![TEMP_cto_Ex99-1_slide007.gif](https://capedge.com/proxy/8-K/0001558370-18-005624/ex-99d1g007.gif)
| NAV WORKSHEET (A)(F)(I) CONSOLIDATED TOMOKA Indicative of Meaningful Discount in our Stock Price 7 Cap Rate on NOI (C) Contract amounts As of July 16, 2018 As of June 30, 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) 12,400,000 $ Land Pipeline Pipeline Amount (2)(A) 4,290 78% 179,200,000 $ Commercial Loans Book Value (3) 3,000,000 $ Subsurface Interests Estimated Value (A) 15,000,000 $ Golf + Mitigation /Impact Fee Credits & Other Assets Book Value (3) 9,100,000 $ Cash + 1031 Restricted Cash Book Value (3) 4,300,000 $ Total Value of Assets included in NAV 634,800,000 $ Less: Debt and Other Liabilities Debt Face Value (3)(E) (180,600,000) $ Other Liabilities (Excluding Def. Tax Liability) (4) Book Value (3) (16,200,000) $ Value of NAV Components - Excluding Available Land Holdings 438,000,000 $ 438,000,000 $ Plus: Estimated Value of Notable Available Land Parcels & Other Land Holdings E. of Williamson btwn LPGA & Strickland Estimated Value 187 100,000 $ 150,000 $ 18,700,000 $ 28,100,000 $ Williamson Crossing Estimated Value 21 225,000 $ 275,000 $ 4,700,000 $ 5,800,000 $ SW Corner - Clyde Morris & LPGA Blvd. Estimated Value 13 200,000 $ 275,000 $ 2,600,000 $ 3,600,000 $ Hand Avenue - East of Williamson Estimated Value 13 145,000 $ 215,000 $ 1,900,000 $ 2,800,000 $ Range of Value Estimates - Notable Available Land Parcels 234 4% 27,900,000 $ 40,300,000 $ Subtotal of NAV Components 465,900,000 $ 478,300,000 $ Other Land Holdings 976 18% 7,500 $ 25,000 $ 7,300,000 $ 24,400,000 $ Total Land Holdings 5,500 Net Value of NAV Components 473,200,000 $ 502,700,000 $ Current Equity Market Cap @ July 16, 2018 327,600,000 $ Estimated Range of Values per Acre (A) Value Range |