximately 30 kms distance, Hoogeveen at approximately 45 kms distance and Drachten at 60 kms distance. Assen is located at approximately 65 kms away from the German border. Assen has three main business parks where small to medium industry is located. The subject property is located on the Peelerpark Business estate which is located 4 kms to the North of the city centre and is located alongside the A28 motorway towards Groningen. Major occupiers on the estate and close to the property include ANBW, Nederlandse Gasunie and several car showrooms. The accessibility is good by private transport as the property is located alongside the motorway with sufficient parking spaces. There is a bus stop at 10 minutes walking distance from the subject property, which connects with the train station Assen. Sustainability The client has no information available concerning the energy label or other sustainability matters for the property. We have assumed that the property is sufficient sustainable as the property is recently built. 5 File number: 11738

Amerikaweg 18 in Assen, The Netherlands 3 Legal Considerations Land registry The local Land Registry ("Kadaster en Openbare Registers") informed us that on 24 January 2017 the property was registered as follows: Municipality: Assen Section: Y Number 738 Estimated area: 68 a 90 ca (6,890 sq m) Description: Business (office) parking We understand from the local Land Registry that on 24 January 2017 the freehold was owned by Assen Office B.V., with its registered offices in s-gravenhage. Real rights National monument: Pre-emption law ( Wet Voorkeursrecht gemeenten ): Restrictions: Recordings in land registry extract: Not applicable. Not applicable. No restrictions recorded in the land registry extract. No comments recorded in the land registry extract. Other special rights: For the purposes of this valuation the valuer has not carried out a detailed investigation on title. Based on the valuer s professional assessment there is no reasonable reason to assume that there are any rights or impediments in the relevant deed(s) which effect the value reported. In determining the market value the valuer has assumed that there are no rights or impediments which effect the value reported. Town planning We understand from the municipality of Assen, that the property falls within the zoning plan ( Bestemmingsplan ) Bedrijventerrein- Noord. The Municipal Council approved the plan on 7 February 2013. The zoning plan allocates the property for Business estate ( Bedrijventerrein ) purposes with office use. This includes amongst others business uses, office use, roads, parking and other. The property is subject to a maximum height of 15 m. The maximum site coverage ( bebouwingspercentage ) is unknown. We understand that the current use conforms with the provisions of the zoning plan. 6 File number: 11738

Amerikaweg 18 in Assen, The Netherlands 4 Market Considerations General The office stock in the Netherlands grew strongly since 1990 with 71%. This was due to the flourishing economy in the 1990s, which boosted office employment to grow at a faster pace. Increasing demand and decreasing supply resulted in a scarcity of office space. New developments were initiated and were specifically focused on satellite-cities within the Randstad conurbation. This growth continued until the time of the dot-com bubble. GDP growth, together with the rise of the IT sector, led to a strong demand for office space. IT companies often leased twice as much office space than they actually needed for growth purposes. After the burst of the dotcom bubble this extra space was not taken into use. As a result of the historical development the Dutch market is rather densely structured compared to other European markets, while it is also widely spread across the country. Given its history of decentralization many large and small municipalities have their own or multiple office parks. Nevertheless, the Randstad conurbation (including the major 4 cities) has a total office stock of 31 million sq m and ranks among the largest office markets of Europe. Moreover, when combining the four largest cities (G4) because of the close proximity in which these are located, an office market of 16.3 million sq m appears, comparable in size to Berlin and Madrid. The Dutch office market is late in the European property cycle, which means that it follows the trends of the UK and Germany with a time delay of 1-3 years. Therefore the Dutch office leasing market is recovering from the crisis since the beginning of 2015 and the investment market one or two years earlier. Also within the Dutch markets some cities are gaining momentum over other cities. The Randstad conurbation is recovering quite well, especially in Amsterdam, while more peripheral located office districts are still coping with low take-up dynamics. Figure 1: Map of the Netherlands Map of the Netherlands which shows the five largest cities Source: JLL (2017) 7 File number: 11738

Amerikaweg 18 in Assen, The Netherlands The four main office markets in the Netherlands combined, which are all located in the Randstad, are accountable for 30% of all office stock within this region. These four cities are Amsterdam (6,140,000 sq m), The Hague (4,060,000 sq m), Rotterdam (3,430,000 sq m) and Utrecht (2,470,000 sq m). Over the last few years, the reconversion of office buildings into hotels, residential and to a lesser extent retail increased heavily. Approximately 2,200,000 sq m of office stock was demolished or converted into other functions during the period 2013 2016. The Randstad holds two main ports: the Port of Rotterdam, which is the largest Seaport in Europe with an annual throughput of 440 million tonnes 1 and Amsterdam Schiphol Airport, which is world s second largest airport in terms of connectivity and Europe s third airport in terms of passengers. The airport is located within 10 minutes driving distance of Amsterdam and approximately 30 to 45 minutes from cities as Utrecht, The Hague and Rotterdam. Furthermore, the Randstad has a dense railway network and various motorways with both national and international connections. Examples of motorways that secure international connectivity are A1, A2, A4, A7, A12, A15, A16 and A20. Concerning its railway network, most intercity connections terminate in one of the key cities in the Randstad. Larger cities have multiple railway stations which also provide subway and/or tram connectivity. Supply Due to the vast recovery of the occupier and investment market, the Dutch office market no longer holds its nickname as the graveyard of Europe. In the pre-crisis years (2007-2008) supply volume amounted to 5,000,000 sq m and 4,700,000 sq m respectively. During this period the economy boost was strongly driven by the IT-sector. When the IT-bubble burst and the economy declined, the developments which were already under construction remained vacant. Therefore the supply increased strongly during 2010 to stand at 7,300,000 sq m. The following years supply increased further to stand at Q4 2015 at 7,600,000 sq m. In 2016 the economy and the office market showed a further recovery on the office occupier market. Combined with the continuing transformation dynamics, supply volume dropped over 2016 with 14% to stand at 6,500,000 sq m. Supply volume in the largest five cities of the Netherlands currently amounts to 2,200,000 sq m, which corresponds to approximately one-third (32%) of the total supply in the Netherlands. Especially the larger cities witnessed a drop in vacancy during 2016. Supply is mainly concentrated in the office markets of Amsterdam and Rotterdam with approximately 560,000 sq m and 570,000 sq m respectively. Although demand for grade A office space has increasing, supply in this segment has become relatively scarce. Approximately 19% of the current supply, consists of A-grade office space, 64% is rated as B-grade office space and 17% is rated as C-grade office space. Figure 2: Development of supply and take-up 2006 2016 Q4 Supply Take-up '000 sq m 8,000 '000 sq m 2,500 7,000 6,000 2,000 5,000 4,000 3,000 1,500 1,000 2,000 1,000 500-2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 Q4-2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 Supply - Netherlands Five-year average (2011-2015) Take-up - The Netherlands Five-year average (2011-2015) 1 portofrotterdam.com (2015) 8 File number: 11738

Amerikaweg 18 in Assen, The Netherlands Completions and future developments As mentioned above, the development activity increased strongly during the upcoming IT-sector in 2006. Those office buildings were completed during 2008 and the activity remained high. Due to new regulations such as the ladder voor duurzame ontwikkeling and Kantoren Convenant possibilities for new built offices were restrained. New built office schemes are only allowed under strict conditions, within certain growth -area s and a 70% pre-let threshold. This resulted in a lower development pipeline. In 2013 approximately 531,000 sq m of office space was completed in the Netherlands. The largest completion refers to the De Rotterdam office building (60,000 sq m) in sub location Rotterdam Kop van Zuid, a partially pre-let development. In 2014 approximately 458,000 sq m of office space was completed in the Netherlands. The largest completion refers to the city hall of Utrecht (66,750 sq m) in sub location Utrecht Centre. Figure 3: Development activity Netherlands 2006-2016 Supply 800,000 700,000 600,000 500,000 400,000 300,000 200,000 100,000-2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 Source: JLL (2017) During 2015 approximately 427,900 sq m of office stock was delivered to the Dutch office market. Largest completions refer to the renovation of the ASR headquarter in Utrecht Rijnsweerd and the newly built International Criminal Court. In 2016 a total of 275,000 sq m of office space was delivered to the market. Largest completions refer to the new built office building First (40,000 sq m) at Rotterdam Centre and the completion of the refurbishment of the Atrium complex. Other completed office buildings at the Zuidas are the new Stibbe and Akzo Nobel HQ at the Beethovenlaan. The Dutch office market has a firm pipeline of approximately 1.250,000 sq m until 2021. This includes new office schemes, as well as thorough renovations. Most of the developments are located in Amsterdam (464,000 sq m) Utrecht 277,000 sq m) and The Hague (105,000 sq m). The Dutch office market has a non-firm pipeline of approximately 8.3 million sq m which exists for the long term, and focuses primarily (65%) on Randstad. However, these plans are uncertain and have no known start or completion date. Take-up During the financial crisis the Dutch economy and the office market has witnessed turbulent years. Demand for office space has decreased due to consolidating companies and cost reductions. The IT-bubble burst has had a significant impact on the office market. In 2012 the office market has reached its bottom and has developed in a positive way since then. The five year average annual take-up volume over the period 2011-2015 amounted to approx. 1.12 million sq. In 2015 and 2016 take-up volume surpassed this level at 1.24 million sq and 1.28 million sq m respectively. This indicates upcoming market conditions. Especially the larger cities benefit from recovering market conditions. Approx. 72% of the take-up volume found place in the Randstad conurbation. Amsterdam witnessed record high demand amounting to almost 400,000 sq m, followed by Utrecht (100,000 sq m), Rotterdam (76,000 sq m) and The Hague (51,000 sq m). 9 File number: 11738

Amerikaweg 18 in Assen, The Netherlands Rental level Currently prime rent is achieved in Amsterdam Zuidas. Due to the scarcity of available grade A office space and recovering market conditions, prime rents increased over 2016 in Amsterdam. During the second quarter of 2016, prime rent increased to 350 per sq m per annum. In the third quarter the prime rent remained stable and in the fourth quarter, the prime rent increased to 370 per sq m per annum, and is expected to increase within the next year. Prime rent is applicable to the Zuidas. In several high-end solitaire office buildings rents of above 400 per sq m per annum have been reported. The prime rent in the Netherlands was achieved in the WTC building in sub location Schiphol Centre and has remained stable since 2009.The prime rent in Schiphol remained stable over the last few years, amounting to 365 per sq m per annum. Prime rent for The Hague decreased due to low take-up dynamics from 195 per sq m per annum to the current level of 185 per sq m per annum. In Utrecht, office prime rent is achieved in sub location Centre and has increased during 2016 to stand at 220 per sq m per annum. In Eindhoven, prime rent for office space remained stable at 175 per sq m per annum. The prime rent in Eindhoven is only applicable to the Kennedy Tower. The prime rent in Rotterdam amounts to 210 per sq m per annum. Some office buildings like De Rotterdam (Kop van Zuidas) and First (Centre) have higher asking rents. However incentives are still high and therefore the prime rent is expected to remain stable for the coming period. Prime rents in Rotterdam are applicable to the central station area and sub location Rotterdam Kop van Zuid. Investment market general update on dynamics per sector Dutch investment volumes have been quite volatile over the last decade. A new all-time record was achieved in 2007 when approximately 11.5 billion of investments transactions in commercial real estate were registered. Offices were accountable for 61% of the total investment volume then. A variety of portfolio transactions contributed strongly (approx. 20%) to the total investment volume. Due to the financial crisis, which started in 2008, the investment volume in the Dutch property started to decrease to 9.2 billion in 2008. After several subdued years, where investment volumes fluctuated around 5 billion per annum, the investment market showed a slight recovery in 2013 a 21% increase compared to 2012. The recovery of the Dutch investment market in 2013 was driven by the entry of international investors new to the Dutch market. Anglo- American investors in particular entered the Dutch market because of attractive market conditions and pricing. They either focused on large-scale portfolio transactions within the office and logistic sectors in order to acquire a platform in the market, or they bought singleasset hotels to add to their existing portfolio. This trend accelerated in 2014 and 2015 with 2015 investment volume surpasses historic peak volumes. New sources of capital entered the Dutch real estate investment market in recent years. Among others Asian investors made their first direct investment in Dutch real estate. Supported by new sources of capital, but also Dutch institutional capital, the total investment volume in the Netherlands amounted to approximately 11.6 billion in 2015, a new record. 2016 s investment volume has come to 12.8 billion, which has set a new record high. Increased investment activity was driven by low interest rates and compared to other European countries relative attractive pricing. In addition, occupier markets start to recover as well. The recovery of investment volumes was predominantly driven offices and residential. Office investment activity generally accounts for, on average, 40% of total investment activity (2006-2015). In 2014, office investment volume doubled and amounted to 3.9 billion. Due to the low interest rate environment and the expected recovery of the Dutch economy, foreign real estate investors entered the market or expanded their presence. In 2015, total office investments amounted to 3.84 billion, a figure which increased to its highest level since 2008 in 2016 with over 4.5 of office investments registered in 2016. 10 File number: 11738

Amerikaweg 18 in Assen, The Netherlands Compared to a decade ago, when office investment activity was widely spread throughout the Netherlands, current activity (2014-2016) is more focused on four biggest cities (G4). Since 2006 office investments in the G4 were accountable for 45% of total investment activity, 28% is related to nationwide portfolio deals and the rest related to locations outside the G4. Figure 4: Dutch investment volumes per sector (2000 2016 Q4) Dutch investment volume per sector (2000 2016 Q3) 14 in billion 12 10 8 6 4 2 0 '00 '01 '02 '03 '04 '05 '06 '07 '08 '09 '10 '11 '12 '13 '14 '15 '16 YtD Office Industrial Retail Residential Hotel Mixed Other Source: JLL (2017) Retail investments Total retail investment volume in 2015 amounted to approximately 2.7 billion, an increase of 68% compared to the total retail investment volume of 2014. Retail investments in 2016 came to 1.9 million, down 28% y-o-y. Industrial investments The investment volume in 2015 amounted to approximately 1.5 million. In 2016 a total of approximately 1.4 million was invested in the retail warehouse sector, down 3% compared to 2015. Residential investments The total investment volume in the residential market amounted approximately 2.8 billion in 2015. In 2016 the residential investment volume stands at 3.2 million, up 15% to 2015. Confidence in the housing market is high due to a positive GDP-growth forecast and a continuing housing shortage and growing demand. 11 File number: 11738

Amerikaweg 18 in Assen, The Netherlands Office investments After several years of an office investment volume of approximately 1.5 billion a year, office investment activity doubled during 2014 and amounted to 3.9 billion. Due to the low interest rate and the forecasted recovery of the Dutch economy, especially foreign real investors entered the market or expanded their presence. In 2015 the total office investments amounted to 3.84 billion. As stated before, where 2014 was marked by large portfolio transactions, during 2015 mostly single-asset deals occurred. In 2015 the total office investments amounted to 3.84 billion. In 2016 the office investment volumed summed up above to 5.4 billion. The investment activity was the highest in Amsterdam and Rotterdam, 2.6 billion and 1.2 billion respectively.two large single asset deals occurred in Rotterdam: De Rotterdam ( 352 million) to Amundi and the new development First Rotterdam ( 133 million) to Union. In The Hague the office building De Monarch was also purchased by Amundi. Largest deal in Amsterdam refers to the Noma House at the Zuidas. CBRE GI purchased the yet to be built office building from development group SAX Vastgoed, Maarsen Groep and Beheer Brouwershoff. Also Syntrus Achmea sold two assets in Hoofddorp; Zuidtoren at Beukenhorst South, sold to Syntrus Achmea Real Estate & Finance, and the South Point Complex, sold to The Royal Properties Group (SebaldInvest). Largest portfolio deal refers to the sale of the Castor portfolio. The Asian investor/bank Anbang purchased the portfolio from Blackstone for 498 million. The second largest transaction was the Maxima Portfolio which was sold by Credit Suisse for 372 million to MCAP Global Finance. Another large portfolio transaction refers to the Zenith portfolio, comprising 182 million (20 offices). Figure 5: Office investment volume 2000 2016 Q4 Office investment volume 8 in billion 7 6 5 4 3 2 1 0 '00 '01 '02 '03 '04 '05 '06 '07 '08 '09 '10 '11 '12 '13 '14 '15 '16 Office YtD Source: JLL (2017) Due to increasing lack of prime product and increasing demand, prime yields sharpened over 2016 with 20 to 50 base points. In the second quarter of 2015 prime net initial yields in the Netherlands (Amsterdam) sharpened and amounted to a yield of 5.00%. In the fourth quarter of 2015 the prime yields sharpened further to 4.75% and tightened further to 4.25% in the fourth quarter of 2016. In other major office cities the net initial yields are 75 to 110 base points higher. Figure 6 shows the tightening trend on the office yields in all major Dutch cities. 12 File number: 11738

Amerikaweg 18 in Assen, The Netherlands Figure 6: Prime net initial yield development 2008 2016 Q4 Yield 7.0% 6.5% 6.0% 5.5% 5.0% 4.5% Amsterdam Rotterdam Utrecht The Hague Eindhoven 4.0% 2008 2009 2010 2011 2012 2013 2014 2015 2016 Q4 Source: JLL (2017) 13 File number: 11738

Amerikaweg 18 in Assen, The Netherlands 5 Valuation Valuation method We have applied two valuation methods: the Capitalisation Approach and the DCF-method. For the result of these valuation methods we refer to the calculation. 5.1.1 Clarification of the Capitalisation Approach The Hardcore / Topslice method (HCT-method) is based on the capitalisation of the core income at full occupancy. Hardcore income is defined as the most secure income. When a property is over-rented, the (lower) rental value is used as core income. When a property is under-rented, the (lower) rent passing is used as core income. The core income (net of annual outgoings) is capitalised using a net yield. Adjustments for over-rent (topslice) and under-rent (reversion), if applicable, are made thereafter. For a topslice, the over-rent is discounted using a discount rate reflecting our view of the security of that income. In case of under-rent the difference between reversion and hardcore is capitalised using a net yield that is higher than the net yield on hardcore, as it has a different risk profile. These calculations are made for each tenant separately, in order to fully reflect the respective income risks. Finally several deductions are applied. In case of vacancy the estimated loss of rent, the re-letting costs, the cost of any incentives and repairs are deducted from the value. For all tenants the chance of vacancy at the end of the existing lease is assessed. Deductions are made for potential loss of rent, re-letting costs, incentives and repairs reflecting the chance of vacancy actually occurring. Any additional corrections made, such as corrections for ground lease interest, rent free periods, VAT-loss, annuities or overdue capital expenditures are deducted as a capital sum from the gross value. 5.1.2 DCF (Discounted Cash Flow) Approach We have built up a 15 year cash flow scenario. Cash flows for the relevant year are calculated as follows: The rental income at full occupancy (total cash flow) is first reduced by the annual outgoings, incurred by the landlord. Annual rents are inflated with reference to our estimate of the possible long term average for indexation, until a rent review is possible. At the expiry of the initial lease term we have estimated the probability of the tenant(s) vacating. This percentage is applied to calculate the weighted rent loss, letting and marketing fees, which are deducted from the cash flow. For the tenant renews scenario we have considered whether it is likely that the rent will be increased (or reduced if appropriate) to our ERV or whether the increase (or reduction if appropriate) will be limited to a certain percentage of the difference between the current rent and the ERV. The valuation model enables market rents to be inflated at a uniform rate until the third review (assuming that takes place 10 years after the first review) when an alternative rate can be applied. Finally non-operating costs such as incentives and repairs are calculated and deducted from the cash flow where appropriate. This results in a total net cash flow. Our growth assumptions are specified for rental income, rental value and outgoings in detail in the IRR -calculations sheet. Additional corrections are made, if appropriate, such as corrections for ground lease interests, rent free periods, VAT-loss, annuities or overdue capital expenditures. The present value of these are usually reflected in year 1 of the cash flow and specified in our calculation as additional costs. 14 File number: 11738

Amerikaweg 18 in Assen, The Netherlands An exit value and a gross yield at year 15 are shown on the IRR calculation sheet. The exit value is calculated based on the future income, starting in year 16. The exit value takes into account all the elements that are used for the cash flow for the first fifteen years. It is based on a fictitious cash flow for a further eighty-four years assuming no further growth. Using the discount rate that was applied to the cash flow for the first fifteen years, the result is the exit value. The resulting capitalisation rate is calculated from that value and our market rent inflated to year 16 with our assumed rates of market rental growth. By discounting the Cash Flows for years 1 to 15 and the exit value at the end of year 16 back to the valuation date, with the discount rate the gross value, as at the valuation date, is produced. The net value is calculated by deducting purchaser s costs for the property. The reported values are the rounded average from the two valuation methods. Marketability 5.2.1 Lettability rating: Given the quality of the building, we have assessed the lettability as good, however the property is located on a secondary office location. In the immediate neighbourhood are a few available comparable properties on the market. In the valuation we expect a vacancy period of 12 months by lease expiry and 12 month s rent free to achieve a 5 year letting on market terms. 5.2.2 Saleability rating: The saleability of the freehold interest is good because of the long triple net lease. We expect that a sale could be achieved in 6 to 9 months. Given the characteristics of the property and the activity in the property market the most likely purchasers for this property will be (international) institutional investors and (local) investors. SWOT-analysis Fully occupied Single-tenant Strengths Good parking facilities Close to motorway Secondary location Weaknesses Opportunities Low vacancy rate in the area Overrented Threats 15 File number: 11738

Amerikaweg 18 in Assen, The Netherlands Comparables 5.4.1 Rental references Property Tenant LFA Date /m 2 /Y Remarks Assen, Overcingellaan 13 Nidos Vluchtelingenhulp 337 Q1 2015 90 Better location, inferior quality Assen, Nijlandstraat 151 Bierens en van Boven 620 Q4 2014 95 Better location, inferior quality Assen, Dr. Nassaulaan 5 Ries ICT 165 Q3 2014 121 Better location, inferior quality Hoogeveen, Elbe 2A TT Travel 378 Q2 2016 104 Similar location, inferior quality Leeuwarden, Tesselschadestraat 29 Stichting Thuiszorg Het Friese Land 1.532 Q4 2016 103 Better location, inferior quality The comparables above are located in Assen, Hoogeveen and Leeuwarden. The first comparable is located in the centre close to the train station with good parking facilities. The quality is inferior to the subject property. The second comparable is also located in the centre along the ring road of Assen close to the train station with good parking facilities. The quality is inferior to the subject property. The third comparable is located in a luxurious area in the centre however the accessibility and quality are inferior to the subject property. The property in Hoogeveen is located on a business estate alongside the motorway A28 like the subject property and the A37 towards Emmen. The accessibility of this comparable is better but the building quality is inferior. The office at the Tesselschadestraat in Leeuwarden is located at Business Park Leeuwarden close to the train station and the city centre. We estimate the market rent for the subject property at 125 per sq m because this is a newly built property with good parking facilities, long lease term and view location from the motorway A28. 5.4.2 Sale references Property Date LFA WALT Purchase price GIY Comments Assen, Amerikaweg 2 Q4 2015 4,689 0,90 1.202.000 8.70% Assen, Amerikaweg 16 Q2 2016 5,609 1,98 2.457.945 9.54% Located on the same estate, inferior letting situation and quality Located on the same estate, inferior letting situation and quality Assen, Mien Ruysweg 1 Q3 2015 6,344 unknown 17,050,000 7.25% Superior location, built to suit Amsterdam, Koivistokade 54 Q1 2015 1,904 6,85 4.000.000 8.51% Leiden, Zernikedreef 16 Q1 2016 4,265 9,72 12.900.000 7.57% Leiden, Zernikedreef 8 Q3 2016 5,154 19,92 14.800.000 6.83% Superior location, inferior because of the groundlease situation Superior location, inferior letting situation Superior location, superior letting situation The subject property is a built to suit property with a long remaining lease term of approx. 19 years. The comparables in Leiden are also offices with a long remaining lease term. However there is more competing space in the area of Leiden than in Assen. The property at the Zernikedreef 8 is a single tenant office and the property at the Zernikedreef 16 is a multi-tenant office. The comparable at the Mien Ruysweg 1 is located between the ringroad of and the motorway A28 in the western part of Assen. This property is also a built-tosuit property. The location is inferior to the subject property because this is not a primary office location in Assen. The comparables at the Amerikaweg are located at the same business estate as the subject property. Because of the inferior building quality and the unfavourable letting situation, the GIY s are higher. The property in Amsterdam is a fully occupied property. The Randstad area is superior to secondary office locations. Because of the ground lease situation, the subject property is better in terms of lease situation and because of the freehold. The subject property is newly built and has a better building quality compared to the above mentioned properties. The comparables in Assen are inferior because of the lease situation and the building quality. The property in Amsterdam is an inferior comparable because of the ground lease situation and the properties in Leiden are comparable in terms of a long Walt and the location on a business estate close to a motorway. We valued the property on a GIY on rental price of 7,28%. 16 File number: 11738

Amerikaweg 18 in Assen, The Netherlands Comments We are aware that the property has been sold at 30 December 2015 for a price of 5,650,000 The agreed fee between the client and JLL was fixed in advance The capitalization rates were derived from the market evidence The number of parking spaces increased from 75 to 96 spaces since last valuation, this amount is verified during the site visit The gross value is rounded Special assumptions The scope of the instruction as contained in the proposal has not been changed. During the site visit, the tenant informed us about the possibility to extend their space. At the valuation date, the process of building permissions were still going on. Therefore, we valued the subject property as is, based on the current situation. Back testing A valuation was also carried out for this property as at 5 February 2016. Other than changes to the annual outgoings and annual indexation of the rent, no significant changes have been made in this valuation compared to the previous valuation. The total market rent slightly increased because of the extra parking spaces compared to the previous valuation. The previous valuation was based on transfer costs of 1.00% as under the VAT regime. We note that the building was a new development in 2015 which has been, at the valuation date, in use for more than 6 months. Therefore, transfer tax would be payable on disposal today. In this valuation a 6% transfer tax is applicable. This is the main reason for the decreased net market value. The net market value decreased with 1.82% compared to the previous valuation. General Principles Our general principles can be found in appendix 1. These general principles apply to this valuation, unless specifically mentioned otherwise in this report. 17 File number: 11738

Amerikaweg 18 in Assen, The Netherlands Market Value We are of the opinion that the Market Value of the property, subject to the conditions contained in the report, was in the order of: Market value (gross) 6,370,000 (Six million three hundred seventy thousand Euros gross) Market value (net) 5,950,000 (Five million nine hundred fifty thousand Euros net) This value is reported on 16 March 2017. D.P.A. Diemel MSc MSRE Ms. C. Rampersad MSc RT Registered Valuer Registered with the NRVT under number RT 373055152 18 File number: 11738

Amerikaweg 18 in Assen, The Netherlands APPENDIX 1 GENERAL PRINCIPLES File number: 11738

General Principles The valuation is subject to the general principles mentioned in this chapter, unless specifically stated otherwise. Carrying out the instruction Jones Lang LaSalle B.V., Valuation Advisory, has completed the valuation in accordance with the RICS Valuation - Professional Standards January 2014 (The Red Book) and the International Valuation Standards. Used data Information provided For the purposes of this valuation, we have assumed that all information provided by the client or third parties is correct. Furthermore we have assumed that there are no special conditions or circumstances which have not been included in that information, which could influence the valuation. Measurement For the purposes of this valuation, we have used the measurements provided by or on behalf of the client. Reporting date We have assumed that there are no material changes in circumstances between the date of inspection and the valuation date or vice versa or between the valuation date and the reporting date or vice versa. Letting details Where properties are valued with the benefit of lettings, it is assumed, that the tenants are capable of meeting their financial obligations under the lease and that there are no arrears of rent or undisclosed breaches of covenant. Property particulars Constructional and technical state Although in undertaking our inspection we believe that we have formed a fair and reliable opinion of the general state of repair of the premises, you will appreciate that we have only been able to concern ourselves with their condition insofar as it is likely to affect our valuation and insofar as we have been able to gain access to the various parts of the property. We have assumed the property to be free from structural and technical deficiencies.

