INREV adjustments

NAV as per the financial statements

631,446

2,295.87

525,988

2,084.17

Reclassification of certain IFRS liabilities as components of equity

-

-

-

-

1

Effect of reclassifying shareholder loans and hybrid capital instruments (including convertible bonds) that represent shareholders long term interests in a vehicle

-

-

-

-

2

Effect of dividends recorded as a liability which have not been distributed

-

-

-

-

NAV after reclassification of equity-like interests and dividends not yet distributed

631,446

2,295.87

525,988

2,084.17

Fair value of assets and liabilities

-

-

-

-

3

Revaluation to fair value of investment properties

-

-

-

-

4

Revaluation to fair value of self-constructed or developed investment property

-

-

-

-

5

Revaluation to fair value of investment property held for sale

-

-

-

-

6

Revaluation to fair value of property that is leased to tenants under a finance lease

-

-

-

-

7

Revaluation to fair value of real estate held as inventory

-

-

-

-

8

Revaluation to fair value of other investments in real assets

-

-

-

-

9

Revaluation to fair value of indirect investments not consolidated

-

-

-

-

10

Revaluation to fair value of financial assets and financial liabilities

-

-

-

-

11

Revaluation to fair value of construction contracts for third parties

-

-

-

-

12

Set-up costs

-

-

-

-

13

Acquisition expenses

2,937

10.68

4,406

17.46

14

Contractual fees

-

-

-

-

Effects of the expected manner of settlement of sales/vehicle unwinding

-

-

-

-

15

Revaluation to fair value of savings of purchaser’s costs such as transfer taxes

-

-

-

-

16

Revaluation to fair value of deferred taxes and tax effect of INREV NAV adjustments

-

-

-

-

17

Effect of subsidiaries having a negative equity (non-recourse)

-

-

-

-

Other adjustments

-

-

-

-

18

Goodwill

-

-

-

-

19

Non-controlling interest effects of INREV adjustments

-

-

-

-

INREV NAV

634,383

2,306.55

530,394

2,101.63

Number of shares issued

275,035

252,373

Number of shares issued taking dilution effect into account

275,035

252,373

Weighted average INREV NAV

567,692

538,456

Weigthed average INREV GAV

577,946

549,937

Total Expense Ratio (NAV)

0.54%

0.55%

Total Expense Ratio (GAV)

0.53%

0.53%