![New Microsoft Word Document_slide008.gif](https://capedge.com/proxy/8-K/0001558370-19-006136/ex-99d1g008.gif)
| NAV WORKSHEET (A)(F) CONSOLIDATED TOMOKA Indicative of Meaningful Discount in our Stock Price 8 Cap Rate on NOI (C) Contract amounts As of July 15, 2019 As of June 30, 2019 Reflects repurchase of 320,741 shares from CTO’s largest shareholder on 4/10/19 Excludes intangible lease liabilities As of July 15, 2019 (unless otherwise noted) 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) 511,400,000 $ Land Pipeline (Under Contract) Pipeline Amount (2)(A) 3,014 57% 82,200,000 $ Commercial Loan Investments Book Value 16,300,000 $ Subsurface Interests Estimated Value (A) 15,000,000 $ Downtown Daytona Beach Land Book Value (3) 5,300,000 $ Golf + Mitigation /Impact Fee Credits & Other Assets Book Value (3) 4,300,000 $ Cash + 1031 Restricted Cash Pro Forma 25,500,000 $ Total Value of Assets included in NAV 660,000,000 $ Less: Debt and Other Liabilities Debt (E) Pro Forma (289,100,000) $ Other Liabilities (Excluding Def. Tax Liability) (4) Book Value (3) (15,600,000) $ Value of NAV Components - Excluding Available Land Holdings 355,300,000 $ 355,300,000 $ Plus: Estimated Value of Notable Available Land Parcels & Other Land Holdings Mixed Use Parcel Estimated Value 203 175,000 $ 225,000 $ 35,500,000 $ 45,700,000 $ Industrial Parcel Estimated Value 850 20,000 $ 40,000 $ 17,000,000 $ 34,000,000 $ E. of Williamson btwn LPGA & Strickland Estimated Value 155 70,000 $ 95,000 $ 10,900,000 $ 14,700,000 $ Hand Ave. and Williamson Blvd. Estimated Value 13 175,000 $ 225,000 $ 2,300,000 $ 2,900,000 $ Clyde Morris & Rifle Range Road Estimated Value 58 40,000 $ 60,000 $ 2,300,000 $ 3,500,000 $ Range of Value Estimates - Notable Available Land Parcels 1,279 24% 68,000,000 $ 100,800,000 $ Subtotal of NAV Components 423,300,000 $ 456,100,000 $ Other Land Holdings 1,007 19% 8,000 $ 10,000 $ 8,100,000 $ 10,100,000 $ Total Land Holdings 5,300 Net Value of NAV Components 431,400,000 $ 466,200,000 $ Current Equity Market Cap @ July 15, 2019 297,505,115 $ 297,505,115 $ NAV Worksheet Value in Excess of Current Equity Market Cap 133,894,885 $ 168,694,885 $ Estimated Range of Values per Acre (A) Value Range |