If our valuation includes a property or a part of a property that has not been completed at the date of inspection, we have assumed that this property or part of a property has been or will be completed free from structural and technical deficiencies. If you wish for certainty regarding the constructional and technical state of the property, we advise you to consult an expert. Deleterious materials and pollution We do not normally carry out investigations on site to ascertain whether any buildings were constructed or altered using deleterious materials or techniques (including, by way of example, high aluminium cement concrete, wood wool as permanent shuttering, calcium chloride or asbestos). Unless we are otherwise informed, our valuation is on the basis that no such materials or techniques have been used. Jones Lang LaSalle B.V. accepts no responsibility in the event of chemical waste being located underground or indeed for the presence of other dangerous materials, foundation rests, explosives or other obstacles which may hamper the normal use of the building(s) or may react in an aggressive manner with materials used in the construction of the building(s). If there are any uncertainties with respect of the above, we would recommend that an investigation be undertaken, and, if any such material is found to be present in the construction, or any possible adverse ground condition is determined, we would wish the opportunity to reconsider our opinion. Sustainability In the event we are provided with an energy label certificate, EPC (energieprestatiecoëfficiënt) or a BREEAM, LEED or other similar certificate, we will reflect the general influence of sustainability issues in our valuation. Should you require an understanding on the sustainability of the building we advise you to consult an expert. Special conditions or restrictions For the purposes of the valuation we have not investigated the title deeds or the general or specific conditions in the ground lease or other restrictions or rights of third parties. We have assumed that these do not include any unusual or onerous covenants, outgoings, encumbrances or restrictions such as wayleaves and easements, or restrictions regarding use or transfer. Furthermore we assume the property is free of any mortgages or other charges that may be secured thereon. Specific advantages owner-occupiers In this valuation we have ignored possible specific advantages for certain owner/occupiers.

Legislation Regulations In carrying out this valuation we have assumed that, as at the valuation date, the property and the existing and future use of the property comply with all governmental rules and regulations. General and local regulations We have made informal enquiries by the Local Planning Authorities concerned, regarding planning consents, zoning, and Local Authority and highway schemes. We have assumed that the replies that we have received are correct. We have in all cases assumed that the uses to which the land and buildings are put are established uses for planning purposes and that all necessary town planning consents and byelaw approvals have been obtained, and that all other relevant statutory regulations have been complied with. If you want to be certain and gain details about the written regulations, we advise you to contact your legal advisor. Fiscal legislation For the purposes of this valuation we have taken no account of the effect of the changes to the VAT (BTW) legislation, nor in the changes to the provisions on property transfer and registration charges nor, of the introduction of legal measures intended to close loopholes in property tax legislation. In the event that VAT (BTW) is not paid, we have taken this into consideration when calculating the annual outgoings and possible renovation costs. If you require certainty on the possible considerable effects of changes in legislation on the value of the property, we advise you to contact your tax advisor. Revisions to landlord and tenant legislation In the valuation we have assumed that, when a lease expires, possible changes or improvements by the tenant do not influence the value of the property. Future changes in legislation In carrying out this valuation we have not anticipated any future changes in legislation. Material Previous involvement Jones Lang LaSalle B.V. confirms that the instruction has been carried out without any material previous involvement, other than for the current client.

Use and liability Report for exclusive use of client This report is exclusively intended for the client and may not be used in any form by third parties, be it in publications, circulars or articles intended for third parties, without the prior written approval of Jones Lang LaSalle B.V. Use for other purposes This valuation is intended for use by you or your organization for the purposes referred to in the report. We accept no liability for use of the report for any other purposes. Liability to third parties No responsibility is accepted by Jones Lang LaSalle B.V., to any third party for either the whole or any part of this report. Declaration Professional experience The Valuer has the knowledge, skills and understanding to undertake the valuation competently. Complaint handling procedure Jones Lang LaSalle B.V. has accounted for the eventuality that a client is dissatisfied with our performance. To this end we have adopted a Complaints Handling Procedure (the Procedure ) which accords with the guidelines provided by the RICS. A copy of the Procedure is available to you at your request. RICS standards Compliance with the RICS standards may be subject to monitoring under the institution s conduct and disciplinary regulations.

Amerikaweg 18 in Assen, The Netherlands APPENDIX 2 LAND REGISTRY File number: 11738

Kadastraal bericht object pagina 1 van 1 Kadaster Dienst voor het kadaster en de openbare registers in Nederland Gegevens over de rechtstoestand van kadastrale objecten, met uitzondering van de gegevens inzake hypotheken en beslagen Betreft: ASSEN Y 738 24-1-2017 Amerikaweg 18 9407 TK ASSEN 11:31:41 Uw referentie: CRA Toestandsdatum: 23-1-2017 Kadastraal object Kadastrale aanduiding: ASSEN Y 738 Grootte: 68 a 90 ca Coördinaten: 233893-560434 Omschrijving kadastraal object: BEDRIJVIGHEID (KANTOOR) PARKEREN Locatie: Amerikaweg 18 9407 TK ASSEN Koopsom: 5.650.000 Jaar: 2015 Ontstaan op: 8-10-2015 Ontstaan uit: ASSEN Y 726 ASSEN Y 724 Aantekening kadastraal object LOCATIEGEGEVENS ONTLEEND AAN BASISREGISTRATIES ADRESSEN EN GEBOUWEN Ontleend aan: ATG 75424 d.d. 6-1-2016 Publiekrechtelijke beperkingen Er zijn geen beperkingen bekend in de Landelijke Voorziening WKPB en de Basisregistratie Kadaster. Gerechtigde EIGENDOM Assen Office B.V. Lange Voorhout 15 2514 EA 'S-GRAVENHAGE Zetel: 'S-GRAVENHAGE KvK-nummer: 64786382 (Bron: Handelsregister) Voor de meest actuele naam, zetel en adres, raadpleeg het KvK-nummer. Recht ontleend aan: HYP4 67509/100 d.d. 30-12-2015 Eerst genoemde object in ASSEN Y 738 brondocument: Aantekening recht DOORHALING KOOPOVEREENKOMST BW EN WVG Betrokken persoon: Volker Wessels Bouw & Vastgoedontwikkeling B.V. Reggesingel 4 7461 BA RIJSSEN Zetel: RIJSSEN KvK-nummer: 24281038 (Bron: Handelsregister) Voor de meest actuele naam, zetel en adres, raadpleeg het KvK-nummer. Ontleend aan: HYP4 65343/69 d.d. 12-12-2014 Einde overzicht De Dienst voor het kadaster en de openbare registers behoudt ten aanzien van de kadastrale gegevens zich het recht voor als bedoeld in artikel 2 lid 1 juncto artikel 6 lid 3 van de Databankenwet.

Uittreksel Kadastrale Kaart Uw referentie: CRA 725 Amerikaweg 18 738 727 65 11 Afrikaweg Amerikaweg 460 0 m 10 m 50 m 12345 25 Deze kaart is noordgericht Perceelnummer Huisnummer Vastgestelde kadastrale grens Voorlopige kadastrale grens Administratieve kadastrale grens Bebouwing Overige topografie Voor een eensluidend uittreksel, Apeldoorn, 24 januari 2017 De bewaarder van het kadaster en de openbare registers Schaal 1:1000 Kadastrale gemeente Sectie Perceel ASSEN Y 738 Aan dit uittreksel kunnen geen betrouwbare maten worden ontleend. De Dienst voor het kadaster en de openbare registers behoudt zich de intellectuele eigendomsrechten voor, waaronder het auteursrecht en het databankenrecht.

Amerikaweg 18 in Assen, The Netherlands APPENDIX 3 LOCATION PLAN File number: 11738

Amerikaweg 18 in Assen, The Netherlands File number: 11738

Amerikaweg 18 in Assen, The Netherlands APPENDIX 4 PHOTOGRAPH(S) File number: 11738

Amerikaweg 18 in Assen, The Netherlands File number: 11738

Amerikaweg 18 in Assen, The Netherlands File number: 11738

Amerikaweg 18 in Assen, The Netherlands APPENDIX 5 ZONING PLAN File number: 11738

Amerikaweg 18 in Assen, The Netherlands APPENDIX 6 VALUATION PRINTOUT File number: 11738

file 11738 prepared for Independent Committee property Office address Amerikaweg 18 inspection date 25-1-2017 city Assen - The Netherlands valuation date 31-12-2016 SUMMARY key figures property type Office main tenant PRA Group B.V. lettable floor area 2.674 m² parking spaces 96 site area 6.890 m² year of construction / refurbishment 2015 energy performance label unknown tenure freehold inflation 1,50% outgoings 10,74% 14 /m² 38.207 theoretical gross rental income p.a. 162 /m² 432.917 actual rental income p.a. 162 /m² 432.917 market rent p.a. 133 /m² 355.850 over-/underrented based on occupied areas 21,7% weighted average lease term (WALT) (incl. vacancy) 18,5 years vacancy rate 0,00% property rating (1 = negative, 5 = positive) cashflow valuation results building ground lease correction n.a. building quality 5 excellent building quality 1.000.000 other additional corrections 371.613 parking facilities 4 sufficient parking facilities 500.000 WALT 4 long remaining lease term - hardcore/topslice-method property condition 4 good state of repair 500.000- yield on hardcore 6,00% 1.000.000- gross value HCT-method 6.366.324 location 1.500.000- net value HCT-method 5.949.836 macro location 2 moderate macro location 2.000.000- micro location 3 average micro location 2.500.000- discounted cashflow-method lettability 3 average lettability 3.000.000- IRR (internal rate of return) 6,45% 2017 2018 2019 2020 2021 2022 2029 2030 2031 2032 2033 2034 2035 2036 investment market 3 average property market 2023 2024 2025 gross CF 2026 2027 2028 net CF gross value DCF-method 6.367.875 marketability 3 average marketability net value DCF-method 5.951.285 general comments SWOT analyses market value building strenghts weaknesses net initial yields (net income / gross value) fully occupied single-tenant net yield on RP 6,20% multiplier on RP 16,13 good parking facilities secondary location net yield on MR 4,99% multi plier on MR 20,04 close to motorway gross initial yields (gross income / rounded net value) gross yield on RP 7,28% multiplier on RP 13,74 gross yield on MR 5,98% mulitplier on MR 16,72 other opportunities threats low vacancy overrented gross market value 2.381 /m² 6.367.100 possibilities for extension undesirable location purchaser's costs 7,00% net market value 2.225 /m² 5.950.560 rounding 10.000 net market value (rounded) 5.950.000 file name: 11738b01 print date: 14-2-2017 page 1 of 6 Jones Lang LaSalle BV Valuation Advisory - taxversion ac

Independent Committee file 11738 property Office address Amerikaweg 18 city Assen valuation date 31-12-2016 TENANT DETAILS tenant unit rent passing VAT expiration m² m² m² m² # euro/m² euro/m² euro/m² euro/m² euro/# market rent years RP/MR (RP) Y/N date (MR) until euro office laboratory...... parking office laboratory...... parking euro exp. % 1 PRA Group B.V. A 432.917 Y 16-7-2035 1.820 854 96 125 125 - - 225 355.850 18,54 22% total 432.917 1.820 854 - - 96 355.850 18,54 22% occupied 100% 432.917 1.820 854 - - 96 355.850 18,54 22% vacancy 0% - - - - - - file name: 11738b01 print date: 14-2-2017 page 2 of 6 Jones Lang LaSalle BV Valuation Advisory - taxversion ac

Independent Committee file 11738 property Office address Amerikaweg 18 city Assen valuation date 31-12-2016 rent passing (RP) 432.917 market rent (MR) 355.850 management repairs insurance taxes ozb taxes waterschap sewerage others OUTGOINGS actual euro % of MR appl. Y/N estimated euro estimated as % of MR applicable outgoings as % of MR outgoings euro management - 0,00% N 4.450 1,25% 1,25% 4.450 repairs - 0,00% N 17.800 5,00% 5,00% 17.800 insurance - 0,00% N 2.900 0,81% 0,81% 2.900 taxes ozb - 0,00% N 11.700 3,29% 3,29% 11.700 taxes waterschap - 0,00% N 1.170 0,33% 0,33% 1.170 sewerage - 0,00% N 187 0,05% 0,05% 187 ground rent - 0,00% N - 0,00% 0,00% - others - 0,00% N - 0,00% 0,00% - others - 0,00% N - 0,00% 0,00% - total - 0,00% 38.207 10,74% 10,74% 38.207 file name: 11738b01 print date: 14-2-2017 page 3 of 6 Jones Lang LaSalle BV Valuation Advisory - taxversion ac

Independent Committee file 11738 property Office address Amerikaweg 18 city Assen valuation date 31-12-2016 ADDITIONAL CORRECTIONS ground lease correction ground lease correction applicable: Y/N N date of fictitious future pay-off (of ground rent) n.a. valuation date n.a. period until fictitious future pay-off n.a. years ground rent paid off: Y/N current annual ground rent n.a. n.a. NPV annual ground rent until fictitious future pay-off n.a. period ground rent paid off n.a. years actual (historical) pay-off premium n.a. per m² gross floor area n.a. annual growth land value current land value per m² gross floor area land value at date of fictitious future pay-off depreciation factor discount rate reserved for future pay-off n.a. n.a. n.a. n.a. n.a. n.a. n.a. for valuation purposes ground lease correction n.a. euro 0 additional corrections NPV VAT-loss for remaining lease periods, for tenants who do not pay VAT on rent 0 Triple net correction 371.613 additional corrections euro 371.613 total additional corrections income (+), outgoings (-) euro 371.613 file name: 11738b01 print date: 14-2-2017 page 4 of 6 Jones Lang LaSalle BV Valuation Advisory - taxversion ac

Independent Committee standard variables total gross value 6.366.324 file 11738 outgoings 10,74% total net value 5.949.836 property letting fee + marketing 16,00% rounding 10.000 Office management 1,25% total net value (rounded) 5.950.000 address on RP on MR Amerikaweg 18 yield on topslice 7,00% net yield 6,20% 4,99% city yield on reversion NY+ 1,00% gross yield (net value) 7,28% 5,98% Assen discount rate corrections 7,00% multiplier 13,74 16,72 valuation date inflation 1,50% total m² 2.674 HCT-METHOD 31-12-2016 purchasing costs 7,00% net value/m² (incl. pp) 2.225 (hardcore - topslice method) tenant unit years until rent passing (RP) market rent (MR) NY on hardcore hardcore RP / MR appl. % on NPV topslice / initial void void 1st exp. appl. % on NPV void refurbishment and incentives / m² NPV costs NPV letting fee NPV additional value gross expiration capitalized TS/RV reversion void initial and initial 1st exp. at initial and and corrections 1st exp. 1st exp. 0 mnth 12 mnth 1st exp. marketing euro euro euro euro months months euro euro/m² euro/m² euro 16,0% euro euro 1 PRA Group B.V. A 18,54 432.917 355.850 6,00% 5.277.988 100% 887.573 0 12 25% 31.724- - 133 133.774-5.351-371.613 6.366.324 total 18,54 432.917 355.850 5.277.988 887.573 31.724-133.774-5.351-371.613 6.366.324 file name: 11738b01 print date: 14-2-2017 page 5 of 6 Jones Lang LaSalle BV Valuation Advisory - taxversion ac

DCF 15 yrs escalation resultaat v.o.n. 6.366.324 6.367.875 Independent Committee standard variables outgoings euro HCT DCF file 11738 valuation date 31-12-2016 management 1,3% 4.450 net value (k.k.) 5.949.836 5.951.285 property inflation (IPD) 1,50% repairs 5,0% 17.800 IRR 6,45% 6,45% Office MR growth 1&2 1,00% insurance 0,8% 2.900 net yield on RP 6,20% 6,20% address MR growth 3&4 1,30% taxes ozb 3,3% 11.700 gross yield on RP 7,28% 7,27% Amerikaweg 18 outgoings yr 01-10 10,74% taxes watersc 0,3% 1.170 multiplier 13,74 13,75 IRR-CALCULATIONS year 1-10 IRR-CALCULATIONS year 1-15 city outgoings yr 11-20 11,27% sewerage 0,1% 187 total m² 2.674 2.674 net value end year 10 5.362.969 net value end year 15 4.566.352 Assen growth on outg. 1,75% others 0,0% 0 result net value (incl. pp)/m² 2.225 2.226 market rent 393.080 market rent 419.303 letting + marketing 16,00% total 10,7% 38.207 gross yield on MR 7,3% gross yield on MR 9,2% appl. MR: income period: income period: tenant RP MR yrs until 1st 2nd 3rd 4th 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 expiration rev rev rev rev 1 PRA Group B.V. A 432.917 355.850 18,54 50% n.v.t. n.v.t. n.v.t. 435.904 442.442 449.079 455.815 462.652 469.592 476.636 483.786 491.042 498.408 505.884 513.472 521.174 528.992 536.927 total cashflow 432.917 355.850 18,54 435.904 442.442 449.079 455.815 462.652 469.592 476.636 483.786 491.042 498.408 505.884 513.472 521.174 528.992 536.927 outgoings 38.207-38.876-39.556-40.248-40.953-41.669-42.398-43.140-43.895-44.663-47.717-48.552-49.402-50.267-51.146- potential void - - - - - - - - - - - - - - - period months - - - - - - - - - - - - - - - void % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% loss of income - - - - - - - - - - - - - - - marketing - - - - - - - - - - - - - - - letting fee - - - - - - - - - - - - - - - refurbishment and incentives in euro/m² - - - - - - - - - - - - - - - refurbishment and incentives in euro/m² FV - - - - - - - - - - - - - - - additional costs 371.613 - - - - - - - - - - - - - - additional costs FV 371.613 - - - - - - - - - - - - - - total (repairs) 371.613 - - - - - - - - - - - - - - total net cashflow 769.310 403.567 409.523 415.567 421.700 427.923 434.238 440.645 447.147 453.744 458.167 464.920 471.772 478.725 485.781 file name: 11738b01 print date: 14-2-2017 page 6 of 6 Jones Lang LaSalle BV Valuation Advisory - taxversion ac

Amerikaweg 18 in Assen, The Netherlands APPENDIX 7 TRACK RECORD File number: 11738

Track record Education Daan has a Masters degree in Real Estate from the Amsterdam School of Real Estate Sector Specialism(s) Client Service and offices, industrial, retail and residential valuations Daan Diemel MSc MSRE Associate Director Experience Daan is part of the Dutch Valuation team of JLL since 2006 and is responsible for portfolio acquisitions. He conducts valuations for major national and international real estate clients. Daan has experience in valuations of all types of properties. Regular valuation work includes the portfolios of CBRE Global Investors, Altera, NSI, Syntrus Achmea Real Estate & Finance, Deutsche Bank, ABN AMRO, and ING Bank. References Offices Retail - and parking 6

Track record Education Chaya has a Masters degree in Control from the University of Amsterdam and is a registered valuer in the Dutch register (NRVT) Sector Specialism(s) Office, industrial, retail, healthcare and residential valuations Chaya Rampersad MSc RT Junior Valuer Experience Chaya is part of the Dutch Valuation team of JLL since 2014. She conducts valuations for major national and international real estate clients. Chaya has experience in offices, retail, industrial and residential valuations. Regular valuation work includes portfolios of Altera, Syntrus Achmea Real Estate & Finance, NS Stations, Deutsche Bank, ABN AMRO, ING Bank and Geneba. References Offices Retail - and parking 6

JLL Daan Diemel Associate Director Valuation Advisory Strawinskylaan 3103 1077 ZX Amsterdam Postbus 75208 1070 AE Amsterdam +31 (0)20 540 5400 Daan.diemel@eu.jll.com JLL Chaya Rampersad Junior Valuer Valuation Advisory Strawinskylaan 3103 1077 ZX Amsterdam Postbus 75208 1070 AE Amsterdam +31 (0)20 540 5400 Chaya.rampersad@eu.jll.com JLL Nabila Zejli Team Assistant Valuation Advisory Strawinskylaan 3103 1077 ZX Amsterdam Postbus 75208 1070 AE Amsterdam +31 (0)20 540 5400 Nabila.zejli@eu.jll.com www.joneslanglasalle.com COPYRIGHT JONES LANG LASALLE IP, INC. 2017. This publication is the sole property of Jones Lang LaSalle IP, Inc. and must not be copied, reproduced or transmitted in any form or by any means, either in whole or in part, without the prior written consent of Jones Lang LaSalle IP, Inc. The information contained in this publication has been obtained from sources generally regarded to be reliable. However, no representation is made, or warranty given, in respect of the accuracy of this information. We would like to be informed of any inaccuracies so that we may correct them. Jones Lang LaSalle does not accept any liability in negligence or otherwise for any loss or damage suffered by any party resulting from reliance on this publication.

Valuation Report MRP Investments Ltd. Cartograaf 3 in Duiven, The Netherlands File number: 11739

Cartograaf 3 in Duiven, The Netherlands Contents 1 Preliminary Notes... 1 Valuation Instruction... 1 Definition of value... 1 Purpose of valuation... 1 Type of valuation... 2 Date of Valuation... 2 Instruction letter... 2 Inspection... 2 JLL Valuation Advisory... 2 Requirements regarding the valuer s Independence... 2 Sources of Information... 3 2 Physical Considerations... 4 Letting details... 4 Brief property description... 4 State of repair... 4 Accommodation... 4 Location and accessibility... 5 Sustainability... 5 3 Legal Considerations... 6 Land registry... 6 Real rights... 6 Town planning... 6 4 Market Considerations... 7 General... 7 Retail indicators... 7 Supply... 8 Take up... 9 Rental level... 10 Investment market... 10 5 Valuation... 12 Valuation method... 12 Marketability... 13 SWOT-analysis... 13 Comparables... 14 Comments... 14 Special assumptions... 15 Back testing... 15 General Principles... 15 Market Value... 16 Appendices Appendix 1 General Principles Appendix 2 Land Registry Appendix 3 Location Plan Appendix 4 Photograph(s) Appendix 5 Zoning Plan Appendix 6 Valuation Printout Appendix 7 Track Record

Cartograaf 3 in Duiven, The Netherlands 1 Preliminary Notes On 17 January 2017 MRP Investments Ltd. assigned JLL per email by Mr. A. Fishman to perform a valuation of the four properties from the DW01 Portfolio situated at Spoorsingel in Heerlen, Cartograaf 3 in Duiven, and Amerikaweg 18 in Assen - The Netherlands, as at 31 December 2016 for the purpose of estimating the fair value of the subject property in compliance with IFRS 13. In this report you will find the specifics and grounds on which we base our valuation for the property in Duiven. Enclosed you will find the accompanying calculation. We hereby consent to the inclusion and attachment of the valuation report of Cartograaf 3 in Duiven, dated 14 February 2017 with 31 December 2016 as the valuation date, which was prepared for the Company and which may be attached to its 2016 annual financial statements and/or any reports which, pursuant to the laws and regulations of the state of Israel, may be filed with respect to thereof. We hereby empower the authorized representatives of the Company to report the valuation report to the Israeli Securities Authority and Tel Aviv Stock Exchange. Valuation Instruction JLL, Valuation Advisory, with offices in Amsterdam on the Strawinskylaan 3103, declares, to have surveyed and valued the freehold interest of a parcel of land with a retail warehouse, situated at Cartograaf 3 in Duiven The Netherlands Definition of value Market value: Market rent: The estimated amount for which an asset or liability should exchange on the valuation date between a willing buyer and a willing seller in an arm's-length transaction after proper marketing and where the parties had each acted knowledgeably, prudently and without compulsion. The estimated amount for which an interest in real property should be leased on the valuation date between a willing lessor and willing lessee on appropriate lease terms in an arm s length transaction, after proper marketing and where the parties had each acted knowledgeably, prudently and without compulsion. The above stated definition of market value is in accordance with the International Financial Reporting Standards, the International Valuation Standards and the Standards of the Royal Institution of Chartered Surveyors. The valuation was requested to support the value of the four assets in the DW01 Portfolio which is listed on the Tel-Aviv Stock Exchange. This valuation is in compliance with IFRS 13 and the International Valuation Standards (IVS). Purpose of valuation We understand that the valuation is required for accounting purposes. The client holds the property as an investment. 1 File number: 11739

Cartograaf 3 in Duiven, The Netherlands Type of valuation The instruction involves a re-valuation. Date of Valuation We have adopted 31 December 2016 as the valuation date. Instruction letter This valuation is carried out in accordance with the fee proposal. The depth of work is maintained as set out in the fee proposal. Inspection The property was inspected by D.P.A. Diemel MSc MSRE and mw. C. Rampersad MSc RT on 25 January 2017. JLL Valuation Advisory All our valuations are based on internationally acknowledged guidelines and comply with local rules and legislation. Our employees have a high degree of specialization. JLL is recognized as Firm Regulated by RICS. Highly experienced, ISO-certified valuation team One central Amsterdam-based team One team one vision: consequent and consistent Regional approach, good local market knowledge Valuations in accordance with the RICS guidelines and the International Valuation Standards Valuations in accordance with the recommendations of NRVT Vast experience with IPD/ROZ and IPD/aeDex valuations Valuations across the Netherlands and support with European assignments 3,500 valuations per annum with a total value of 45 billion Working according to the four eyes principle High degree of accuracy and reliability Thorough analysis of the available data Intensive contact and consultation with the client Clear time planning Handling with agreements and deadlines in the right way Transparent calculations and reports Stringent requirements on ethical aspects Chinese Walls The properties are valued by Daan Diemel, who has experienced a specialized real estate education at the Amsterdam School of Real Estate (ASRE). Daan is involved by the Valuation Team for 10 years and is experienced in the valuations for all types of real estate. Second valuer is Chaya Rampersad, she has a master in Accountancy and Control and is registered in the Dutch Register for Commercial Real Estate. She is involved in all types of valuations for JLL for almost 3 years. Daan Diemel and Chaya Rampersad valued similar portfolios and single assets for national- and international clients. A track record is attached in Appendix 7. Requirements regarding the valuer s Independence Both the IVS code of ethics and the JLL code of ethics contain conditions on how professionals must conduct themselves when having financial interests in clients. It is forbidden (hidden interests and the code of conduct) for JLL employees to have financial interests in property related companies or businesses or to invest directly in property. 2 File number: 11739

