LXP Industrial Trust 8K Entry into a Material Definitive Agreement | LXP 6 Sep 12

Exhibit 99.2

Quarterly Proforma

Supplemental Reporting Data

Acquisition of Net Lease Strategic Assets Fund L.P.

June 30, 2012

LEXINGTON REALTY TRUST

PROFORMA SUPPLEMENTAL REPORTING PACKAGE

June 30, 2012

Table of Contents

Section	Page

Proforma Portfolio Data
Property Leases and Vacancies – Consolidated Portfolio	3
Lease Rollover Schedule – Cash Basis	10
Debt Maturity Schedule	12
2012 Mortgage Maturities by Property Type	13
2013 Mortgage Maturities by Property Type	14
2014 Mortgage Maturities by Property Type	15
2015 Mortgage Maturities by Property Type	16
2016 Mortgage Maturities by Property Type	17
Mortgages and Notes Payable	18
Select Credit Metrics	22
Revenue Data	23
Net Lease Strategic Assets Fund Supplemental Financial Disclosure	24
Top 20 Markets	25
Tenant Industry Diversification	26
Top 10 Tenants or Guarantors	27

The following proforma supplemental reporting data is presented for informational purposes only. It combines certain property information of Lexington Realty Trust (“Lexington”) and Net Lease Strategic Assets Fund L.P. (“NLS”) as if all properties owned by NLS were consolidated by Lexington as of June 30, 2012. This Quarterly Proforma Supplemental Reporting Package contains certain forward-looking statements which involve known and unknown risks, uncertainties or other factors not under Lexington’s control which may cause actual results, performance or achievements of Lexington to be materially different from the results, performance, or other expectations implied by these forward-looking statements. Factors that could cause or contribute to such differences include, but are not limited to, those discussed under the headings “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and “Risk Factors” in Lexington’s periodic reports filed with the Securities and Exchange Commission, including risks related to: (1) any estimates made in connection with the information set forth herein, (2) the failure to continue to qualify as a real estate investment trust, (3) changes in general business and economic conditions, including the impact of the current global financial and credit crisis, (4) competition, (5) increases in real estate construction costs, (6) changes in interest rates, (7) changes in accessibility of debt and equity capital markets, including with respect to financings that Lexington is working on, or (8) future impairment charges. Copies of the periodic reports Lexington files with the Securities and Exchange Commission are available on Lexington’s web site atwww.lxp.com. Forward-looking statements, which are based on certain assumptions and describe Lexington’s future plans, strategies and expectations, are generally identifiable by use of the words “believes,” “expects,” “intends,” “anticipates,” “estimates,” “projects”, “is optimistic” or similar expressions. Lexington undertakes no obligation to publicly release the results of any revisions to those forward-looking statements which may be made to reflect events or circumstances after the occurrence of unanticipated events. Accordingly, there is no assurance that Lexington’s expectations will be realized.

LEXINGTON REALTY TRUST

Acquisition of Net Lease Strategic Assets Fund L.P.

Proforma Property Leases and Vacancies - Consolidated Portfolio - 6/30/2012

Year of Lease Expiration	Date of Lease Expiration	Property Location	City	State	Note	Primary Tenant (Guarantor)	Year Acquired/ Built/ Renovated/ Expanded	Sq.Ft. Leased or Available (1)	Cash Rent as of 6/30/2012 ($000) (2)
OFFICE PROPERTIES
2012	8/31/2012	5757 Decatur Blvd.	Indianapolis	IN	—	Damar Services, Inc.	2002	5,756		23
	9/30/2012	4000 Johns Creek Pkwy.	Suwanee	GA	—	Kraft Foods Global, Inc.	2001	73,264		724
	10/31/2012	4455 American Way	Baton Rouge	LA	—	BellSouth Mobility Inc	1997	70,100		591
	11/7/2012	2706 Media Center Dr.	Los Angeles	CA	—	Playboy Enterprises, Inc.	2000	63,049		776
	12/31/2012	200 Executive Blvd. South	Southington	CT	—	Hartford Fire Insurance Company	1984/2006	153,364		840
2013	1/31/2013	12600 Gateway Blvd.	Fort Meyers	FL	—	Gartner, Inc.	1998	62,400		579
		810 & 820 Gears Rd.	Houston	TX	—	IKON Office Solutions, Inc.	2000	157,790		1,148
	3/31/2013	3165 McKelvey Rd.	Bridgeton	MO	—	BJC Health System	1981	52,994		199
	5/31/2013	2401 Cherahala Blvd.	Knoxville	TN	3	AdvancePCS, Inc. / CaremarkPCS, L.L.C.	2002	59,748		450
	6/30/2013	2210 Enterprise Dr.	Florence	SC	—	JPMorgan Chase Bank, National Association	1998	179,300		628
		420 Riverport Rd.	Kingsport	TN	3	Kingsport Power Company	1981	42,770		155
	9/30/2013	9200 South Park Center Loop	Orlando	FL	—	Corinthian Colleges, Inc.	2003	59,927		679
	10/31/2013	3943 Denny Ave.	Pascagoula	MS	3	Northrop Grumman Systems Corporation	1995	94,841		319
	11/30/2013	10475 Crosspoint Blvd.	Indianapolis	IN	—	Yellow Book Sales and Distribution Company, Inc.	1999	3,764		33
		1110 Bayfield Dr.	Colorado Springs	CO	—	Honeywell International Inc.	1980/1990/2002	166,575		815
	12/13/2013	3333 Coyote Hill Rd.	Palo Alto	CA	16	Xerox Corporation	1973/1975/1982	202,000		1,749
	12/31/2013	2550 Interstate Dr.	Harrisburg	PA	—	New Cingular Wireless PCS, LLC	1998	81,859		972
2014	1/31/2014	1401 & 1501 Nolan Ryan Pkwy.	Arlington	TX	3	Siemens Dematic Postal Automation L.P. / Siemens Energy & Automation, Inc. / Siemens Shared Services, LLC	2003	236,547		1,362
		850-950 Warrenville Rd.	Lisle	IL	—	James J. Benes & Associates, Inc.	1984	6,347		69
	3/15/2014	101 East Erie St.	Chicago	IL	—	Draftfcb, Inc. (Interpublic Group of Companies, Inc.)	1986	212,988		2,066
	4/30/2014	12000 & 12025 Tech Center Dr.	Livonia	MI	3	Kelsey-Hayes Company (TRW Automotive, Inc.)	1987/1988/1990	180,230		1,058
	5/31/2014	3476 Stateview Blvd.	Fort Mill	SC	—	Wells Fargo Bank, N.A.	2002	169,083		1,343
		3480 Stateview Blvd.	Fort Mill	SC	—	Wells Fargo Bank, N.A.	2004	169,218		1,821
		859 Mount Vernon Hwy.	Atlanta	GA	8	International Business Machines Corporation /Internet Security Systems, Inc. (ISS Group, Inc.)	2004	50,400		644
	6/30/2014	70 Mechanic St.	Foxboro	MA	3	Invensys Systems, Inc. (Siebe, Inc.)	1965/1967/1971	251,914		3,256
	7/31/2014	16676 Northchase Dr.	Houston	TX	—	Kerr-McGee Oil & Gas Corporation (Kerr-McGee Corporation)	2003	101,111		835
	9/30/2014	333 Mt. Hope Ave.	Rockaway	NJ	—	BASF Corporation	1981/2002/2004	95,500		1,122
	10/31/2014	1409 Centerpoint Blvd.	Knoxville	TN	—	Alstom Power, Inc.	1997	84,404		856
		2800 Waterford Lake Dr.	Midlothian	VA	12	Alstom Power, Inc.	2000	99,057		1,066
		700 US Hwy. Route 202-206	Bridgewater	NJ	—	Biovail Pharmaceuticals, Inc. (Valeant Pharmaceuticals International, Inc.)	1985/2003/2004	115,558		1,017
	11/30/2014	200 Lucent Ln.	Cary	NC	—	Progress Energy Service Company, LLC	1999	124,944		1,062
		850-950 Warrenville Rd.	Lisle	IL	—	Flexco, Inc.	1984	7,535		68
	12/14/2014	22011 Southeast 51st St.	Issaquah	WA	—	Spacelabs Medical, Inc. / OSI Systems, Inc. (Instrumentarium Corporation)	1987	95,600		1,064
		5150 220th Ave.	Issaquah	WA	—	Spacelabs Medical, Inc. / OSI Systems, Inc. (Instrumentarium Corporation)	1992	106,944		1,197
	12/31/2014	1066 Main St.	Forest Park	GA	—	Bank of America, NA (Bank of America Corporation)	1969	14,859		100
		1698 Mountain Industrial Blvd.	Stone Mountain	GA	—	Bank of America, NA (Bank of America Corporation)	1973	5,704		48
		180 South Clinton St.	Rochester	NY	—	Frontier Corporation	1988/2000	226,000		1,478
		201 West Main St.	Cumming	GA	—	Bank of America, NA (Bank of America Corporation)	1968/1982	14,208		99
		2223 North Druid Hills Rd.	Atlanta	GA	—	Bank of America, NA (Bank of America Corporation)	1972	6,260		56
		275 Technology Dr.	Canonsburg	PA	—	ANSYS, Inc.	1996	107,872		715
		400 Butler Farm Rd.	Hampton	VA	—	Nextel Communications of the Mid-Atlantic, Inc. (Nextel Finance Company)	1999	100,632		631
		4545 Chamblee – Dunwoody Rd.	Chamblee	GA	—	Bank of America, NA (Bank of America Corporation)	1972	4,565		44
		825 Southway Dr.	Jonesboro	GA	—	Bank of America, NA (Bank of America Corporation)	1971	4,894		38
		956 Ponce de Leon Ave.	Atlanta	GA	—	Bank of America, NA (Bank of America Corporation)	1975	3,900		39

LEXINGTON REALTY TRUST

Acquisition of Net Lease Strategic Assets Fund L.P.

