Going-In Capitalization Rate 9.00% Terminal Capitalization Rate 9.50% Discount Rate 11.50% iii W' 2007 CB Richard Ellis, Mc. EFTA00787773 AMERICAN YACHT HARBOR 8 MARINA SUMMARY OF SALIENT FACTS Stabilized Operating Data Total Revenue Operating Expenses Expense Ratio Net Operating Income VALUATION Sales