Cartograaf 3 in Duiven, The Netherlands JLL is not financial dependent on carrying out this specific valuation instruction. Both JLL VA s annual turnover and the total income earned from other JLL services provided to a single client, including any client s related businesses entities, are less than 25% of total turnover. The fee which JLL VA receives for this valuation work is not dependent on the value(s) reported in the valuations. The valuer does not, by carrying out the instruction, envisage any threat to independence or objectivity and concludes that no additional measures are needed to be able to accept the instruction. JLL adopts Chinese Walls which prevent information being exchanged between departments within the organization. Sources of Information In preparing this valuation report, we have relied on the following information: Information Measurement certificates (NEN 2580) or RICS measurement code of practice Requested from MRP Investments Ltd. Architectural scaled drawings MRP Investments Ltd. N Recent rent roll MRP Investments Ltd. N Provided Y (examined) / /N Y Details No comments Lease agreements MRP Investments Ltd. Y No comments Allonges, addenda and side letters MRP Investments Ltd. n/a Title deeds MRP Investments Ltd. N Ground lease (terms and conditions) MRP Investments Ltd. n/a Freehold Cadastral plan and Land Registry extract Land Registry Y No comments Zoning plan ( bestemmingsplan ) ruimtelijkeplannen.nl Y No comments Overview of technical building installations MRP Investments Ltd. N Overview of property charges, such as property tax, water rates and sewage charges MRP Investments Ltd. Maintenance forecast MRP Investments Ltd. N Overview of historical building costs MRP Investments Ltd. N Fire insurance report MRP Investments Ltd. N Environmental impact report (soil pollution / hazardous substances) MRP Investments Ltd. Energy label certificate MRP Investments Ltd. N Other relevant information: MRP Investments Ltd. N We assume that all information obtained from or on behalf of the client is correct and complete. The valuer has as far as possible considered the plausibility of the information provided. Should it appear (or a strong suspicions arise) that the information provided is not complete and/or incorrect, that will be commented on in this report. This also applies where the valuer has adopted information other than that in the information provided. N N 3 File number: 11739

Cartograaf 3 in Duiven, The Netherlands 2 Physical Considerations Letting details Based on the lease agreement provided by MRP Investments Ltd. we understand that the property was as at the valuation date rented under the following terms and conditions: Tenant: Mediamarkt Saturn Holding Nederland B.V. Rent Passing: 608,923 Start Date: 30 October 2014 Expiration Date: 30 October 2024 Option Period: 5 years Indexation: Every year according the CPI index Further Details: Standard Dutch ROZ contract. The tenant has the right to sublet the space. Brief property description Year of construction: 2015 Renovation (year): n/a Description renovation: n/a State of repair good Number of floors two floors Foundation steel foundation Main bearing structure steel structure Floors carpet floors Roof flat roof with parking on top Walls aluminium panel facades with company branding on it Frames aluminium window frames fitted with double glazing Systems sprinkler system Number of parking spaces 160 roof parking spaces and 30 on-site parking spaces Parking ratio (per m² BVO) 1:27 State of repair At the time of our inspection the general state of repair could be described as good as the property is recently built in 2015. Accommodation The total lettable floor area amounts to 4,719 sq m, as contained in the measurement certificate conform NEN, dated 12 November 2014. For a breakdown of the lettable floor areas and other details we refer to our valuation printout. 4 File number: 11739

Cartograaf 3 in Duiven, The Netherlands Location and accessibility Duiven is a small city located in the East of the country in the province Gelderland. Duiven is located at approximately 10 kms distance from Arnhem and approximately 30 kms distance from Nijmegen. Duiven is located alongside the A12 motorway towards Utrecht. There are three main business estates in Duiven. The subject property is located at the mixed use business estate Centerpoort-Nieuwgraaf. Occupiers of this estate include: Ikea, Praxis, Makro and Leenbakker. The accessibility by private transport is good via the A12 motorway. There are sufficient parking spaces available on the rooftop and on-site. The property is also accessible by public transport. The closest bus stop is located at 5 minutes walking distance. The bus stop connects to the train station Westervoort, which is located at approx. 2,5 kms distance. Sustainability The client has no information available concerning the energy label or other sustainability matters for the property. We have assumed that the property is sufficient sustainable as the property is recently built. 5 File number: 11739

Cartograaf 3 in Duiven, The Netherlands 3 Legal Considerations Land registry The local Land Registry ("Kadaster en Openbare Registers") informed us that on 24 January 2017 the property was registered as follows: Municipality: Duiven Section: F Number 2022 Estimated area: 51 a (5,100 sq m) Description: Business (office) parking We understand from the local Land Registry that on 24 January 2017 the freehold was owned by Duiven Retail B.V. The parcels F 2150 and F 2151 are located at Cartograaf behind the property and have a collective common ownership. Real rights National monument: Pre-emption law ( Wet Voorkeursrecht gemeenten ): Restrictions: Recordings in land registry extract: Not applicable. Not applicable. No restrictions recorded in the land registry extract. No comments recorded in the land registry extract. Other special rights: For the purposes of this valuation the valuer has not carried out a detailed investigation on title. Based on the valuer s professional assessment there is no reasonable reason to assume that there are any rights or impediments in the relevant deed(s) which effect the value reported. In determining the market value the valuer has assumed that there are no rights or impediments which effect the value reported. Town planning We understand from the municipality of Duiven, that the property falls within the zoning plan ( Bestemmingsplan ) Bedrijventerrein Centerpoort-Nieuwgraaf en Centerpoort-Zuid, Duiven. The Municipal Council approved the plan on 27 May 2013. The zoning plan allocates the property for Business ( Bedrijventerrein ) purposes. This includes business and retail uses. The property is subject to a maximum height of 10 m and a maximum site coverage ( bebouwingspercentage ) of 100%. We understand that the current use conforms with the provisions of the zoning plan. 6 File number: 11739

Cartograaf 3 in Duiven, The Netherlands 4 Market Considerations General The total current retail stock in the Netherlands amounts to approximately 31.1 million sq m, distributed over 235,600 retail selling points (reference date January 2017). Table 1: Occupier market 2013 2016 Q4 Occupier market Historical Present Forecast Unit 2013 Q4 2014 Q4 2015 Q4 2016 Q4 2016/2017 Total stock sq m, in millions 31.04 31.48 31.44 31.14 Daily sq m, in milllions 5.70 5.88 5.98 6.11 Non-Daily sq m, in millions 22.23 22.04 22.94 21.53 Source: JLL (2017). Retail indicators The consumer s confidence in the first quarter of 2016 amount to 1 and increased in the second and third quarter to 5. The consumer s confidence increased even further and by the end of 2016 consumers confidence amounted 10. As a result of the shrinking Dutch economy and the increasing unemployment rate, people tend to spend less money. But numbers show that consumers are starting to have more confidence in the Dutch market again. Retail sales have slightly increased in the first quarter of 2016 to 1.8% and fluctuated during 2016. In December 2016 retail sales amounted to 7%, a large increase compared to the beginning of 2016. Research shows an increase in consumers confidence and willingness to pay, however this doesn t necessarily lead to more consumption. Willingness to pay increased in 2015. Where it amounted in January 2015 at -5, this increased to -2 in April. In the third and fourth quarter of 2015 willingness to pay fluctuated slightly from -1 in August to -2 in December. Willingness to pay has increased slightly and amounted -1 medio July 2016. Currently the willingness to pay indicator amounts to 3. In addition to falling turnover levels, the Dutch retail market is structurally impacted by the strong growth of online sales. Online sales rose from 12.7 billion in 2013 up to 13.7 billion in 2014 (thuiswinkel.org), which is a growth of almost 8%. Current online retail sales amounts to approximately 16.26 billion. To maintain an acceptable profit margin, retailers are focused on optimization and consolidation of their store portfolio, including disposal of underperforming stores, renegotiation of rents and right-sizing units. Although limited, new store acquisitions are focused on the right size unit, in the best location, at the best price. Not surprisingly, the Dutch retail market witnessed a polarization between prime retail locations, which mainly consist of the inner-city shopping areas of the 10 largest cities, and the secondary/tertiary retail locations. In particular small and medium-sized municipalities witnessed a decline in footfall and level of purchases. 7 File number: 11739

Cartograaf 3 in Duiven, The Netherlands Figure 1: Key indicator Dutch retail market 2004 2016 Q4 Overview of the Dutch consumers confidence 50 40 30 20 10 0-10 -20-30 -40-50 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 Willingness To Pay Consumer Confidence Retail Sales (%) Source: CBS (2017), adjusted by JLL (2017). 10% 8% 6% 4% 2% 0% -2% -4% -6% -8% -10% Supply Store closures have led to a sharp increase in vacant retail space from 2.05 million sq m by the end of 2008 up to 3.5 million sq m by the end of 2016. The current average vacancy rate of high-street unit shops and solitary unit shops in the Netherlands amounts to 7.8% (approximately 3.5 million sq m). The polarization of the Dutch retail market is evidenced by a significant difference in vacancy rates between prime high street locations (average 8.42%) and tertiary shopping locations in the surrounding streets (average 18.54%). The high amount of vacancy in prime high street locations can be explained by the bankruptcy of several retailers. Table 2: Supply retail market 2013 2016 Q4 Occupier market Present Forecast Unit 2015 2016 Q4 2017 Supply sq m, in millions 3.51 3.51 Mutation demand % change compared to the same period last year 2% -0.1% Vacancy Demand/Stock 11.16% 11% Vacancy retail Demand/Stock (average) 7.73% 7.80% A1-location* 3.89% 8.42% - A2- location* 4.72% 6.52% - B1- location* 8.86% 11.39% - B2- location* 14.39% 15.70% - C- location* 17.83% 18.54% - * Vacancy rate per retail segment Source: Locatus (2017), adjusted by JLL (2017). 8 File number: 11739

Cartograaf 3 in Duiven, The Netherlands Figure 2: Dutch shopping areas 2003 2016 Q4 Overview principal shopping areas 18% A1 A2 B1 B2 Dutch Average 16% 14% 12% 10% 8% 6% 4% 2% 0% 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 Q4 Source: JLL (2017). Take up Market dynamics have experienced a decrease in 2016 compared to the last quarter of 2015, despite the increasing consumer s confidence in The Netherlands. Especially in the inner-city shopping areas of large cities, transactions have occurred. Of the total transactions, 17% refers to transactions in the inner-city shopping areas of Utrecht, Rotterdam, The Hague and Amsterdam. The concentration of international retailers in 2016 limited to the top-retail streets of The Netherlands. This is clearly visible in medium- and small size cities, where the retail demand for A1 retail space is decreasing. Take-up volume in the first quarter of 2016 amounted to a total of 93,500 sq m, a decrease of approximately 32% compared to the same period in 2015. The second quarter of 2016 showed a strong recovery with several large-scale transactions. Total take-up in 2016 amounts to approximately 193,800 sq m. Most of the transactions in the second quarter of 2016 were located in the inner-city shopping areas (43%). Approximately 38,900 sq m (17%) was related to the shopping centre segment. This positive trend continued in the third quarter of 2016 and resulted in a record take-up volume of approximately 212,750 sq m, an increase of 10% compared to the previous quarter. Also in this quarter transactions were mainly in the inner-city shopping areas (36%). More than half of the take-up volume this quarter (57%) is for Hudson s Bay Company, divided over nine stores. Total take-up volume in the fourth quarter of 2016 amounted to approximately 369,300 sq m, and increase of 73% compared to the previous quarter. Compared to previous quarters, transactions were mainly in the inner-city shopping areas (28%). Largest transaction refers to the rent of 17,000 sq m for Primark in Amsterdam. Table 3: Take-up volume 2013 2016 Q4 Occupier market Forecast Unit 2013 2014 2015 2016 2017 Take-up sq m 666,950 685,300 545,900 899,600 Mutation take-up % compared to the same period last year -7.8% 2.7% 2.7% 64% Source: JLL (2017) 9 File number: 11739

Cartograaf 3 in Duiven, The Netherlands Figure 3: Take-up volume 2009 2016 Q4 Take-up volume 1.000 900 in '000 sq m 800 700 600 500 400 300 200 100-283 284 344 660 1.571 228 405 298 793 1.724 348 415 319 915 1.997 365 413 350 2009 2010 2011 2012 2013 2014 2015 2016 Source: JLL (2017). 872 2.000 454 338 352 856 2.000 448 326 425 666 1.865 450 310 386 567 1.713 303 361 246 FY FY FY FY FY FY Q1 Q2 Q3 Q4 FY Q1 Q2 Q3 Q4 FY Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 991 1.901 Rental level The current prime rent is around 2,950 per sq m per annum and is realized in the Kalverstraat in Amsterdam. Prime rent in Rotterdam is also stable and follows with 1,750 per sq m per annum. The best performing shopping centres include schemes located in inner city areas and neighborhood shopping centres, supported by a large catchment area and anchoring at least two supermarkets. Retailer demands for the best performing shopping centres held up over the past three years. In particular the supermarket sector kept expending to meet the increased demand from consumers. The current prime rent for a shopping centre in the Netherlands is 800 per sq m per annum, realized in Rotterdam (Shopping Centre Alexandrium) followed by The Hague Leidsenhage with a prime rent of 657 per sq m per annum. Figure 4: Retail prime rents 2016 Q4 Prime rents Amsterdam (Kalverstraat) Rotterdam (Beurstraverse) Utrecht (Lange Elisabethstraat) Eindhoven (Demer) The Hague (Spuistraat) Rotterdam (Alexandrium/Oosterhof) The Hague (SC Leidsenhage) Amsterdam (Buikslotermeerplein) Utrecht (SC Overvecht) Eindhoven (SC Woensel) Rotterdam (Alexandrium) Amsterdam (Amstel III/Borghese) Utrecht (Kanaleneiland) Eindhoven (Ekkersijt) The Hague (Megastores) Source: JLL (2017)) Retail WH Parks Shopping Centre Unit Shops 800 675 625 400 375 120 110 105 100 100 1,750 1,650 1,400 1,350 2,950 Investment market Total retail investment volume in 2016 amounted to approximately 12.8 billion. The total retail investment volume was accountable for 1.9 billion. The total retail investment volume was significantly lower than in 2015 (-28%). This was mainly a result of the transaction between Corio/Klépierre and Wereldhave. Klepiere sold her portfolio of approximately 730 million to Wereldhave. 10 File number: 11739

Cartograaf 3 in Duiven, The Netherlands The investment volume in the first quarter of 2016 amounted to approximately 408 million, an increase of 54% compared to the same quarter in 2015. The second quarter of 2016 slightly decreased with 26% compared to the previous quarter. The investment volume in the second quarter amounted to approximately 302 million. This brings the total investment volume in the first half of 2016 711 million, a decrease of 50% compared to the same period in the previous year. The total investment volume in the third quarter of 2016 amounted to 320 million and was mostly driven by large-scale portfolio transactions. Most retail investments in the third quarter of 2016 were related to solitaire unit shops (44%) and shopping centers (37%). In the last quarter of 2016 a total of 912 million was transacted. The fourth quarter was mainly driven by portfolio deals (52%). Largest transactions include the sale of the Crossroad portfolio of approximately 110,000 sq m and amounted to 260 million. Crossroad Real Estate bought this portfolio from IEF Capital. Goldman Sachs bought the TDV portfolio for 48.5 million and contributed significantly to the quarterly retail investment volume. In addition, Urban Interest bought the Vastned portfolio for 46.7 million from Vastned Retail. Dutch prime net initial yields are realized in Amsterdam, and currently fall within a bandwidth of 3.40% - 3.90%. In Rotterdam the net initial yields fall within a bandwidth of 3.90% - 4.40%, in The Hague the net initial yields fall within a bandwidth of 3.90% - 4.40%, in Utrecht net initial yields fall within a bandwidth of 4.10% - 4.60% and Eindhoven has a net initial yields which currently falls in a bandwidth of 4.20% - 4.70%. However, with the lack of occupier demands for secondary and tertiary retail spaces, the gap between prime and secondary/tertiary yields has grown. Yields for high street units in a medium sized cities can easily go up to 8% - 10% depending on the lease term, retailer and of course the pedestrian flow. Investment market Forecast Unit 2013 2014 2015 2016 2017 Prime net initial yields % (A-location, unit shops) 3.75% 3.65% 3.50% 3.30% Prime yields BAR k.k. % (A-location, unit shops) 4.25% 4.15% 3.97% 3.74% Retail investment volume Volume (cumulative, in billions) 0.596 1.6 2.7 1.94 Source: JLL (2017) Figure 5: Prime net initial yields in The Netherlands 2008 2016 Q4 Prime net initial yield 8% 7% Retail Warehousing Shopping Centre Unit Shops 6% 5% 4% 3% 2008 2009 2010 2011 2012 2013 2014 2015 2016 Q4 Source: JLL (2017) 11 File number: 11739

Cartograaf 3 in Duiven, The Netherlands 5 Valuation Valuation method We have applied two valuation methods: the Capitalisation Approach and the DCF-method. For the result of these valuation methods we refer to the calculation. 5.1.1 Clarification of the Capitalisation Approach The Hardcore / Topslice method (HCT-method) is based on the capitalisation of the core income at full occupancy. Hardcore income is defined as the most secure income. When a property is over-rented, the (lower) rental value is used as core income. When a property is under-rented, the (lower) rent passing is used as core income. The core income (net of annual outgoings) is capitalised using a net yield. Adjustments for over-rent (topslice) and under-rent (reversion), if applicable, are made thereafter. For a topslice, the over-rent is discounted using a discount rate reflecting our view of the security of that income. In case of under-rent the difference between reversion and hardcore is capitalised using a net yield that is higher than the net yield on hardcore, as it has a different risk profile. These calculations are made for each tenant separately, in order to fully reflect the respective income risks. Finally several deductions are applied. In case of vacancy the estimated loss of rent, the re-letting costs, the cost of any incentives and repairs are deducted from the value. For all tenants the chance of vacancy at the end of the existing lease is assessed. Deductions are made for potential loss of rent, re-letting costs, incentives and repairs reflecting the chance of vacancy actually occurring. Any additional corrections made, such as corrections for ground lease interest, rent free periods, VAT-loss, annuities or overdue capital expenditures are deducted as a capital sum from the gross value. 5.1.2 DCF (Discounted Cash Flow) Approach We have built up a 15 year cash flow scenario. Cash flows for the relevant year are calculated as follows: The rental income at full occupancy (total cash flow) is first reduced by the annual outgoings, incurred by the landlord. Annual rents are inflated with reference to our estimate of the possible long term average for indexation, until a rent review is possible. At the expiry of the initial lease term we have estimated the probability of the tenant(s) vacating. This percentage is applied to calculate the weighted rent loss, letting and marketing fees, which are deducted from the cash flow. For the tenant renews scenario we have considered whether it is likely that the rent will be increased (or reduced if appropriate) to our ERV or whether the increase (or reduction if appropriate) will be limited to a certain percentage of the difference between the current rent and the ERV. The valuation model enables market rents to be inflated at a uniform rate until the third review (assuming that takes place 10 years after the first review) when an alternative rate can be applied. Finally non-operating costs such as incentives and repairs are calculated and deducted from the cash flow where appropriate. This results in a total net cash flow. Our growth assumptions are specified for rental income, rental value and outgoings in detail in the IRR -calculations sheet. Additional corrections are made, if appropriate, such as corrections for ground lease interests, rent free periods, VAT-loss, annuities or overdue capital expenditures. The present value of these are usually reflected in year 1 of the cash flow and specified in our calculation as additional costs. 12 File number: 11739

Cartograaf 3 in Duiven, The Netherlands An exit value and a gross yield at year 15 are shown on the IRR calculation sheet. The exit value is calculated based on the future income, starting in year 16. The exit value takes into account all the elements that are used for the cash flow for the first fifteen years. It is based on a fictitious cash flow for a further eighty-four years assuming no further growth. Using the discount rate that was applied to the cash flow for the first fifteen years, the result is the exit value. The resulting capitalisation rate is calculated from that value and our market rent inflated to year 16 with our assumed rates of market rental growth. By discounting the Cash Flows for years 1 to 15 and the exit value at the end of year 16 back to the valuation date, with the discount rate the gross value, as at the valuation date, is produced. The net value is calculated by deducting purchaser s costs for the property. The reported values are the rounded average from the two valuation methods. Marketability 5.2.1 Lettability rating: Given the quality of the building and the location, we have assessed the lettability as good. The property is newly built and located on a mixed use retail warehouse area with an Ikea and Praxis. In the valuation we expect a vacancy period of 12 months by lease expiry and 12 month s rent free to achieve a 5 year letting on market terms. 5.2.2 Saleability rating: The saleability of the freehold is good because of the long lease with Mediamarkt Saturn Holding B.V. We expect that a sale could be achieved in 9 to 12 months. Given the characteristics of the property and the activity in the property market the most likely purchasers for this property will be (international) institutional investors. SWOT-analysis Good parking facilities Monofunctional location Strengths Good building specifications Recently built Secondary location Single tenant Weaknesses Close to Ikea Divided ownership parcels Opportunities Extend lease Threats 13 File number: 11739

Cartograaf 3 in Duiven, The Netherlands Comparables 5.4.1 Rental references Property Tenant LFA Date /m 2 /Y Remarks Breda, Kruisvoort 88 Leenbakker Nederland 3,718 Q4 2015 100 Inferior quality Gouda, Elburgplein 10 Kwantum 2,100 Q3 2016 85 Similar location, inferior quality Son en Breugel, Ekkersrijt 4104 Rotterdam, Wilhelminakade 137 X20 Badkamers 1,950 Q2 2015 100 Comparable location, inferior quality Media Markt 6,919 Q4 2015 215 Superior location Confidential Media Markt Approx. 4,500 Q1 2015 120 Better macro location, similar property, slight inferior quality The first three comparable are located on a similar estates with furniture related retail warehouses in Breda, Gouda and Son en Breugel, with a good accessibility by car and sufficient parking spaces. The building quality of these comparables are inferior to the subject property. The comparable in Rotterdam is also let to a Media Markt in the city centre. This comparable is superior to the subject property because of the location and building quality. At a confidential location in the south of the country, a Media Markt started a lease in Q1 2015 at a rental level of 120 per sq m. The macro location is better but the quality is slightly inferior. Because the subject property is better than the first three comparables but inferior to the third comparable and similar to the last, we estimate the market rent at 117 per sq m lfa. This is built from a market rent from 130 per sq m lfa for the retail space, 75 per sq m lfa for the warehouse space and 75 per sq m lfa for the other space. 5.4.2 Sale references Property Date Price ( ) Price / sq m Gross yield Zaandam and Kerkrade Q3 2015 35,000,000 1,331 7.99% Amsterdam, Arenaboulevard 99 Q3 2015 28,000,000 1,992 6.40% Nijmegen, Nieuwe Dukenburgseweg 11 Q2 2015 6,700,000 506 7.59% Apeldoorn, De Voorwaarts 25 Q3 2015 26,401,869 1,226 7.48% WALT Unknown Unknown Unknown Unknown Remarks Two retail warehouses Two large retail units. Large retail warehouse Newly built retail warehouses The first comparable are two retail warehouses fully occupied by Hornbach, this is a building supplies chain. The building quality of the subject property is superior to this comparable. The Arenaboulevard in Amsterdam is also let to a Media Markt and a Decathlon sports store next door. This comparable is superior to the subject property because of the location. The third comparable is a building supplies store located at a similar estate in the western part of Nijmegen. Because quality, the long lease term and the location the subject property is better than the first and the third comparable. In the eastern part of Apeldoorn, a new developed retail warehouse property was sold. The main tenants are Media Markt Decathlon, and Toychamp. The Randstad location of the second comparable makes the subject property inferior. The other comparables are similar but have an inferior building quality. Because of the newly built property and the long lease agreement with Media Markt, we valued the property on a GIY on market rent of 7.20%. Comments We are aware that the property have been sold at 30 December 2015 for a price of 8,450,000 The agreed fee between the client and JLL was fixed in advance The capitalization rates were derived from the market evidence The gross value is rounded 14 File number: 11739

Cartograaf 3 in Duiven, The Netherlands Special assumptions The scope of the instruction as contained in the proposal has not been changed. Back testing A valuation was also carried out for this property as at 5 February 2016. Other than changes to the annual outgoings and annual indexation of the rent, no significant changes have been made in this valuation compared to the previous valuation. The previous valuation was based on transfer costs of 1.00% as under the VAT regime. We note that the building was a new development in 2015 which has been, at the valuation date, in use for more than 6 months. Therefore, transfer tax would be payable on disposal today. In this valuation a 6% transfer tax is applicable. This is the main reason for the decreased market value. The net market value decreased with 4.57% compared to the previous valuation. General Principles Our general principles can be found in appendix 1. These general principles apply to this valuation, unless specifically mentioned otherwise in this report. 15 File number: 11739

Cartograaf 3 in Duiven, The Netherlands Market Value We are of the opinion that the Market Value of the property, subject to the conditions contained in the report, was in the order of: Market value (gross) 8,270,000 (Eight million two hundred seventy thousand Euros gross) Market value (net) 7,730,000 (Seven million seven hundred thirty thousand Euros net) This value is reported on 16 March 2017. D.P.A. Diemel MSc MSRE Ms. C. Rampersad MSc RT Registered Valuer Registered with the NRVT under number RT 373055152 16 File number: 11739

Cartograaf 3 in Duiven, The Netherlands APPENDIX 1 GENERAL PRINCIPLES File number: 11739

General Principles The valuation is subject to the general principles mentioned in this chapter, unless specifically stated otherwise. Carrying out the instruction Jones Lang LaSalle B.V., Valuation Advisory, has completed the valuation in accordance with the RICS Valuation - Professional Standards January 2014 (The Red Book) and the International Valuation Standards. Used data Information provided For the purposes of this valuation, we have assumed that all information provided by the client or third parties is correct. Furthermore we have assumed that there are no special conditions or circumstances which have not been included in that information, which could influence the valuation. Measurement For the purposes of this valuation, we have used the measurements provided by or on behalf of the client. Reporting date We have assumed that there are no material changes in circumstances between the date of inspection and the valuation date or vice versa or between the valuation date and the reporting date or vice versa. Letting details Where properties are valued with the benefit of lettings, it is assumed, that the tenants are capable of meeting their financial obligations under the lease and that there are no arrears of rent or undisclosed breaches of covenant. Property particulars Constructional and technical state Although in undertaking our inspection we believe that we have formed a fair and reliable opinion of the general state of repair of the premises, you will appreciate that we have only been able to concern ourselves with their condition insofar as it is likely to affect our valuation and insofar as we have been able to gain access to the various parts of the property. We have assumed the property to be free from structural and technical deficiencies.