Proforma Property Leases and Vacancies - Consolidated Portfolio - 6/30/2012

Year of Lease Expiration	Date of Lease Expiration	Property Location	City	State	Note	Primary Tenant (Guarantor)	Year Acquired/ Built/ Renovated/ Expanded	Sq.Ft. Leased or Available (1)	Cash Rent as of 6/30/2012 ($000) (2)
OFFICE PROPERTIES
2015	1/31/2015	26555 Northwestern Hwy.	Southfield	MI	—	Federal-Mogul Corporation	1963/1965/1988/1989	187,163		579
	3/31/2015	3940 South Teller St.	Lakewood	CO	17	MoneyGram Payment Systems, Inc.	2002	68,165		577
	4/30/2015	13775 McLearen Rd.	Herndon	VA	—	Equant, Inc. (Equant, NV)	1985/1986/1992/1999	125,293		1,109
	6/30/2015	2500 Patrick Henry Pkwy.	McDonough	GA	3	Georgia Power Company	1999	111,911		771
		3711 San Gabriel	Mission	TX	3	VoiceStream PCS II Corporation / T-Mobile USA, Inc. / T-Mobile West Corporation	2003	75,016		525
	7/1/2015	33 Commercial St.	Foxboro	MA	—	Invensys Systems, Inc. (Siebe, Inc.)	1982/1987	164,689		3,025
	7/31/2015	4001 International Pkwy.	Carrollton	TX	—	Motel 6 Operating, LP (Accor S.A.)	2003	138,443		1,603
	8/31/2015	2706 Media Center Dr.	Los Angeles	CA	—	Sony Electronics Inc.	2000	20,203		105
	9/27/2015	10001 Richmond Ave.	Houston	TX	—	Baker Hughes Incorporated	1976	554,385		6,775
		12645 West Airport Rd.	Sugar Land	TX	—	Baker Hughes Incorporated	1997	165,836		1,719
		2529 West Thorne Dr.	Houston	TX	3	Baker Hughes, Incorporated	1982/1999	65,500		479
	9/30/2015	500 Olde Worthington Rd.	Westerville	OH	—	InVentiv Communications, Inc.	2000	97,000		556
		550 Business Center Dr.	Lake Mary	FL	—	JPMorgan Chase Bank, National Association	1999	125,920		943
		600 Business Center Dr.	Lake Mary	FL	—	JPMorgan Chase Bank, National Association	1996	125,155		902
	10/31/2015	12209 West Markham St.	Little Rock	AR	—	Entergy Arkansas, Inc.	1980	36,311		119
		5201 West Barraque St.	Pine Bluff	AR	3	Entergy Arkansas Inc.	1964/1972/1988	27,189		96
2016	1/31/2016	1600 Eberhardt Rd.	Temple	TX	3	Nextel of Texas, Inc. (Nextel Finance Company)	2001	108,800		837
	4/30/2016	11511 Luna Rd.	Farmers Branch	TX	—	Haggar Clothing Co. (Texas Holding Clothing Corporation and Haggar Corp.)	2000	180,507		1,154
		2000 Eastman Dr.	Milford	OH	—	Siemens Corporation	1991	221,215		1,243
	5/31/2016	1200 Jupiter Rd.	Garland	TX	3	Raytheon Company	1980	278,759		753
	7/14/2016	1400 Northeast McWilliams Rd.	Bremerton	WA	3	Nextel West Corp. (Nextel Finance Company)	2002	60,200		608
	10/31/2016	104 & 110 South Front St.	Memphis	TN	—	Hnedak Bobo Group, Inc.	1871/1980/1988/1999	37,229		259
	12/31/2016	2050 Roanoke Rd.	Westlake	TX	—	TD Auto Finance LLC	2001	130,290		1,287
2017	3/31/2017	1701 Market St.	Philadelphia	PA	4	Car-Tel Communications, Inc.	1957/1997	1,220		26
	4/30/2017	1315 West Century Dr.	Louisville	CO	—	Global Healthcare Exchange, Inc. (Global Healthcare Exchange, LLC)	1987/2006	106,877		811
	9/30/2017	9201 East Dry Creek Rd.	Centennial	CO	—	The Shaw Group, Inc.	2001/2002	128,500		1,163
		750 N. Commons Dr.	Aurora	IL	17	Westell, Inc. (Westell Technologies, Inc.)	1996	210,230		1,004
	11/30/2017	6200 Northwest Pkwy.	San Antonio	TX	—	United HealthCare Services, Inc. / PacifiCare Healthsystems, LLC	2000	142,500		891
	12/31/2017	100 East Shore Dr.	Glen Allen	VA	—	Capital One, National Association	1999	68,118		609
2018	1/31/2018	5757 Decatur Blvd.	Indianapolis	IN	5	Allstate Insurance Company	2002	84,200		687
	3/14/2018	601 & 701 Experian Pkwy.	Allen	TX	—	Experian Information Solutions, Inc. / TRW, Inc.(Experian Holdings, Inc.)	1981/1983	292,700		1,537
	4/30/2018	Sandlake Rd./Kirkman Rd.	Orlando	FL	—	Lockheed Martin Corporation	1982	184,000		480
	5/30/2018	13651 McLearen Rd.	Herndon	VA	—	United States of America	1987	159,644		1,622
	5/31/2018	6303 Barfield Rd.	Atlanta	GA	—	International Business Machines Corporation /Internet Security Systems, Inc. (ISS Group, Inc.)	2000/2001	238,600		2,533
	6/30/2018	100 Barnes Rd.	Wallingford	CT	—	3M Company	1978/1985/1990/1993	44,400		233
	8/31/2018	3500 North Loop Rd.	McDonough	GA	3	Litton Loan Servicing LP	2007	62,218		602
	9/30/2018	1701 Market St.	Philadelphia	PA	4	CBC Restaurant Corp.	1957/1997	8,070		103
	12/22/2018	5200 Metcalf Ave.	Overland Park	KS	—	Swiss Re America Holding Corporation / Westport Insurance Corporation	1980/1990/2004/2005	320,198		2,372
	12/31/2018	120 East Shore Dr.	Glen Allen	VA	—	Capital One Services, LLC	2000	77,045		252
2019	1/31/2019	2999 Southwest 6th St.	Redmond	OR	3	VoiceStream PCS I LLC (T-Mobile USA, Inc.)	2004	77,484		771
	4/1/2019	9201 Stateline Rd.	Kansas City	MO	—	Swiss Re America Holding Corporation / Westport Insurance Corporation	1963/1973/1985/2003	155,925		1,111
	5/31/2019	4400 Northcorp Pkway	Palm Beach Gardens	FL	—	Office Suites Plus Properties, Inc.	1996	18,400		138
	6/19/2019	3965 Airways Blvd.	Memphis	TN	—	Federal Express Corporation	1982/1983/1985	521,286		3,426
	6/29/2019	3265 East Goldstone Dr.	Meridian	ID	3	T-Mobile PCS Holdings, LLC (T-Mobile USA, Inc.)	2004	77,484		657
	6/30/2019	275 South Valencia Ave.	Brea	CA	—	Bank of America, National Association	1983	637,503		4,355
	7/15/2019	19019 North 59th Ave.	Glendale	AZ	3	Honeywell International Inc.	1986/1997/2000	252,300		877
	7/31/2019	500 Jackson St.	Columbus	IN	—	Cummins, Inc.	1984	390,100		2,213
	10/31/2019	10475 Crosspoint Blvd.	Indianapolis	IN	—	John Wiley & Sons, Inc.	1999	123,416		1,080
		9601 Renner Blvd.	Lenexa	KS	3	VoiceStream PCS II Corporation (T-Mobile USA, Inc.)	2004	77,484		673
	12/31/2019	421 Butler Farm Rd.	Hampton	VA	—	Patient Advocate Foundation	2000	36,484		301
		850-950 Warrenville Rd.	Lisle	IL	—	National-Louis University	1984	85,532		633

LEXINGTON REALTY TRUST

Acquisition of Net Lease Strategic Assets Fund L.P.

Proforma Property Leases and Vacancies - Consolidated Portfolio - 6/30/2012

Year of Lease Expiration	Date of Lease Expiration	Property Location	City	State	Note	Primary Tenant (Guarantor)	Year Acquired/ Built/ Renovated/ Expanded	Sq.Ft. Leased or Available (1)		Cash Rent as of 6/30/2012 ($000) (2)
OFFICE PROPERTIES
2020	1/31/2020	10300 Kincaid Dr.	Fishers	IN	—	Roche Diagnostics Operations, Inc.	1999	193,000		1,689
	2/14/2020	5600 Broken Sound Blvd.	Boca Raton	FL	—	Océ Printing Systems USA, Inc. (Oce-USA Holding, Inc.)	1983/2002	143,290		1,136
	6/30/2020	10419 North 30th St.	Tampa	FL	3	Time Customer Service, Inc. (Time Incorporated)	1986	132,981		682
	7/8/2020	1460 Tobias Gadsen Blvd.	Charleston	SC	—	Hagemeyer North America, Inc.	2005	50,076		398
	8/31/2020	First Park Dr.	Oakland	ME	3	Omnipoint Holdings, Inc. (T-Mobile USA, Inc.)	2005	78,610		667
	11/30/2020	11555 University Blvd.	Sugar Land	TX	3	KS Management Services, LLP (St. Luke’s Episcopal Health System Corporation)	2005	72,683		613
2021	1/31/2021	1701 Market St.	Philadelphia	PA	4	Morgan, Lewis & Bockius LLP	1957/1997	289,432		2,236
	3/31/2021	1311 Broadfield Blvd.	Houston	TX	—	Transocean Offshore Deepwater Drilling, Inc. (Transocean Sedco Forex, Inc.)	2000	155,040		1,163
	6/30/2021	1415 Wyckoff Rd.	Wall	NJ	—	New Jersey Natural Gas Company	1983	157,511		1,656
	8/31/2021	333 Three D Systems Circle	Rock Hill	SC	—	3D Systems Corporation	2006	80,028		335
	11/30/2021	29 South Jefferson Rd.	Whippany	NJ	—	CAE SimuFlite, Inc. (CAE INC.)	2006/2008	123,734		1,196
2022	1/31/2022	26210 and 26220 Enterprise Court	Lake Forest	CA	—	Apria Healthcare, Inc. (Apria Healthcare Group, Inc.)	2001	100,012		568
	6/30/2022	8555 South River Pkwy.	Tempe	AZ	3 / 20	ASM Lithography, Inc. (ASM Lithography Holding N.V.) (2013) / DuPont Airproducts Nanomaterials L.L.C. (2022)	1998	95,133		1,177
N/A	N/A	1701 Market St.	Philadelphia	PA	4	Parking Operators	1957/1997	0		1,249
	Vacant	101 East Erie St.	Chicago	IL	—	(Available for Lease)	1986	17,716		0
		10475 Crosspoint Blvd.	Indianapolis	IN	—	(Available for Lease)	1999	13,867		0
		1701 Market St.	Philadelphia	PA	4	(Available for Lease)	1957/1997	5,315		0
		4000 Johns Creek Pkwy.	Suwanee	GA	—	(Available for Lease)	2001	13,955		0
		421 Butler Farm Rd.	Hampton	VA	—	(Available for Lease)	2000	20,080		0
OFFICE TOTAL/WEIGHTED AVERAGE						99.5% Leased		13,555,335	$	105,783

LEXINGTON REALTY TRUST

Acquisition of Net Lease Strategic Assets Fund L.P.

