| Current target rental at the time of valuation | ||
| Maintenance costs at the time of valuation | ||
| Management costs at the time of valuation | ||
| NCW landlord tax policy value | ||
| NCW ground lease policy value | ||
| Overdue maintenance included in the policy value | ||
| Extend average discount rate | ||