If our valuation includes a property or a part of a property that has not been completed at the date of inspection, we have assumed that this property or part of a property has been or will be completed free from structural and technical deficiencies. If you wish for certainty regarding the constructional and technical state of the property, we advise you to consult an expert. Deleterious materials and pollution We do not normally carry out investigations on site to ascertain whether any buildings were constructed or altered using deleterious materials or techniques (including, by way of example, high aluminium cement concrete, wood wool as permanent shuttering, calcium chloride or asbestos). Unless we are otherwise informed, our valuation is on the basis that no such materials or techniques have been used. Jones Lang LaSalle B.V. accepts no responsibility in the event of chemical waste being located underground or indeed for the presence of other dangerous materials, foundation rests, explosives or other obstacles which may hamper the normal use of the building(s) or may react in an aggressive manner with materials used in the construction of the building(s). If there are any uncertainties with respect of the above, we would recommend that an investigation be undertaken, and, if any such material is found to be present in the construction, or any possible adverse ground condition is determined, we would wish the opportunity to reconsider our opinion. Sustainability In the event we are provided with an energy label certificate, EPC (energieprestatiecoëfficiënt) or a BREEAM, LEED or other similar certificate, we will reflect the general influence of sustainability issues in our valuation. Should you require an understanding on the sustainability of the building we advise you to consult an expert. Special conditions or restrictions For the purposes of the valuation we have not investigated the title deeds or the general or specific conditions in the ground lease or other restrictions or rights of third parties. We have assumed that these do not include any unusual or onerous covenants, outgoings, encumbrances or restrictions such as wayleaves and easements, or restrictions regarding use or transfer. Furthermore we assume the property is free of any mortgages or other charges that may be secured thereon. Specific advantages owner-occupiers In this valuation we have ignored possible specific advantages for certain owner/occupiers.

Legislation Regulations In carrying out this valuation we have assumed that, as at the valuation date, the property and the existing and future use of the property comply with all governmental rules and regulations. General and local regulations We have made informal enquiries by the Local Planning Authorities concerned, regarding planning consents, zoning, and Local Authority and highway schemes. We have assumed that the replies that we have received are correct. We have in all cases assumed that the uses to which the land and buildings are put are established uses for planning purposes and that all necessary town planning consents and byelaw approvals have been obtained, and that all other relevant statutory regulations have been complied with. If you want to be certain and gain details about the written regulations, we advise you to contact your legal advisor. Fiscal legislation For the purposes of this valuation we have taken no account of the effect of the changes to the VAT (BTW) legislation, nor in the changes to the provisions on property transfer and registration charges nor, of the introduction of legal measures intended to close loopholes in property tax legislation. In the event that VAT (BTW) is not paid, we have taken this into consideration when calculating the annual outgoings and possible renovation costs. If you require certainty on the possible considerable effects of changes in legislation on the value of the property, we advise you to contact your tax advisor. Revisions to landlord and tenant legislation In the valuation we have assumed that, when a lease expires, possible changes or improvements by the tenant do not influence the value of the property. Future changes in legislation In carrying out this valuation we have not anticipated any future changes in legislation. Material Previous involvement Jones Lang LaSalle B.V. confirms that the instruction has been carried out without any material previous involvement, other than for the current client.

Use and liability Report for exclusive use of client This report is exclusively intended for the client and may not be used in any form by third parties, be it in publications, circulars or articles intended for third parties, without the prior written approval of Jones Lang LaSalle B.V. Use for other purposes This valuation is intended for use by you or your organization for the purposes referred to in the report. We accept no liability for use of the report for any other purposes. Liability to third parties No responsibility is accepted by Jones Lang LaSalle B.V., to any third party for either the whole or any part of this report. Declaration Professional experience The Valuer has the knowledge, skills and understanding to undertake the valuation competently. Complaint handling procedure Jones Lang LaSalle B.V. has accounted for the eventuality that a client is dissatisfied with our performance. To this end we have adopted a Complaints Handling Procedure (the Procedure ) which accords with the guidelines provided by the RICS. A copy of the Procedure is available to you at your request. RICS standards Compliance with the RICS standards may be subject to monitoring under the institution s conduct and disciplinary regulations.

Cartograaf 3 in Duiven, The Netherlands APPENDIX 2 LAND REGISTRY File number: 11739

Kadastraal bericht object pagina 1 van 1 Kadaster Dienst voor het kadaster en de openbare registers in Nederland Gegevens over de rechtstoestand van kadastrale objecten, met uitzondering van de gegevens inzake hypotheken en beslagen Betreft: DUIVEN F 2022 24-1-2017 Cartograaf DUIVEN 13:26:42 Uw referentie: CRA Toestandsdatum: 23-1-2017 Kadastraal object Kadastrale aanduiding: DUIVEN F 2022 Grootte: 51 a Coördinaten: 196585-442316 Omschrijving kadastraal object: BEDRIJVIGHEID (KANTOOR) PARKEREN Locatie: Cartograaf DUIVEN Nieuwgraaf DUIVEN Koopsom: 8.450.000 Jaar: 2015 (Met meer onroerend goed verkregen) Ontstaan op: 9-4-2010 Ontstaan uit: DUIVEN F 1883 gedeeltelijk Met aandeel in mandelig perceel: DUIVEN F 2150 DUIVEN F 2151 Publiekrechtelijke beperkingen Er zijn geen beperkingen bekend in de Landelijke Voorziening WKPB en de Basisregistratie Kadaster. Gerechtigde EIGENDOM Duiven Retail b.v. Lange Voorhout 15 2514 EA 'S-GRAVENHAGE Zetel: 'S-GRAVENHAGE KvK-nummer: 64786757 (Bron: Handelsregister) Voor de meest actuele naam, zetel en adres, raadpleeg het KvK-nummer. Recht ontleend aan: HYP4 67509/99 d.d. 30-12-2015 Eerst genoemde object in DUIVEN F 2022 brondocument: Einde overzicht De Dienst voor het kadaster en de openbare registers behoudt ten aanzien van de kadastrale gegevens zich het recht voor als bedoeld in artikel 2 lid 1 juncto artikel 6 lid 3 van de Databankenwet.

Uittreksel Kadastrale Kaart Uw referentie: CRA 50 12-12c 2069 2067 2068 2070 2149 2176 2148 2019 2020 2175 2023 10b 2151 10-10a 1 2021 2022 2150 3 Cartograaf 2025 84-86 Nieuwgraaf 0 m 10 m 50 m 12345 25 Deze kaart is noordgericht Perceelnummer Huisnummer Vastgestelde kadastrale grens Voorlopige kadastrale grens Administratieve kadastrale grens Bebouwing Overige topografie Voor een eensluidend uittreksel, Apeldoorn, 24 januari 2017 De bewaarder van het kadaster en de openbare registers Schaal 1:1000 Kadastrale gemeente Sectie Perceel DUIVEN F 2022 Aan dit uittreksel kunnen geen betrouwbare maten worden ontleend. De Dienst voor het kadaster en de openbare registers behoudt zich de intellectuele eigendomsrechten voor, waaronder het auteursrecht en het databankenrecht.

Cartograaf 3 in Duiven, The Netherlands APPENDIX 3 LOCATION PLAN File number: 11739

Cartograaf 3 in Duiven, The Netherlands File number: 11739

Cartograaf 3 in Duiven, The Netherlands APPENDIX 4 PHOTOGRAPH(S) File number: 11739

Cartograaf 3 in Duiven, The Netherlands File number: 11739

Cartograaf 3 in Duiven, The Netherlands File number: 11739

Cartograaf 3 in Duiven, The Netherlands APPENDIX 5 ZONING PLAN File number: 11739

Cartograaf 3 in Duiven, The Netherlands APPENDIX 6 VALUATION PRINTOUT File number: 11739

file 11739 prepared for Independent Committee property Winkel address Cartograaf 3 inspection date 25-1-2017 city Duiven - The Netherlands valuation date 31-12-2016 SUMMARY key figures property type Winkel main tenant Mediamarkt Saturn Holding B.V. lettable floor area 4.719 m² parking spaces 190 site area 5.100 m² year of construction / refurbishment 2015 energy performance label unknown tenure freehold inflation 1,50% outgoings 6,92% 8 /m² 38.510 theoretical gross rental income p.a. 129 /m² 608.923 actual rental income p.a. 129 /m² 608.923 market rent p.a. 118 /m² 556.195 over-/underrented based on occupied areas 9,5% weighted average lease term (WALT) (incl. vacancy) 7,8 years vacancy rate 0,00% property rating (1 = negative, 5 = positive) cashflow valuation results building ground lease correction n.a. building quality 4 good building quality 1.000.000 other additional corrections 0 parking facilities 4 sufficient parking facilities 500.000 WALT 4 long remaining lease term - hardcore/topslice-method property condition 4 good state of repair 500.000- yield on hardcore 6,15% gross value HCT-method 8.268.494 1.000.000- location net value HCT-method 7.727.564 macro location 3 average macro location 1.500.000- micro location 3 average micro location 2.000.000- discounted cashflow-method lettability 3 average lettability 2.500.000- IRR (internal rate of return) 6,75% 2017 2018 2019 2020 2021 2022 2029 2030 2031 2032 2033 2034 2035 2036 investment market 3 average property market 2023 2024 2025 gross CF 2026 2027 2028 net CF gross value DCF-method 8.269.503 marketability 3 average marketability net value DCF-method 7.728.508 general comments SWOT analyses market value building strenghts weaknesses net initial yields (net income / gross value) good parking facilities monofunctional location net yield on RP 6,90% multiplier on RP 14,50 good building specifications secondary location net yield on MR 6,26% multiplier on MR 15,97 recently built single-tenant gross initial yields (gross income / rounded net value) gross yield on RP 7,88% multiplier on RP 12,69 gross yield on MR 7,20% multiplier on MR 13,90 other opportunities threats extend lease agreement(s) undesirable location gross market value 1.752 /m² 8.268.998 divided ownership parcels purchaser's costs 7,00% net market value 1.638 /m² 7.728.036 rounding 10.000 net market value (rounded) 7.730.000 bestandnaam: 11739b01 printdatum: 14-2-2017 pagina 1 van 7 Jones Lang LaSalle BV Valuation Advisory - taxversie ac

Independent Committee file 11739 property Winkel address Cartograaf 3 city Duiven valuation date 31-12-2016 TENANT DETAILS tenant unit rent passing (RP) VAT Y/N expiration date m² m² m² m² # euro/m² euro/m² euro/m² euro/m² euro/# market rent (MR) rent rev. (RRRV) years until RP/MR euro retail ware-house other... parking retail ware-house other... parking euro euro exp. % 1 Mediamarkt Saturn Holding B.V A 608.923 Y 30-10-2024 3.678 738 303 190 130 75 75 - - 556.195 556.195 7,83 9% total 608.923 3.678 738 303-190 556.195 556.195 7,83 9% occupied 100% 608.923 3.678 738 303-190 556.195 7,83 9% vacancy 0% - - - - - - bestandnaam: 11739b01 printdatum: 14-2-2017 pagina 2 van 7 Jones Lang LaSalle BV Valuation Advisory - taxversie ac

Independent Committee file 11739 property Winkel address Cartograaf 3 city Duiven valuation date Rent Review 31-12-2016 Impact on the Market Value if there is a rent review according to Book 7 Article 303 of the Dutch Civil Code in the near future tenant unit rent passing (RP) market rent (MR) expiration date rent review date m² m² m² m² euro/m² euro/m² euro/m² euro/m² rent rev. (RRRV) years until rent euro euro retail ware-house other... retail ware-house other... euro exp. % Y/N Y/N 1 Mediamarkt Saturn Holding B.V A 608.923 556.195 30-10-2024 30-10-2024 3.678 738 303-130 75 75-556.195 7,83-9% Y N total 608.923 3.678 738 303-556.195 RRRV/ (RP) 7:303 Civil Code rent review applicable bestandnaam: 11739b01 printdatum: 14-2-2017 pagina 3 van 7 Jones Lang LaSalle BV Valuation Advisory - taxversie ab

Independent Committee file 11739 property Winkel address Cartograaf 3 city Duiven valuation date 31-12-2016 rent passing (RP) 608.923 market rent (MR) 556.195 management repairs insurance taxes ozb taxes waterschap sewerage others OUTGOINGS actual euro % of MR appl. Y/N estimated euro estimated as % of MR applicable outgoings as % of MR outgoings euro management - 0,00% N 5.560 1,00% 1,00% 5.560 repairs - 0,00% N 19.100 3,43% 3,43% 19.100 insurance - 0,00% N 3.300 0,59% 0,59% 3.300 taxes ozb - 0,00% N 9.590 1,72% 1,72% 9.590 taxes waterschap - 0,00% N 960 0,17% 0,17% 960 sewerage - 0,00% N - 0,00% 0,00% - ground rent - 0,00% N - 0,00% 0,00% - others - 0,00% N - 0,00% 0,00% - others - 0,00% N - 0,00% 0,00% - total - 0,00% 38.510 6,92% 6,92% 38.510 bestandnaam: 11739b01 printdatum: 14-2-2017 pagina 4 van 7 Jones Lang LaSalle BV Valuation Advisory - taxversie ac

Independent Committee file 11739 property Winkel address Cartograaf 3 city Duiven valuation date 31-12-2016 ADDITIONAL CORRECTIONS ground lease correction ground lease correction applicable: Y/N N date of fictitious future pay-off (of ground rent) n.a. valuation date n.a. period until fictitious future pay-off n.a. years ground rent paid off: Y/N current annual ground rent n.a. n.a. NPV annual ground rent until fictitious future pay-off n.a. period ground rent paid off n.a. years actual (historical) pay-off premium n.a. per m² gross floor area n.a. annual growth land value current land value per m² gross floor area land value at date of fictitious future pay-off depreciation factor discount rate reserved for future pay-off n.a. n.a. n.a. n.a. n.a. n.a. n.a. for valuation purposes ground lease correction n.a. euro 0 additional corrections NPV VAT-loss for remaining lease periods, for tenants who do not pay VAT on rent 0 additional corrections euro 0 total additional corrections income (+), outgoings (-) euro 0 bestandnaam: 11739b01 printdatum: 14-2-2017 pagina 5 van 7 Jones Lang LaSalle BV Valuation Advisory - taxversie ac

Independent Committee standard variables total gross value 8.268.494 file 11739 outgoings 6,92% total net value 7.727.564 property letting fee + marketing 16,00% rounding 10.000 Winkel management 1,00% total net value (rounded) 7.730.000 address on RRRV on RP on MR Cartograaf 3 yield on topslice 7,00% net yield 6,26% 6,90% 6,26% city yield on reversion NY+ 1,00% gross yield 7,20% 7,88% 7,20% Duiven discount rate corrections 7,00% multiplier 13,89 12,69 13,89 valuation date inflation 1,50% total m² 4.719 HCT-METHOD 31-12-2016 purchasing costs 7,00% net value/m² (incl. pp) 1.638 (hardcore - topslice method) tenant years rent passing market rent rent rev. NY on hardcore appl. % on NPV initial void appl. % NPV refurbishment NPV NPV NPV value until (RP) (MR) (RRRV) hardcore RP / MR topslice / void 1st exp. on void and incentives / m² costs letting fee additional gross exp. / capitalized TS/RV reversion void initial and initial 1st exp. at initial and and corrections rent rev. 1st exp. 1st exp. 0 mnth 12 mnth 1st exp. marketing euro euro euro euro euro months months euro euro/m² euro/m² euro 16,0% euro euro 1 Mediamarkt Saturn Holding B.V 7,83 608.923 556.195 556.195 6,15% 8.409.063 100% 329.349 0 12 25% 87.258- - 118 367.943-14.718- - 8.268.494 total 7,83 608.923 556.195 556.195 8.409.063 329.349 87.258-367.943-14.718- - 8.268.494 bestandnaam: 11739b01 printdatum: 14-2-2017 pagina 6 van 7 Jones Lang LaSalle BV Valuation Advisory - taxversie ac

DCF 15 yrs escalation resultaat v.o.n. 8.268.494 8.269.503 Independent Committee standard variables outgoings euro HCT DCF file 11739 valuation date 31-12-2016 management 1,0% 5.560 net value (k.k.) 7.727.564 7.728.508 property inflation (IPD) 1,50% repairs 3,4% 19.100 IRR 6,75% 6,75% Winkel MR growth 1&2 1,25% insurance 0,6% 3.300 net yield on RP 6,90% 6,90% address MR growth 3&4 2,20% taxes ozb 1,7% 9.590 gross yield on RP 7,88% 7,88% Cartograaf 3 outgoings yr 01-10 6,92% taxes watersc 0,2% 960 multiplier 12,69 12,69 IRR-CALCULATIONS year 1-10 IRR-CALCULATIONS year 1-15 city outgoings yr 11-20 7,27% sewerage 0,0% 0 total m² 4.719 4.719 net value end year 10 8.468.069 waarde k.k. eind jaar 15 9.230.595 Duiven growth on outg. 1,75% others 0,0% 0 result net value (incl. pp)/m² 1.638 1.638 market rent 629.763 markthuur 702.153 letting + marketing 16,00% total 6,9% 38.510 gross yield on MR 7,4% BAR k.k. op markthuur 7,6% appl. MR: income period: income period: tenant RP MR/ yrs until 1st 2nd 3rd 4th 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 RRRV rent review rev rev rev rev 1 Mediamarkt Saturn Hold A 608.923 556.195 7,83 100% 100% 100% n.v.t. 610.475 619.632 628.927 638.361 647.936 657.655 667.520 665.134 614.576 623.795 633.152 642.649 650.913 653.960 663.769 total cashflow 608.923 556.195 7,83 610.475 619.632 628.927 638.361 647.936 657.655 667.520 665.134 614.576 623.795 633.152 642.649 650.913 653.960 663.769 outgoings 38.510-39.184-39.870-40.567-41.277-42.000-42.735-43.482-44.243-45.018-48.096-48.937-49.794-50.665-51.552- potential void - - - - - - - 665.134 - - - - 650.913 - - period months - - - - - - - 12 - - - - 12 - - void % 0% 0% 0% 0% 0% 0% 0% 25% 0% 0% 0% 0% 25% 0% 0% loss of income - - - - - - - 166.284- - - - - 162.728- - - marketing - - - - - - - 6.651- - - - - 6.509- - - letting fee - - - - - - - 19.954- - - - - 19.527- - - refurbishment and incentives in euro/m² - - - - - - - 118 - - - - 118 - - refurbishment and incentives in euro/m² FV - - - - - - - 133 - - - - 145 - - additional costs - - - - - - - - - - - - - - - additional costs FV - - - - - - - - - - - - - - - total (repairs) - - - - - - - 628.012- - - - - 684.920- - - total net cashflow 571.965 580.448 589.057 597.793 606.659 615.656 624.785 199.249-570.333 578.777 585.056 593.712 272.565-603.294 612.217 bestandnaam: 11739b01 printdatum: 14-2-2017 pagina 7 van 7 Jones Lang LaSalle BV Valuation Advisory - taxversie ac

Cartograaf 3 in Duiven, The Netherlands APPENDIX 7 TRACK RECORD File number: 11739

Track record Education Daan has a Masters degree in Real Estate from the Amsterdam School of Real Estate Sector Specialism(s) Client Service and offices, industrial, retail and residential valuations Daan Diemel MSc MSRE Associate Director Experience Daan is part of the Dutch Valuation team of JLL since 2006 and is responsible for portfolio acquisitions. He conducts valuations for major national and international real estate clients. Daan has experience in valuations of all types of properties. Regular valuation work includes the portfolios of CBRE Global Investors, Altera, NSI, Syntrus Achmea Real Estate & Finance, Deutsche Bank, ABN AMRO, and ING Bank. References Offices Retail - and parking 6

Track record Education Chaya has a Masters degree in Control from the University of Amsterdam and is a registered valuer in the Dutch register (NRVT) Sector Specialism(s) Office, industrial, retail, healthcare and residential valuations Chaya Rampersad MSc RT Junior Valuer Experience Chaya is part of the Dutch Valuation team of JLL since 2014. She conducts valuations for major national and international real estate clients. Chaya has experience in offices, retail, industrial and residential valuations. Regular valuation work includes portfolios of Altera, Syntrus Achmea Real Estate & Finance, NS Stations, Deutsche Bank, ABN AMRO, ING Bank and Geneba. References Offices Retail - and parking 6

JLL Daan Diemel Associate Director Valuation Advisory Strawinskylaan 3103 1077 ZX Amsterdam Postbus 75208 1070 AE Amsterdam +31 (0)20 540 5400 Daan.diemel@eu.jll.com JLL Chaya Rampersad Junior Valuer Valuation Advisory Strawinskylaan 3103 1077 ZX Amsterdam Postbus 75208 1070 AE Amsterdam +31 (0)20 540 5400 Chaya.rampersad@eu.jll.com JLL Nabila Zejli Team Assistant Valuation Advisory Strawinskylaan 3103 1077 ZX Amsterdam Postbus 75208 1070 AE Amsterdam +31 (0)20 540 5400 Nabila.zejli@eu.jll.com www.joneslanglasalle.com COPYRIGHT JONES LANG LASALLE IP, INC. 2017. This publication is the sole property of Jones Lang LaSalle IP, Inc. and must not be copied, reproduced or transmitted in any form or by any means, either in whole or in part, without the prior written consent of Jones Lang LaSalle IP, Inc. The information contained in this publication has been obtained from sources generally regarded to be reliable. However, no representation is made, or warranty given, in respect of the accuracy of this information. We would like to be informed of any inaccuracies so that we may correct them. Jones Lang LaSalle does not accept any liability in negligence or otherwise for any loss or damage suffered by any party resulting from reliance on this publication.

Valuation Report MRP Investments Ltd. Spoorsingel in Heerlen, The Netherlands File number: 11740

Spoorsingel in Heerlen, The Netherlands Contents 1 Preliminary Notes... 1 Valuation Instruction... 1 Definition of value... 1 Purpose of valuation... 1 Type of valuation... 2 Date of Valuation... 2 Instruction letter... 2 Inspection... 2 JLL Valuation Advisory... 2 Requirements regarding the valuer s Independence... 2 Sources of Information... 3 2 Physical Considerations... 4 Letting details... 4 Brief property description... 4 State of repair... 4 Accommodation... 4 Location and accessibility... 5 Sustainability... 5 3 Legal Considerations... 6 Land registry... 6 Real rights... 6 Town planning... 6 4 Market Considerations... 7 General... 7 Retail indicators... 7 Supply... 8 Take up... 9 Rental level... 10 Investment market... 10 5 Valuation... 12 Valuation method... 12 Marketability... 13 SWOT-analysis... 13 Comparables... 14 Comments... 14 Special assumptions... 14 Back testing... 15 General Principles... 15 Market Value... 16 Appendices Appendix 1 General Principles Appendix 2 Land Registry Appendix 3 Location Plan Appendix 4 Photograph(s) Appendix 5 Zoning Plan Appendix 6 Valuation Printout Appendix 7 Track Record

Spoorsingel in Heerlen, The Netherlands 1 Preliminary Notes On 17 January 2017 MRP Investments Ltd. assigned JLL per email by Mr. A. Fishman to perform a valuation of the four properties from the DW01 Portfolio situated at Spoorsingel in Heerlen, Cartograaf 3 in Duiven, and Amerikaweg 18 in Assen - The Netherlands, as at 31 December 2016 for the purpose of estimating the fair value of the subject property in compliance with IFRS 13. In this report you will find the specifics and grounds on which we base our valuation for the retail property in Heerlen. Enclosed you will find the accompanying calculation. We hereby consent to the inclusion and attachment of the valuation report of Spoorsingel in Heerlen, dated 14 February 2017 with 31 December 2016 as the valuation date, which was prepared for the Company and which may be attached to its 2016 annual financial statements and/or any reports which, pursuant to the laws and regulations of the state of Israel, may be filed with respect to thereof. We hereby empower the authorized representatives of the Company to report the valuation report to the Israeli Securities Authority and Tel Aviv Stock Exchange. Valuation Instruction JLL, Valuation Advisory, with offices in Amsterdam on the Strawinskylaan 3103, declares, to have surveyed and valued the common holds ( appartementsrechten ) of a parcel of land with a retail unit, situated at Spoorsingel in Heerlen The Netherlands Definition of value Market value: Market rent: The estimated amount for which an asset or liability should exchange on the valuation date between a willing buyer and a willing seller in an arm's-length transaction after proper marketing and where the parties had each acted knowledgeably, prudently and without compulsion. The estimated amount for which an interest in real property should be leased on the valuation date between a willing lessor and willing lessee on appropriate lease terms in an arm s length transaction, after proper marketing and where the parties had each acted knowledgeably, prudently and without compulsion. The above stated definition of market value is in accordance with the International Financial Reporting Standards, the International Valuation Standards and the Standards of the Royal Institution of Chartered Surveyors. The valuation was requested to support the value of the four assets in the DW01 Portfolio which is listed on the Tel-Aviv Stock Exchange. This valuation is in compliance with IFRS 13 and the International Valuation Standards (IVS). Purpose of valuation We understand that the valuation is required for accounting purposes. The client holds the property as an investment. 1 File number: 11740