Proforma Property Leases and Vacancies - Consolidated Portfolio - 6/30/2012

Year of Lease Expiration	Date of Lease Expiration	Property Location	City	State	Note	Primary Tenant (Guarantor)	Year Acquired/ Built/ Renovated/ Expanded	Sq. Ft. Leased or Available (1)		Cash Rent as of 6/30/2012 ($000) (2)
INDUSTRIAL PROPERTIES
2012	MTM	191 Arrowhead Dr.	Hebron	OH	—	Owens Corning Insulating Systems, LLC	1999	250,410		260
	10/31/2012	1601 Pratt Ave.	Marshall	MI	—	Enbridge Energy, Limited Partnership	1979	58,300		86
2013	5/31/2013	200 Arrowhead Dr.	Hebron	OH	—	Owens Corning Sales, LLC / Owens Corning Insulating Systems, LLC	2000	400,522		451
		2203 Sherrill Dr.	Statesville	NC	—	Ozburn-Hessey Logistics, LLC (OHH Acquisition Corporation)	1999/2002	639,800		894
	12/31/2013	1133 Poplar Creek Rd.	Henderson	NC	—	Staples, Inc. / Corporate Express, Inc.	1998/2006	196,946		438
		120 Southeast Pkwy. Dr.	Franklin	TN	3	Essex Group, Inc. (United Technologies Corporation)	1970/1983	289,330		367
2014	1/1/2014	2415 US Hwy. 78 East	Moody	AL	—	CEVA Logistics U.S., Inc. (TNT Logistics Holdings, B.V.)	2004	595,346		527
	1/31/2014	109 Stevens St.	Jacksonville	FL	3	Wagner Industries, Inc.	1959/1967	168,800		150
	12/31/2014	324 Industrial Park Rd.	Franklin	NC	3	SKF USA Inc.	1996	72,868		228
		3686 South Central Ave.	Rockford	IL	—	Jacobson Warehouse Company, Inc. (Jacobson Distribution Company, Inc. and Jacobson Transportation Company, Inc.)	1998	90,000		202
2015	1/31/2015	101 Michelin Dr.	Laurens	SC	7	CEVA Logistics U.S., Inc. (TNT Logistics Holdings, B.V.) / Michelin North America, Inc.	1991/1993	1,164,000		1,707
		7111 Crabb Rd.	Temperance	MI	7	CEVA Logistics U.S., Inc. (TNT Logistics Holdings, B.V.) / Michelin North America, Inc.	1978/1993	744,570		1,143
	6/30/2015	1700 47th Ave North	Minneapolis	MN	3	Owens Corning / Owens Corning Roofing and Asphalt, LLC	2003	18,620		312
		2935 Van Vactor Dr.	Plymouth	IN	3	Bay Valley Foods, LLC	2000/2003	300,500		406
	9/27/2015	9110 Grogans Mill Rd.	The Woodlands	TX	3	Baker Hughes, Incorporated	1992	275,750		1,738
	12/31/2015	749 Southrock Dr.	Rockford	IL	—	Jacobson Warehouse Company, Inc. (Jacobson Distribution Company, Inc. and Jacobson Transportation Company, Inc.)	1992	150,000		238
2016	2/28/2016	7670 Hacks Cross Rd.	Olive Branch	MS	—	MAHLE Clevite, Inc. (MAHLE Industries, Incorporated)	1989	268,104		477
	3/31/2016	19500 Bulverde Rd.	San Antonio	TX	—	Elsevier STM Inc. (Reed Elsevier Inc.)	2001	559,258		1,832
		2455 Premier Dr.	Orlando	FL	—	Walgreen Co. / Walgreen Eastern Co.	1980	205,016		254
	5/31/2016	291 Park Center Dr.	Winchester	VA	—	Kraft Foods Global, Inc.	2001	344,700		605
	8/31/2016	10590 Hamilton Ave.	Cincinnati	OH	—	The Hillman Group, Inc.	1991/1994/1995/2005	248,200		396
	9/30/2016	900 Industrial Blvd.	Crossville	TN	—	Dana Commercial Vehicle Products, LLC	1989/2006	222,200		342
	11/30/2016	736 Addison Rd.	Erwin	NY	3	Corning, Incorporated	2006	408,000		619
2017	2/28/2017	3456 Meyers Ave.	Memphis	TN	—	Sears, Roebuck and Co. / Sears Logistics Services	1973	780,000		796
	4/30/2017	3600 Army Post Rd.	Des Moines	IA	3	HP Enterprise Services, LLC	2000	405,000		1,453
	6/30/2017	7500 Chavenelle Rd.	Dubuque	IA	—	The McGraw-Hill Companies, Inc.	2001	330,988		608
	9/30/2017	250 Swathmore Ave.	High Point	NC	—	Steelcase Inc.	2002	244,851		549
	10/31/2017	1420 Greenwood Rd.	McDonough	GA	—	Versacold USA, Inc.	2000/2007	296,972		1,322
		43955 Plymouth Oaks Blvd.	Plymouth	MI	—	Tower Automotive Operations USA I, LLC / Tower Automotive Products Inc. (Tower Automotive, Inc.)	1996/1998	290,133		943
2018	6/30/2018	1650-1654 Williams Rd.	Columbus	OH	—	ODW Logistics, Inc.	1973	772,450		674
	9/30/2018	50 Tyger River Dr.	Duncan	SC	—	Plastic Omnium Auto Exteriors, LLC	2005/2007/2008	221,833		479
		904 Industrial Rd.	Marshall	MI	3	Tenneco Automotive Operating Company, Inc. (Tenneco, Inc.)	1968/1972/2008	246,508		382
2019	4/30/2019	113 Wells St.	North Berwick	ME	—	United Technologies Corporation	1965/1980	972,625		768
	10/17/2019	10345 Philipp Pkwy.	Streetsboro	OH	—	L'Oreal USA S/D, Inc. (L’Oreal USA, Inc.)	2004	649,250		1,259
2020	3/31/2020	2425 Hwy. 77 North	Waxahachie	TX	—	James Hardie Building Products, Inc. (James Hardie NV & James Hardie Industries NV)	1996/2001	335,610		1,700
	5/31/2020	359 Gateway Dr.	Lavonia	GA	3	TI Group Automotive Systems, LLC (TI Automotive Ltd.)	2005	133,221		600
	6/30/2020	3102 Queen Palm Dr.	Tampa	FL	—	Time Customer Service, Inc. (Time Incorporated)	1986	229,605		643
	9/30/2020	3350 Miac Cove Rd.	Memphis	TN	—	Mimeo.com, Inc.	1987	107,400		207
	12/19/2020	1901 Ragu Dr.	Owensboro	KY	6	Unilever Supply Chain, Inc. (Unilever United States, Inc.)	1975/1979/1995	443,380		524
2021	5/31/2021	477 Distribution Pkwy.	Collierville	TN	—	Federal Express Corporation / FedEx Techconnect, Inc.	1984/1987/2005/2012	126,213		217
	9/30/2021	3820 Micro Dr.	Millington	TN	—	Ingram Micro L.P. (Ingram Micro Inc.)	1997	701,819		821
	10/25/2021	6938 Elm Valley Dr.	Kalamazoo	MI	3	Dana Commercial Vehicle Products, LLC (Dana Holding Corporation and Dana Limited)	1999/2004	150,945		1,014
	11/30/2021	2880 Kenny Biggs Rd.	Lumberton	NC	—	Quickie Manufacturing Corporation	1998/2001/2006	423,280		656
2022	3/31/2022	5417 Campus Drive	Shreveport	LA	—	The Tire Rack, Inc.	2012	257,849		11
N/A	Vacant	3350 Miac Cove Rd.	Memphis	TN	—	(Available for Lease)	1987	32,679		0
INDUSTRIAL TOTAL/WEIGHTED AVERAGE						99.8% Leased		15,823,851	$	29,298

LEXINGTON REALTY TRUST

Acquisition of Net Lease Strategic Assets Fund L.P.

Proforma Property Leases and Vacancies - Consolidated Portfolio - 6/30/2012

Year of Lease Expiration	Date of Lease Expiration	Property Location	City	State	Note	Primary Tenant (Guarantor)	Year Acquired/ Built/ Renovated/ Expanded	Sq.Ft. Leased or Available (1)		Cash Rent as of 6/30/2012 ($000) (2)
RETAIL/SPECIALTY PROPERTIES
2012	11/30/2012	101 West Buckingham Rd.	Garland	TX	21	AVT Grocery, Inc.	1982	59,300		163
2013	2/28/2013	S. Carolina 52/52 Bypass	Moncks Corner	SC	—	Food Lion, LLC / Delhaize America, Inc.	1982	23,000		31
		US 221 & Hospital Rd.	Jefferson	NC	—	Food Lion, LLC / Delhaize America, Inc.	1981	23,000		36
	7/1/2013	1053 Mineral Springs Rd.	Paris	TN	—	The Kroger Co.	1982	31,170		79
	10/31/2013	1084 East Second St.	Franklin	OH	—	Marsh Supermarkets, Inc. / Crystal Food Services, LLC	1961/1978	29,119		56
		130 Midland Ave.	Port Chester	NY	—	Pathmark Stores, Inc.	1982	59,000		206
		5104 North Franklin Rd.	Lawrence	IN	—	Marsh Supermarkets, Inc. / Marsh Supermarkets, LLC	1958	28,721		97
2014	3/31/2014	N.E.C. 45th St./Lee Blvd.	Lawton	OK	—	Associated Wholesale Grocers, Inc. / Safeway, Inc.	1984	30,757		93
2015	1/31/2015	1700 State Route 160	Port Orchard	WA	—	Moran Foods, Inc. d/b/a Save-A-Lot, Ltd.	1983	16,037		41
	5/31/2015	24th St. West & St. John’s Ave.	Billings	MT	—	Safeway, Inc.	1981	40,800		93
2016	5/31/2016	12535 Southeast 82nd Ave.	Clackamas	OR	—	Toys "R" Us-Delaware, Inc. / Toys "R" Us, Inc. / TRU 2005 RE I, LLC	1981	42,842		153
		18601 Alderwood Mall Blvd.	Lynnwood	WA	—	Toys "R" Us-Delaware, Inc. / Toys "R" Us, Inc. / TRU 2005 RE I, LLC	1981/1993	43,105		141
		4811 Wesley St.	Greenville	TX	—	Brookshire Grocery Company / Safeway, Inc.	1985	48,492		85
		6910 South Memorial Hwy.	Tulsa	OK	—	Toys “R” Us, Inc. / Toys "R" Us-Delaware, Inc.	1981	43,123		128
2017	3/31/2017	1610 South Westmoreland Ave.	Dallas	TX	—	Malone’s Food Stores, Ltd.	1960	70,910		180
	6/30/2017	1600 East 23rd St.	Chattanooga	TN	—	BI-LO, LLC	1983	42,130		67
	11/30/2017	205 Homer Rd.	Minden	LA	—	Brookshire Grocery Company (Safeway Stores, Inc.)	1981	35,000		96
	12/31/2017	11411 North Kelly Ave.	Oklahoma City	OK	3	American Golf Corporation	1991/1996	13,924		237
2018	2/26/2018	399 Peachwood Centre Dr.	Spartanburg	SC	—	Best Buy Co., Inc.	1996	45,800		197
		4831 Whipple Ave., Northwest	Canton	OH	—	Best Buy Co., Inc.	1995	46,350		232
	2/28/2018	291 Talbert Blvd.	Lexington	NC	—	Food Lion, LLC / Delhaize America, Inc.	1981	23,000		69
		3211 West Beverly St.	Staunton	VA	—	Food Lion, LLC / Delhaize America, Inc.	1971	23,000		83
	9/30/2018	835 Julian Ave.	Thomasville	NC	—	Mighty Dollar, LLC	1983	23,767		36
	10/31/2018	10340 U.S. 19	Port Richey	FL	—	Kingswere Furniture, LLC	1980	53,820		173
	12/31/2018	1150 West Carl Sandburg Dr.	Galesburg	IL	—	Kmart Corporation	1992	94,970		21
		12080 Carmel Mountain Rd.	San Diego	CA	—	Kmart Corporation	1993	107,210		24
		21082 Pioneer Plaza Dr.	Watertown	NY	—	Kmart Corporation	1993	120,727		36
		255 Northgate Dr.	Manteca	CA	—	Kmart Corporation	1993	107,489		38
		5350 Leavitt Rd.	Lorain	OH	—	Kmart Corporation	1993	193,193		55
		97 Seneca Trail	Fairlea	WV	—	Kmart Corporation	1993/1999	90,933		25
N/A	Vacant	10415 Grande Ave.	Sun City	AZ	18	(Available for Lease)	1982	10,000		69
		1700 State Route 160	Port Orchard	WA	—	(Available for Lease)	1983	11,931		0
		3451 Alta Mesa Blvd.	Fort Worth	TX	18	(Available for Lease)	1985	44,000		127
RETAIL TOTAL/WEIGHTED AVERAGE						96.1% Leased		1,676,620	$	3,167

