![Tomoka_slide026.gif](https://capedge.com/proxy/8-K/0001558370-17-007402/ex-99d1g026.gif)
| NAV WORKSHEET (A)(F)(I) 26 CONSOLIDATED TOMOKA THIRD QUARTER 2017 INVESTOR PRESENTATION Cap Rate on in place NOI (C) Contract and non-binding Term Sheet amounts As of October 18, 2017 Excludes intangible lease liabilities Indicative of Meaningful Discount in our Stock Price Highlighted Components of NAV Basis for Value or Estimate Approx. Acres Income Properties @ 6.5% Cap Rate Cap Rate (1) 337,000,000 $ The Grove at Winter Park Book Value (Including CIP) 11,000,000 $ Land Pipeline Pipeline Amount (2) 5,834 146,000,000 $ Commercial Loans Book Value 27,000,000 $ Subsurface Interests Estimated Value 15,000,000 $ Mitigation & Impact Fee Credits Book Value 1,000,000 $ Golf Assets Book Value 5,000,000 $ Cash Book Value 11,000,000 $ Beach Parcel Book Value (Land & CIP) 14,000,000 $ Total Value of Assets included in NAV 567,000,000 $ Less: Debt Face Value (E) (178,000,000) $ Other Liabilities (Excluding Def. Tax Liability) (3) Book Value (10,000,000) $ Net Value of NAV Components - Excluding Available Land Holdings 379,000,000 $ 379,000,000 $ Notable Available Land Parcels Industrial Parcel West of I-95 Estimated Value 850 30,000 $ 50,000 $ 25,500,000 $ 42,500,000 $ North of LPGA Blvd. East of I-95 Estimated Value 80 150,000 $ 250,000 $ 12,000,000 $ 20,000,000 $ E. of Williamson betwe. LPGA & Strickland Estimated Value 190 60,000 $ 100,000 $ 11,400,000 $ 19,000,000 $ Gateway - Surrounding Trader Joe's Estimated Value 45 80,000 $ 125,000 $ 3,600,000 $ 5,600,000 $ SE Corner - Clyde Morris & LPGA Blvd. Estimated Value 30 100,000 $ 175,000 $ 3,000,000 $ 5,300,000 $ Across from Florida Hospital Estimated Value 26 125,000 $ 150,000 $ 3,300,000 $ 3,900,000 $ Range of Value Estimates - Notable Available Land Parcels 1,221 58,800,000 $ 96,300,000 $ Aggregate of NAV Components 437,800,000 $ 475,300,000 $ Estimated Range of Values per Acre Value Range |