Spoorsingel in Heerlen, The Netherlands Type of valuation The instruction involves a re-valuation. Date of Valuation We have adopted 31 December 2016 as the valuation date. Instruction letter This valuation is carried out in accordance with the fee proposal. The depth of work is maintained as set out in the fee proposal. Inspection The property was inspected by D.P.A. Diemel MSc MSRE and mw. C. Rampersad MSc RT on 25 January 2017. JLL Valuation Advisory All our valuations are based on internationally acknowledged guidelines and comply with local rules and legislation. Our employees have a high degree of specialization. JLL is recognized as Firm Regulated by RICS. Highly experienced, ISO-certified valuation team One central Amsterdam-based team One team one vision: consequent and consistent Regional approach, good local market knowledge Valuations in accordance with the RICS guidelines and the International Valuation Standards Valuations in accordance with the recommendations of NRVT Vast experience with IPD/ROZ and IPD/aeDex valuations Valuations across the Netherlands and support with European assignments 3,500 valuations per annum with a total value of 45 billion Working according to the four eyes principle High degree of accuracy and reliability Thorough analysis of the available data Intensive contact and consultation with the client Clear time planning Handling with agreements and deadlines in the right way Transparent calculations and reports Stringent requirements on ethical aspects Chinese Walls The properties are valued by Daan Diemel, who has experienced a specialized real estate education at the Amsterdam School of Real Estate (ASRE). Daan is involved by the Valuation Team for 10 years and is experienced in the valuations for all types of real estate. Second valuer is Chaya Rampersad, she has a master in Accountancy and Control and is registered in the Dutch Register for Commercial Real Estate. She is involved in all types of valuations for JLL for almost 3 years. Daan Diemel and Chaya Rampersad valued similar portfolios and single assets for national- and international clients. A track record is attached in Appendix 7. Requirements regarding the valuer s Independence Both the IVS code of ethics and the JLL code of ethics contain conditions on how professionals must conduct themselves when having financial interests in clients. It is forbidden (hidden interests and the code of conduct) for JLL employees to have financial interests in property related companies or businesses or to invest directly in property. 2 File number: 11740

Spoorsingel in Heerlen, The Netherlands JLL is not financial dependent on carrying out this specific valuation instruction. Both JLL VA s annual turnover and the total income earned from other JLL services provided to a single client, including any client s related businesses entities, are less than 25% of total turnover. The fee which JLL VA receives for this valuation work is not dependent on the value(s) reported in the valuations. The valuer does not, by carrying out the instruction, envisage any threat to independence or objectivity and concludes that no additional measures are needed to be able to accept the instruction. JLL adopts Chinese Walls which prevent information being exchanged between departments within the organization. Sources of Information In preparing this valuation report, we have relied on the following information: Information Measurement certificates (NEN 2580) or RICS measurement code of practice Requested from MRP Investments Ltd. Provided Y (examined) / /N Details Architectural scaled drawings MRP Investments Ltd. Y No comments Recent rent roll MRP Investments Ltd. N Lease agreements MRP Investments Ltd. Y No comments Allonges, addenda and side letters MRP Investments Ltd. Y No comments Title deeds MRP Investments Ltd. N Ground lease (terms and conditions) MRP Investments Ltd. n/a Freehold Cadastral plan and Land Registry extract Land Registry Y No comments Zoning plan ( bestemmingsplan ) ruimtelijkeplannen.nl Y No comments Overview of technical building installations MRP Investments Ltd. N Overview of property charges, such as property tax, water rates and sewage charges MRP Investments Ltd. Maintenance forecast MRP Investments Ltd. N Overview of historical building costs MRP Investments Ltd. N Fire insurance report MRP Investments Ltd. N Environmental impact report (soil pollution / hazardous substances) MRP Investments Ltd. Energy label certificate MRP Investments Ltd. N Other relevant information: MRP Investments Ltd. N We assume that all information obtained from or on behalf of the client is correct and complete. The valuer has as far as possible considered the plausibility of the information provided. Should it appear (or a strong suspicions arise) that the information provided is not complete and/or incorrect, that will be commented on in this report. This also applies where the valuer has adopted information other than that in the information provided. N N N 3 File number: 11740

Spoorsingel in Heerlen, The Netherlands 2 Physical Considerations Letting details Based on the lease agreement and the addendum provided by MRP Investments Ltd. we understand that the property was as at the valuation date rented under the following terms and conditions: Tenant: Jumbo Supermarkten B.V. Rent Passing: 1,176,664 Start Date: Date of delivery Expiration Date: 15 December 2025 (lease term of 10 years after delivery) Option Period: 4 x 5 years Indexation: Every year according the CPI index Further Details: Standard Dutch ROZ contract. The tenant has the right to sublet the space. During the site visit, we concluded that the property is partly sublet to retail chain Action. Brief property description Year of construction: 2015 Renovation (year): n/a Description renovation: n/a State of repair good Number of floors 1 Foundation concrete foundation Main bearing structure concrete structure Floors concrete floors covered with tiles Roof n/a, the retail unit is located at the ground floor of a residential property Walls two coloured brick work facades and an aluminium front with company branding Frames aluminium window frames fitted with double glazing Systems mechanical ventilation, sprinkler system Number of parking spaces n/a, shared parking garage Parking ratio (per m² BVO) n/a State of repair At the time of our inspection the general state of repair could be described as good as the property is recently built. Accommodation The total lettable floor area amounts to 6,168 sq m gla, as advised by the client, which we have assumed to be correct. We estimated a gla/lfa ratio of 95%, therefore the total lfa is 5,860 sq m. For a breakdown of the lettable floor areas and other details we refer to our valuation printout. 4 File number: 11740

Spoorsingel in Heerlen, The Netherlands Location and accessibility Heerlen is a city located in the province Limburg in the South of the country, close to the German border and at approximately 25 kms distance from the eastern part of Maastricht. The subject property is a part of a larger development called Maankwartier. The project consists of a hotel, residential area, retail area and a parking garage. The property is located alongside the trainstation of Heerlen. The centre of Heerlen is located at 700 meters distance from the motorway N281 leading to the motorway A76 (Aachen-Geleen) and at approximately 2,5 kms distance to the motorway A79 towards Maastricht. The subject property is located on the north side of the railway station. Therefore, the accessibility is good with private- and public transport. Sustainability The client has no information available concerning the energy label or other sustainability matters for the property. We have assumed that the property is sufficient sustainable, as the property is recently built. 5 File number: 11740

Spoorsingel in Heerlen, The Netherlands 3 Legal Considerations Land registry The local Land Registry ("Kadaster en Openbare Registers") informed us that on 24 January 2017 the property was registered as follows: Municipality: Heerlen Section: D Commonholds The Commonholds belongs to the following ground parcel: ( Appartementsrechten ) Number Number Area sq m Description 104, 169 9805 Business (retail) Total area ground parcel(s) (sq m): - We understand from the local Land Registry that on 24 January 2017 the commonholds ( appartementsrechten ) were owned by Heerlen Supermarket B.V., with registered offices in s-gravenhage. Real rights National monument: Pre-emption law ( Wet Voorkeursrecht gemeenten ): Restrictions: Recordings in land registry extract: Not applicable. Not applicable. No restrictions recorded in the land registry extract. No comments recorded in the land registry extract. Other special rights: For the purposes of this valuation the valuer has not carried out a detailed investigation on title. Based on the valuer s professional assessment there is no reasonable reason to assume that there are any rights or impediments in the relevant deed(s) which effect the value reported. In determining the market value the valuer has assumed that there are no rights or impediments which effect the value reported. Town planning We understand from the municipality of Heerlen, that the property falls within the zoning plan ( Bestemmingsplan ) Maankwartier. The Municipal Council approved the plan on 15 November 2011. The zoning plan allocates the property for Centre ( Centrum ) purposes. This includes retail, office, leisure and public transport station uses. The property is subject to a maximum height of 33 m and a maximum site coverage ( bebouwingspercentage ) of 95%. We understand that the current use conforms with the provisions of the zoning plan. 6 File number: 11740

Spoorsingel in Heerlen, The Netherlands 4 Market Considerations General The total current retail stock in the Netherlands amounts to approximately 31.1 million sq m, distributed over 235,600 retail selling points (reference date January 2017). Table 1: Occupier market 2013 2016 Q4 Occupier market Historical Present Forecast Unit 2013 Q4 2014 Q4 2015 Q4 2016 Q4 2016/2017 Total stock sq m, in millions 31.04 31.48 31.44 31.14 Daily sq m, in milllions 5.70 5.88 5.98 6.11 Non-Daily sq m, in millions 22.23 22.04 22.94 21.53 Source: JLL (2017). Retail indicators The consumer s confidence in the first quarter of 2016 amount to 1 and increased in the second and third quarter to 5. The consumer s confidence increased even further and by the end of 2016 consumers confidence amounted 10. As a result of the shrinking Dutch economy and the increasing unemployment rate, people tend to spend less money. But numbers show that consumers are starting to have more confidence in the Dutch market again. Retail sales have slightly increased in the first quarter of 2016 to 1.8% and fluctuated during 2016. In December 2016 retail sales amounted to 7%, a large increase compared to the beginning of 2016. Research shows an increase in consumers confidence and willingness to pay, however this doesn t necessarily lead to more consumption. Willingness to pay increased in 2015. Where it amounted in January 2015 at -5, this increased to -2 in April. In the third and fourth quarter of 2015 willingness to pay fluctuated slightly from -1 in August to -2 in December. Willingness to pay has increased slightly and amounted -1 medio July 2016. Currently the willingness to pay indicator amounts to 3. In addition to falling turnover levels, the Dutch retail market is structurally impacted by the strong growth of online sales. Online sales rose from 12.7 billion in 2013 up to 13.7 billion in 2014 (thuiswinkel.org), which is a growth of almost 8%. Current online retail sales amounts to approximately 16.26 billion. To maintain an acceptable profit margin, retailers are focused on optimization and consolidation of their store portfolio, including disposal of underperforming stores, renegotiation of rents and right-sizing units. Although limited, new store acquisitions are focused on the right size unit, in the best location, at the best price. Not surprisingly, the Dutch retail market witnessed a polarization between prime retail locations, which mainly consist of the inner-city shopping areas of the 10 largest cities, and the secondary/tertiary retail locations. In particular small and medium-sized municipalities witnessed a decline in footfall and level of purchases. 7 File number: 11740

Spoorsingel in Heerlen, The Netherlands Figure 1: Key indicator Dutch retail market 2004 2016 Q4 Overview of the Dutch consumers confidence 50 40 30 20 10 0-10 -20-30 -40-50 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 Willingness To Pay Consumer Confidence Retail Sales (%) Source: CBS (2017), adjusted by JLL (2017). 10% 8% 6% 4% 2% 0% -2% -4% -6% -8% -10% Supply Store closures have led to a sharp increase in vacant retail space from 2.05 million sq m by the end of 2008 up to 3.5 million sq m by the end of 2016. The current average vacancy rate of high-street unit shops and solitary unit shops in the Netherlands amounts to 7.8% (approximately 3.5 million sq m). The polarization of the Dutch retail market is evidenced by a significant difference in vacancy rates between prime high street locations (average 8.42%) and tertiary shopping locations in the surrounding streets (average 18.54%). The high amount of vacancy in prime high street locations can be explained by the bankruptcy of several retailers. Table 2: Supply retail market 2013 2016 Q4 Occupier market Present Forecast Unit 2015 2016 Q4 2017 Supply sq m, in millions 3.51 3.51 Mutation demand % change compared to the same period last year 2% -0.1% Vacancy Demand/Stock 11.16% 11% Vacancy retail Demand/Stock (average) 7.73% 7.80% A1-location* 3.89% 8.42% - A2- location* 4.72% 6.52% - B1- location* 8.86% 11.39% - B2- location* 14.39% 15.70% - C- location* 17.83% 18.54% - * Vacancy rate per retail segment Source: Locatus (2017), adjusted by JLL (2017). 8 File number: 11740

Spoorsingel in Heerlen, The Netherlands Figure 2: Dutch shopping areas 2003 2016 Q4 Overview principal shopping areas 18% A1 A2 B1 B2 Dutch Average 16% 14% 12% 10% 8% 6% 4% 2% 0% 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 Q4 Source: JLL (2017). Take up Market dynamics have experienced a decrease in 2016 compared to the last quarter of 2015, despite the increasing consumer s confidence in The Netherlands. Especially in the inner-city shopping areas of large cities, transactions have occurred. Of the total transactions, 17% refers to transactions in the inner-city shopping areas of Utrecht, Rotterdam, The Hague and Amsterdam. The concentration of international retailers in 2016 limited to the top-retail streets of The Netherlands. This is clearly visible in medium- and small size cities, where the retail demand for A1 retail space is decreasing. Take-up volume in the first quarter of 2016 amounted to a total of 93,500 sq m, a decrease of approximately 32% compared to the same period in 2015. The second quarter of 2016 showed a strong recovery with several large-scale transactions. Total take-up in 2016 amounts to approximately 193,800 sq m. Most of the transactions in the second quarter of 2016 were located in the inner-city shopping areas (43%). Approximately 38,900 sq m (17%) was related to the shopping centre segment. This positive trend continued in the third quarter of 2016 and resulted in a record take-up volume of approximately 212,750 sq m, an increase of 10% compared to the previous quarter. Also in this quarter transactions were mainly in the inner-city shopping areas (36%). More than half of the take-up volume this quarter (57%) is for Hudson s Bay Company, divided over nine stores. Total take-up volume in the fourth quarter of 2016 amounted to approximately 369,300 sq m, and increase of 73% compared to the previous quarter. Compared to previous quarters, transactions were mainly in the inner-city shopping areas (28%). Largest transaction refers to the rent of 17,000 sq m for Primark in Amsterdam. Table 3: Take-up volume 2013 2016 Q4 Occupier market Forecast Unit 2013 2014 2015 2016 2017 Take-up sq m 666,950 685,300 545,900 899,600 Mutation take-up % compared to the same period last year -7.8% 2.7% 2.7% 64% Source: JLL (2017) 9 File number: 11740

Spoorsingel in Heerlen, The Netherlands Figure 3: Take-up volume 2009 2016 Q4 Take-up volume 1.000 900 in '000 sq m 800 700 600 500 400 300 200 100-283 284 344 660 1.571 228 405 298 793 1.724 348 415 319 915 1.997 365 413 350 2009 2010 2011 2012 2013 2014 2015 2016 Source: JLL (2017). 872 2.000 454 338 352 856 2.000 448 326 425 666 1.865 450 310 386 567 1.713 303 361 246 FY FY FY FY FY FY Q1 Q2 Q3 Q4 FY Q1 Q2 Q3 Q4 FY Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 991 1.901 Rental level The current prime rent is around 2,950 per sq m per annum and is realized in the Kalverstraat in Amsterdam. Prime rent in Rotterdam is also stable and follows with 1,750 per sq m per annum. The best performing shopping centres include schemes located in inner city areas and neighborhood shopping centres, supported by a large catchment area and anchoring at least two supermarkets. Retailer demands for the best performing shopping centres held up over the past three years. In particular the supermarket sector kept expending to meet the increased demand from consumers. The current prime rent for a shopping centre in the Netherlands is 800 per sq m per annum, realized in Rotterdam (Shopping Centre Alexandrium) followed by The Hague Leidsenhage with a prime rent of 657 per sq m per annum. Figure 4: Retail prime rents 2016 Q4 Prime rents Amsterdam (Kalverstraat) Rotterdam (Beurstraverse) Utrecht (Lange Elisabethstraat) Eindhoven (Demer) The Hague (Spuistraat) Rotterdam (Alexandrium/Oosterhof) The Hague (SC Leidsenhage) Amsterdam (Buikslotermeerplein) Utrecht (SC Overvecht) Eindhoven (SC Woensel) Rotterdam (Alexandrium) Amsterdam (Amstel III/Borghese) Utrecht (Kanaleneiland) Eindhoven (Ekkersijt) The Hague (Megastores) Source: JLL (2017)) Retail WH Parks Shopping Centre Unit Shops 800 675 625 400 375 120 110 105 100 100 1,750 1,650 1,400 1,350 2,950 Investment market Total retail investment volume in 2016 amounted to approximately 12.8 billion. The total retail investment volume was accountable for 1.9 billion. The total retail investment volume was significantly lower than in 2015 (-28%). This was mainly a result of the transaction between Corio/Klépierre and Wereldhave. Klepiere sold her portfolio of approximately 730 million to Wereldhave. 10 File number: 11740

Spoorsingel in Heerlen, The Netherlands The investment volume in the first quarter of 2016 amounted to approximately 408 million, an increase of 54% compared to the same quarter in 2015. The second quarter of 2016 slightly decreased with 26% compared to the previous quarter. The investment volume in the second quarter amounted to approximately 302 million. This brings the total investment volume in the first half of 2016 711 million, a decrease of 50% compared to the same period in the previous year. The total investment volume in the third quarter of 2016 amounted to 320 million and was mostly driven by large-scale portfolio transactions. Most retail investments in the third quarter of 2016 were related to solitaire unit shops (44%) and shopping centers (37%). In the last quarter of 2016 a total of 912 million was transacted. The fourth quarter was mainly driven by portfolio deals (52%). Largest transactions include the sale of the Crossroad portfolio of approximately 110,000 sq m and amounted to 260 million. Crossroad Real Estate bought this portfolio from IEF Capital. Goldman Sachs bought the TDV portfolio for 48.5 million and contributed significantly to the quarterly retail investment volume. In addition, Urban Interest bought the Vastned portfolio for 46.7 million from Vastned Retail. Dutch prime net initial yields are realized in Amsterdam, and currently fall within a bandwidth of 3.40% - 3.90%. In Rotterdam the net initial yields fall within a bandwidth of 3.90% - 4.40%, in The Hague the net initial yields fall within a bandwidth of 3.90% - 4.40%, in Utrecht net initial yields fall within a bandwidth of 4.10% - 4.60% and Eindhoven has a net initial yields which currently falls in a bandwidth of 4.20% - 4.70%. However, with the lack of occupier demands for secondary and tertiary retail spaces, the gap between prime and secondary/tertiary yields has grown. Yields for high street units in a medium sized cities can easily go up to 8% - 10% depending on the lease term, retailer and of course the pedestrian flow. Investment market Forecast Unit 2013 2014 2015 2016 2017 Prime net initial yields % (A-location, unit shops) 3.75% 3.65% 3.50% 3.30% Prime yields BAR k.k. % (A-location, unit shops) 4.25% 4.15% 3.97% 3.74% Retail investment volume Volume (cumulative, in billions) 0.596 1.6 2.7 1.94 Source: JLL (2017) Figure 5: Prime net initial yields in The Netherlands 2008 2016 Q4 Prime net initial yield 8% 7% Retail Warehousing Shopping Centre Unit Shops 6% 5% 4% 3% 2008 2009 2010 2011 2012 2013 2014 2015 2016 Q4 Source: JLL (2017) 11 File number: 11740

Spoorsingel in Heerlen, The Netherlands 5 Valuation Valuation method We have applied two valuation methods: the Capitalisation Approach and the DCF-method. For the result of these valuation methods we refer to the calculation. 5.1.1 Clarification of the Capitalisation Approach The Hardcore / Topslice method (HCT-method) is based on the capitalisation of the core income at full occupancy. Hardcore income is defined as the most secure income. When a property is over-rented, the (lower) rental value is used as core income. When a property is under-rented, the (lower) rent passing is used as core income. The core income (net of annual outgoings) is capitalised using a net yield. Adjustments for over-rent (topslice) and under-rent (reversion), if applicable, are made thereafter. For a topslice, the over-rent is discounted using a discount rate reflecting our view of the security of that income. In case of under-rent the difference between reversion and hardcore is capitalised using a net yield that is higher than the net yield on hardcore, as it has a different risk profile. These calculations are made for each tenant separately, in order to fully reflect the respective income risks. Finally several deductions are applied. In case of vacancy the estimated loss of rent, the re-letting costs, the cost of any incentives and repairs are deducted from the value. For all tenants the chance of vacancy at the end of the existing lease is assessed. Deductions are made for potential loss of rent, re-letting costs, incentives and repairs reflecting the chance of vacancy actually occurring. Any additional corrections made, such as corrections for ground lease interest, rent free periods, VAT-loss, annuities or overdue capital expenditures are deducted as a capital sum from the gross value. 5.1.2 DCF (Discounted Cash Flow) Approach We have built up a 15 year cash flow scenario. Cash flows for the relevant year are calculated as follows: The rental income at full occupancy (total cash flow) is first reduced by the annual outgoings, incurred by the landlord. Annual rents are inflated with reference to our estimate of the possible long term average for indexation, until a rent review is possible. At the expiry of the initial lease term we have estimated the probability of the tenant(s) vacating. This percentage is applied to calculate the weighted rent loss, letting and marketing fees, which are deducted from the cash flow. For the tenant renews scenario we have considered whether it is likely that the rent will be increased (or reduced if appropriate) to our ERV or whether the increase (or reduction if appropriate) will be limited to a certain percentage of the difference between the current rent and the ERV. The valuation model enables market rents to be inflated at a uniform rate until the third review (assuming that takes place 10 years after the first review) when an alternative rate can be applied. Finally non-operating costs such as incentives and repairs are calculated and deducted from the cash flow where appropriate. This results in a total net cash flow. Our growth assumptions are specified for rental income, rental value and outgoings in detail in the IRR -calculations sheet. Additional corrections are made, if appropriate, such as corrections for ground lease interests, rent free periods, VAT-loss, annuities or overdue capital expenditures. The present value of these are usually reflected in year 1 of the cash flow and specified in our calculation as additional costs. 12 File number: 11740

Spoorsingel in Heerlen, The Netherlands An exit value and a gross yield at year 15 are shown on the IRR calculation sheet. The exit value is calculated based on the future income, starting in year 16. The exit value takes into account all the elements that are used for the cash flow for the first fifteen years. It is based on a fictitious cash flow for a further eighty-four years assuming no further growth. Using the discount rate that was applied to the cash flow for the first fifteen years, the result is the exit value. The resulting capitalisation rate is calculated from that value and our market rent inflated to year 16 with our assumed rates of market rental growth. By discounting the Cash Flows for years 1 to 15 and the exit value at the end of year 16 back to the valuation date, with the discount rate the gross value, as at the valuation date, is produced. The net value is calculated by deducting purchaser s costs for the property. The reported values are the rounded average from the two valuation methods. Marketability Lettability rating: Given the quality of the building and the location, we have assessed the lettability as very good. As the property is newly built and the total surface of the property is very well suited for any full service supermarket because of the flexibility. We adopted a vacancy period of 6 months by lease expiry and 3 month s rent free to achieve a 5 year lease on market terms. Saleability rating: The saleability of the commonholds interests are very good. We expect that a sale could be achieved in 6 to 9 months. Given the characteristics of the property and the activity in the property market the most likely purchasers for this property will be (international) institutional investors. SWOT-analysis Recently built Entire project Maankwartier not finished yet Strengths Long lease term Good building specifications Weaknesses Subletting permitted Overrented Opportunities Central micro location Concern guarantee Apartment rights Threats 13 File number: 11740

Spoorsingel in Heerlen, The Netherlands Comparables 5.4.1 Rental references Property Tenant LFA Date /m 2 /Y Remarks Goes, Westhavendijk AH Supermarket 2,050 Q3 2015 175 Superior location, inferior quality Deventer, Dreef 150 Dirk vd Broek Supermarket 1,155 Q2 2016 160 Comparable Terheijden, Hoofdstraat 55 Jumbo Supermarket 1,732 Q2 2016 160 Comparable The subject property is part of a larger development called Maankwartier. This is located in the centre of Heerlen close to the train station with its own parking facility. The volume of this retail unit which is let to Jumbo Supermarkten B.V. is quite large for a supermarket. A part is sublet to retail chain Action. The comparables are all significantly smaller. The first comparable is newly built and let to Albert Heijn. The catchment area is larger than in Heerlen. The second comparable in Deventer is a suburb supermarket with a larger catchment area but an inferior quality. The Jumbo Supermarket in Terheijden is quality wise inferior to the subject property. We estimated the market rent at 160 per sq m because of the catchment area, location and volume. 5.4.2 Sale references Property Date Price ( ) Confidential Q4 2016 3,790,000 2,153 Price / sq m Gross yield 7.00% 7.50% WALT Remarks 5 years Jumbo supermarket, inferior quality Terheijden, Hoofdstraat 55 Q2 2016 3,780,000 2,182 7.55% 10 years Jumbo supermarket, inferior quality Uden, Botermarkt 9-10 Q2 2016 4,522,500 2,375 7,41% 10 years Plus supermarket, inferior quality All comparables are occupied by similar supermarket chains. The volume of these comparables are smaller than the subject property. The first comparable is located in the eastern part of the country and is let to Jumbo Supermarkets with a Walt of 5 years. The second comparable is quality wise inferior to the subject property. The long lease situation with Jumbo Supermarkets is similar to the subject property. The third comparable is a Plus supermarket close to the city centre of Uden with a long lease term of 10 years. We valued the property on a GIY on rental price of 7,57%. Comments We are aware that the property have been sold together with the parking garage at 30 December 2015 for a price of 20,025,000 The agreed fee between the client and JLL was fixed in advance The capitalization rates were derived from the market evidence The gross value is rounded Special assumptions The scope of the instruction as contained in the proposal has not been changed. 14 File number: 11740

Spoorsingel in Heerlen, The Netherlands Back testing A valuation was also carried out for this property as at 5 February 2016. Other than changes to the annual outgoings and annual indexation of the rent, no significant changes have been made in this valuation compared to the previous valuation. The previous valuation was based on transfer costs of 1.00% as under the VAT regime. We note that the building was a new development in 2015 which has been, at the valuation date, in use for more than 6 months. Therefore, transfer tax would be payable on disposal today. In this valuation a 6% transfer tax is applicable. This is the main reason for the decreased market value. The market value decreased with 5.18% compared to the previous valuation. General Principles Our general principles can be found in appendix 1. These general principles apply to this valuation, unless specifically mentioned otherwise in this report. 15 File number: 11740

Spoorsingel in Heerlen, The Netherlands Market Value We are of the opinion that the Market Value of the property, subject to the conditions contained in the report, was in the order of: Market value (gross) 16,630,000 (Sixteen million six hundred thirty thousand Euros gross) Market value (net) 15,550,000 (Fifteen million five hundred fifty thousand Euros net) This value is reported on 16 March 2017 D.P.A. Diemel MSc MSRE Ms. C. Rampersad MSc RT Registered Valuer Registered with the NRVT under number RT 373055152 16 File number: 11740

Spoorsingel in Heerlen, The Netherlands APPENDIX 1 GENERAL PRINCIPLES File number: 11740

General Principles The valuation is subject to the general principles mentioned in this chapter, unless specifically stated otherwise. Carrying out the instruction Jones Lang LaSalle B.V., Valuation Advisory, has completed the valuation in accordance with the RICS Valuation - Professional Standards January 2014 (The Red Book) and the International Valuation Standards. Used data Information provided For the purposes of this valuation, we have assumed that all information provided by the client or third parties is correct. Furthermore we have assumed that there are no special conditions or circumstances which have not been included in that information, which could influence the valuation. Measurement For the purposes of this valuation, we have used the measurements provided by or on behalf of the client. Reporting date We have assumed that there are no material changes in circumstances between the date of inspection and the valuation date or vice versa or between the valuation date and the reporting date or vice versa. Letting details Where properties are valued with the benefit of lettings, it is assumed, that the tenants are capable of meeting their financial obligations under the lease and that there are no arrears of rent or undisclosed breaches of covenant. Property particulars Constructional and technical state Although in undertaking our inspection we believe that we have formed a fair and reliable opinion of the general state of repair of the premises, you will appreciate that we have only been able to concern ourselves with their condition insofar as it is likely to affect our valuation and insofar as we have been able to gain access to the various parts of the property. We have assumed the property to be free from structural and technical deficiencies.