LEXINGTON REALTY TRUST

Acquisition of Net Lease Strategic Assets Fund L.P.

Proforma Long-Term Leases- Consolidated Portfolio - 6/30/2012

Year of
Lease
Expiration

Date of Lease
Expiration

Property Location

City

State

Note

Primary Tenant (Guarantor)

Property
Type

Year Acquired/ Built/
Renovated/
Expanded

Sq.Ft.
Leased or
Available (1)

Cash
Rent
as of
6/30/2012 ($000) (2)

LONG-TERM LEASE PROPERTIES

2022

7/31/2022

1440 East 15th Street

Tucson

CoxCom, LLC

Office

1988

28,591

273

11/30/2022

4201 Marsh Ln.

Carrollton

—

Carlson Restaurants Inc. (Carlson, Inc.)

Office

2003

130,000

963

12/31/2022

147 Milk St.

Boston

—

Harvard Vanguard Medical Associates, Inc.

Office

1910

52,337

766

2023

2/28/2023

2211 South 47th St.

Phoenix

—

Avnet, Inc.

Office

1997

176,402

1,204

3/31/2023

6555 Sierra Dr.

Irving

—

TXU Energy Retail Company, LLC (Texas Competitive Electric Holdings Company, LLC)

Office

1999

247,254

1,524

8900 Freeport Pkwy.

Irving

—

Nissan Motor Acceptance Corporation (Nissan North America, Inc.)

Office

2003

225,049

1,519

2024

2/14/2024

1362 Celebration Blvd.

Florence

—

MED3000, Inc.

Office

2012

32,000

193

10/31/2024

6277 Sea Harbor Dr.

Orlando

—

Wyndham Vacation Ownership, Inc. (Wyndham Worldwide Corporation)

Office

1984

259,401

2025

6/30/2025

10000 Business Blvd.

Dry Ridge

—

Dana Light Axle Products, LLC (Dana Holding Corporation and Dana Limited)

Industrial

1988/1999

336,350

673

301 Bill Bryan Rd.

Hopkinsville

—

Metalsa Structural Products, Inc. / Dana Structural Products, LLC (Dana Holding Corporation and Dana Limited)

Industrial

1987/1999/2000/2006

424,904

844

37101 Corporate Dr.

Farmington Hills

—

Panasonic Automotive Systems Company of America, a Division of Panasonic Corporation of North America

Office

2001

90,460

4010 Airpark Dr.

Owensboro

—

Metalsa Structural Products, Inc. / Dana Structural Products, LLC (Dana Holding Corporation and Dana Limited)

Industrial

1998/2001

211,598

604

730 North Black Branch Rd.

Elizabethtown

—

Metalsa Structural Products, Inc. / Dana Structural Products, LLC (Dana Holding Corporation and Dana Limited)

Industrial

2001

167,770

268

750 North Black Branch Rd.

Elizabethtown

—

Metalsa Structural Products, Inc. / Dana Structural Products, LLC (Dana Holding Corporation and Dana Limited)

Industrial

1995/2000/2001

539,592

1,419

7/14/2025

590 Ecology Ln.

Chester

Owens Corning Sales, LLC

Industrial

2001/2005

420,597

1,093

7/31/2025

7005 Cochran Rd.

Glenwillow

—

Royal Appliance Mfg. Co.

Industrial

1997

458,000

972

11/30/2025

11707 Miracle Hills Dr.

Omaha

—

Infocrossing, Inc.

Office

1989/1995

85,200

583

12/31/2025

2005 East Technology Cir.

Tempe

—

Infocrossing, Inc.

Office

1998

60,000

564

2026

3/30/2026

121 Technology Dr.

Durham

Heidelberg Americas, Inc. (Heidelberger Druckmaschinen AG) / Goss International Americas, Inc.
(Goss International Corporation)

Industrial

1986/2002/2003

500,500

2,140

3/31/2026

459 Wingo Road

Byhalia

—

Asics America Corporation (Asics Corporation)

Industrial

2011

513,734

1,284

6/30/2026

351 Chamber Drive

Chillicothe

—

The Kitchen Collection, Inc.

Industrial

1995/1998

475,218

504

8/31/2026

25500 State Hwy. 249

Tomball

Parkway Chevrolet, Inc. (Raymond Durdin & Jean W. Durdin)

Specialty

2005

77,076

676

10/31/2026

5001 Greenwood Rd.

Shreveport

—

Libbey Glass Inc. (Libbey Inc.)

Industrial

2006

646,000

1,009

11/30/2026

250 Rittenhouse Cir.

Bristol

—

Northtec LLC (The Estée Lauder Companies Inc.)

Industrial

1983/1997

241,977

514

500 Kinetic Drive

Huntington

—

AMZN WVCS LLC (Amazon.com, Inc.)

Office

2011

68,693

572

12/29/2026

5500 New Albany Road

Columbus

—

Evans, Mechwart, Hambleton & Tilton, Inc.

Office

2005

104,807

760

2027

4/30/2027

2424 Alpine Rd.

Eau Claire

Silver Spring Foods, Inc. (Huntsinger Farms, Inc.)

Industrial

1993/2004

159,000

500

7/6/2027

2221 Schrock Road

Columbus

—

MS Consultants, Inc.

Office

1999/2006

42,290

280

10/31/2027

11201 Renner Blvd.

Lenexa

United States of America

Office

2007

169,585

1,531

2028

8/31/2028

9803 Edmonds Way

Edmonds

—

Pudget Consumers Co-op d/b/a PCC Natural Markets

Retail

1981

35,459

301

2029

1/31/2029

6226 West Sahara Ave.

Las Vegas

—

Nevada Power Company

Office

1983/1994

282,000

4,035

12/31/2029

400 East Stone Ave.

Greenville

Canal Insurance Company

Office

1948/1981/1982/1986/1991/2006/2008

128,041

472

2031

5/31/2031

671 Washburn Switch Rd.

Shelby

—

Clearwater Paper Corporation

Industrial

2011

673,518

1,073

2032

4/30/2032

13930 Pike Road

Missouri City

—

Vulcan Construction Materials, LP (Vulcan Materials Company)

Industrial

N/A

345

N/A

Vacant

37101 Corporate Dr.

Farmington Hills

—

(Available for Lease)

Office

2001

38,369

6277 Sea Harbor Dr.

Orlando

—

(Available for Lease)

Office

1984

100,113

8900 Freeport Pkwy.

Irving

—

(Available for Lease)

Office

2003

43,396

LONG-TERM LEASES TOTAL/WEIGHTED AVERAGE

97.8% Leased

8,245,281

29,458

LEXINGTON REALTY TRUST

Acquisition of Net Lease Strategic Assets Fund L.P.

Proforma Property Leases and Vacancies - Consolidated Portfolio - 6/30/2012

Year of Lease Expiration	Date of Lease Expiration	Property Location	City	State	Note	Primary Tenant (Guarantor)	Year Acquired/ Built/ Renovated/ Expanded	Gross Book Value ($000) (10)	Sq.Ft.	Percentage Leased		Cash Rent as of 6/30/2012 ($000) (2)			Debt Balance ($000)
MULTI-TENANT PROPERTIES (14)
Various	Various	10 John St.	Clinton	CT	6	Multi-Tenant	1972	0	41,188	0	%		0		0
		100 Light St.	Baltimore	MD	13	Multi-Tenant	1973/2009	244,692	476,459	95	%		6,077		55,000
		140 East Shore Dr.	Glen Allen	VA	—	Multi-Tenant	2000	13,481	79,675	72	%		511		19,085
		13430 North Black Canyon Fwy.	Phoenix	AZ	11	Multi-Tenant	1981/1982/2005/2007/2009	16,723	138,940	100	%		1,322		0
		207 Mockingbird Ln.	Johnson City	TN	—	Multi-Tenant	1979	11,745	60,684	50	%		306		0
		2300 Litton Ln.	Hebron	KY	11	Multi-Tenant	1986/1996	9,789	80,441	100	%		250		0
		4200 Northcorp Pkway	Palm Beach Gardens	FL	11	Multi-Tenant	1996	15,204	95,065	20	%		25		0
		6050 Dana Way	Antioch	TN	—	Multi-Tenant	1999	14,953	672,629	62	%		694		0
		King St./1032 Fort St. Mall	Honolulu	HI	11 / 13	Multi-Tenant	1979/2002	47,192	318,451	93	%		1,188		0
		265 Lehigh St.	Allentown	PA	3	Multi-Tenant	1980	1,851	71,230	31	%		62		0
		17191 St. Luke's Way	The Woodlands	TX	3 /18	Multi-Tenant	2004	9,039	41,000	33	%		399		7,445
		1275 Northwest 128th St.	Clive	IA	18	Multi-Tenant	2004	10,599	61,180	0	%		67		5,385
MULTI-TENANT TOTAL/WEIGHTED AVERAGE						71.5% Leased			2,136,942			$	10,901	$	86,915

TOTAL CONSOLIDATED PORTFOLIO/WEIGHTED AVERAGE						97.7% Leased			41,438,029			$	178,607

Footnotes

Square foot leased or vacant.

