![Consolidated Tomka_slide008.gif](https://capedge.com/proxy/8-K/0001558370-18-005114/ex-99d1g008.gif)
| NAV WORKSHEET (A)(F)(I) CONSOLIDATED TOMOKA Indicative of Meaningful Discount in our Stock Price 8 Cap Rate on NOI (C) Contract amounts As of June 1, 2018 As of March 31, 2018 Excludes intangible lease liabilities (5) Excludes NOI for Grove at Winter Park Highlighted Components of NAV Basis for Value or Estimate Approx. Acres % of Total Income Properties @ 6.5% Cap Rate (F) Cap Rate on NOI (1)(5) 411,800,000 $ The Grove at Winter Park Book Value (3) 12,000,000 $ Land Pipeline Pipeline Amount (2)(A) 6,776 84% 186,110,000 $ Commercial Loans Book Value (3) 11,960,000 $ Subsurface Interests Estimated Value (A) 15,000,000 $ Golf Asset + Mitigation & Impact Fee Credits Book Value (3) 5,770,000 $ Cash + 1031 Restricted Cash Book Value (3) 3,900,000 $ Total Value of Assets included in NAV 646,540,000 $ Less: Debt and Other Liabilities Debt Face Value (3)(E) (203,100,000) $ Other Liabilities (Excluding Def. Tax Liability) (4) Book Value (14,300,000) $ Value of NAV Components - Excluding Available Land Holdings 429,140,000 $ 429,140,000 $ Plus: Estimated Value of Notable Available Land Parcels & Other Land Holdings E. of Williamson btwn LPGA & Strickland Estimated Value 187 50,000 $ 70,000 $ 9,400,000 $ 13,100,000 $ Across from Florida Hospital Estimated Value 30 200,000 $ 250,000 $ 6,000,000 $ 7,500,000 $ Williamson Crossing Estimated Value 23 200,000 $ 210,000 $ 4,600,000 $ 4,800,000 $ SW Corner - Clyde Morris & LPGA Blvd. Estimated Value 13 175,000 $ 250,000 $ 2,300,000 $ 3,300,000 $ Hand Avenue - East of Williamson Estimated Value 13 145,000 $ 215,000 $ 1,900,000 $ 2,800,000 $ Clyde Morris & Rifle Range Road Estimated Value 58 40,000 $ 60,000 $ 2,300,000 $ 3,500,000 $ State Road 92 near I-4 Estimated Value 164 10,000 $ 20,000 $ 1,600,000 $ 3,300,000 $ Range of Value Estimates - Notable Available Land Parcels 488 6% 28,100,000 $ 38,300,000 $ Subtotal of NAV Components 457,240,000 $ 467,440,000 $ Other Land Holdings 836 10% 7,500 $ 25,000 $ 6,300,000 $ 20,900,000 $ Total Land Holdings 8,100 Net Value of NAV Components 463,540,000 $ 488,340,000 $ Current Equity Market Cap @ June 1, 2018 338,220,168 $ Estimated Range of Values per Acre (A) Value Range |