If our valuation includes a property or a part of a property that has not been completed at the date of inspection, we have assumed that this property or part of a property has been or will be completed free from structural and technical deficiencies. If you wish for certainty regarding the constructional and technical state of the property, we advise you to consult an expert. Deleterious materials and pollution We do not normally carry out investigations on site to ascertain whether any buildings were constructed or altered using deleterious materials or techniques (including, by way of example, high aluminium cement concrete, wood wool as permanent shuttering, calcium chloride or asbestos). Unless we are otherwise informed, our valuation is on the basis that no such materials or techniques have been used. Jones Lang LaSalle B.V. accepts no responsibility in the event of chemical waste being located underground or indeed for the presence of other dangerous materials, foundation rests, explosives or other obstacles which may hamper the normal use of the building(s) or may react in an aggressive manner with materials used in the construction of the building(s). If there are any uncertainties with respect of the above, we would recommend that an investigation be undertaken, and, if any such material is found to be present in the construction, or any possible adverse ground condition is determined, we would wish the opportunity to reconsider our opinion. Sustainability In the event we are provided with an energy label certificate, EPC (energieprestatiecoëfficiënt) or a BREEAM, LEED or other similar certificate, we will reflect the general influence of sustainability issues in our valuation. Should you require an understanding on the sustainability of the building we advise you to consult an expert. Special conditions or restrictions For the purposes of the valuation we have not investigated the title deeds or the general or specific conditions in the ground lease or other restrictions or rights of third parties. We have assumed that these do not include any unusual or onerous covenants, outgoings, encumbrances or restrictions such as wayleaves and easements, or restrictions regarding use or transfer. Furthermore we assume the property is free of any mortgages or other charges that may be secured thereon. Specific advantages owner-occupiers In this valuation we have ignored possible specific advantages for certain owner/occupiers.

Legislation Regulations In carrying out this valuation we have assumed that, as at the valuation date, the property and the existing and future use of the property comply with all governmental rules and regulations. General and local regulations We have made informal enquiries by the Local Planning Authorities concerned, regarding planning consents, zoning, and Local Authority and highway schemes. We have assumed that the replies that we have received are correct. We have in all cases assumed that the uses to which the land and buildings are put are established uses for planning purposes and that all necessary town planning consents and byelaw approvals have been obtained, and that all other relevant statutory regulations have been complied with. If you want to be certain and gain details about the written regulations, we advise you to contact your legal advisor. Fiscal legislation For the purposes of this valuation we have taken no account of the effect of the changes to the VAT (BTW) legislation, nor in the changes to the provisions on property transfer and registration charges nor, of the introduction of legal measures intended to close loopholes in property tax legislation. In the event that VAT (BTW) is not paid, we have taken this into consideration when calculating the annual outgoings and possible renovation costs. If you require certainty on the possible considerable effects of changes in legislation on the value of the property, we advise you to contact your tax advisor. Revisions to landlord and tenant legislation In the valuation we have assumed that, when a lease expires, possible changes or improvements by the tenant do not influence the value of the property. Future changes in legislation In carrying out this valuation we have not anticipated any future changes in legislation. Material Previous involvement Jones Lang LaSalle B.V. confirms that the instruction has been carried out without any material previous involvement, other than for the current client.

Use and liability Report for exclusive use of client This report is exclusively intended for the client and may not be used in any form by third parties, be it in publications, circulars or articles intended for third parties, without the prior written approval of Jones Lang LaSalle B.V. Use for other purposes This valuation is intended for use by you or your organization for the purposes referred to in the report. We accept no liability for use of the report for any other purposes. Liability to third parties No responsibility is accepted by Jones Lang LaSalle B.V., to any third party for either the whole or any part of this report. Declaration Professional experience The Valuer has the knowledge, skills and understanding to undertake the valuation competently. Complaint handling procedure Jones Lang LaSalle B.V. has accounted for the eventuality that a client is dissatisfied with our performance. To this end we have adopted a Complaints Handling Procedure (the Procedure ) which accords with the guidelines provided by the RICS. A copy of the Procedure is available to you at your request. RICS standards Compliance with the RICS standards may be subject to monitoring under the institution s conduct and disciplinary regulations.

Spoorsingel in Heerlen, The Netherlands APPENDIX 2 LAND REGISTRY File number: 11740

Kadastraal bericht object pagina 1 van 2 Kadaster Dienst voor het kadaster en de openbare registers in Nederland Gegevens over de rechtstoestand van kadastrale objecten, met uitzondering van de gegevens inzake hypotheken en beslagen Betreft: HEERLEN D 9805 A104 24-1-2017 Spoorsingel HEERLEN 14:10:11 Uw referentie: CRA Toestandsdatum: 23-1-2017 Kadastraal object Kadastrale aanduiding: Omschrijving kadastraal object: Locatie: HEERLEN D 9805 A104 BEDRIJVIGHEID (DETAILHANDEL) Spoorsingel HEERLEN Koopsom: 20.025.500 Jaar: 2015 (Met meer onroerend goed verkregen) Ontstaan op: 9-10-2014 Voor in de splitsing betrokken rechten raadpleeg "ontstaan uit" Ontstaan uit: HEERLEN D 9696 HEERLEN D 9694 HEERLEN D 9699 HEERLEN D 9697 HEERLEN D 9748 HEERLEN D 9732 HEERLEN D 9700 HEERLEN D 9756 HEERLEN D 9698 HEERLEN D 9729 (Kadastraal object is uit meer objecten ontstaan) Vereniging van eigenaren: VERENIGING VAN EIGENAARS HERCULUS TE HEERLEN Aantekening kadastraal object KWALITATIEVE VERBINTENIS Ontleend aan: HYP4 61578/69 d.d. 11-6-2012 Brondocumenten mogelijk van belang: HYP4 61935/96 d.d. 11-9-2012 KWALITATIEVE VERBINTENIS Ontleend aan: HYP4 11794/8 reeks ROERMOND d.d. 4-10-1999 KWALITATIEVE VERBINTENIS Ontleend aan: HYP4 64655/111 d.d. 24-9-2014 KWALITATIEVE VERBINTENIS Ontleend aan: HYP4 67508/43 d.d. 30-12-2015 Publiekrechtelijke beperkingen Er zijn geen beperkingen bekend in de Landelijke Voorziening WKPB en de Basisregistratie Kadaster.

Kadastraal bericht object pagina 2 van 2 Kadaster Betreft: HEERLEN D 9805 A104 24-1-2017 Spoorsingel HEERLEN 14:10:11 Uw referentie: CRA Toestandsdatum: 23-1-2017 Gerechtigde EIGENDOM Heerlen Supermarket B.V. Lange Voorhout 15 2514 EA 'S-GRAVENHAGE Zetel: 'S-GRAVENHAGE KvK-nummer: 64786838 (Bron: Handelsregister) Voor de meest actuele naam, zetel en adres, raadpleeg het KvK-nummer. Recht ontleend aan: HYP4 67508/43 d.d. 30-12-2015 Eerst genoemde object in HEERLEN D 9805 A104 brondocument: Einde overzicht De Dienst voor het kadaster en de openbare registers behoudt ten aanzien van de kadastrale gegevens zich het recht voor als bedoeld in artikel 2 lid 1 juncto artikel 6 lid 3 van de Databankenwet.

Kadastraal bericht object pagina 1 van 2 Kadaster Dienst voor het kadaster en de openbare registers in Nederland Gegevens over de rechtstoestand van kadastrale objecten, met uitzondering van de gegevens inzake hypotheken en beslagen Betreft: HEERLEN D 9805 A169 24-1-2017 Spoorsingel HEERLEN 14:09:32 Uw referentie: CRA Toestandsdatum: 23-1-2017 Kadastraal object Kadastrale aanduiding: Omschrijving kadastraal object: Locatie: HEERLEN D 9805 A169 BEDRIJVIGHEID (DETAILHANDEL) Spoorsingel HEERLEN Koopsom: 20.025.500 Jaar: 2015 (Met meer onroerend goed verkregen) Ontstaan op: 1-10-2015 Voor in de splitsing betrokken rechten raadpleeg "ontstaan uit" Ontstaan uit: HEERLEN D 9696 HEERLEN D 9694 HEERLEN D 9699 HEERLEN D 9697 HEERLEN D 9748 HEERLEN D 9732 HEERLEN D 9700 HEERLEN D 9756 HEERLEN D 9698 HEERLEN D 9729 (Kadastraal object is uit meer objecten ontstaan) Vereniging van eigenaren: VERENIGING VAN EIGENAARS ENERGIERUIMTE MAANKWARTIER TE HEERLEN Aantekening kadastraal object KWALITATIEVE VERBINTENIS Ontleend aan: HYP4 61578/69 d.d. 11-6-2012 Brondocumenten mogelijk van belang: HYP4 61935/96 d.d. 11-9-2012 KWALITATIEVE VERBINTENIS Ontleend aan: HYP4 11794/8 reeks ROERMOND d.d. 4-10-1999 KWALITATIEVE VERBINTENIS Ontleend aan: HYP4 64655/111 d.d. 24-9-2014 KWALITATIEVE VERBINTENIS Ontleend aan: HYP4 67508/42 d.d. 30-12-2015 KWALITATIEVE VERBINTENIS Ontleend aan: HYP4 67508/43 d.d. 30-12-2015 Publiekrechtelijke beperkingen Het kadastraal object is onbekend in de Landelijke Voorziening WKPB zodat er geen informatie over gemeentelijke beperkingen van de gemeente Heerlen kan worden geleverd. Neem contact op met de gemeente Heerlen.

Kadastraal bericht object pagina 2 van 2 Kadaster Betreft: HEERLEN D 9805 A169 24-1-2017 Spoorsingel HEERLEN 14:09:32 Uw referentie: CRA Toestandsdatum: 23-1-2017 Gerechtigde EIGENDOM Heerlen Supermarket B.V. Lange Voorhout 15 2514 EA 'S-GRAVENHAGE Zetel: 'S-GRAVENHAGE KvK-nummer: 64786838 (Bron: Handelsregister) Voor de meest actuele naam, zetel en adres, raadpleeg het KvK-nummer. Recht ontleend aan: HYP4 67508/43 d.d. 30-12-2015 Eerst genoemde object in HEERLEN D 9805 A169 brondocument: Einde overzicht De Dienst voor het kadaster en de openbare registers behoudt ten aanzien van de kadastrale gegevens zich het recht voor als bedoeld in artikel 2 lid 1 juncto artikel 6 lid 3 van de Databankenwet.

Uittreksel Kadastrale Kaart Uw referentie: CRA 9704 9796 9700 9697 9795 9794 9755 9696 9699 9694 9701 9698 9728 9747 9748 9729 9727 9752 9749 753 9750 9730 9754 9751 9318 0 m 5 m 25 m 12345 25 Deze kaart is noordgericht Perceelnummer Huisnummer Vastgestelde kadastrale grens Voorlopige kadastrale grens Administratieve kadastrale grens Bebouwing Overige topografie Voor een eensluidend uittreksel, Apeldoorn, 24 januari 2017 De bewaarder van het kadaster en de openbare registers Schaal 1:500 Kadastrale gemeente Sectie Perceel HEERLEN D 9696 Aan dit uittreksel kunnen geen betrouwbare maten worden ontleend. De Dienst voor het kadaster en de openbare registers behoudt zich de intellectuele eigendomsrechten voor, waaronder het auteursrecht en het databankenrecht.

Uittreksel Kadastrale Kaart Uw referentie: CRA 9704 9796 9700 9697 9795 9794 9755 9696 9699 9694 9701 9698 9728 9747 9748 9729 9727 9752 9749 753 9750 9730 9754 9751 9318 0 m 5 m 25 m 12345 25 Deze kaart is noordgericht Perceelnummer Huisnummer Vastgestelde kadastrale grens Voorlopige kadastrale grens Administratieve kadastrale grens Bebouwing Overige topografie Voor een eensluidend uittreksel, Apeldoorn, 24 januari 2017 De bewaarder van het kadaster en de openbare registers Schaal 1:500 Kadastrale gemeente Sectie Perceel HEERLEN D 9696 Aan dit uittreksel kunnen geen betrouwbare maten worden ontleend. De Dienst voor het kadaster en de openbare registers behoudt zich de intellectuele eigendomsrechten voor, waaronder het auteursrecht en het databankenrecht.

Spoorsingel in Heerlen, The Netherlands APPENDIX 3 LOCATION PLAN File number: 11740

Spoorsingel in Heerlen, The Netherlands File number: 11740

Spoorsingel in Heerlen, The Netherlands APPENDIX 4 PHOTOGRAPH(S) File number: 11740

Spoorsingel in Heerlen, The Netherlands File number: 11740

Spoorsingel in Heerlen, The Netherlands File number: 11740

Spoorsingel in Heerlen, The Netherlands APPENDIX 5 ZONING PLAN File number: 11740

Spoorsingel in Heerlen, The Netherlands APPENDIX 6 VALUATION PRINTOUT File number: 11740

file 11740 prepared for Independent committee property Unit shop address Spoorsingel inspection date 18-1-2017 city Heerlen - The Netherlands valuation date 31-12-2016 SUMMARY key figures property type Unit shop main tenant Jumbo Supermarkten B.V. lettable floor area 5.860 m² parking spaces 0 site area Unknown year of construction / refurbishment 2015 energy performance label unknown tenure freehold inflation 1,50% outgoings 7,99% 13 /m² 74.944 theoretical gross rental income p.a. 201 /m² 1.176.664 actual rental income p.a. 201 /m² 1.176.664 market rent p.a. 160 /m² 937.536 over-/underrented based on occupied areas 25,5% weighted average lease term (WALT) (incl. vacancy) 9,0 years vacancy rate 0,00% property rating (1 = negative, 5 = positive) cashflow valuation results building ground lease correction n.a. building quality 4 good building quality 2.000.000 other additional corrections 0 parking facilities 4 sufficient parking facilities 1.000.000 WALT 4 long remaining lease term - hardcore/topslice-method property condition 4 good state of repair 1.000.000- yield on hardcore 5,65% gross value HCT-method 16.637.189 2.000.000- location net value HCT-method 15.548.775 macro location 2 moderate macro location 3.000.000- micro location 3 average micro location 4.000.000- discounted cashflow-method lettability 3 average lettability 5.000.000- IRR (internal rate of return) 6,35% 2017 2018 2019 2020 2021 2022 2029 2030 2031 2032 2033 2034 2035 2036 investment market 3 average property market 2023 2024 2025 gross CF 2026 2027 2028 net CF gross value DCF-method 16.621.911 marketability 3 average marketability net value DCF-method 15.534.496 general comments SWOT analyses market value building strenghts weaknesses net initial yields (net income / gross value) recently built project Maankwartier not finished net yield on RP 6,63% multiplier on RP 15,09 long lease term net yield on MR 5,19% multiplier on MR 19,28 good building specifications gross initial yields (gross income / rounded net value) gross yield on RP 7,57% multiplier on RP 13,22 gross yield on MR 6,03% multiplier on MR 16,59 other opportunities threats subletting permitted overrented gross market value 2.838 /m² 16.629.550 central location apartment right purchaser's costs 7,00% concern guarantee net market value 2.652 /m² 15.541.635 rounding 50.000 net market value (rounded) 15.550.000 bestandnaam: 11740b01 printdatum: 14-2-2017 pagina 1 van 7 Jones Lang LaSalle BV Valuation Advisory - taxversie ac

Independent committee file 11740 property Unit shop address Spoorsingel city Heerlen valuation date 31-12-2016 TENANT DETAILS tenant unit rent passing VAT expiration m² m² m² m² # euro/m² euro/m² euro/m² euro/m² euro/# market rent rent rev. years RP/MR (RP) Y/N date (MR) (RRRV) until euro retail......... parking retail......... parking euro euro exp. % 1 Jumbo Supermarkten B.V. A 1.176.664 Y 15-12-2025 5.860 160 - - - - 937.536 937.536 8,96 26% total 1.176.664 5.860 - - - - 937.536 937.536 8,96 26% occupied 100% 1.176.664 5.860 - - - - 937.536 8,96 26% vacancy 0% - - - - - - bestandnaam: 11740b01 printdatum: 14-2-2017 pagina 2 van 7 Jones Lang LaSalle BV Valuation Advisory - taxversie ac

Independent committee file 11740 property Unit shop address Spoorsingel city Heerlen valuation date Rent Review 31-12-2016 Impact on the Market Value if there is a rent review according to Book 7 Article 303 of the Dutch Civil Code in the near future tenant unit rent passing (RP) market rent (MR) expiration date rent review date m² m² m² m² euro/m² euro/m² euro/m² euro/m² rent rev. (RRRV) years until rent euro euro retail......... retail......... euro exp. % Y/N Y/N 1 Jumbo Supermarkten B.V. A 1.176.664 937.536 15-12-2025 15-12-2025 5.860 - - - 160 - - - 937.536 8,96-20% Y N total 1.176.664 5.860 - - - 937.536 RRRV/ (RP) 7:303 Civil Code rent review applicable bestandnaam: 11740b01 printdatum: 14-2-2017 pagina 3 van 7 Jones Lang LaSalle BV Valuation Advisory - taxversie ab

Independent committee file 11740 property Unit shop address Spoorsingel city Heerlen valuation date 31-12-2016 rent passing (RP) 1.176.664 market rent (MR) 937.536 management repairs insurance taxes ozb taxes waterschap sewerage others OUTGOINGS actual euro % of MR appl. Y/N estimated euro estimated as % of MR applicable outgoings as % of MR outgoings euro management - 0,00% N 11.720 1,25% 1,25% 11.720 repairs - 0,00% N 32.200 3,43% 3,43% 32.200 insurance - 0,00% N 5.550 0,59% 0,59% 5.550 taxes ozb - 0,00% N 23.080 2,46% 2,46% 23.080 taxes waterschap - 0,00% N 2.310 0,25% 0,25% 2.310 sewerage - 0,00% N 84 0,01% 0,01% 84 ground rent - 0,00% N - 0,00% 0,00% - others - 0,00% N - 0,00% 0,00% - others - 0,00% N - 0,00% 0,00% - total - 0,00% 74.944 7,99% 7,99% 74.944 bestandnaam: 11740b01 printdatum: 14-2-2017 pagina 4 van 7 Jones Lang LaSalle BV Valuation Advisory - taxversie ac

Independent committee file 11740 property address city Unit shop Spoorsingel Heerlen valuation date 31-12-2016 ADDITIONAL CORRECTIONS ground lease correction ground lease correction applicable: Y/N N date of fictitious future pay-off (of ground rent) n.a. valuation date n.a. period until fictitious future pay-off n.a. years ground rent paid off: Y/N current annual ground rent n.a. n.a. NPV annual ground rent until fictitious future pay-off n.a. period ground rent paid off n.a. years actual (historical) pay-off premium n.a. per m² gross floor area n.a. annual growth land value current land value per m² gross floor area land value at date of fictitious future pay-off depreciation factor discount rate reserved for future pay-off n.a. n.a. n.a. n.a. n.a. n.a. n.a. for valuation purposes ground lease correction n.a. euro 0 additional corrections NPV VAT-loss for remaining lease periods, for tenants who do not pay VAT on rent 0 additional corrections euro 0 total additional corrections income (+), outgoings (-) euro 0 bestandnaam: 11740b01 printdatum: 14-2-2017 pagina 5 van 7 Jones Lang LaSalle BV Valuation Advisory - taxversie ac

Independent committee standard variables total gross value 16.637.189 file 11740 outgoings 7,99% total net value 15.548.775 property letting fee + marketing 16,00% rounding 50.000 Unit shop management 1,25% total net value (rounded) 15.550.000 address on RRRV on RP on MR Spoorsingel yield on topslice 7,00% net yield 5,18% 6,62% 5,18% city yield on reversion NY+ 1,00% gross yield 6,03% 7,57% 6,03% Heerlen discount rate corrections 7,00% multiplier 16,58 13,21 16,58 valuation date inflation 1,50% total m² 5.860 HCT-METHOD 31-12-2016 purchasing costs 7,00% net value/m² (incl. pp) 2.654 (hardcore - topslice method) tenant years rent passing market rent rent rev. NY on hardcore appl. % on NPV initial void appl. % NPV refurbishment NPV NPV NPV value until (RP) (MR) (RRRV) hardcore RP / MR topslice / void 1st exp. on void and incentives / m² costs letting fee additional gross exp. / capitalized TS/RV reversion void initial and initial 1st exp. at initial and and corrections rent rev. 1st exp. 1st exp. 0 mnth 3 mnth 1st exp. marketing euro euro euro euro euro months months euro euro/m² euro/m² euro 16,0% euro euro 1 Jumbo Supermarkten B.V. 8,96 1.176.664 937.536 937.536 5,65% 15.214.207 100% 1.662.631 0 6 25% 70.199- - 40 146.078-23.372- - 16.637.189 total 8,96 1.176.664 937.536 937.536 15.214.207 1.662.631 70.199-146.078-23.372- - 16.637.189 bestandnaam: 11740b01 printdatum: 14-2-2017 pagina 6 van 7 Jones Lang LaSalle BV Valuation Advisory - taxversie ac

DCF 15 yrs escalation resultaat v.o.n. 16.637.189 16.621.911 Independent committee standard variables outgoings euro HCT DCF file 11740 valuation date 31-12-2016 management 1,3% 11.720 net value (k.k.) 15.548.775 15.534.496 property inflation (IPD) 1,50% repairs 3,4% 32.200 IRR 6,34% 6,35% Unit shop MR growth 1&2 1,25% insurance 0,6% 5.550 net yield on RP 6,62% 6,63% address MR growth 3&4 2,20% taxes ozb 2,5% 23.080 gross yield on RP 7,57% 7,57% Spoorsingel outgoings yr 01-10 7,99% taxes watersc 0,2% 2.310 multiplier 13,21 13,20 IRR-CALCULATIONS year 1-10 IRR-CALCULATIONS year 1-15 city outgoings yr 11-20 8,39% sewerage 0,0% 84 total m² 5.860 5.860 net value end year 10 15.447.418 waarde k.k. eind jaar 15 15.711.845 Heerlen growth on outg. 1,75% others 0,0% 0 result net value (incl. pp)/m² 2.654 2.651 market rent 1.061.545 markthuur 1.183.567 letting + marketing 16,00% total 8,0% 74.944 gross yield on MR 6,9% BAR k.k. op markthuur 7,5% appl. MR: income period: income period: tenant RP MR/ yrs until 1st 2nd 3rd 4th 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 RRRV rent review rev rev rev rev 1 Jumbo Supermarkten B A 1.176.664 937.536 8,96 100% 100% 100% n.v.t. 1.177.370 1.195.031 1.212.956 1.231.151 1.249.618 1.268.362 1.287.387 1.306.698 1.314.400 1.048.547 1.064.275 1.080.239 1.096.443 1.112.336 1.115.740 total cashflow 1.176.664 937.536 8,96 1.177.370 1.195.031 1.212.956 1.231.151 1.249.618 1.268.362 1.287.387 1.306.698 1.314.400 1.048.547 1.064.275 1.080.239 1.096.443 1.112.336 1.115.740 outgoings 74.944-76.256-77.590-78.948-80.329-81.735-83.166-84.621-86.102-87.609-93.599-95.237-96.903-98.599-100.325- potential void - - - - - - - - 1.314.400 - - - - 1.112.336 - period months - - - - - - - - 6 - - - - 6 - void % 0% 0% 0% 0% 0% 0% 0% 0% 25% 0% 0% 0% 0% 25% 0% loss of income - - - - - - - - 164.300- - - - - 139.042- - marketing - - - - - - - - 13.144- - - - - 11.123- - letting fee - - - - - - - - 39.432- - - - - 33.370- - refurbishment and incentives in euro/m² - - - - - - - - 40 - - - - 40 - refurbishment and incentives in euro/m² FV - - - - - - - - 46 - - - - 50 - additional costs - - - - - - - - - - - - - - - additional costs FV - - - - - - - - - - - - - - - total (repairs) - - - - - - - - 269.280- - - - - 293.681- - total net cashflow 1.102.426 1.118.775 1.135.366 1.152.203 1.169.288 1.186.627 1.204.222 1.222.077 742.143 960.939 970.676 985.003 999.540 536.521 1.015.416 bestandnaam: 11740b01 printdatum: 14-2-2017 pagina 7 van 7 Jones Lang LaSalle BV Valuation Advisory - taxversie ac

Spoorsingel in Heerlen, The Netherlands APPENDIX 7 TRACK RECORD File number: 11740

Track record Education Daan has a Masters degree in Real Estate from the Amsterdam School of Real Estate Sector Specialism(s) Client Service and offices, industrial, retail and residential valuations Daan Diemel MSc MSRE Associate Director Experience Daan is part of the Dutch Valuation team of JLL since 2006 and is responsible for portfolio acquisitions. He conducts valuations for major national and international real estate clients. Daan has experience in valuations of all types of properties. Regular valuation work includes the portfolios of CBRE Global Investors, Altera, NSI, Syntrus Achmea Real Estate & Finance, Deutsche Bank, ABN AMRO, and ING Bank. References Offices Retail - and parking 6

Track record Education Chaya has a Masters degree in Control from the University of Amsterdam and is a registered valuer in the Dutch register (NRVT) Sector Specialism(s) Office, industrial, retail, healthcare and residential valuations Chaya Rampersad MSc RT Junior Valuer Experience Chaya is part of the Dutch Valuation team of JLL since 2014. She conducts valuations for major national and international real estate clients. Chaya has experience in offices, retail, industrial and residential valuations. Regular valuation work includes portfolios of Altera, Syntrus Achmea Real Estate & Finance, NS Stations, Deutsche Bank, ABN AMRO, ING Bank and Geneba. References Offices Retail - and parking 6

JLL Daan Diemel Associate Director Valuation Advisory Strawinskylaan 3103 1077 ZX Amsterdam Postbus 75208 1070 AE Amsterdam +31 (0)20 540 5400 Daan.diemel@eu.jll.com JLL Chaya Rampersad Junior Valuer Valuation Advisory Strawinskylaan 3103 1077 ZX Amsterdam Postbus 75208 1070 AE Amsterdam +31 (0)20 540 5400 Chaya.rampersad@eu.jll.com JLL Nabila Zejli Team Assistant Valuation Advisory Strawinskylaan 3103 1077 ZX Amsterdam Postbus 75208 1070 AE Amsterdam +31 (0)20 540 5400 Nabila.zejli@eu.jll.com www.joneslanglasalle.com COPYRIGHT JONES LANG LASALLE IP, INC. 2017. This publication is the sole property of Jones Lang LaSalle IP, Inc. and must not be copied, reproduced or transmitted in any form or by any means, either in whole or in part, without the prior written consent of Jones Lang LaSalle IP, Inc. The information contained in this publication has been obtained from sources generally regarded to be reliable. However, no representation is made, or warranty given, in respect of the accuracy of this information. We would like to be informed of any inaccuracies so that we may correct them. Jones Lang LaSalle does not accept any liability in negligence or otherwise for any loss or damage suffered by any party resulting from reliance on this publication.