Six months ended 6/30/2012 cash rent.

Net Lease Strategic Assets Fund L.P. property.

Lexington has an 80.5% interest in this property.

Current lease for 84,200 square feet expires 08/2012, however, lease extended to 01/2018 for 57,769 square feet.

Lexington has a 71.1% interest in this property.

CEVA Logistics U.S., Inc. lease expires 08/2012; however, new tenant (Michelin North America, Inc.) lease expires 01/31/2015.

IBM lease expires 05/2013, however, new tenant (Problem Solved, LLC) leases 16,000 sf through 05/2014.

Property is classified as a capital lease for GAAP, accordingly $495 income is included in non-operating income.

Represents GAAP capitalized costs.

Property is collateral for secured credit facility and term loan.

Subsequent to 6/30/2012, lease extended to 12/31/2021.

Includes parking operations.

The multi-tenanted properties incurred approximately $5.4 million in operating expenses, net for the six months ended 6/30/2012.

Heidelberg Americas, Inc. lease expires 3/30/2021, however, new tenant (Goss International Americas, Inc.) lease expires 3/30/2026.

Subsequent to 6/30/2012, lease extended to 12/14/2023.

Lexington has an 87.1% interest in this property and sold its interest for $13.2 million subsequent to 6/30/2012.

Cash and GAAP rent amounts represent/include prior tenant.

Subsequent to 6/30/2012, lease extended to 06/2018.

Tenant lease expires 6/30/2013; however, new tenant (DuPont Airproducts Nanomaterials, LLC) lease expires 6/30/2022.

Subsequent to 6/30/2012, lease terminated effective 7/6/2012.

LEXINGTON REALTY TRUST

Acquisition of Net Lease Strategic Assets Fund L.P.

Proforma Lease Rollover Schedule by Property Type - Cash Basis (2)

6/30/2012

	Office						Industrial						Retail/Specialty
Year	Net Rentable Area		Cash Rent as of 6/30/2012 ($000)		Annual Rent PSF		Net Rentable Area		Cash Rent as of 6/30/2012 ($000)		Annual Rent PSF		Net Rentable Area		Cash Rent as of 6/30/2012 ($000)		Annual Rent PSF
2012		365,533	$	2,954	$	16.16		308,710	$	346	$	2.24		59,300	$	163	$	5.50
2013		1,163,968	$	7,726	$	13.28		1,526,598	$	2,150	$	2.82		194,010	$	505	$	5.21
2014		2,596,274	$	23,154	$	16.58		927,014	$	1,107	$	2.39		30,757	$	93	$	6.05
2015		2,088,179	$	19,883	$	14.65		2,653,440	$	5,544	$	4.14		56,837	$	134	$	4.72
2016		1,017,000	$	6,141	$	12.08		2,255,478	$	4,525	$	4.01		177,562	$	507	$	5.71
2017		657,445	$	4,504	$	13.70		2,347,944	$	5,671	$	4.83		161,964	$	580	$	7.16
2018		1,471,075	$	10,421	$	14.17		1,240,791	$	1,535	$	2.47		930,259	$	989	$	3.86
2019		2,453,398	$	16,235	$	13.23		1,621,875	$	2,027	$	2.50		-	$	-	$	-
2020		670,640	$	5,185	$	15.46		1,249,216	$	3,674	$	5.88		-	$	-	$	-
2021		805,745	$	6,586	$	16.35		1,402,257	$	2,708	$	3.86		-	$	-	$	-
2022 - Q1 & Q2		195,145	$	1,745	$	17.88		257,849	$	11	$	4.83		-	$	-	$	-
Thereafter		2,182,110	$	15,239	$	14.05		5,768,758	$	13,242	$	4.50		112,535	$	977	$	17.36
Total/Weighted Average⁽¹⁾		15,666,512	$	119,773	$	14.51		21,559,930	$	42,540	$	3.97		1,723,224	$	3,948	$	5.52

Footnotes

(1) Total shown may differ from detailed amounts due to rounding and does not include multi-tenant properties and parking operations.

(2) Rents shown are historical cash amounts for the six months ended June 30, 2012, and include the properties of Net Lease Strategic Assets Fund.

LEXINGTON REALTY TRUST

Acquisition of Net Lease Strategic Assets Fund L.P.

Proforma Lease Rollover Schedule - Cash Basis (2)

6/30/2012

Year	Leases		Rent as of		Cash Base Rent
2012		8	$	3,463		2.1	%
2013		22	$	10,381		6.2	%
2014		32	$	24,354		14.6	%
2015		24	$	25,561		15.4	%
2016		18	$	11,173		6.7	%
2017		16	$	10,755		6.5	%
2018		25	$	12,945		7.8	%
2019		14	$	18,262		11.0	%
2020		11	$	8,859		5.3	%
2021		9	$	9,294		5.6	%
2022 - Q1 & Q2		3	$	1,756		1.1	%
Thereafter		34	$	29,458		17.7	%

Total⁽¹⁾		216	$	166,261		100.0	%

Footnotes

(1) Total shown may differ from detailed amounts due to rounding and does not include multi-tenant properties and parking operations.

(2) Rents shown are historical cash amounts for the six months ended June 30, 2012, and include the properties of Net Lease Strategic Assets Fund.

LEXINGTON REALTY TRUST

Acquisition of Net Lease Strategic Assets Fund L.P.

Proforma Debt Maturity Schedule

6/30/2012

($000)

Consolidated Properties
Year	Real Estate Scheduled Amortization (2)		Real Estate Balloon Payments (2)		Corporate Debt (2)
2012	$	10,896	$	69,990	$	-
2013	$	34,973	$	251,577	$	-
2014	$	30,380	$	256,140	$	57,450
2015	$	20,832	$	302,575	$	35,000	(1)
2016	$	12,720	$	148,546	$	-
	$	109,801	$	1,028,828	$	92,450

Non-Consolidated Investments - LXP Proportionate Share
Year	Real Estate Scheduled Amortization		Real Estate Balloon Payments
2012	$	618	$	-
2013	$	1,327	$	-
2014	$	1,458	$	-
2015	$	1,535	$	5,469
2016	$	1,402	$	-
	$	6,340	$	5,469

Footnotes

(1) Maturity date can be extended to 01/2016 at Lexington's option.

(2) Amounts include the debt of Net Lease Strategic Assets Fund as if wholly owned by Lexington.

LEXINGTON REALTY TRUST

Acquisition of Net Lease Strategic Assets Fund L.P.

Proforma 2012 Mortgage Maturities by Property Type (2)

6/30/2012

	Property Location		City		State		Net Rentable Area		Mortgage Balance at Maturity ($000)		Maturity Date		Tenant Lease Expires		Gross Book Value ($000) (1)		Cash Rent as of 6/30/2012 ($000)
Office		37101 Corporate Dr.		Farmington Hills		MI		128,829	$	17,724		09/2012		06/2025	$	12,968	$	-
		4455 American Way		Baton Rouge		LA		70,100	$	5,943		10/2012		10/2012	$	13,868	$	591
		1110 Bayfield Dr.		Colorado Springs		CO		166,575	$	10,272		12/2012		11/2013	$	19,579	$	815
Industrial		19500 Bulverde Rd. (3)		San Antonio		TX		559,258	$	26,025		10/2012		03/2016	$	41,882	$	1,832
		43955 Plymouth Oaks Blvd.		Plymouth		MI		290,133	$	10,026		12/2012		10/2017	$	19,161	$	943

		Total 2012 Mortgage Maturities						1,214,895	$	69,990					$	107,458	$	4,181

Footnotes

(1) Represents historical capitalized costs as of June 30, 2012.

(2) Amounts include the debt of Net Lease Strategic Assets Fund as if wholly owned by Lexington.

(3) Mortgage satisfied subsequent to June 30, 2012.

LEXINGTON REALTY TRUST

Acquisition of Net Lease Strategic Assets Fund L.P.

Proforma 2013 Mortgage Maturities by Property Type (2)

6/30/2012

	Property Location		City		State		Net Rentable Area		Mortgage Balance at Maturity ($000)		Maturity Date		Tenant Lease Expires		Gross Book Value ($000) (1)		Cash Rent as of 6/30/2012 ($000)
Office		3476 Stateview Blvd.		Fort Mill		SC		169,083	$	9,904		01/2013		05/2014	$	18,095	$	1,343
		70 Mechanic St.		Foxboro		MA		251,914	$	-		01/2013		06/2014	$	38,217	$	3,256
		9201 East Dry Creek Rd.		Centennial		CO		128,500	$	13,555		02/2013		09/2017	$	26,922	$	1,163
		12600 Gateway Blvd.		Fort Meyers		FL		62,400	$	8,550		05/2013		01/2013	$	13,561	$	579
		8555 South River Pkwy.		Tempe		AZ		95,133	$	12,144		05/2013		06/2022	$	24,068	$	1,177
		200 Executive Blvd. South		Southington		CT		153,364	$	12,228		05/2013		12/2012	$	26,737	$	840
		275 South Valencia Ave.		Brea		CA		637,503	$	73,071		05/2013		06/2019	$	118,929	$	4,355
		5757 Decatur Blvd.		Indianapolis		IN		89,956	$	8,580		05/2013		2012/2018	$	15,299	$	710
		810 & 820 Gears Rd.		Houston		TX		157,790	$	15,737		05/2013		01/2013	$	26,829	$	1,148
		8900 Freeport Pkwy.		Irving		TX		268,445	$	36,466		05/2013		03/2023	$	60,297	$	1,519
		6303 Barfield Rd./859 Mount Vernon Hwy.		Atlanta		GA		289,000	$	40,356		05/2013		Various	$	76,766	$	3,177
		2401 Cherahala Blvd.		Knoxville		TN		59,748	$	4,496		09/2013		05/2013	$	12,460	$	450
		2211 South 47th St.		Phoenix		AZ		176,402	$	16,490		09/2013		02/2023	$	24,631	$	1,204

		Total 2013 Mortgage Maturities						2,539,238	$	251,577					$	482,811	$	20,921

Footnotes

(1) Represents historical capitalized costs as of June 30, 2012.

