28.6% $14,583 $1,895,756 OAR 9.00% Indicated Stabilized Value $21,063,956 Deferred Maintenance Less Cost to Complete New Storage (23,000) Value Indication $21,040,956 Rounded $21,000,000 • Except for the guaranteed payment for P Dock, the costs of sales percentages represent the percentage of costs