Valuation Report MRP Investments Ltd. Spoorsingel (parking) in Heerlen, The Netherlands File number: 11741

Spoorsingel (parking) in Heerlen, The Netherlands Contents 1 Preliminary Notes... 1 Valuation Instruction... 1 Definition of value... 1 Purpose of valuation... 1 Type of valuation... 2 Date of Valuation... 2 Instruction letter... 2 Inspection... 2 JLL Valuation Advisory... 2 Requirements regarding the valuer s Independence... 2 Sources of Information... 3 2 Physical Considerations... 4 Letting details... 4 Brief property description... 4 State of repair... 4 Accommodation... 4 Location and accessibility... 5 Sustainability... 5 3 Legal Considerations... 6 Land registry... 6 Real rights... 6 Town planning... 6 4 Market Considerations... 7 General... 7 Retail indicators... 7 Supply... 8 Take up... 9 Rental level... 10 Investment market... 10 5 Valuation... 12 Valuation method... 12 Marketability... 13 SWOT-analysis... 13 Comparables... 14 Comments... 14 Special assumptions... 14 Back testing... 15 General Principles... 15 Market Value... 16 Appendices Appendix 1 General Principles Appendix 2 Land Registry Appendix 3 Location Plan Appendix 4 Photograph(s) Appendix 5 Zoning Plan Appendix 6 Valuation Printout Appendix 7 Track Record

Spoorsingel (parking) in Heerlen, The Netherlands 1 Preliminary Notes On 17 January 2017 MRP Investments Ltd. assigned JLL per email by Mr. A. Fishman to perform a valuation of the four properties from the DW01 Portfolio situated at Spoorsingel in Heerlen, Cartograaf 3 in Duiven, and Amerikaweg 18 in Assen - The Netherlands, as at 31 December 2016 for the purpose of estimating the fair value of the subject property in compliance with IFRS 13. In this report you will find the specifics and grounds on which we base our valuation for the parking garage in Heerlen. Enclosed you will find the accompanying calculation. We hereby consent to the inclusion and attachment of the valuation report of Spoorsingel in Heerlen, dated 14 February 2017 with 31 December 2016 as the valuation date, which was prepared for the Company and which may be attached to its 2016 annual financial statements and/or any reports which, pursuant to the laws and regulations of the state of Israel, may be filed with respect to thereof. We hereby empower the authorized representatives of the Company to report the valuation report to the Israeli Securities Authority and Tel Aviv Stock Exchange. Valuation Instruction JLL, Valuation Advisory, with offices in Amsterdam on the Strawinskylaan 3103, declares, to have surveyed and valued the commonhold ( appartementsrecht ) of a parcel of land with a parking garage, situated at Spoorsingel in Heerlen The Netherlands Definition of value Market value: Market rent: The estimated amount for which an asset or liability should exchange on the valuation date between a willing buyer and a willing seller in an arm's-length transaction after proper marketing and where the parties had each acted knowledgeably, prudently and without compulsion. The estimated amount for which an interest in real property should be leased on the valuation date between a willing lessor and willing lessee on appropriate lease terms in an arm s length transaction, after proper marketing and where the parties had each acted knowledgeably, prudently and without compulsion. The above stated definition of market value is in accordance with the International Financial Reporting Standards, the International Valuation Standards and the Standards of the Royal Institution of Chartered Surveyors. The valuation was requested to support the value of the four assets in the DW01 Portfolio which is listed on the Tel-Aviv Stock Exchange. This valuation is in compliance with IFRS 13 and the International Valuation Standards (IVS). Purpose of valuation We understand that the valuation is required for accounting purposes. The client holds the property as an investment. File number: 11741

Spoorsingel (parking) in Heerlen, The Netherlands Type of valuation The instruction involves a re-valuation. Date of Valuation We have adopted 31 December 2016 as the valuation date. Instruction letter This valuation is carried out in accordance with the fee proposal. The depth of work is maintained as set out in the fee proposal. Inspection The property was inspected by D.P.A. Diemel MSc MSRE and mw. C. Rampersad MSc RT on 25 January 2017. JLL Valuation Advisory All our valuations are based on internationally acknowledged guidelines and comply with local rules and legislation. Our employees have a high degree of specialization. JLL is recognized as Firm Regulated by RICS. Highly experienced, ISO-certified valuation team One central Amsterdam-based team One team one vision: consequent and consistent Regional approach, good local market knowledge Valuations in accordance with the RICS guidelines and the International Valuation Standards Valuations in accordance with the recommendations of NRVT Vast experience with IPD/ROZ and IPD/aeDex valuations Valuations across the Netherlands and support with European assignments 3,500 valuations per annum with a total value of 45 billion Working according to the four eyes principle High degree of accuracy and reliability Thorough analysis of the available data Intensive contact and consultation with the client Clear time planning Handling with agreements and deadlines in the right way Transparent calculations and reports Stringent requirements on ethical aspects Chinese Walls The properties are valued by Daan Diemel, who has experienced a specialized real estate education at the Amsterdam School of Real Estate (ASRE). Daan is involved by the Valuation Team for 10 years and is experienced in the valuations for all types of real estate. Second valuer is Chaya Rampersad, she has a master in Accountancy and Control and is registered in the Dutch Register for Commercial Real Estate. She is involved in all types of valuations for JLL for almost 3 years. Daan Diemel and Chaya Rampersad valued similar portfolios and single assets for national- and international clients. A track record is attached in Appendix 7. Requirements regarding the valuer s Independence Both the IVS code of ethics and the JLL code of ethics contain conditions on how professionals must conduct themselves when having financial interests in clients. It is forbidden (hidden interests and the code of conduct) for JLL employees to have financial interests in property related companies or businesses or to invest directly in property. File number: 11741

Spoorsingel (parking) in Heerlen, The Netherlands JLL is not financial dependent on carrying out this specific valuation instruction. Both JLL VA s annual turnover and the total income earned from other JLL services provided to a single client, including any client s related businesses entities, are less than 25% of total turnover. The fee which JLL VA receives for this valuation work is not dependent on the value(s) reported in the valuations. The valuer does not, by carrying out the instruction, envisage any threat to independence or objectivity and concludes that no additional measures are needed to be able to accept the instruction. JLL adopts Chinese Walls which prevent information being exchanged between departments within the organization. Sources of Information In preparing this valuation report, we have relied on the following information: Information Measurement certificates (NEN 2580) or RICS measurement code of practice Requested from MRP Investments Ltd. Provided Y (examined) / /N Details Architectural scaled drawings MRP Investments Ltd. Y No comments Recent rent roll MRP Investments Ltd. N Lease agreements MRP Investments Ltd. Y No comments Allonges, addenda and side letters MRP Investments Ltd. Y No comments Title deeds MRP Investments Ltd. N Ground lease (terms and conditions) MRP Investments Ltd. n/a Freehold Cadastral plan and Land Registry extract Land Registry Y No comments Zoning plan ( bestemmingsplan ) ruimtelijkeplannen.nl Y No comments Overview of technical building installations MRP Investments Ltd. N Overview of property charges, such as property tax, water rates and sewage charges MRP Investments Ltd. Maintenance forecast MRP Investments Ltd. N Overview of historical building costs MRP Investments Ltd. N Fire insurance report MRP Investments Ltd. N Environmental impact report (soil pollution / hazardous substances) MRP Investments Ltd. Energy label certificate MRP Investments Ltd. N Other relevant information: MRP Investments Ltd. N We assume that all information obtained from or on behalf of the client is correct and complete. The valuer has as far as possible considered the plausibility of the information provided. Should it appear (or a strong suspicions arise) that the information provided is not complete and/or incorrect, that will be commented on in this report. This also applies where the valuer has adopted information other than that in the information provided. N N N File number: 11741

Spoorsingel (parking) in Heerlen, The Netherlands 2 Physical Considerations Letting details Based on the lease agreement and the addendum provided by MRP Investments Ltd. we understand that the parking garage was as at the valuation date rented under the following terms and conditions: Tenant: Parking and Protection B.V. Rent Passing: 725,505 Start Date: Date of delivery Expiration Date: 31 January 2036 (lease term of 20 years and two months after delivery) Option Period: n x 10 years Indexation: Every year according the CPI index Further Details: Standard Dutch ROZ contract. The tenant will receive a rent reduction of 50,000 during the second year of the lease. Brief property description Year of construction: 2015 Renovation (year): n/a Description renovation: n/a State of repair good Number of floors 2 parking decks Foundation concrete foundation Main bearing structure concrete structure Floors concrete floors Roof n/a, the parking garage is located at the underground of a residential property Walls brick work facades and concrete walls Frames inside aluminium frames fitted with double glazing Systems ventilation system Number of parking spaces 439 Parking ratio (per m² BVO) n/a State of repair At the time of our inspection the general state of repair could be described as good as the parking garage is recently built. Accommodation The total floor area of the parking garage north amounts to 15,064 sq m, as advised by the client, which we have assumed to be correct. For a breakdown of the lettable floor areas and other details we refer to our valuation printout. File number: 11741

Spoorsingel (parking) in Heerlen, The Netherlands Location and accessibility Heerlen is a city located in the province Limburg in the South of the country, close to the German border and at approximately 25 kms distance from the eastern part of Maastricht. The subject parking garage is a part of a larger development called Maankwartier. The project consists of a hotel, residential area and retail area. The parking garage is located alongside the trainstation of Heerlen. The centre of Heerlen is located at 700 meters distance from the motorway N281 leading to the motorway A76 (Aachen-Geleen) and at approximately 2,5 kms distance to the motorway A79 towards Maastricht. The parking garage is located on the north side of the railway station. Therefore, the accessibility is good with private- and public transport. Sustainability The client has no information available concerning the energy label or other sustainability matters for the property. We have assumed that the parking garage is sufficient sustainable, as the property is recently built. File number: 11741

Spoorsingel (parking) in Heerlen, The Netherlands 3 Legal Considerations Land registry The local Land Registry ("Kadaster en Openbare Registers") informed us that on 24 January 2017 the property was registered as follows: Municipality: Heerlen Section: D Commonhold The Commonhold belongs to the following ground parcel: ( Appartementsrecht ) Number Number Area sq m Description 162 9805 Business (retail) Total area ground parcel(s) (sq m): - We understand from the local Land Registry that on 24 January 2017 the commonhold ( appartementsrecht ) was owned by Heerlen Parking North B.V., with registered offices in s-gravenhage. Real rights National monument: Pre-emption law ( Wet Voorkeursrecht gemeenten ): Restrictions: Recordings in land registry extract: Not applicable. Not applicable. No restrictions recorded in the land registry extract. No comments recorded in the land registry extract. Other special rights: For the purposes of this valuation the valuer has not carried out a detailed investigation on title. Based on the valuer s professional assessment there is no reasonable reason to assume that there are any rights or impediments in the relevant deed(s) which effect the value reported. In determining the market value the valuer has assumed that there are no rights or impediments which effect the value reported. Town planning We understand from the municipality of Heerlen, that the property falls within the zoning plan ( Bestemmingsplan ) Maankwartier. The Municipal Council approved the plan on 15 November 2011. The zoning plan allocates the property for Centre ( Centrum ) purposes. This includes retail, office, leisure and public transport station uses. The property is subject to a maximum height of 33 m and a maximum site coverage ( bebouwingspercentage ) of 95%. We understand that the current use conforms with the provisions of the zoning plan. File number: 11741

Spoorsingel (parking) in Heerlen, The Netherlands 4 Market Considerations General The total current retail stock in the Netherlands amounts to approximately 31.1 million sq m, distributed over 235,600 retail selling points (reference date January 2017). Table 1: Occupier market 2013 2016 Q4 Occupier market Historical Present Forecast Unit 2013 Q4 2014 Q4 2015 Q4 2016 Q4 2016/2017 Total stock sq m, in millions 31.04 31.48 31.44 31.14 Daily sq m, in milllions 5.70 5.88 5.98 6.11 Non-Daily sq m, in millions 22.23 22.04 22.94 21.53 Source: JLL (2017). Retail indicators The consumer s confidence in the first quarter of 2016 amount to 1 and increased in the second and third quarter to 5. The consumer s confidence increased even further and by the end of 2016 consumers confidence amounted 10. As a result of the shrinking Dutch economy and the increasing unemployment rate, people tend to spend less money. But numbers show that consumers are starting to have more confidence in the Dutch market again. Retail sales have slightly increased in the first quarter of 2016 to 1.8% and fluctuated during 2016. In December 2016 retail sales amounted to 7%, a large increase compared to the beginning of 2016. Research shows an increase in consumers confidence and willingness to pay, however this doesn t necessarily lead to more consumption. Willingness to pay increased in 2015. Where it amounted in January 2015 at -5, this increased to -2 in April. In the third and fourth quarter of 2015 willingness to pay fluctuated slightly from -1 in August to -2 in December. Willingness to pay has increased slightly and amounted -1 medio July 2016. Currently the willingness to pay indicator amounts to 3. In addition to falling turnover levels, the Dutch retail market is structurally impacted by the strong growth of online sales. Online sales rose from 12.7 billion in 2013 up to 13.7 billion in 2014 (thuiswinkel.org), which is a growth of almost 8%. Current online retail sales amounts to approximately 16.26 billion. To maintain an acceptable profit margin, retailers are focused on optimization and consolidation of their store portfolio, including disposal of underperforming stores, renegotiation of rents and right-sizing units. Although limited, new store acquisitions are focused on the right size unit, in the best location, at the best price. Not surprisingly, the Dutch retail market witnessed a polarization between prime retail locations, which mainly consist of the inner-city shopping areas of the 10 largest cities, and the secondary/tertiary retail locations. In particular small and medium-sized municipalities witnessed a decline in footfall and level of purchases. File number: 11741

Spoorsingel (parking) in Heerlen, The Netherlands Figure 1: Key indicator Dutch retail market 2004 2016 Q4 Overview of the Dutch consumers confidence 50 40 30 20 10 0-10 -20-30 -40-50 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 Willingness To Pay Consumer Confidence Retail Sales (%) Source: CBS (2017), adjusted by JLL (2017). 10% 8% 6% 4% 2% 0% -2% -4% -6% -8% -10% Supply Store closures have led to a sharp increase in vacant retail space from 2.05 million sq m by the end of 2008 up to 3.5 million sq m by the end of 2016. The current average vacancy rate of high-street unit shops and solitary unit shops in the Netherlands amounts to 7.8% (approximately 3.5 million sq m). The polarization of the Dutch retail market is evidenced by a significant difference in vacancy rates between prime high street locations (average 8.42%) and tertiary shopping locations in the surrounding streets (average 18.54%). The high amount of vacancy in prime high street locations can be explained by the bankruptcy of several retailers. Table 2: Supply retail market 2013 2016 Q4 Occupier market Present Forecast Unit 2015 2016 Q4 2017 Supply sq m, in millions 3.51 3.51 Mutation demand % change compared to the same period last year 2% -0.1% Vacancy Demand/Stock 11.16% 11% Vacancy retail Demand/Stock (average) 7.73% 7.80% A1-location* 3.89% 8.42% - A2- location* 4.72% 6.52% - B1- location* 8.86% 11.39% - B2- location* 14.39% 15.70% - C- location* 17.83% 18.54% - * Vacancy rate per retail segment Source: Locatus (2017), adjusted by JLL (2017). File number: 11741

Spoorsingel (parking) in Heerlen, The Netherlands Figure 2: Dutch shopping areas 2003 2016 Q4 Overview principal shopping areas 18% A1 A2 B1 B2 Dutch Average 16% 14% 12% 10% 8% 6% 4% 2% 0% 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 Q4 Source: JLL (2017). Take up Market dynamics have experienced a decrease in 2016 compared to the last quarter of 2015, despite the increasing consumer s confidence in The Netherlands. Especially in the inner-city shopping areas of large cities, transactions have occurred. Of the total transactions, 17% refers to transactions in the inner-city shopping areas of Utrecht, Rotterdam, The Hague and Amsterdam. The concentration of international retailers in 2016 limited to the top-retail streets of The Netherlands. This is clearly visible in medium- and small size cities, where the retail demand for A1 retail space is decreasing. Take-up volume in the first quarter of 2016 amounted to a total of 93,500 sq m, a decrease of approximately 32% compared to the same period in 2015. The second quarter of 2016 showed a strong recovery with several large-scale transactions. Total take-up in 2016 amounts to approximately 193,800 sq m. Most of the transactions in the second quarter of 2016 were located in the inner-city shopping areas (43%). Approximately 38,900 sq m (17%) was related to the shopping centre segment. This positive trend continued in the third quarter of 2016 and resulted in a record take-up volume of approximately 212,750 sq m, an increase of 10% compared to the previous quarter. Also in this quarter transactions were mainly in the inner-city shopping areas (36%). More than half of the take-up volume this quarter (57%) is for Hudson s Bay Company, divided over nine stores. Total take-up volume in the fourth quarter of 2016 amounted to approximately 369,300 sq m, and increase of 73% compared to the previous quarter. Compared to previous quarters, transactions were mainly in the inner-city shopping areas (28%). Largest transaction refers to the rent of 17,000 sq m for Primark in Amsterdam. Table 3: Take-up volume 2013 2016 Q4 Occupier market Forecast Unit 2013 2014 2015 2016 2017 Take-up sq m 666,950 685,300 545,900 899,600 Mutation take-up % compared to the same period last year -7.8% 2.7% 2.7% 64% Source: JLL (2017) File number: 11741

Spoorsingel (parking) in Heerlen, The Netherlands Figure 3: Take-up volume 2009 2016 Q4 Take-up volume 1.000 900 in '000 sq m 800 700 600 500 400 300 200 100-283 284 344 660 1.571 228 405 298 793 1.724 348 415 319 915 1.997 365 413 350 2009 2010 2011 2012 2013 2014 2015 2016 Source: JLL (2017). 872 2.000 454 338 352 856 2.000 448 326 425 666 1.865 450 310 386 567 1.713 303 361 246 FY FY FY FY FY FY Q1 Q2 Q3 Q4 FY Q1 Q2 Q3 Q4 FY Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 991 1.901 Rental level The current prime rent is around 2,950 per sq m per annum and is realized in the Kalverstraat in Amsterdam. Prime rent in Rotterdam is also stable and follows with 1,750 per sq m per annum. The best performing shopping centres include schemes located in inner city areas and neighborhood shopping centres, supported by a large catchment area and anchoring at least two supermarkets. Retailer demands for the best performing shopping centres held up over the past three years. In particular the supermarket sector kept expending to meet the increased demand from consumers. The current prime rent for a shopping centre in the Netherlands is 800 per sq m per annum, realized in Rotterdam (Shopping Centre Alexandrium) followed by The Hague Leidsenhage with a prime rent of 657 per sq m per annum. Figure 4: Retail prime rents 2016 Q4 Prime rents Amsterdam (Kalverstraat) Rotterdam (Beurstraverse) Utrecht (Lange Elisabethstraat) Eindhoven (Demer) The Hague (Spuistraat) Rotterdam (Alexandrium/Oosterhof) The Hague (SC Leidsenhage) Amsterdam (Buikslotermeerplein) Utrecht (SC Overvecht) Eindhoven (SC Woensel) Rotterdam (Alexandrium) Amsterdam (Amstel III/Borghese) Utrecht (Kanaleneiland) Eindhoven (Ekkersijt) The Hague (Megastores) Source: JLL (2017)) Retail WH Parks Shopping Centre Unit Shops 800 675 625 400 375 120 110 105 100 100 1,750 1,650 1,400 1,350 2,950 Investment market Total retail investment volume in 2016 amounted to approximately 12.8 billion. The total retail investment volume was accountable for 1.9 billion. The total retail investment volume was significantly lower than in 2015 (-28%). This was mainly a result of the transaction between Corio/Klépierre and Wereldhave. Klepiere sold her portfolio of approximately 730 million to Wereldhave. The investment volume in the first quarter of 2016 amounted to approximately 408 million, an increase of 54% compared to the same quarter in 2015. The second quarter of 2016 slightly decreased with 26% compared to the previous quarter. File number: 11741

Spoorsingel (parking) in Heerlen, The Netherlands The investment volume in the second quarter amounted to approximately 302 million. This brings the total investment volume in the first half of 2016 711 million, a decrease of 50% compared to the same period in the previous year. The total investment volume in the third quarter of 2016 amounted to 320 million and was mostly driven by large-scale portfolio transactions. Most retail investments in the third quarter of 2016 were related to solitaire unit shops (44%) and shopping centers (37%). In the last quarter of 2016 a total of 912 million was transacted. The fourth quarter was mainly driven by portfolio deals (52%). Largest transactions include the sale of the Crossroad portfolio of approximately 110,000 sq m and amounted to 260 million. Crossroad Real Estate bought this portfolio from IEF Capital. Goldman Sachs bought the TDV portfolio for 48.5 million and contributed significantly to the quarterly retail investment volume. In addition, Urban Interest bought the Vastned portfolio for 46.7 million from Vastned Retail. Dutch prime net initial yields are realized in Amsterdam, and currently fall within a bandwidth of 3.40% - 3.90%. In Rotterdam the net initial yields fall within a bandwidth of 3.90% - 4.40%, in The Hague the net initial yields fall within a bandwidth of 3.90% - 4.40%, in Utrecht net initial yields fall within a bandwidth of 4.10% - 4.60% and Eindhoven has a net initial yields which currently falls in a bandwidth of 4.20% - 4.70%. However, with the lack of occupier demands for secondary and tertiary retail spaces, the gap between prime and secondary/tertiary yields has grown. Yields for high street units in a medium sized cities can easily go up to 8% - 10% depending on the lease term, retailer and of course the pedestrian flow. Investment market Forecast Unit 2013 2014 2015 2016 2017 Prime net initial yields % (A-location, unit shops) 3.75% 3.65% 3.50% 3.30% Prime yields BAR k.k. % (A-location, unit shops) 4.25% 4.15% 3.97% 3.74% Retail investment volume Volume (cumulative, in billions) 0.596 1.6 2.7 1.94 Source: JLL (2017) Figure 5: Prime net initial yields in The Netherlands 2008 2016 Q4 Prime net initial yield 8% 7% Retail Warehousing Shopping Centre Unit Shops 6% 5% 4% 3% 2008 2009 2010 2011 2012 2013 2014 2015 2016 Q4 Source: JLL (2017) File number: 11741

Spoorsingel (parking) in Heerlen, The Netherlands 5 Valuation Valuation method We have applied two valuation methods: the Capitalisation Approach and the DCF-method. For the result of these valuation methods we refer to the calculation. 5.1.1 Clarification of the Capitalisation Approach The Hardcore / Topslice method (HCT-method) is based on the capitalisation of the core income at full occupancy. Hardcore income is defined as the most secure income. When a property is over-rented, the (lower) rental value is used as core income. When a property is under-rented, the (lower) rent passing is used as core income. The core income (net of annual outgoings) is capitalised using a net yield. Adjustments for over-rent (topslice) and under-rent (reversion), if applicable, are made thereafter. For a topslice, the over-rent is discounted using a discount rate reflecting our view of the security of that income. In case of under-rent the difference between reversion and hardcore is capitalised using a net yield that is higher than the net yield on hardcore, as it has a different risk profile. These calculations are made for each tenant separately, in order to fully reflect the respective income risks. Finally several deductions are applied. In case of vacancy the estimated loss of rent, the re-letting costs, the cost of any incentives and repairs are deducted from the value. For all tenants the chance of vacancy at the end of the existing lease is assessed. Deductions are made for potential loss of rent, re-letting costs, incentives and repairs reflecting the chance of vacancy actually occurring. Any additional corrections made, such as corrections for ground lease interest, rent free periods, VAT-loss, annuities or overdue capital expenditures are deducted as a capital sum from the gross value. 5.1.2 DCF (Discounted Cash Flow) Approach We have built up a 15 year cash flow scenario. Cash flows for the relevant year are calculated as follows: The rental income at full occupancy (total cash flow) is first reduced by the annual outgoings, incurred by the landlord. Annual rents are inflated with reference to our estimate of the possible long term average for indexation, until a rent review is possible. At the expiry of the initial lease term we have estimated the probability of the tenant(s) vacating. This percentage is applied to calculate the weighted rent loss, letting and marketing fees, which are deducted from the cash flow. For the tenant renews scenario we have considered whether it is likely that the rent will be increased (or reduced if appropriate) to our ERV or whether the increase (or reduction if appropriate) will be limited to a certain percentage of the difference between the current rent and the ERV. The valuation model enables market rents to be inflated at a uniform rate until the third review (assuming that takes place 10 years after the first review) when an alternative rate can be applied. Finally non-operating costs such as incentives and repairs are calculated and deducted from the cash flow where appropriate. This results in a total net cash flow. Our growth assumptions are specified for rental income, rental value and outgoings in detail in the IRR -calculations sheet. Additional corrections are made, if appropriate, such as corrections for ground lease interests, rent free periods, VAT-loss, annuities or overdue capital expenditures. The present value of these are usually reflected in year 1 of the cash flow and specified in our calculation as additional costs. File number: 11741

Spoorsingel (parking) in Heerlen, The Netherlands An exit value and a gross yield at year 15 are shown on the IRR calculation sheet. The exit value is calculated based on the future income, starting in year 16. The exit value takes into account all the elements that are used for the cash flow for the first fifteen years. It is based on a fictitious cash flow for a further eighty-four years assuming no further growth. Using the discount rate that was applied to the cash flow for the first fifteen years, the result is the exit value. The resulting capitalisation rate is calculated from that value and our market rent inflated to year 16 with our assumed rates of market rental growth. By discounting the Cash Flows for years 1 to 15 and the exit value at the end of year 16 back to the valuation date, with the discount rate the gross value, as at the valuation date, is produced. The net value is calculated by deducting purchaser s costs for the property. The reported values are the rounded average from the two valuation methods. Marketability 5.2.1 Lettability rating: Given the quality and the location, we have assessed the lettability as very good. As the parking garage is newly built and used by the supermarket and the above located residents, we adopted a vacancy period of 6 months by lease expiry without rent free to achieve a 5 year lease on market terms. 5.2.2 Saleability rating: The saleability of the commonhold interest is very good. We expect that a sale could be achieved in 6 to 9 months. Given the characteristics of the property and the activity in the property market the most likely purchasers for this property will be (international) institutional investors. SWOT-analysis Recently built Entire project Maankwartier not finished yet Strengths Long lease term Good building specifications Weaknesses A lot of users parking garage Overrented Opportunities Central location Low comparable supply Apartment right Threats File number: 11741