(2) Amounts include the debt of Net Lease Strategic Assets Fund as if wholly owned by Lexington.

LEXINGTON REALTY TRUST

Acquisition of Net Lease Strategic Assets Fund L.P.

Proforma 2014 Mortgage Maturities by Property Type (3)

6/30/2012

	Property Location		City		State		Net Rentable Area		Mortgage Balance at Maturity ($000)		Maturity Date		Tenant Lease Expires		Gross Book Value ($000) (1)		Cash Rent as of 6/30/2012 ($000)
Office &		33 Commercial St.		Foxboro		MA		164,689	$	-		01/2014		07/2015	$	29,238	$	3,025
Multi-Tenant		1401 & 1501 Nolan Ryan Pkwy.		Arlington		TX		236,547	$	18,588		02/2014		01/2014	$	34,809	$	1,362
		2999 Southwest 6th St.		Redmond		OR		77,484	$	8,484		04/2014		01/2019	$	22,135	$	771
		1275 Northwest 128th St.		Clive		IA		61,180	$	5,151		05/2014		Vacant	$	10,599	$	67
		3480 Stateview Blvd.		Fort Mill		SC		169,218	$	18,311		05/2014		05/2014	$	29,174	$	1,821
		1701 Market St. (2)		Philadelphia		PA		304,037	$	43,520		07/2014		Various	$	72,728	$	3,614
		10300 Kincaid Dr.		Fishers		IN		193,000	$	10,466		08/2014		01/2020	$	28,323	$	1,689
		3965 Airways Blvd.		Memphis		TN		521,286	$	47,270		09/2014		06/2019	$	116,410	$	3,426
		500 Jackson St.		Columbus		IN		390,100	$	26,399		09/2014		07/2019	$	53,821	$	2,213
		6226 West Sahara Ave.		Las Vegas		NV		282,000	$	32,118		09/2014		01/2029	$	64,735	$	4,035
		22011 Southeast 51st St./5150 220th Ave.		Issaquah		WA		202,544	$	30,388		12/2014		12/2014	$	51,306	$	2,261
		275 Technology Dr.		Canonsburg		PA		107,872	$	9,095		12/2014		12/2014	$	15,739	$	715
Industrial		2415 US Hwy. 78 East		Moody		AL		595,346	$	6,350		01/2014		01/2014	$	11,575	$	527

		Total 2014 Mortgage Maturities						3,305,303	$	256,140					$	540,592	$	25,526

Footnotes

(1) Represents historical capitalized costs as of June 30, 2012.

(2) Lexington has an 80.5% interest in the property and amounts include parking operations.

(3) Amounts include the debt of Net Lease Strategic Assets Fund as if wholly owned by Lexington.

LEXINGTON REALTY TRUST

Acquisition of Net Lease Strategic Assets Fund L.P.

Proforma 2015 Mortgage Maturities by Property Type (3)

6/30/2012

	Property Location		City		State		Net Rentable Area		Mortgage Balance at Maturity ($000)		Maturity Date		Tenant Lease Expires		Gross Book Value ($000) (1)		Cash Rent as of 6/30/2012 ($000)
Office &		101 East Erie St.		Chicago		IL		230,704	$	29,900		01/2015		03/2014	$	56,548	$	2,066
Multi-Tenant		400 East Stone Ave. (2)		Greenville		SC		128,041	$	9,000		01/2015		12/2029	$	10,662	$	472
		4201 Marsh Ln.		Carrollton		TX		130,000	$	12,022		01/2015		11/2022	$	22,146	$	963
		13775 McLearen Rd.		Herndon		VA		125,293	$	10,359		04/2015		04/2015	$	25,443	$	1,109
		10475 Crosspoint Blvd.		Indianapolis		IN		141,047	$	11,205		05/2015		10/2019	$	22,506	$	1,113
		100, 120, 140 East Shore Dr.		Glen Allen		VA		224,838	$	18,321		05/2015		Various	$	38,044	$	1,372
		1311 Broadfield Blvd.		Houston		TX		155,040	$	14,431		05/2015		03/2021	$	29,999	$	1,163
		1409 Centerpoint Blvd.		Knoxville		TN		84,404	$	6,658		05/2015		10/2014	$	12,604	$	856
		2550 Interstate Dr.		Harrisburg		PA		81,859	$	7,792		05/2015		12/2013	$	15,255	$	972
		2706 Media Center Dr.		Los Angeles		CA		83,252	$	9,760		05/2015		Various	$	18,070	$	881
		2800 Waterford Lake Dr.		Midlothian		VA		99,057	$	9,055		05/2015		10/2014	$	15,844	$	1,066
		333 Mt. Hope Ave.		Rockaway		NJ		95,500	$	14,900		05/2015		09/2014	$	29,295	$	1,122
		4000 Johns Creek Pkwy.		Suwanee		GA		87,219	$	10,502		05/2015		09/2012	$	4,203	$	724
		6200 Northwest Pkwy.		San Antonio		TX		142,500	$	11,167		05/2015		11/2017	$	20,813	$	891
		16676 Northchase Dr.		Houston		TX		101,111	$	11,282		05/2015		07/2014	$	19,369	$	835
		2500 Patrick Henry Pkwy.		McDonough		GA		111,911	$	11,349		06/2015		06/2015	$	19,508	$	771
		3711 San Gabriel		Mission		TX		75,016	$	5,371		06/2015		06/2015	$	13,610	$	525
		4001 International Pkwy.		Carrollton		TX		138,443	$	18,710		07/2015		07/2015	$	30,859	$	1,603
		2529 West Thorne Dr.		Houston		TX		65,500	$	2,203		09/2015		09/2015	$	12,242	$	479
		12645 West Airport Rd.		Sugar Land		TX		165,836	$	6,286		09/2015		09/2015	$	19,436	$	1,719
		10001 Richmond Ave.		Houston		TX		554,385	$	18,161		09/2015		09/2015	$	73,343	$	6,775
Industrial		324 Industrial Park Rd.		Franklin		NC		72,868	$	-		04/2015		12/2014	$	4,973	$	228
		6938 Elm Valley Dr.		Kalamazoo		MI		150,945	$	15,087		05/2015		10/2021	$	26,129	$	1,014
		10000 Business Blvd.		Dry Ridge		KY		336,350	$	4,463		07/2015		06/2025	$	15,227	$	673
		301 Bill Bryan Rd.		Hopkinsville		KY		424,904	$	7,846		07/2015		06/2025	$	19,066	$	844
		4010 Airpark Dr.		Owensboro		KY		211,598	$	3,917		07/2015		06/2025	$	13,598	$	604
		730 North Black Branch Rd.		Elizabethtown		KY		167,770	$	2,527		07/2015		06/2025	$	6,055	$	268
		750 North Black Branch Rd.		Elizabethtown		KY		539,592	$	13,376		07/2015		06/2025	$	32,222	$	1,419
		9110 Grogans Mill Rd.		The Woodlands		TX		275,750	$	6,925		09/2015		09/2015	$	43,885	$	1,738

		Total 2015 Mortgage Maturities						5,200,733	$	302,575					$	670,954	$	34,265

Footnotes

(1) Represents historical capitalized costs as of June 30, 2012.

(2) Property is classified as a capital lease for GAAP, accordingly $495 of GAAP income is included in non-operating income.

(3) Amounts include the debt of Net Lease Strategic Assets Fund as if wholly owned by Lexington.

LEXINGTON REALTY TRUST

Acquisition of Net Lease Strategic Assets Fund L.P.

Proforma 2016 Mortgage Maturities by Property Type (2)

6/30/2012

	Property Location		City		State		Net Rentable Area		Mortgage Balance at Maturity ($000)		Maturity Date		Tenant Lease Expires		Gross Book Value ($000) (1)		Cash Rent as of 6/30/2012 ($000)
Office		1600 Eberhardt Rd.		Temple		TX		108,800	$	7,446		01/2016		01/2016	$	19,846	$	837
		700 US Hwy. Route 202-206		Bridgewater		NJ		115,558	$	13,825		03/2016		10/2014	$	31,657	$	1,017
		11707 Miracle Hills Dr		Omaha		NE		85,200	$	7,560		04/2016		11/2025	$	13,853	$	583
		1400 Northeast McWilliams Rd.		Bremerton		WA		60,200	$	5,465		04/2016		07/2016	$	15,501	$	608
		2005 East Technology Circle		Tempe		AZ		60,000	$	7,140		04/2016		12/2025	$	12,199	$	564
		850-950 Warrenville Rd		Lisle		IL		99,414	$	9,377		06/2016		2014/2019	$	17,388	$	770
		11511 Luna Rd		Farmers Branch		TX		180,507	$	18,363		07/2016		04/2016	$	29,984	$	1,154
		180 South Clinton St		Rochester		NY		226,000	$	16,765		08/2016		12/2014	$	30,830	$	1,478
Industrial		459 Wingo Road		Byhalia		MS		513,734	$	15,000		06/2016		03/2026	$	27,492	$	1,284
		2203 Sherrill Dr		Statesville		NC		639,800	$	12,574		08/2016		05/2013	$	21,266	$	894
		3686 S. Central Ave. / 749 Southrock Dr		Rockford		IL		240,000	$	6,153		08/2016		2014/2015	$	10,919	$	440
		2935 Van Vactor Dr.		Plymouth		IN		300,500	$	5,723		09/2016		06/2015	$	8,903	$	406
		7005 Cochran Road		Glenwillow		OH		458,000	$	15,132		09/2016		07/2025	$	28,665	$	972
		25500 State Hwy. 249		Tomball		TX		77,076	$	8,023		11/2016		08/2026	$	14,577	$	676

		Total 2016 Mortgage Maturities						3,164,789	$	148,546					$	283,080	$	11,683

Footnotes

(1) Represents historical capitalized cost at June 30, 2012.

(2) Amounts include the debt of Net Lease Strategic Assets Fund as if wholly owned by Lexington.

LEXINGTON REALTY TRUST

Acquisition of Net Lease Strategic Assets Fund L.P.