Spoorsingel (parking) in Heerlen, The Netherlands Comparables 5.4.1 Rental references Property Tenant # parking spaces Walt years /per parking space Amersfoort, Beemstermarkt Q-Park 365 41 1,587 Remarks Similar location in the centre, longer lease term Amsterdam, P6 Pathe Arena Q-Park Unknown 11 2,079 Better location, similar quality Breda, Markendaalseweg Q-Park 300 41 1,575 Similar location in the centre, longer lease term The comparables above are all parking garages let to Q-Park. The lease terms of the parking garage in Amersfoort and Breda are twice as long as the subject property. The parking garages in Amersfoort and Breda are located in the city centre and the parking garage in Amsterdam is located outside the centre in the southeast side of Amsterdam. The parking costs in Amsterdam are the highest of the country. We estimate the market rent per parking space per year at 1,350 because the location is close to the city centre but on the outer side of the train station while the comparable are located in the city. 5.4.2 Sale references Property Date Price ( ) Price / parking space Gross yield Parking spaces Remarks Enschede, Van Loenshof 62 Q4 2015 7,710,660 16,762 7.39% 460 Similar location, inferior quality Breda, Markendaalseweg 62 Q4 2013 7,181,538 23,938 6.58% 300 Similar location, inferior quality Amersfoort, Beemstermarkt Q4 2013 8,923,077 24,447 6.50% 365 Similar location, inferior quality Groningen, Herenpoortmolendrift 118 Q3 2015 5,250,000 22,629 6.57% 232 Similar location, inferior quality The above mentioned comparables are all parking garages let to Q-Park. The first comparable in Enschede is a parking garage with a comparable amount of parking spaces. The location of this parking garage is located on the western part of the city. There are a lot of competing parking garages in Enschede in the direct area of the city centre. The parking garage in Breda is located in the city centre with less parking spaces than the subject parking garage. The parking garage in Amersfoort is located in the city centre with less parking spaces than the subject parking garage. The parking garage in Groningen has also a smaller amount of parking spaces available. This is like the subject parking garage, a central located parking facility. We valued the subject parking garage with a long lease term and newly built with a better quality than the comparables at a GIY on rental price of 6.23%, resulting in a value per parking space of 26,519. Comments We are aware that the property have been sold together with the retail unit at 30 December 2015 for a price of 20,025,000 The agreed fee between the client and JLL was fixed in advance The capitalization rates were derived from the market evidence The gross value is rounded Special assumptions The scope of the instruction as contained in the proposal has not been changed. File number: 11741

Spoorsingel (parking) in Heerlen, The Netherlands Back testing A valuation was also carried out for this property as at 5 February 2016. Other than changes to the annual outgoings and annual indexation of the rent, no significant changes have been made in this valuation compared to the previous valuation. The previous valuation was based on transfer costs of 1.00% as under the VAT regime. We note that the building was a new development in 2015 which has been, at the valuation date, in use for more than 6 months. Therefore, transfer tax would be payable on disposal today. In this valuation a 6% transfer tax is applicable. This is the main reason for the decreased market value. The market value decreased with 5.28% compared to the previous valuation. General Principles Our general principles can be found in appendix 1. These general principles apply to this valuation, unless specifically mentioned otherwise in this report. File number: 11741

Spoorsingel (parking) in Heerlen, The Netherlands Market Value We are of the opinion that the Market Value of the property, subject to the conditions contained in the report, was in the order of: Market value (gross) 12,460,000 (Twelve million four hundred sixty thousand Euros gross) Market value (net) 11,650,000 (Eleven million six hundred fifty thousand Euros net) This value is reported on 16 March 2017. D.P.A. Diemel MSc MSRE Ms. C. Rampersad MSc RT Registered Valuer Registered with the NRVT under number RT 373055152 File number: 11741

Spoorsingel (parking) in Heerlen, The Netherlands APPENDIX 1 GENERAL PRINCIPLES File number: 11741

General Principles The valuation is subject to the general principles mentioned in this chapter, unless specifically stated otherwise. Carrying out the instruction Jones Lang LaSalle B.V., Valuation Advisory, has completed the valuation in accordance with the RICS Valuation - Professional Standards January 2014 (The Red Book) and the International Valuation Standards. Used data Information provided For the purposes of this valuation, we have assumed that all information provided by the client or third parties is correct. Furthermore we have assumed that there are no special conditions or circumstances which have not been included in that information, which could influence the valuation. Measurement For the purposes of this valuation, we have used the measurements provided by or on behalf of the client. Reporting date We have assumed that there are no material changes in circumstances between the date of inspection and the valuation date or vice versa or between the valuation date and the reporting date or vice versa. Letting details Where properties are valued with the benefit of lettings, it is assumed, that the tenants are capable of meeting their financial obligations under the lease and that there are no arrears of rent or undisclosed breaches of covenant. Property particulars Constructional and technical state Although in undertaking our inspection we believe that we have formed a fair and reliable opinion of the general state of repair of the premises, you will appreciate that we have only been able to concern ourselves with their condition insofar as it is likely to affect our valuation and insofar as we have been able to gain access to the various parts of the property. We have assumed the property to be free from structural and technical deficiencies.

If our valuation includes a property or a part of a property that has not been completed at the date of inspection, we have assumed that this property or part of a property has been or will be completed free from structural and technical deficiencies. If you wish for certainty regarding the constructional and technical state of the property, we advise you to consult an expert. Deleterious materials and pollution We do not normally carry out investigations on site to ascertain whether any buildings were constructed or altered using deleterious materials or techniques (including, by way of example, high aluminium cement concrete, wood wool as permanent shuttering, calcium chloride or asbestos). Unless we are otherwise informed, our valuation is on the basis that no such materials or techniques have been used. Jones Lang LaSalle B.V. accepts no responsibility in the event of chemical waste being located underground or indeed for the presence of other dangerous materials, foundation rests, explosives or other obstacles which may hamper the normal use of the building(s) or may react in an aggressive manner with materials used in the construction of the building(s). If there are any uncertainties with respect of the above, we would recommend that an investigation be undertaken, and, if any such material is found to be present in the construction, or any possible adverse ground condition is determined, we would wish the opportunity to reconsider our opinion. Sustainability In the event we are provided with an energy label certificate, EPC (energieprestatiecoëfficiënt) or a BREEAM, LEED or other similar certificate, we will reflect the general influence of sustainability issues in our valuation. Should you require an understanding on the sustainability of the building we advise you to consult an expert. Special conditions or restrictions For the purposes of the valuation we have not investigated the title deeds or the general or specific conditions in the ground lease or other restrictions or rights of third parties. We have assumed that these do not include any unusual or onerous covenants, outgoings, encumbrances or restrictions such as wayleaves and easements, or restrictions regarding use or transfer. Furthermore we assume the property is free of any mortgages or other charges that may be secured thereon. Specific advantages owner-occupiers In this valuation we have ignored possible specific advantages for certain owner/occupiers.

Legislation Regulations In carrying out this valuation we have assumed that, as at the valuation date, the property and the existing and future use of the property comply with all governmental rules and regulations. General and local regulations We have made informal enquiries by the Local Planning Authorities concerned, regarding planning consents, zoning, and Local Authority and highway schemes. We have assumed that the replies that we have received are correct. We have in all cases assumed that the uses to which the land and buildings are put are established uses for planning purposes and that all necessary town planning consents and byelaw approvals have been obtained, and that all other relevant statutory regulations have been complied with. If you want to be certain and gain details about the written regulations, we advise you to contact your legal advisor. Fiscal legislation For the purposes of this valuation we have taken no account of the effect of the changes to the VAT (BTW) legislation, nor in the changes to the provisions on property transfer and registration charges nor, of the introduction of legal measures intended to close loopholes in property tax legislation. In the event that VAT (BTW) is not paid, we have taken this into consideration when calculating the annual outgoings and possible renovation costs. If you require certainty on the possible considerable effects of changes in legislation on the value of the property, we advise you to contact your tax advisor. Revisions to landlord and tenant legislation In the valuation we have assumed that, when a lease expires, possible changes or improvements by the tenant do not influence the value of the property. Future changes in legislation In carrying out this valuation we have not anticipated any future changes in legislation. Material Previous involvement Jones Lang LaSalle B.V. confirms that the instruction has been carried out without any material previous involvement, other than for the current client.

Use and liability Report for exclusive use of client This report is exclusively intended for the client and may not be used in any form by third parties, be it in publications, circulars or articles intended for third parties, without the prior written approval of Jones Lang LaSalle B.V. Use for other purposes This valuation is intended for use by you or your organization for the purposes referred to in the report. We accept no liability for use of the report for any other purposes. Liability to third parties No responsibility is accepted by Jones Lang LaSalle B.V., to any third party for either the whole or any part of this report. Declaration Professional experience The Valuer has the knowledge, skills and understanding to undertake the valuation competently. Complaint handling procedure Jones Lang LaSalle B.V. has accounted for the eventuality that a client is dissatisfied with our performance. To this end we have adopted a Complaints Handling Procedure (the Procedure ) which accords with the guidelines provided by the RICS. A copy of the Procedure is available to you at your request. RICS standards Compliance with the RICS standards may be subject to monitoring under the institution s conduct and disciplinary regulations.

Spoorsingel (parking) in Heerlen, The Netherlands APPENDIX 2 LAND REGISTRY File number: 11741

Kadastraal bericht object pagina 1 van 2 Kadaster Dienst voor het kadaster en de openbare registers in Nederland Gegevens over de rechtstoestand van kadastrale objecten, met uitzondering van de gegevens inzake hypotheken en beslagen Betreft: HEERLEN D 9805 A162 26-1-2017 Spoorsingel HEERLEN 15:11:09 Uw referentie: CRA Toestandsdatum: 25-1-2017 Kadastraal object Kadastrale aanduiding: Omschrijving kadastraal object: Locatie: HEERLEN D 9805 A162 PARKEREN Spoorsingel HEERLEN Koopsom: 12.101.200 Jaar: 2015 Ontstaan op: 13-4-2015 Voor in de splitsing betrokken rechten raadpleeg "ontstaan uit" Ontstaan uit: HEERLEN D 9696 HEERLEN D 9694 HEERLEN D 9699 HEERLEN D 9697 HEERLEN D 9748 HEERLEN D 9732 HEERLEN D 9700 HEERLEN D 9756 HEERLEN D 9698 HEERLEN D 9729 (Kadastraal object is uit meer objecten ontstaan) Vereniging van eigenaren: "VVE KOMPAS TE HEERLEN" Aantekening kadastraal object KWALITATIEVE VERBINTENIS Ontleend aan: HYP4 61578/69 d.d. 11-6-2012 Brondocumenten mogelijk van belang: HYP4 61935/96 d.d. 11-9-2012 KWALITATIEVE VERBINTENIS Ontleend aan: HYP4 11794/8 reeks ROERMOND d.d. 4-10-1999 KWALITATIEVE VERBINTENIS Ontleend aan: HYP4 64655/108 d.d. 24-9-2014 KWALITATIEVE VERBINTENIS Ontleend aan: HYP4 65053/169 d.d. 13-4-2015 KWALITATIEVE VERBINTENIS Ontleend aan: HYP4 67508/42 d.d. 30-12-2015 KWALITATIEVE VERBINTENIS Ontleend aan: HYP4 67508/43 d.d. 30-12-2015 Publiekrechtelijke beperkingen Er zijn geen beperkingen bekend in de Landelijke Voorziening WKPB en de Basisregistratie Kadaster.

Kadastraal bericht object pagina 2 van 2 Kadaster Betreft: HEERLEN D 9805 A162 26-1-2017 Spoorsingel HEERLEN 15:11:09 Uw referentie: CRA Toestandsdatum: 25-1-2017 Gerechtigde EIGENDOM Heerlen Parking North B.V. Lange Voorhout 15 2514 EA 'S-GRAVENHAGE Zetel: 'S-GRAVENHAGE KvK-nummer: 64786870 (Bron: Handelsregister) Voor de meest actuele naam, zetel en adres, raadpleeg het KvK-nummer. Recht ontleend aan: HYP4 67508/43 d.d. 30-12-2015 Eerst genoemde object in HEERLEN D 9805 A162 brondocument: Einde overzicht De Dienst voor het kadaster en de openbare registers behoudt ten aanzien van de kadastrale gegevens zich het recht voor als bedoeld in artikel 2 lid 1 juncto artikel 6 lid 3 van de Databankenwet.

Uittreksel Kadastrale Kaart Uw referentie: fgh 9704 9796 9700 9697 9795 9794 9755 9696 9699 9694 9701 9698 9728 9747 9748 9729 9727 9752 9749 753 9750 9730 9754 9751 9318 0 m 5 m 25 m 12345 25 Deze kaart is noordgericht Perceelnummer Huisnummer Vastgestelde kadastrale grens Voorlopige kadastrale grens Administratieve kadastrale grens Bebouwing Overige topografie Voor een eensluidend uittreksel, Apeldoorn, 16 maart 2017 De bewaarder van het kadaster en de openbare registers Schaal 1:500 Kadastrale gemeente Sectie Perceel HEERLEN D 9696 Aan dit uittreksel kunnen geen betrouwbare maten worden ontleend. De Dienst voor het kadaster en de openbare registers behoudt zich de intellectuele eigendomsrechten voor, waaronder het auteursrecht en het databankenrecht.

Spoorsingel (parking) in Heerlen, The Netherlands APPENDIX 3 LOCATION PLAN File number: 11741

Spoorsingel (parking) in Heerlen, The Netherlands File number: 11741

Spoorsingel (parking) in Heerlen, The Netherlands APPENDIX 4 PHOTOGRAPH(S) File number: 11741

Spoorsingel (parking) in Heerlen, The Netherlands File number: 11741

Spoorsingel (parking) in Heerlen, The Netherlands File number: 11741

Spoorsingel (parking) in Heerlen, The Netherlands APPENDIX 5 ZONING PLAN File number: 11741

Spoorsingel (parking) in Heerlen, The Netherlands APPENDIX 6 VALUATION PRINTOUT File number: 11741

file 11741 prepared for Independent Committee property Parking address Spoorsingel inspection date 18-1-2017 city Heerlen - The Netherlands valuation date 31-12-2016 SUMMARY key figures property type Parking main tenant Parking and Protection B.V. lettable floor area 15.064 m² parking spaces 439 site area Unknown year of construction / refurbishment 2015 energy performance label unknown tenure freehold inflation 1,50% outgoings 9,73% 131 /m² 57.650 theoretical gross rental income p.a. 1.653 /m² 725.505 actual rental income p.a. #DEEL/0! 725.505 market rent p.a. 1.350 /m² 592.650 over-/underrented based on occupied areas 22,4% weighted average lease term (WALT) (incl. vacancy) 19,1 years vacancy rate 0,00% property rating (1 = negative, 5 = positive) cashflow valuation results building ground lease correction n.a. building quality 4 good building quality 1.500.000 other additional corrections - 46.698 parking facilities 4 sufficient parking facilities 1.000.000 WALT 4 long remaining lease term hardcore/topslice-method 500.000 property condition 4 good state of repair yield on hardcore 4,85% - gross value HCT-method 12.450.761 location 500.000- net value HCT-method 11.636.225 macro location 2 moderate macro location micro location 3 average micro location 1.000.000- discounted cashflow-method lettability 3 average lettability 1.500.000- IRR (internal rate of return) 6,00% 2017 2018 2019 2020 2021 2022 2029 2030 2031 2032 2033 2034 2035 2036 investment market 3 average property market 2023 2024 2025 gross CF 2026 2027 2028 net CF gross value DCF-method 12.462.633 marketability 3 average marketability net value DCF-method 11.647.321 general comments SWOT analyses market value building strenghts weaknesses net initial yields (net income / gross value) recently built project Maankwartier not finished net yield on RP 5,36% multiplier on RP 18,65 long lease term net yield on MR 4,29% multi plier on MR 23,28 good building specifications gross initial yields (gross income / rounded net value) gross yield on RP 6,23% multiplier on RP 16,06 gross yield on MR 5,09% mulitplier on MR 19,66 other opportunities threats a lot of users parking garage overrented gross market value 28.375 /m² 12.456.697 central location apartment right purchaser's costs 7,00% low comparable supply net market value 26.519 /m² 11.641.773 rounding 50.000 net market value (rounded) 11.650.000 file name: 11741b01 print date: 14-2-2017 page 1 of 6 Jones Lang LaSalle BV Valuation Advisory - taxversion ac

Independent Committee file 11741 property Parking address Spoorsingel city Heerlen valuation date 31-12-2016 TENANT DETAILS tenant unit rent passing VAT expiration m² m² m² m² # euro/m² euro/m² euro/m² euro/m² euro/# market rent years RP/MR (RP) Y/N date (MR) until euro............ parking............ parking euro exp. % 1 Parking and Protection B.V. A 725.505 Y 31-1-2036 439 - - - - 1.350 592.650 19,08 22% total 725.505 - - - - 439 592.650 19,08 22% occupied 100% 725.505 - - - - 439 592.650 19,08 22% vacancy 0% - - - - - - file name: 11741b01 print date: 14-2-2017 page 2 of 6 Jones Lang LaSalle BV Valuation Advisory - taxversion ac

Independent Committee file 11741 property Parking address Spoorsingel city Heerlen valuation date 31-12-2016 rent passing (RP) 725.505 market rent (MR) 592.650 management repairs insurance taxes ozb taxes waterschap sewerage others OUTGOINGS actual euro % of MR appl. Y/N estimated euro estimated as % of MR applicable outgoings as % of MR outgoings euro management - 0,00% N 11.850 2,00% 2,00% 11.850 repairs - 0,00% N 24.100 4,07% 4,07% 24.100 insurance - 0,00% N 5.650 0,95% 0,95% 5.650 taxes ozb - 0,00% N 14.590 2,46% 2,46% 14.590 taxes waterschap - 0,00% N 1.460 0,25% 0,25% 1.460 sewerage - 0,00% N - 0,00% 0,00% - ground rent - 0,00% N - 0,00% 0,00% - others - 0,00% N - 0,00% 0,00% - others - 0,00% N - 0,00% 0,00% - total - 0,00% 57.650 9,73% 9,73% 57.650 file name: 11741b01 print date: 14-2-2017 page 3 of 6 Jones Lang LaSalle BV Valuation Advisory - taxversion ac

Independent Committee file 11741 property address city Parking Spoorsingel Heerlen valuation date 31-12-2016 ADDITIONAL CORRECTIONS ground lease correction ground lease correction applicable: Y/N N date of fictitious future pay-off (of ground rent) n.a. valuation date n.a. period until fictitious future pay-off n.a. years ground rent paid off: Y/N current annual ground rent n.a. n.a. NPV annual ground rent until fictitious future pay-off n.a. period ground rent paid off n.a. years actual (historical) pay-off premium n.a. per m² gross floor area n.a. annual growth land value current land value per m² gross floor area land value at date of fictitious future pay-off depreciation factor discount rate reserved for future pay-off n.a. n.a. n.a. n.a. n.a. n.a. n.a. for valuation purposes ground lease correction n.a. euro 0 additional corrections NPV VAT-loss for remaining lease periods, for tenants who do not pay VAT on rent 0 Rent reduction -46.698 additional corrections euro -46.698 total additional corrections income (+), outgoings (-) euro -46.698 file name: 11741b01 print date: 14-2-2017 page 4 of 6 Jones Lang LaSalle BV Valuation Advisory - taxversion ac

Independent Committee standard variables total gross value 12.450.761 file 11741 outgoings 9,73% total net value 11.636.225 property letting fee + marketing 16,00% rounding 50.000 Parking management 2,00% total net value (rounded) 11.650.000 address on RP on MR Spoorsingel yield on topslice 7,00% net yield 5,36% 4,30% city yield on reversion NY+ 1,00% gross yield (net value) 6,23% 5,09% Heerlen discount rate corrections 7,00% multiplier 16,04 19,63 valuation date inflation 1,50% total pp 439 HCT-METHOD 31-12-2016 purchasing costs 7,00% net value/m² (incl. pp) 26.506 (hardcore - topslice method) tenant unit years until rent passing (RP) market rent (MR) NY on hardcore hardcore RP / MR appl. % on NPV topslice / initial void void 1st exp. appl. % on NPV void refurbishment and incentives / m² NPV costs NPV letting fee NPV additional value gross expiration capitalized TS/RV reversion void initial and initial 1st exp. at initial and and corrections 1st exp. 1st exp. 0 mnth #DEEL/0! 1st exp. marketing euro euro euro euro months months euro euro/m² euro/m² euro 16,0% euro euro 1 Parking and Protection B.V. A 19,08 725.505 592.650 4,85% 10.976.156 100% 1.555.979 0 6 25% 26.014- - - - 8.661-46.698-12.450.761 total 19,08 725.505 592.650 10.976.156 1.555.979 26.014- - 8.661-46.698-12.450.761 file name: 11741b01 print date: 14-2-2017 page 5 of 6 Jones Lang LaSalle BV Valuation Advisory - taxversion ac

DCF 15 yrs escalation resultaat v.o.n. 12.450.761 12.462.633 Independent Committee standard variables outgoings euro HCT DCF file 11741 valuation date 31-12-2016 management 2,0% 11.850 net value (k.k.) 11.636.225 11.647.321 property inflation (IPD) 1,50% repairs 4,1% 24.100 IRR 6,01% 6,00% Parking MR growth 1&2 1,25% insurance 1,0% 5.650 net yield on RP 5,36% 5,36% address MR growth 3&4 1,50% taxes ozb 2,5% 14.590 gross yield on RP 6,23% 6,23% Spoorsingel outgoings yr 01-10 9,73% taxes watersc 0,2% 1.460 multiplier 16,04 16,05 IRR-CALCULATIONS year 1-10 IRR-CALCULATIONS year 1-15 city outgoings yr 11-20 10,21% sewerage 0,0% 0 total m² 439 439 net value end year 10 12.632.990 net value end year 15 12.241.584 Heerlen growth on outg. 1,75% others 0,0% 0 result net value (incl. pp)/m² 26.506 26.531 market rent 671.040 market rent 722.901 letting + marketing 16,00% total 9,7% 57.650 gross yield on MR 5,3% gross yield on MR 5,9% appl. MR: income period: income period: tenant RP MR yrs until 1st 2nd 3rd 4th 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 expiration rev rev rev rev 1 Parking and Protection A 725.505 592.650 19,08 25% n.v.t. n.v.t. n.v.t. 735.517 746.550 757.748 769.114 780.651 792.361 804.246 816.310 828.554 840.983 853.597 866.401 879.397 892.588 905.977 total cashflow 725.505 592.650 19,08 735.517 746.550 757.748 769.114 780.651 792.361 804.246 816.310 828.554 840.983 853.597 866.401 879.397 892.588 905.977 outgoings 57.650-58.659-59.685-60.730-61.793-62.874-63.974-65.094-66.233-67.392-72.000-73.260-74.542-75.847-77.174- potential void - - - - - - - - - - - - - - - period months - - - - - - - - - - - - - - - void % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% loss of income - - - - - - - - - - - - - - - marketing - - - - - - - - - - - - - - - letting fee - - - - - - - - - - - - - - - refurbishment and incentives in euro/m² - - - - - - - - - - - - - - - refurbishment and incentives in euro/m² FV - - - - - - - - - - - - - - - additional costs 46.698- - - - - - - - - - - - - - - additional costs FV 46.698- - - - - - - - - - - - - - - total (repairs) 46.698- - - - - - - - - - - - - - - total net cashflow 631.169 687.891 698.063 708.384 718.858 729.487 740.272 751.216 762.321 773.591 781.597 793.141 804.855 816.742 828.803 file name: 11741b01 print date: 14-2-2017 page 6 of 6 Jones Lang LaSalle BV Valuation Advisory - taxversion ac

Spoorsingel (parking) in Heerlen, The Netherlands APPENDIX 7 TRACK RECORD File number: 11741

Track record Education Daan has a Masters degree in Real Estate from the Amsterdam School of Real Estate Sector Specialism(s) Client Service and offices, industrial, retail and residential valuations Daan Diemel MSc MSRE Associate Director Experience Daan is part of the Dutch Valuation team of JLL since 2006 and is responsible for portfolio acquisitions. He conducts valuations for major national and international real estate clients. Daan has experience in valuations of all types of properties. Regular valuation work includes the portfolios of CBRE Global Investors, Altera, NSI, Syntrus Achmea Real Estate & Finance, Deutsche Bank, ABN AMRO, and ING Bank. References Offices Retail - and parking 6

Track record Education Chaya has a Masters degree in Control from the University of Amsterdam and is a registered valuer in the Dutch register (NRVT) Sector Specialism(s) Office, industrial, retail, healthcare and residential valuations Chaya Rampersad MSc RT Junior Valuer Experience Chaya is part of the Dutch Valuation team of JLL since 2014. She conducts valuations for major national and international real estate clients. Chaya has experience in offices, retail, industrial and residential valuations. Regular valuation work includes portfolios of Altera, Syntrus Achmea Real Estate & Finance, NS Stations, Deutsche Bank, ABN AMRO, ING Bank and Geneba. References Offices Retail - and parking 6

JLL Daan Diemel Associate Director Valuation Advisory Strawinskylaan 3103 1077 ZX Amsterdam Postbus 75208 1070 AE Amsterdam +31 (0)20 540 5400 Daan.diemel@eu.jll.com JLL Chaya Rampersad Junior Valuer Valuation Advisory Strawinskylaan 3103 1077 ZX Amsterdam Postbus 75208 1070 AE Amsterdam +31 (0)20 540 5400 Chaya.rampersad@eu.jll.com JLL Nabila Zejli Team Assistant Valuation Advisory Strawinskylaan 3103 1077 ZX Amsterdam Postbus 75208 1070 AE Amsterdam +31 (0)20 540 5400 Nabila.zejli@eu.jll.com www.joneslanglasalle.com COPYRIGHT JONES LANG LASALLE IP, INC. 2017. This publication is the sole property of Jones Lang LaSalle IP, Inc. and must not be copied, reproduced or transmitted in any form or by any means, either in whole or in part, without the prior written consent of Jones Lang LaSalle IP, Inc. The information contained in this publication has been obtained from sources generally regarded to be reliable. However, no representation is made, or warranty given, in respect of the accuracy of this information. We would like to be informed of any inaccuracies so that we may correct them. Jones Lang LaSalle does not accept any liability in negligence or otherwise for any loss or damage suffered by any party resulting from reliance on this publication.