Proforma Consolidated Properties: Mortgages and Notes Payable

6/30/2012

Property	Footnotes	Debt Balance ($000)		Interest Rate (%)			Maturity^(a)	Current Estimated Annual Debt Service ($000)^(d)		Balloon Payment ($000)
Farmington Hills, MI	(b)(q)	$	17,802		5.723	%	09/2012	$	333	$	17,724
Baton Rouge, LA	(b)		5,987		5.333	%	10/2012		135		5,943
San Antonio, TX	(p)		26,128		6.080	%	10/2012		508		26,025
Plymouth, MI	(b)		10,202		5.964	%	12/2012		480		10,026
Colorado Springs, CO	(b)		10,378		5.996	%	12/2012		423		10,272
Fort Mill, SC			9,999		6.000	%	01/2013		401		9,904
Foxboro, MA			2,578		7.670	%	01/2013		2,776		-
Centennial, CO	(b)(h)(p)		13,785		5.724	%	02/2013		756		13,555
Tempe, AZ			12,335		5.148	%	05/2013		723		12,144
Brea, CA	(b)		73,976		5.734	%	05/2013		4,792		73,071
Atlanta, GA			41,047		5.268	%	05/2013		2,680		40,356
Irving, TX	(b)		37,020		5.452	%	05/2013		2,416		36,466
Houston, TX			16,009		5.218	%	05/2013		1,040		15,737
Southington, CT			12,446		5.018	%	05/2013		792		12,228
Indianapolis, IN			8,729		5.168	%	05/2013		564		8,580
Fort Meyers, FL			8,660		5.268	%	05/2013		531		8,550
Phoenix, AZ			17,005		6.270	%	09/2013		1,527		16,490
Knoxville, TN			4,611		5.950	%	09/2013		381		4,496
Foxboro, MA	(b)		5,791		6.000	%	01/2014		3,399		-
Moody, AL			6,599		4.978	%	01/2014		493		6,350
Arlington, TX			19,272		5.810	%	02/2014		1,551		18,588
Redmond, OR			8,840		5.616	%	04/2014		697		8,484
Clive, IA	(r)		5,385		5.139	%	05/2014		387		5,151
Fort Mill, SC			18,939		5.373	%	05/2014		1,364		18,311
Philadelphia, PA	(e)		45,314		5.060	%	07/2014		3,178		43,520
Fishers, IN			10,981		6.375	%	08/2014		932		10,466
Columbus, IN	(i)		25,831		6.150	%	09/2014		1,611		25,831
Las Vegas, NV	(i)		31,428		6.150	%	09/2014		1,960		31,427
Memphis, TN	(i)		46,253		6.150	%	09/2014		2,884		46,253
Columbus, IN	(i)		591		7.500	%	09/2014		54		568
Las Vegas, NV	(i)		719		7.500	%	09/2014		66		691
Memphis, TN	(i)		1,058		7.500	%	09/2014		97		1,017
Issaquah, WA	(b)		31,213		5.665	%	12/2014		2,113		30,388
Canonsburg, PA	(b)		9,085		5.426	%	12/2014		489		9,095
Chicago, IL	(b)		29,513		5.639	%	01/2015		1,548		29,900
Greenville, SC			9,000		5.500	%	01/2015		495		9,000
Carrollton, TX			12,786		5.530	%	01/2015		993		12,022
Herndon, VA	(b)		11,024		5.885	%	04/2015		888		10,359
Franklin, NC			661		8.500	%	04/2015		271		-
Kalamazoo, MI			16,033		5.411	%	05/2015		1,189		15,087
Glen Allen, VA	(b)		19,085		5.377	%	05/2015		1,292		18,321
Houston, TX			15,374		5.160	%	05/2015		1,114		14,431
Rockaway, NJ			14,900		5.292	%	05/2015		799		14,900
Houston, TX			12,014		5.210	%	05/2015		874		11,282
Indianapolis, IN			11,937		5.160	%	05/2015		865		11,205

LEXINGTON REALTY TRUST

Acquisition of Net Lease Strategic Assets Fund L.P.

Proforma Consolidated Properties: Mortgages and Notes Payable

6/30/2012

Property	Footnotes	Debt Balance ($000)		Interest Rate (%)			Maturity^(a)	Current Estimated Annual Debt Service ($000)^(d)		Balloon Payment ($000)
San Antonio, TX			11,875		5.340	%	05/2015		875		11,167
Suwanee, GA			11,004		5.260	%	05/2015		751		10,502
Los Angeles, CA			10,386		5.110	%	05/2015		750		9,760
Richmond, VA			9,632		5.310	%	05/2015		708		9,055
Harrisburg, PA	��		8,305		5.110	%	05/2015		599		7,792
Knoxville, TN			7,083		5.310	%	05/2015		520		6,658
McDonough, GA			11,986		5.212	%	06/2015		836		11,349
Mission, TX			5,764		5.783	%	06/2015		462		5,371
Carrollton, TX	(b)		19,518		5.725	%	07/2015		1,382		18,710
Elizabethtown, KY	(j)		14,349		4.990	%	07/2015		1,046		13,376
Hopkinsville, KY			8,417		4.990	%	07/2015		614		7,846
Dry Ridge, KY	(n)		4,787		4.990	%	07/2015		349		4,463
Owensboro, KY	(n)		4,202		4.990	%	07/2015		306		3,917
Elizabethtown, KY	(j)		2,711		4.990	%	07/2015		198		2,527
Houston, TX	(b)		36,072		6.250	%	09/2015		8,385		18,161
Sugar Land, TX	(b)		9,459		6.250	%	09/2015		2,139		6,286
The Woodlands, TX			13,895		8.036	%	09/2015		3,445		6,925
Houston, TX			4,076		8.036	%	09/2015		950		2,203
Temple, TX			8,101		6.090	%	01/2016		668		7,446
Bridgewater, NJ			14,584		5.732	%	03/2016		1,035		13,825
Omaha, NE			8,189		5.610	%	04/2016		621		7,560
Bremerton, WA			5,987		6.090	%	04/2016		494		5,465
Tempe, AZ			7,734		5.610	%	04/2016		586		7,140
Byhalia, MS			15,000		4.710	%	06/2016		707		15,000
Lisle, IL			9,978		6.500	%	06/2016		793		9,377
Farmers Branch, TX	(b)		18,471		5.939	%	07/2016		1,136		18,363
Rochester, NY	(f)		17,940		6.210	%	08/2016		1,383		16,765
Statesville, NC	(f)		13,455		6.210	%	08/2016		1,037		12,574
Rockford, IL	(f)		6,585		6.210	%	08/2016		508		6,153
Glenwillow, OH			16,207		6.130	%	09/2016		1,240		15,132
Plymouth, IN			6,188		6.315	%	09/2016		497		5,723
Tomball, TX			8,728		6.063	%	11/2016		683		8,023
Memphis, TN			3,770		5.710	%	01/2017		275		3,484
Huntington, WV			6,500		4.150	%	02/2017		270		6,500
Orlando, FL			9,924		5.722	%	02/2017		696		9,309
Dubuque, IA			9,823		5.402	%	06/2017		733		8,725
Shreveport, LA			19,000		5.690	%	07/2017		1,096		19,000
McDonough, GA			23,000		6.110	%	11/2017		1,514		21,651
Lorain, OH	(b)		1,232		7.750	%	07/2018		108		-
Manteca, CA	(b)		870		7.750	%	07/2018		77		-
Watertown, NY	(b)		818		7.750	%	07/2018		72		-
Lewisburg, WV	(b)		575		7.750	%	07/2018		51		-
San Diego, CA	(b)		555		7.750	%	07/2018		49		-
Galesburg, IL	(b)		488		7.750	%	07/2018		43		-
Erwin, NY			8,361		5.910	%	10/2018		728		6,624
Boston, MA			13,075		6.100	%	12/2018		996		11,520
North Berwick, ME			9,282		3.560	%	04/2019		1,532		-

LEXINGTON REALTY TRUST

Acquisition of Net Lease Strategic Assets Fund L.P.

Proforma Consolidated Properties: Mortgages and Notes Payable

6/30/2012

Property	Footnotes	Debt Balance ($000)		Interest Rate (%)			Maturity^(a)	Current Estimated Annual Debt Service ($000)^(d)		Balloon Payment ($000)
Overland Park, KS	(b)		36,036		5.891	%	05/2019		2,657		31,867
Kansas City, MO	(b)		17,208		5.883	%	05/2019		1,268		15,182
Meridian, ID			9,303		6.010	%	08/2019		753		7,658
Streetsboro, OH	(b)		18,626		5.749	%	09/2019		1,344		16,338
The Woodlands, TX	(r)		7,445		6.507	%	11/2019		563		6,692
Lenexa, KS			9,414		6.270	%	12/2019		774		7,755
Boca Raton, FL			20,400		6.470	%	02/2020		1,542		18,383
Oakland, ME			9,519		5.930	%	10/2020		750		7,660
Lavonia, GA			8,658		5.460	%	12/2020		741		5,895
Wall, NJ	(b)		24,594		6.250	%	01/2021		3,312		-
Sugar Land, TX			9,014		5.640	%	01/2021		692		7,018
Charleston, SC			7,350		5.850	%	02/2021		436		6,632
Whippany, NJ			15,166		6.298	%	11/2021		1,344		10,400
Baltimore, MD			55,000		4.320	%	06/2023		2,376		47,676
Chester, SC			10,814		5.380	%	08/2025		1,144		362
Subtotal/Wtg. Avg./Years Remaining^(l)		$	1,464,811		5.684	%	3.6	$	116,500	$	1,305,159

Corporate
Revolving Credit Facility	(s)	$	57,450		2.489	%	07/2014	$	1,450	$	57,450
Revolving Credit Facility	(k) (m)		35,000		2.114	%	01/2015		750		35,000
Term Loan	(k)		206,000		3.758	%	01/2019		7,849		206,000
Convertible Notes	(o)(c)		115,000		6.000	%	01/2030		6,900		115,000
Trust Preferred Notes	(g)		129,120		6.804	%	04/2037		8,785		129,120
Subtotal/Wtg. Avg./Years Remaining^(l)		$	542,570		4.718	%	9.7	$	25,734	$	542,570
Total/Wtg. Avg./Years Remaining^(l)		$	2,007,381		5.423	%	5.2	$	142,234	$	1,847,729

Footnotes

(a)

Subtotal and total based on weighted average term to maturity (or put dates) shown in years based on debt balance.

(b)

Debt balances based upon imputed interest rates.

(c)

Represents full payable of notes, discount of $8,882 excluded from balance.

(d)

Remaining payments for debt with less than 12 months to maturity, all others are debt service for next 12 months.

(e)

Lexington has an 80.5% interest in this property.

(f)

Properties are cross-collateralized.

(g)

Rate fixed through 04/2017, thereafter LIBOR plus 170 bps.

(h)

Maturity date represents lender call date.

(i)

Properties are cross-collateralized.

(j)

Properties are cross-collateralized.

(k)

Secured by a borrowing base of properties.

(l)

Total shown may differ from detailed amounts due to rounding.

(m)

Maturity can be extended to 01/2016 at Lexington's option.

(n)

Properties are cross-collateralized.

(o)

Holders have the right to redeem the notes on 01/15/17, 01/15/20 and 01/15/25.

(p)

Mortgage satisfied subsequent to 6/30/2012.

(q)

Loan has hyper-amortization option.

(r)

Debt service payments have been suspended.

(s)

Collateralized by 17 properties and interest of LIBOR plus 225 bps, subject to adjustment.

LEXINGTON REALTY TRUST

Acquisition of Net Lease Strategic Assets Fund L.P.

Proforma Non- Consolidated Investments: Mortgages & Notes Payable

6/30/2012

Joint Venture	Debt Balance ($000)		LXP Proportionate Share ($000)⁽³⁾		Interest Rate (%)			Maturity		Current Estimated Annual Debt Service ($000)		Balloon Payment ($000)		Proportionate Share Balloon Payment ($000)⁽³⁾
Oklahoma TIC	$	14,329	$	5,732		5.240	%		05/2015	$	976	$	13,673	$	5,469
One Summit		11,809		3,543		9.375	%		10/2016		3,344		-		-
One Summit		7,866		2,360		10.625	%		11/2016		2,239		-		-
Rehab Humble Lessee		15,245		2,287		4.700	%		05/2017		950		13,982		2,097
Total/Wtg. Avg.⁽¹⁾/Years Remaining⁽²⁾	$	49,249	$	13,922		7.12	%		3.8	$	7,509	$	27,655	$	7,566

Footnotes

(1)

Weighted average interest rate based on proportionate share.

(2)

Weighted average years remaining on maturities based on proportionate debt balance.

(3)

Total balance shown may differ from detailed amounts due to rounding.

LEXINGTON REALTY TRUST

Acquisition of Net Lease Strategic Assets Fund L.P.

Proforma Select Credit Metrics

	Actual 6/30/2011		Proforma 6/30/2012 (1)

Company FFO Payout Ratio		47.9%		56.6%

Non-mortgaged Assets	$	1.33 billion	$	1.41 billion

Debt + Preferred / Gross Assets		50.2%		48.0%

Debt/Gross Assets		42.2%		42.7%

Secured Debt / Gross Assets		34.9%		37.5%

Net Debt / EBITDA		5.7 times		6.0 times

Net Debt + Preferred / EBITDA		6.8 times		6.8 times

Credit Line Availability	$	295.9 million	$	261.3 million

Development / Gross Assets		0.3%		1.5%

EBITDA / Revenue		79.0%		80.4%

EBITDA / PrefDiv + Interest Expense		2.3 times		2.4 times

JV + Advisory Income / Revenues		7.0%		1.0%

(1) Reflects the operations of Net Lease Strategic Assets Fund and Lexington on a proforma combined basis and assumes a $0.60 annual dividend.

LEXINGTON REALTY TRUST

Acquisition of Net Lease Strategic Assets Fund L.P.

Proforma Revenue Data

6/30/2012

($000)

Other Revenue Data

Asset Class	Cash Base Rent as of 6/30/12 (1)		Percentage
Office	$	105,783		59.2	%
Long-term leases	$	29,458		16.5	%
Industrial	$	29,298		16.4	%
Multi-tenant	$	10,901		6.1	%
Retail/Specialty	$	3,167		1.8	%
	$	178,607		100.0	%

Credit Ratings⁽²⁾
Investment Grade	$	92,266		51.7	%
Non-Investment Grade	$	26,078		14.6	%
Unrated	$	60,263		33.7	%
	$	178,607		100.0	%

Footnotes

(1)

Six months ended 6/30/2012 cash rent recognized for consolidated properties and Net Lease Strategic Assets Fund properties owned as of 6/30/2012.

(2)

Credit ratings are based upon either tenant, guarantor or parent. Generally, all multi-tenant assets are included in unrated.

Net Lease Strategic Assets Fund

Acquisition of Net Lease Strategic Assets Fund L.P.

Supplemental Financial Disclosure

($000)

	June 30, 2012		December 31, 2011
Real estate, including intangibles, net	$	559,245	$	577,280
Cash, including restricted cash	$	11,478	$	12,319
Mortgages and notes payable	$	259,033	$	266,136

	Six months ended June 30,
	2012			2011
Total gross revenues	$	27,742		$	30,954
Depreciation and amortization		(14,653	)		(16,299	)
Interest expense		(7,185	)		(8,323	)
Other expense, net		(2,569	)		(1,824	)
Net income from continuing operations		3,335			4,508
Total discontinued operations		(517	)		241
Net income	$	2,818		$	4,749

Funds from operations, as adjusted	$	18,360		$	20,312

Debt/Gross Assets		37.5	%		37.2	%
Net Debt/EBITDA		5.1 times			5.1 times
Interest Coverage		3.6 times			2.8 times

Supplemental Revenue Data

Asset Class	GAAP Base Rent as of 6/30/12 (1)		Percentage
Office	$	17,572		64.6	%
Industrial	$	8,653		31.8	%
Other	$	992		3.6	%
	$	27,217		100.0	%

Credit Ratings (2)	GAAP Base Rent as of 6/30/12 (1)		Percentage
Investment Grade	$	14,325		52.6	%
Non-Investment Grade	$	3,886		14.3	%
Unrated	$	9,006		33.1	%
	$	27,217		100.0	%

Footnotes

(1) Six months ended 6/30/2012 GAAP base rent recognized for consolidated properties owned as of 6/30/2012.

(2) Credit ratings are based upon either tenant, guarantor or parent.

LEXINGTON REALTY TRUST

Acquisition of Net Lease Strategic Assets Fund L.P.

Proforma Top 20 Markets

6/30/2012

	Core Based Statistical Area⁽²⁾	Percent of Cash Base Rent as of 6/30/12 (1)
1	Houston-Sugar Land-Baytown, TX		8.9	%
2	Dallas-Fort Worth-Arlington, TX		7.8	%
3	Boston-Cambridge-Quincy, MA-NH		5.1	%
4	Memphis, TN-MS-AR		4.2	%
5	Atlanta-Sandy Springs-Marietta, GA		3.9	%
6	Baltimore-Towson, MD		3.4	%
7	Los Angeles-Long Beach-Santa Ana, CA		3.2	%
8	Kansas City, MO-KS		3.2	%
9	Phoenix-Mesa-Scottsdale, AZ		2.9	%
10	New York-Northern New Jersey-Long Island, NY-NJ-PA		2.9	%
11	Philadelphia-Camden-Wilmington, PA-NJ-DE-MD		2.3	%
12	Las Vegas-Paradise, NV		2.3	%
13	Chicago-Naperville-Joliet, IL-IN-WI		2.1	%
14	Detroit-Warren-Livonia, MI		2.1	%
15	Indianapolis-Carmel, IN		2.0	%
16	Columbus, OH		2.0	%
17	Orlando-Kissimmee, FL		1.8	%
18	Charlotte-Gastonia-Concord, NC-SC		1.8	%
19	Washington-Arlington-Alexandria, DC-VA-MD-WV		1.5	%
20	San Antonio, TX		1.5	%
	Total Top 20 Markets⁽³⁾		65.1	%

Footnotes

(1)	Six months ended 6/30/2012 cash rent recognized for consolidated properties and Net Lease Strategic Assets Fund properties owned as of 6/30/2012.
(2)	A Core Based Statistical Area is the official term for a functional region based around an urban center of at least 10,000 people, based on standards published by the Office of Management and Budget (OMB) in 2000. These standards are used to replace the definitions of metropolitan areas that were defined in 1990.
(3)	Total shown may differ from detailed amounts due to rounding.

LEXINGTON REALTY TRUST

Acquisition of Net Lease Strategic Assets Fund L.P.

Proforma Tenant Industry Diversification

6/30/2012

Industry Category	Percent of Cash Base Rent as of 6/30/2012 (1) (2)
Technology		13.9	%
Energy		13.5	%
Finance/Insurance		13.4	%
Automotive		9.3	%
Consumer Products		6.5	%
Telecommunications		6.2	%
Service		5.5	%
Transportation/Logistics		5.4	%
Food		4.6	%
Healthcare		4.6	%
Media/Advertising		3.4	%
Construction/Materials		3.1	%
Printing/Production		2.9	%
Aerospace/Defense		2.4	%
Apparel		1.4	%
Education		1.0	%
Real Estate		1.0	%
Retail Specialty		1.0	%
Retail Department		0.7	%
Retail Electronics		0.2	%
		100.0	%

Footnotes

(1) Six months ended 6/30/2012 cash rent recognized for consolidated properties and Net Lease Strategic Assets Fund properties owned as of 6/30/2012.

(2) Total shown may differ from detailed amounts due to rounding.

LEXINGTON REALTY TRUST

Acquisition of Net Lease Strategic Assets Fund L.P.

Proforma Top 10 Tenants or Guarantors

6/30/2012

Tenants or Guarantors	Number of Leases		Sq. Ft. Leased		Sq. Ft. Leased as a Percent of Consolidated Portfolio (2)			Cash Base Rent as of 6/30/2012 ($000) (1)		Percent of Cash Base Rent as of 6/30/2012 ($000) (1) (2)
Baker Hughes, Inc.		4		1,061,471		2.6	%	$	10,711		6.0	%
Invensys Systems, Inc. (Siebe, Inc.)		2		416,603		1.0	%	$	6,281		3.5	%
Metalsa Structural Products, Inc. / Dana Structural Products, LLC (Dana Holding Corporation and Dana Limited)		7		2,053,359		5.0	%	$	5,164		2.9	%
Bank of America, National Association		8		691,893		1.7	%	$	4,779		2.7	%
Nevada Power Company		1		282,000		0.7	%	$	4,035		2.3	%
Federal Express Corporation		2		647,499		1.6	%	$	3,643		2.0	%
Morgan, Lewis & Bockius LLP (3)		1		289,432		0.7	%	$	3,485		2.0	%
Swiss Re America Holding Corporation / Westport Insurance Corporation		2		476,123		1.1	%	$	3,483		2.0	%
CEVA Logistics U.S., Inc. (TNT Logistics Holdings, B.V.)		3		2,503,916		6.0	%	$	3,377		1.9	%
T-Mobile USA, Inc.		5		386,078		0.9	%	$	3,293		1.8	%
		35		8,808,374		21.3	%	$	48,251		27.0	%

Footnotes

(1) Six months ended 6/30/2012 cash rent recognized for consolidated properties and Net Lease Strategic Assets Fund properties owned as of 6/30/2012.

(2) Total shown may differ from detailed amounts due to rounding.

(3) Includes parking garage operations. Lexington has an 80.5% interest in this property.

LXP Industrial Trust (LXP) 8-KEntry into a Material Definitive Agreement